EX-99.1 2 d473294dex991.htm EX-99.1 EX-99.1

Exhibit 99.1

FIRST EAGLE ALTERNATIVE CAPITAL BDC, INC.

Table of Contents

 

INDEX

    PAGE
NO.		  

Report of Independent Registered Public Accounting Firm

     2  

Financial Statements

   

Consolidated Statements of Assets and Liabilities as of December 31, 2022 and 2021

      4  

Consolidated Statements of Operations for the years ended December 31, 2022, 2021 and 2020

      5  

Consolidated Statements of Changes in Net Assets for the years ended December 31, 2022, 2021 and 2020

      6  

Consolidated Statements of Cash Flows for the years ended December 31, 2022, 2021 and 2020

      7  

Consolidated Schedules of Investments as of December 31, 2022 and 2021

      8  

Notes to Consolidated Financial Statements

      30  

 

1

Report of Independent Registered Public Accounting Firm

To the Board of Directors and Stockholders of First Eagle Alternative Capital BDC, Inc.

Opinion on the Financial Statements

We have audited the accompanying consolidated statements of assets and liabilities, including the consolidated schedules of investments, of First Eagle Alternative Capital BDC, Inc. and its subsidiaries (the “Company”) as of December 31, 2022 and 2021, and the related consolidated statements of operations, changes in net assets and cash flows for each of the three years in the period ended December 31, 2022, including the related notes (collectively referred to as the “consolidated financial statements”). In our opinion, the consolidated financial statements present fairly, in all material respects, the financial position of the Company as of December 31, 2022 and 2021, and the results of its operations, changes in its net assets and its cash flows for each of the three years in the period ended December 31, 2022 in conformity with accounting principles generally accepted in the United States of America.

Basis for Opinion

These consolidated financial statements are the responsibility of the Company’s management. Our responsibility is to express an opinion on the Company’s consolidated financial statements based on our audits. We are a public accounting firm registered with the Public Company Accounting Oversight Board (United States) (PCAOB) and are required to be independent with respect to the Company in accordance with the U.S. federal securities laws and the applicable rules and regulations of the Securities and Exchange Commission and the PCAOB.

We conducted our audits of these consolidated financial statements in accordance with the standards of the PCAOB. Those standards require that we plan and perform the audit to obtain reasonable assurance about whether the consolidated financial statements are free of material misstatement, whether due to error or fraud.

Our audits included performing procedures to assess the risks of material misstatement of the consolidated financial statements, whether due to error or fraud, and performing procedures that respond to those risks. Such procedures included examining, on a test basis, evidence regarding the amounts and disclosures in the consolidated financial statements. Our audits also included evaluating the accounting principles used and significant estimates made by management, as well as evaluating the overall presentation of the consolidated financial statements. Our procedures included confirmation of securities owned as of December 31, 2022 and 2021 by correspondence with the custodian, portfolio company investees, and agent banks; when replies were not received, we performed other auditing procedures. We believe that our audits provide a reasonable basis for our opinion.

Critical Audit Matters

The critical audit matter communicated below is a matter arising from the current period audit of the consolidated financial statements that was communicated or required to be communicated to the audit committee and that (i) relates to accounts or disclosures that are material to the consolidated financial statements and (ii) involved our especially challenging, subjective, or complex judgments. The communication of critical audit matters does not alter in any way our opinion on the consolidated financial statements, taken as a whole, and we are not, by communicating the critical audit matter below, providing a separate opinion on the critical audit matter or on the accounts or disclosures to which it relates.

Valuation of Investments – Level 3 Investments in First Lien Senior Secured Debt and Second Lien Debt

As described in Notes 2 and 3 to the consolidated financial statements, as of December 31, 2022, 85.5% of the Company’s $337.9 million total investments represents investments in level 3 first lien senior secured debt and second lien debt. Management’s determination of the fair value of these level 3 investments involved the use of significant unobservable inputs related to (i) for debt investments using an income, or

 

2

yield, approach: comparative yields, financial position, credit risk, royalty payment discount rate, minimum payment discount rate, and revenue growth rate; and (ii) for debt investments using a market approach, including those that are credit impaired, close to maturity, or where the Company holds a controlling interest: relevant comparable company multiples applied to revenues or EBITDA, and adjustments to comparable company multiples for differences between investments and the referenced comparables.

The principal considerations for our determination that performing procedures relating to the valuation of level 3 investments in first lien senior secured debt and second lien debt is a critical audit matter are (i) the significant judgment by management to determine the fair value of these level 3 investments, which in turn led to (ii) a high degree of auditor judgment, subjectivity, and effort in performing procedures and evaluating audit evidence relating to the significant unobservable inputs related to comparative yields, royalty payment discount rate, revenue growth rate, EBITDA multiples, revenue multiples, and adjustments to comparable company multiples for differences between investments and the referenced comparables used in the valuation of these level 3 debt investments, and (iii) the audit effort involved the use of professionals with specialized skill and knowledge.

Addressing the matter involved performing procedures and evaluating audit evidence in connection with forming our overall opinion on the consolidated financial statements. These procedures included, among others, either (i) testing management’s process for determining the fair value estimate, which included (a) testing the completeness and accuracy of data provided by management, (b) evaluating the appropriateness of management’s approaches, and (c) evaluating the reasonableness of significant unobservable inputs used in the approaches related to comparative yields, royalty payment discount rate, revenue growth rate, EBITDA multiples, revenue multiples, and adjustments to comparable company multiples for differences between investments and the referenced comparables by considering the consistency of the unobservable inputs with external market and industry data and evidence obtained in other areas of the audit, or (ii) developing an independent range of prices for a sample of securities and comparing the independent range of prices to management’s estimate, which included testing the completeness and accuracy of data provided by management. Professionals with specialized skill and knowledge were used to assist in developing the independent range of prices for a sample of securities, which involved developing independent significant unobservable inputs related to comparative yields, royalty payment discount rate, EBITDA multiples, revenue multiples, and adjustments to comparable company multiples and comparing management’s estimate to the independently developed range of prices.

/s/PricewaterhouseCoopers LLP

Boston, Massachusetts

March 7, 2023

We have served as the Company’s auditor since 2010.

 

3

First Eagle Alternative Capital BDC, Inc. and Subsidiaries

Consolidated Statements of Assets and Liabilities

(in thousands, except per share data)

 

     As of December 31,  
     2022     2021  

Assets:

     

Investments at fair value:

     

Non-controlled, non-affiliated investments (cost of $296,712 and $297,497, respectively)

    $ 280,511     $ 294,807  

Controlled investments (cost of $144,984 and $149,664, respectively)

      57,487       97,272  

Non-controlled, affiliated investments (cost of $1 and $1, respectively)

      —         —    

Cash

      7,009       16,276  

Escrows and other receivables

      1,650       1,566  

Interest, dividends, and fees receivable

      4,858       3,265  

Deferred tax assets

      —         2,261  

Deferred financing costs

      1,937       1,496  

Prepaid expenses and other assets

      575       769  

Due from affiliate

      74       49  
  

 

 

    

 

 

  

Total assets

    $ 354,101     $ 417,761  
  

 

 

    

 

 

  

Liabilities:

     

Loans payable

    $ 102,200     $ 114,100  

Notes payable ($111,600 and $111,600 face amounts, respectively, reported net of deferred financing costs of $2,200 and $2,807, respectively)

      109,400       108,793  

Accrued expenses and other liabilities

      2,063       1,033  

Deferred tax liability

      555       1,556  

Base management fees payable

      956       1,063  

Due to affiliate

      393       116  

Accrued interest and fees

      573       276  

Accrued administrator expenses

      26       118  
  

 

 

    

 

 

  

Total liabilities

    $ 216,166     $ 227,055  
  

 

 

    

 

 

  

Commitments and contingencies (Note 8)

     

Net Assets:

     

Common stock, par value $.001 per share, 100,000 common shares authorized, 29,922 and 30,076 shares issued and outstanding at December 31, 2022 and December 31, 2021, respectively

      30       30  

Paid-in capital in excess of par

      415,700       418,227  

Accumulated deficit

      (277,795 )      (227,551 ) 
  

 

 

    

 

 

  

Total net assets

    $ 137,935     $ 190,706  
  

 

 

    

 

 

  

Total liabilities and net assets

    $ 354,101     $ 417,761  
  

 

 

    

 

 

  

Net asset value per share attributable to First Eagle Alternative Capital BDC, Inc.

    $ 4.61     $ 6.34  
  

 

 

    

 

 

  

See accompanying notes to these consolidated financial statements.

 

4

First Eagle Alternative Capital BDC, Inc. and Subsidiaries

Consolidated Statements of Operations

(in thousands, except per share data)

 

     For the years ended December 31,  
     2022     2021     2020  

Investment Income:

       

From non-controlled, non-affiliated investments:

       

Cash interest income

    $ 24,885     $ 22,293     $ 18,090  

PIK interest income

      188       456       1,071  

Other income

      861       1,151       347  

From non-controlled, affiliated investments:

       

Other income

      (343 )      145       217  

From controlled investments:

       

Cash interest income

      904       796       (81 ) 

Dividend income

      6,800       6,563       9,972  

Other income

      —         —         150  
  

 

 

    

 

 

    

 

 

  

Total investment income

      33,295       31,404       29,766  

Expenses:

       

Interest and fees on borrowings

      10,918       10,240       10,159  

Base management fees

      4,001       3,953       3,719  

Incentive fees

      —         —         (411 ) 

Administrator expenses

      912       901       1,139  

Other general and administrative expenses

      1,126       1,460       1,643  

Amortization of deferred financing costs

      1,123       1,399       2,116  

Professional fees

      3,199       1,505       1,560  

Directors’ fees

      769       681       718  
  

 

 

    

 

 

    

 

 

  

Total expenses

      22,048       20,139       20,643  

Incentive fee waiver

      —         —         —    

Management fee waiver

      (1,443 )      (879 )      (1,819 ) 
  

 

 

    

 

 

    

 

 

  

Total expenses, net of fee waivers

      20,605       19,260       18,824  

Income tax provision, excise and other taxes

      1,487       148       97  
  

 

 

    

 

 

    

 

 

  

Net investment income

      11,203       11,996       10,845  

Realized Loss and Change in Unrealized (Depreciation) Appreciation on Investments:

       

Net realized (loss) gain on investments:

       

Non-controlled, non-affiliated investments

      (2,145 )      291       (27,949 ) 

Non-controlled, affiliated investments

      —         (83 )      (2,534 ) 

Controlled investments

      —         142       (13,692 ) 

Extinguishment of debt

      —         (1,332 )      —    
  

 

 

    

 

 

    

 

 

  

Net realized (loss) gain on investments

      (2,145 )      (982 )      (44,175 ) 
  

 

 

    

 

 

    

 

 

  

Net change in unrealized (depreciation) appreciation on investments:

       

Non-controlled, non-affiliated investments

      (13,513 )      4,383       14,182  

Non-controlled, affiliated investments

      —         (1 )      (2 ) 

Controlled investments

      (35,105 )      2,155       (17,709 ) 
  

 

 

    

 

 

    

 

 

  

Net change in unrealized (depreciation) appreciation on investments

      (48,618 )      6,537       (3,529 ) 
  

 

 

    

 

 

    

 

 

  

Net realized and unrealized (loss) gain from investments

      (50,763 )      5,555       (47,704 ) 

(Provision for) benefit of taxes on unrealized loss/gain on investments

      50       156       209  
  

 

 

    

 

 

    

 

 

  

Net (decrease) increase in net assets resulting from operations

    $ (39,510 )    $ 17,707     $ (36,650 ) 
  

 

 

    

 

 

    

 

 

  

Net investment income per common share:

       

Basic and diluted

    $ 0.37     $ 0.40     $ 0.35  

Net (decrease) increase in net assets resulting from operations per common share:

       

Basic and diluted

    $ (1.32 )    $ 0.59     $ (1.17 ) 

Weighted average shares of common stock outstanding:

       

Basic and diluted

      29,946       30,109       31,342  

See accompanying notes to these consolidated financial statements.

 

5

First Eagle Alternative Capital BDC, Inc. and Subsidiaries

Consolidated Statements of Changes in Net Assets

(in thousands)

 

     For the years ended December 31,  
     2022     2021     2020  

(Decrease) increase in net assets from operations:

       

Net investment income

    $ 11,203     $ 11,996     $ 10,845  

Net realized loss on investments

      (2,145 )      (982 )      (44,175 ) 

Net change in depreciation (appreciation) on investments

      (48,618 )      6,537       (3,529 ) 

(Provision for) benefit of taxes on unrealized loss/gain on investments

      50       156       209  
  

 

 

    

 

 

    

 

 

  

Net (decrease) increase in net assets resulting from operations

      (39,510 )      17,707       (36,650 ) 

Distributions to stockholders:

       

Distributions to stockholders from net investment income

      (12,584 )      (12,044 )      (15,785 ) 
  

 

 

    

 

 

    

 

 

  

Total distributions to stockholders

      (12,584 )      (12,044 )      (15,785 ) 

Capital share transactions:

       

Issuance of common stock

      —         —         30,000  

Repurchase of common stock

      (677 )      (152 )      (21,825 ) 
  

 

 

    

 

 

    

 

 

  

Net decrease (increase) in net assets from capital share transactions

      (677 )      (152 )      8,175  
  

 

 

    

 

 

    

 

 

  

Total decrease (increase) in net assets

      (52,771 )      5,511       (44,260 ) 

Net assets at beginning of year

      190,706       185,195       229,455  
  

 

 

    

 

 

    

 

 

  

Net assets at end of year

    $ 137,935     $ 190,706     $ 185,195  
  

 

 

    

 

 

    

 

 

  

Common shares outstanding at end of period

      29,922       30,076       30,109  
  

 

 

    

 

 

    

 

 

  

Capital share activity:

       

Shares repurchased

      154       33       341  

See accompanying notes to these consolidated financial statements.

 

6

First Eagle Alternative Capital BDC, Inc. and Subsidiaries

Consolidated Statements of Cash Flows

(in thousands)

 

     For the years ended December 31,  
     2022     2021     2020  

Cash flows from operating activities:

       

Net (decrease) increase in net assets resulting from operations

    $ (39,510 )    $ 17,707     $ (36,650 ) 

Adjustments to reconcile net (decrease) increase in net assets resulting from operations to net cash provided by operating activities:

       

Net change in unrealized depreciation (appreciation) on investments

      48,618       (6,537 )      3,529  

Net realized loss (gain) on investments

      2,138       (166 )      42,946  

Increase in investments due to interest paid-in-kind

      (188 )      (439 )      (1,119 ) 

Amortization of deferred financing costs

      1,123       1,399       2,116  

Accretion of discounts on investments and other fees

      (1,300 )      (1,716 )      (849 ) 

Changes in operating assets and liabilities:

       

Purchases of investments

      (75,647 )      (163,606 )      (80,849 ) 

Proceeds from sale and paydown of investments

      80,460       119,439       88,115  

(Increase) decrease in interest, dividends and fees receivable

      (1,593 )      (606 )      1,963  

Decrease in deferred offering costs

      —         —         206  

(Increase) decrease in escrows and other receivables

      (84 )      1,946       3,745  

(Increase) decrease in due from affiliates

      (25 )      21       107  

Decrease (increase) in deferred tax asset

      2,261       (39 )      45  

Decrease (increase) in prepaid expenses and other assets

      194       (75 )      (333 ) 

Decrease in accrued expenses and other liabilities

      1,030       (678 )      (896 ) 

Decrease in due to affiliate

      277       (112 )      (613 ) 

Increase (decrease) in accrued credit facility fees and interest

      297       127       (234 ) 

Decrease in deferred tax liability

      (1,001 )      (117 )      (254 ) 

(Decrease) increase in base management fees payable, net

      (107 )      1,063       (1,103 ) 

(Decrease) increase in accrued administrator expenses

      (92 )      118       —    

Decrease in accrued incentive fees payable, net

      —         (156 )      (411 ) 
  

 

 

    

 

 

    

 

 

  

Net cash provided by (used in) operating activities

      16,851       (32,427 )      19,461  

Cash flows from financing activities:

       

Repurchase of common stock

      (677 )      (152 )      (21,825 ) 

Borrowings under credit facility

      49,600       260,600       25,500  

Repayments under credit facility

      (61,500 )      (204,161 )      (34,000 ) 

Issuance of shares of common stock

      —         —         30,000  

Issuance of notes

      —         111,991       —    

Repayments of notes

      —         (111,607 )      —    

Distributions paid to stockholders

      (12,584 )      (12,044 )      (15,785 ) 

Financing and offering costs paid

      (957 )      (3,539 )      (1,626 ) 
  

 

 

    

 

 

    

 

 

  

Net cash (used in) provided by financing activities

      (26,118 )      41,088       (17,736 ) 
  

 

 

    

 

 

    

 

 

  

Net (decrease) increase in cash

      (9,267 )      8,661       1,725  

Cash, beginning of period

      16,276       7,615       5,890  
  

 

 

    

 

 

    

 

 

  

Cash, end of period

    $ 7,009     $ 16,276     $ 7,615  
  

 

 

    

 

 

    

 

 

  

Supplemental Disclosure of Cash Flow Information:

       

Cash interest paid

    $ 10,420     $ 9,735     $ 9,771  

Income taxes paid

    $ 5     $ 69     $ 4  

PIK income earned

    $ 188     $ 456     $ 1,071  

Non-cash Operating Activities:

See Note 5 in the notes to consolidated financial statements for non-cash restructurings.

See accompanying notes to these consolidated financial statements.

 

 

7

First Eagle Alternative Capital BDC, Inc. and Subsidiaries

Consolidated Schedules of Investments

December 31, 2022

(dollar amounts in thousands)

 

Type of Investment/
Portfolio company (1)(2)(3)

  

Industry

  

Interest Rate(4)

  

Initial

Acquisition

Date

   Maturity/
Dissolution
Date		     Principal(5)
No. of Shares /
No. of Units		     Amortized Cost     Fair Value (6)  

Non-controlled/non-affiliated investments

              

First lien senior secured debt

              

—201% of net asset value

              

Canada

              

—10.02% of net asset value

              

Hudson’s Bay Company ULC (7)

   Retail   12.1% (LIBOR + 7.3%)   9/30/2021     9/29/2026     $ 6,622     $ 6,524     $ 6,621  

PDFTron Systems Inc. (7)

   Services: Business   9.8% (SOFR + 5.5%)   7/15/2021     7/13/2027       1,620       1,596       1,604  

PDFTron Systems Inc. (7)(8)

   Services: Business   9.8% (SOFR + 5.5%)   7/15/2021     7/15/2026       149       145       148  

PDFTron Systems Inc. (7)(22)

   Services: Business   9.8% (SOFR + 5.5%)   7/15/2021     7/13/2027       522       514       517  

PDFTron Systems Inc. (7)

   Services: Business   9.8% (SOFR + 5.5%)   3/24/2022     7/15/2027       4,975       4,890       4,925  
         

 

 

    

 

 

    

 

 

  
      Subtotal Canada

 

   $ 13,888     $ 13,669     $ 13,815  

Midwest

              

—15.44% of net asset value

              

Advanced Web Technologies

   Containers, Packaging, & Glass   10.6% (LIBOR + 6.3%)   12/17/2020     12/17/2026     $ 2,012     $ 1,985     $ 1,982  

Advanced Web Technologies (8)

   Containers, Packaging, & Glass   10.6% (LIBOR + 6.3%)   12/17/2020     12/17/2026       46       41       45  

Advanced Web Technologies (22)

   Containers, Packaging, & Glass   10.6% (LIBOR + 6.3%)   12/17/2020     12/17/2026       791       781       779  

Doxa Insurance Holdings, LLC

   Insurance   11.0% (LIBOR + 6.3%)   12/4/2020     12/4/2026       1,568       1,542       1,537  

Doxa Insurance Holdings, LLC (8)(9)

   Insurance   11.0% (LIBOR + 6.3%)   12/4/2020     12/4/2026       —         (6 )      —    

Doxa Insurance Holdings, LLC(22)

   Insurance   11.0% (LIBOR + 6.3%)   12/4/2020     12/4/2026       1,897       1,865       1,859  

Doxa Insurance Holdings, LLC(22)

   Insurance   11.0% (LIBOR + 6.3%)   8/16/2021     12/4/2026       714       679       699  

IRC Opco LLC

   Healthcare & Pharmaceuticals   9.2% (LIBOR + 6%)   1/4/2019     1/4/2026       5,226       5,226       5,226  

IRC Opco LLC (8)

   Healthcare & Pharmaceuticals   10.7% (LIBOR + 6%)   1/4/2019     1/4/2026       —         —         —    

IRC Opco LLC

   Healthcare & Pharmaceuticals   10.7% (LIBOR + 6%)   7/1/2021     1/4/2026       985       985       985  

IRC Opco LLC

   Healthcare & Pharmaceuticals   10.7% (LIBOR + 6%)   10/21/2021     1/4/2026       247       244       247  

Lighthouse Behavioral Health Solutions, LLC (8)

   Healthcare & Pharmaceuticals   10.5% (SOFR + 5.8%)   3/28/2022     3/28/2028       733       718       729  

Lighthouse Behavioral Health Solutions, LLC (22)

   Healthcare & Pharmaceuticals   10.1% (SOFR + 5.8%)   3/28/2022     3/28/2028       474       444       472  

Lighthouse Behavioral Health Solutions, LLC

   Healthcare & Pharmaceuticals   10.5% (SOFR + 5.8%)   3/28/2022     3/28/2028       2,273       2,243       2,262  

Matilda Jane Holdings, Inc. (19)

   Consumer Goods: Non-Durable   16.5% (PRIME + 9.5%)   4/28/2017     12/30/2022       11,961       10,982       508  

Matilda Jane Holdings, Inc. (8)(19)

   Consumer Goods: Non-Durable   16.5% (PRIME + 9.5%)   10/30/2020     12/30/2022       1,705       1,564       72  

Tricor Borrower, LLC

   Banking   9.7% (LIBOR + 5.3%)   10/22/2021     10/22/2026       3,191       3,151       3,135  

Tricor Borrower, LLC(8)

   Banking   9.6% (LIBOR + 5.3%)   10/22/2021     10/22/2026       144       141       142  

Tricor Borrower, LLC(22)

   Banking   9.9% (LIBOR + 5.5%)   10/22/2021     10/22/2026       632       618       621  
         

 

 

    

 

 

    

 

 

  
      Subtotal Midwest

 

   $ 34,599     $ 33,203     $ 21,300  

See accompanying notes to these consolidated financial statements.

 

8

First Eagle Alternative Capital BDC, Inc. and Subsidiaries

Consolidated Schedules of Investments

December 31, 2022

(dollar amounts in thousands)

 

Type of Investment/
Portfolio company (1)(2)(3)

  

Industry

  

Interest Rate(4)

  

Initial

Acquisition

Date

   Maturity/
Dissolution
Date		     Principal(5)
No. of Shares /
No. of Units		     Amortized Cost     Fair Value (6)  

Northeast

              

—51.84% of net asset value

              

3SI Security Systems

   Services: Consumer   11.2% (LIBOR + 6.5%)   12/17/2019     6/16/2023     $ 3,748     $ 3,743     $ 3,617  

Alcanza Clinical Research

   Healthcare & Pharmaceuticals   10.4% (LIBOR + 5.3%)   12/21/2021     12/15/2027       497       491       489  

Alcanza Clinical Research(8)(9)

   Healthcare & Pharmaceuticals   10.4% (LIBOR + 5.3%)   12/21/2021     12/15/2027       —         (2 )      —    

Alcanza Clinical Research(9)(22)

   Healthcare & Pharmaceuticals   10.4% (LIBOR + 5.3%)   12/21/2021     12/15/2027       —         (1 )      —    

Alcanza Clinical Research

   Healthcare & Pharmaceuticals   10.4% (LIBOR + 5.3%)   3/23/2022     12/15/2027       6,584       6,485       6,485  

Automated Control Concepts, Inc.

   High Tech Industries   11.2% (LIBOR + 6.5%)   10/22/2021     10/22/2026       3,642       3,591       3,497  

Automated Control Concepts, Inc.(8)

   High Tech Industries   11.2% (LIBOR + 6.5%)   10/22/2021     10/22/2026       167       156       160  

Certify, Inc.

   Services: Business   9.9% (LIBOR + 5.5%)   2/28/2019     2/28/2024       1,544       1,538       1,544  

Certify, Inc. (23)

   Services: Business   9.9% (LIBOR + 5.5%)   2/28/2019     2/28/2024       211       210       211  

Certify, Inc. (8)

   Services: Business   9.9% (LIBOR + 5.5%)   2/28/2019     2/28/2024       18       17       18  

ConvenientMD

   Healthcare & Pharmaceuticals   9.7% (LIBOR + 5.0%)   6/9/2021     6/15/2027       5,418       5,352       5,418  

ConvenientMD (8)(9)

   Healthcare & Pharmaceuticals   9.7% (LIBOR + 5.0%)   6/9/2021     6/15/2027       —         (7 )      —    

ConvenientMD (22)

   Healthcare & Pharmaceuticals   9.7% (LIBOR + 5.0%)   6/9/2021     6/15/2027       1,031       1,016       1,031  

Danforth Advisors

   Services: Business   10.1% (LIBOR + 5.3%)   12/9/2021     12/9/2027       189       187       186  

Danforth Advisors

   Services: Business   10.1% (LIBOR + 5.3%)   12/9/2021     12/9/2027       —         —         —    

HealthDrive Corporation

   Healthcare & Pharmaceuticals   10.1% (SOFR + 5.8%)   12/21/2018     12/21/2023       9,601       9,582       9,505  

HealthDrive Corporation

   Healthcare & Pharmaceuticals   10.1% (SOFR + 5.8%)   8/30/2021     12/21/2023       99       97       98  

HealthDrive Corporation (8)(9)

   Healthcare & Pharmaceuticals   10.1% (SOFR + 5.8%)   12/21/2018     12/21/2023       —         (4 )      —    

HealthDrive Corporation (22)

   Healthcare & Pharmaceuticals   10.1% (SOFR + 5.8%)   8/30/2021     12/21/2023       49       47       48  

HealthDrive Corporation

   Healthcare & Pharmaceuticals   10.1% (SOFR + 5.8%)   6/17/2022     12/21/2023       249       246       246  

Kobra International, LTD.

   Consumer Goods: Durable   11.1% (LIBOR + 7.0%)   5/17/2022     5/17/2025       4,537       4,476       4,537  

Marlin DTC-LS Midco 2, LLC (8)(9)

   Services: Consumer   11.3% (LIBOR + 6.5%)   3/5/2021     7/1/2025       —         (2 )      —    

Marlin DTC-LS Midco 2, LLC

   Services: Consumer   11.3% (LIBOR + 6.5%)   3/5/2021     7/1/2025       3,049       3,015       3,033  

Multi Specialty Healthcare LLC

   Healthcare & Pharmaceuticals   11.0% (SOFR + 6.3%)   12/18/2020     12/18/2026       3,714       3,660       3,677  

Multi Specialty Healthcare LLC (8)

   Healthcare & Pharmaceuticals   10.9% (SOFR + 6.3%)   12/18/2020     12/18/2026       189       180       188  

Multi Specialty Healthcare LLC

   Healthcare & Pharmaceuticals   11.0% (SOFR + 6.3%)   9/24/2021     12/18/2026       99       97       98  

Multi Specialty Healthcare LLC (8)

   Healthcare & Pharmaceuticals   11.0% (SOFR + 6.3%)   9/24/2021     12/18/2026       149       147       148  

Multi Specialty Healthcare LLC

   Healthcare & Pharmaceuticals   11.0% (SOFR + 6.3%)   8/5/2022     12/18/2026       2,794       2,749       2,766  

Newcleus, LLC

   Insurance   10.4% (LIBOR + 6.0%)   8/2/2021     8/2/2026       5,144       5,090       4,809  

Newcleus, LLC(8)(9)

   Insurance   10.4% (LIBOR + 6.0%)   8/2/2021     8/2/2026       —         (5 )      —    

Newcleus, LLC(9)(22)

   Insurance   10.4% (LIBOR + 6.0%)   8/2/2021     8/2/2026       —         (3 )      —    

 

See accompanying notes to these consolidated financial statements.

 

9

First Eagle Alternative Capital BDC, Inc. and Subsidiaries

Consolidated Schedules of Investments

December 31, 2022

(dollar amounts in thousands)

 

Type of Investment/
Portfolio company (1)(2)(3)

  

Industry

  

Interest Rate(4)

  

Initial

Acquisition

Date

   Maturity/
Dissolution
Date		     Principal(5)
No. of Shares /
No. of Units		     Amortized Cost     Fair Value (6)  

NWN Parent Holdings LLC

   Telecommunications   12.7% (LIBOR + 8.0%)   5/26/2021     5/7/2026       3,204       3,182       2,948  

NWN Parent Holdings LLC (8)

   Telecommunications   11.0% (LIBOR + 6.5%)   5/26/2021     5/7/2026       280       278       258  

Quartermaster Newco, LLC

   Healthcare & Pharmaceuticals   11.7% (SOFR + 7.0%)   7/31/2020     7/31/2025       3,065       3,049       3,034  

Quartermaster Newco, LLC (8)(9)

   Healthcare & Pharmaceuticals   11.7% (SOFR + 7.0%)   7/31/2020     7/31/2025       —         (2 )      —    

Quartermaster Newco, LLC

   Healthcare & Pharmaceuticals   11.7% (SOFR + 7.0%)   5/13/2022     7/31/2025       4,027       3,970       3,987  

Revlon Consumer Products Corporation (14)

   Consumer Goods: Non-Durable   12.5% (LIBOR + 4.0%)   3/8/2021     5/7/2024       2,500       2,495       2,500  

TriStrux, LLC

   Telecommunications   10.7% (LIBOR + 6.0%)   12/23/2021     12/15/2026       2,745       2,710       2,676  

TriStrux, LLC(8)

   Telecommunications   10.7% (LIBOR + 6.0%)   12/23/2021     12/15/2026       491       477       478  

TriStrux, LLC(9)(28)

   Telecommunications   10.7% (LIBOR + 6.0%)   12/23/2021     12/15/2026       963       947       939  

USALCO, LLC

   Chemicals, Plastics, & Rubber   10.7% (LIBOR + 6.0%)   11/5/2021     10/19/2027       2,970       2,946       2,881  
         

 

 

    

 

 

    

 

 

  
      Subtotal Northeast

 

   $ 72,967     $ 72,200     $ 71,510  

Southeast

              

—35.93% of net asset value

              

A&R Logistics Holdings, Inc.

   Transportation: Cargo   10.0% (SOFR + 5.8%)   7/29/2021     5/3/2025     $ 2,349     $ 2,318     $ 2,349  

A&R Logistics Holdings, Inc.

   Transportation: Cargo   10.7% (SOFR + 6.3%)   2/24/2022     5/3/2025       444       438       444  

Apex Services Partners, LLC

   Capital Equipment   9.5% (LIBOR + 5.3%)   2/11/2020     7/31/2025       5,246       5,221       5,246  

ECL Entertainment (26)

   Hotel, Gaming, & Leisure   11.9% (LIBOR + 7.5%)   3/31/2021     5/1/2028       2,955       2,932       2,953  

Groundworks Operations, LLC

   Construction & Building   9.5% (LIBOR + 4.8%)   7/9/2020     1/17/2026       1,907       1,886       1,907  

Groundworks Operations, LLC (8)(9)

   Construction & Building   9.5% (LIBOR + 4.8%)   7/9/2020     1/17/2026       —         (1 )      —    

Groundworks Operations, LLC (22)

   Construction & Building   9.5% (LIBOR + 4.8%)   7/9/2020     1/17/2026       840       837       840  

Groundworks Operations, LLC (22)

   Construction & Building   9.5% (LIBOR + 4.8%)   7/9/2020     1/17/2026       1,307       1,295       1,307  

Groundworks Operations, LLC

   Construction & Building   9.5% (LIBOR + 4.8%)   3/18/2021     1/17/2026       2,475       2,451       2,475  

Lighthouse Lab Services

   Healthcare & Pharmaceuticals   9.7% (LIBOR + 5.0%)   10/25/2021     10/25/2027       5,340       5,273       5,246  

Lighthouse Lab Services(8)

   Healthcare & Pharmaceuticals   9.4% (LIBOR + 5.0%)   10/25/2021     10/25/2027       153       134       151  

Lighthouse Lab Services

   Healthcare & Pharmaceuticals   9.7% (LIBOR + 5.0%)   10/25/2021     10/25/2027       —         —         —    

Quorum Health Resources

   Healthcare & Pharmaceuticals   9.8% (LIBOR + 5.3%)   5/28/2021     5/26/2027       5,312       5,276       5,233  

Quorum Health Resources (8)(9)

   Healthcare & Pharmaceuticals   9.8% (LIBOR + 5.3%)   5/28/2021     5/26/2027       —         (5 )      —    

 

See accompanying notes to these consolidated financial statements.

 

10

First Eagle Alternative Capital BDC, Inc. and Subsidiaries

Consolidated Schedules of Investments

December 31, 2022

(dollar amounts in thousands)

 

Type of Investment/
Portfolio company (1)(2)(3)

  

Industry

  

Interest Rate(4)

  

Initial

Acquisition

Date

   Maturity/
Dissolution
Date		     Principal(5)
No. of Shares /
No. of Units		     Amortized Cost     Fair Value (6)  

SuperHero Fire Protection, LLC

   Services: Business   11.0% (LIBOR + 6.3%)   9/1/2021     9/1/2026       4,251       4,199       4,208  

SuperHero Fire Protection, LLC (8)

   Services: Business   11.0% (LIBOR + 6.3%)   9/1/2021     9/1/2026       371       365       367  

SuperHero Fire Protection, LLC (22)

   Services: Business   11.0% (LIBOR + 6.3%)   9/1/2021     9/1/2026       1,295       1,279       1,282  

Technology Partners, LLC

   High Tech Industries   10.1% (LIBOR + 5.5%)   11/16/2021     11/16/2027       4,621       4,546       4,517  

Technology Partners, LLC(8)(9)

   High Tech Industries   10.1% (LIBOR + 5.5%)   11/16/2021     11/16/2027       —         (12 )      —    

Technology Partners, LLC(9)(22)

   High Tech Industries   10.1% (LIBOR + 5.5%)   11/16/2021     11/16/2027       —         (5 )      —    

The Carlstar Group LLC

   Consumer Goods: Non-Durable   10.9% (SOFR + 6.5%)   7/8/2022     7/8/2027       3,668       3,596       3,594  

The Carlstar Group LLC (8)(9)

   Consumer Goods: Non-Durable   10.9% (SOFR + 6.5%)   7/8/2022     7/8/2027       —         (77 )      —    

The Mulch & Soil Company, LLC

   Environmental Industries   10.7% (LIBOR + 6.3%)   4/30/2021     4/30/2026       3,692       3,637       3,609  

The Mulch & Soil Company, LLC (8)

   Environmental Industries   11.0% (LIBOR + 6.3%)   4/30/2021     4/30/2026       492       483       481  

TTF Holdings, LLC (Soliant) (30)

   Healthcare & Pharmaceuticals   8.4% (LIBOR + 4.0%)   3/31/2021     3/25/2028       3,384       3,365       3,351  
         

 

 

    

 

 

    

 

 

  
      Subtotal Southeast

 

   $ 50,102     $ 49,431     $ 49,560  

Southwest

              

—26.43% of net asset value

              

Allied Wireline Services, LLC (11)(24)

   Energy: Oil & Gas   10.0% PIK   6/15/2020     6/15/2025     $ 5,991     $ 4,971     $ 4,588  

Bandon Fitness (Texas) Inc.

   Services: Consumer   10.2% (SOFR + 6.0%)   7/27/2022     7/27/2028       4,823       4,756       4,750  

Bandon Fitness (Texas) Inc. (8)

   Services: Consumer   10.7% (SOFR + 6.0%)   7/27/2022     7/27/2028       242       236       238  

Bandon Fitness (Texas) Inc. (22)

   Services: Consumer   7.0% (SOFR + 6.0%)   7/27/2022     7/27/2028       154       137       151  

BCDI Rodeo Dental Buyer, LLC

   Healthcare & Pharmaceuticals   9.5% (LIBOR + 5.0%)   5/14/2019     5/14/2025       5,735       5,711       5,635  

BCDI Rodeo Dental Buyer, LLC (8)

   Healthcare & Pharmaceuticals   9.7% (LIBOR + 5.0%)   5/14/2019     5/14/2025       404       397       397  

BCDI Rodeo Dental Buyer, LLC (8)

   Healthcare & Pharmaceuticals   9.5% (LIBOR + 5.0%)   5/14/2019     5/14/2025       1,282       1,276       1,260  

BCDI Rodeo Dental Buyer, LLC (29)

   Healthcare & Pharmaceuticals   9.4% (LIBOR + 5.0%)   11/22/2021     11/22/2027       125       124       122  

Camin Cargo Control, Inc.

   Services: Business   10.9% (LIBOR + 6.5%)   6/10/2021     6/4/2026       3,567       3,542       3,549  

Endo1 Partners(29)

   Healthcare & Pharmaceuticals   9.6% (SOFR + 5.0%)   12/17/2021     3/24/2026       985       970       970  

Owl Landfill Services, LLC

   Environmental Industries   10.5% (LIBOR + 5.8%)   6/30/2021     6/30/2026       3,476       3,436       3,442  

Riveron Acquisition Holdings, Inc.

   Finance   10.5% (LIBOR + 5.8%)   5/22/2019     5/22/2025       8,015       7,950       8,015  

TMA Buyer, LLC

   High Tech Industries   11.0% (SOFR + 6.3%)   9/30/2021     9/30/2027       3,105       3,068       2,981  

TMA Buyer, LLC(8)(9)

   High Tech Industries   11.0% (SOFR + 6.3%)   9/30/2021     9/30/2027       —         (5 )      —    

TMA Buyer, LLC(22)

   High Tech Industries   10.7% (SOFR + 6.3%)   9/30/2021     9/30/2027       370       360       355  
         

 

 

    

 

 

    

 

 

  
      Subtotal Southwest

 

   $ 38,274     $ 36,929     $ 36,453  

 

See accompanying notes to these consolidated financial statements.

 

11

First Eagle Alternative Capital BDC, Inc. and Subsidiaries

Consolidated Schedules of Investments

December 31, 2022

(dollar amounts in thousands)

 

Type of Investment/
Portfolio company (1)(2)(3)

  

Industry

  

Interest Rate(4)

  

Initial

Acquisition

Date

   Maturity/
Dissolution
Date		     Principal(5)
No. of Shares /
No. of Units		     Amortized Cost     Fair Value (6)  

West

              

—61.34% of net asset value

              

A&A Global Imports, LLC

   Containers, Packaging, & Glass   10.4% (LIBOR + 6.0%)   6/1/2021     6/1/2026     $ 2,220     $ 2,184     $ 2,020  

A&A Global Imports, LLC (8)

   Containers, Packaging, & Glass   10.4% (LIBOR + 6.0%)   6/1/2021     6/1/2026       528       518       481  

Action Point, Inc (8)

   Chemicals, Plastics, & Rubber   10.2% (LIBOR + 6.5%)   12/17/2020     6/17/2026       306       296       305  

Action Point, Inc

   Chemicals, Plastics, & Rubber   11.2% (LIBOR + 6.5%)   5/5/2021     11/5/2026       510       502       507  

Action Point, Inc

   Chemicals, Plastics, & Rubber   11.2% (LIBOR + 6.5%)   12/17/2020     6/17/2026       3,267       3,220       3,250  

Action Point, Inc

   Chemicals, Plastics, & Rubber   11.2% (LIBOR + 6.5%)   11/30/2021     11/30/2026       248       244       246  

Action Point, Inc

   Chemicals, Plastics, & Rubber   10.6% (LIBOR + 6.5%)   7/15/2022     6/17/2026       842       829       837  

Alpine SG, LLC

   High Tech Industries   10.2% (SOFR + 6.0%)   11/5/2021     11/5/2027       1,351       1,332       1,324  

Alpine SG, LLC(8)(9)

   High Tech Industries   10.2% (SOFR + 6.0%)   11/5/2021     11/5/2027       —         (1 )      —    

Alpine SG, LLC

   High Tech Industries   10.3% (SOFR + 6.0%)   5/6/2022     11/5/2027       967       950       948  

Alpine SG, LLC

   High Tech Industries   10.8% (SOFR + 6.0%)   5/6/2022     11/5/2027       3,363       3,318       3,296  

Alpine SG, LLC

   High Tech Industries   10.7% (SOFR + 6.0%)   8/18/2022     11/5/2027       536       523       525  

Alpine X

   Services: Business   9.8% (SOFR + 6.0%)   12/27/2021     12/27/2027       1,415       1,392       1,401  

Alpine X(8)

   Services: Business   9.8% (SOFR + 6.0%)   12/27/2021     12/27/2027       91       88       90  

Alpine X(29)

   Services: Business   9.8% (SOFR + 6.0%)   12/27/2021     12/27/2027       912       897       903  

Alpine X

   Services: Business   9.8% (SOFR + 6.0%)   9/16/2022     12/27/2027       1,496       1,457       1,481  

Alpine X

   Services: Business   9.8% (SOFR + 6.0%)   9/16/2022     12/27/2027       43       40       42  

Cedar Services Group, LLC

   Sovereign & Public Finance   10.7% (LIBOR + 6.0%)   6/9/2021     6/11/2027       2,875       2,841       2,788  

Cedar Services Group, LLC (8)(9)

   Sovereign & Public Finance   10.7% (LIBOR + 6.0%)   6/9/2021     6/11/2027       —         (9 )      —    

Cedar Services Group, LLC (22)

   Sovereign & Public Finance   11.2% (LIBOR + 6.5%)   6/9/2021     6/11/2027       1,402       1,386       1,360  

Cedar Services Group, LLC

   Sovereign & Public Finance   11.2% (LIBOR + 6.5%)   3/1/2022     6/11/2027       993       976       963  

Cedar Services Group, LLC (22)

   Sovereign & Public Finance   10.8% (LIBOR + 6.0%)   3/1/2022     6/11/2027       525       513       509  

CC Amulet Management, LLC

   Healthcare & Pharmaceuticals   9.4% (LIBOR + 5.3%)   8/31/2021     8/31/2027       5,078       5,018       4,989  

CC Amulet Management, LLC(8)

   Healthcare & Pharmaceuticals   9.4% (LIBOR + 5.3%)   8/31/2021     8/31/2027       588       579       578  

CC Amulet Management, LLC(9)(22)

   Healthcare & Pharmaceuticals   9.4% (LIBOR + 5.3%)   8/31/2021     8/31/2027       —         (4 )      —    

Gener8, LLC

   Services: Business   10.2% (LIBOR + 5.5%)   8/14/2018     8/8/2023       5,738       5,727       5,738  

 

See accompanying notes to these consolidated financial statements.

 

12

First Eagle Alternative Capital BDC, Inc. and Subsidiaries

Consolidated Schedules of Investments

December 31, 2022

(dollar amounts in thousands)

 

Type of Investment/
Portfolio company (1)(2)(3)

  

Industry

  

Interest Rate(4)

  

Initial

Acquisition

Date

   Maturity/
Dissolution
Date		   Principal(5)
No. of Shares /
No. of Units		     Amortized Cost     Fair Value (6)  

Gener8, LLC (8)(9)

   Services: Business   10.2% (LIBOR + 5.5%)   8/14/2018   8/8/2023     —         (3 )      —    

Gener8, LLC

   Services: Business   10.2% (LIBOR + 5.5%)   11/30/2021   8/8/2023     247       245       247  

iLending LLC

   Banking   10.4% (LIBOR + 6.0%)   6/21/2021   6/21/2026     4,369       4,321       4,369  

iLending LLC (8)(9)

   Banking   10.4% (LIBOR + 6.0%)   6/21/2021   6/21/2026     —         (7 )      —    

Ingenio, LLC

   Media: Broadcasting & Subscription   11.8% (LIBOR + 7.4%)   8/3/2021   8/3/2026     4,943       4,890       4,844  

Ingenio, LLC

   Media: Broadcasting & Subscription   11.8% (LIBOR + 7.4%)   4/28/2022   8/3/2026     2,187       2,154       2,143  

Integrated Pain Management Medical Group, Inc.

   Healthcare & Pharmaceuticals   10.2% (SOFR + 6.5%)   6/7/2021   6/17/2026     3,123       3,080       3,123  

Integrated Pain Management Medical Group, Inc.(22)

   Healthcare & Pharmaceuticals   10.2% (SOFR + 6.5%)   6/7/2021   6/17/2026     375       369       375  

Integrated Pain Management Medical Group, Inc.(8)(9)

   Healthcare & Pharmaceuticals   10.2% (SOFR + 6.5%)   6/7/2021   6/17/2026     —         (6 )      —    

Integrated Pain Management Medical Group, Inc.

   Healthcare & Pharmaceuticals   10.2% (SOFR + 6.5%)   5/10/2022   6/17/2026     858       843       858  

Lash Opco LLC

   Consumer Goods: Non-Durable   11.8% (LIBOR + 7.0%)   9/18/2020   3/18/2026     2,962       2,918       2,932  

Lash Opco LLC (8)

   Consumer Goods: Non-Durable   11.9% (LIBOR + 7.0%)   8/18/2021   8/18/2026     180       173       178  

Lash Opco LLC

   Consumer Goods: Non-Durable   11.8% (LIBOR + 7.0%)   8/18/2021   1/18/2027     3,019       2,967       2,989  

Lash Opco LLC

   Consumer Goods: Non-Durable   11.8% (LIBOR + 7.0%)   12/31/2020   3/18/2026     980       962       970  

MarkLogic Corporation

   High Tech Industries   10.9% (SOFR + 6.5%)   10/20/2020   10/20/2025     5,786       5,696       5,786  

MarkLogic Corporation(8)(9)

   High Tech Industries   10.9% (SOFR + 6.5%)   10/20/2020   10/20/2025     —         (3 )      —    

MarkLogic Corporation

   High Tech Industries   10.9% (SOFR + 6.5%)   11/23/2021   10/20/2025     838       825       838  

MarkLogic Corporation(8)

   High Tech Industries   10.9% (SOFR + 6.5%)   11/23/2021   10/20/2025     562       553       562  

MeriCal, LLC

   Consumer Goods: Non-Durable   11.6% (SOFR + 6.8%)   11/16/2018   11/16/2023     7,271       7,271       6,908  

Point Quest Acquisition, LLC

   Healthcare & Pharmaceuticals   10.4% (SOFR + 6.0%)   8/12/2022   8/12/2028     3,527       3,477       3,474  

Point Quest Acquisition, LLC (8)

   Healthcare & Pharmaceuticals   11.0% (SOFR + 6.0%)   8/12/2022   8/12/2028     786       771       774  

Sequoia Consulting Group, LLC

   Healthcare & Pharmaceuticals   10.0% (LIBOR + 5.3%)   12/17/2021   11/23/2026     195       192       191  

Sequoia Consulting Group, LLC(8)(9)

   Healthcare & Pharmaceuticals   10.0% (LIBOR + 5.3%)   12/17/2021   11/23/2026     —         (1 )      —    

Socius Insurance Services, Inc.

   Banking   9.7% (LIBOR + 5.0%)   6/30/2021   6/30/2027     2,903       2,858       2,874  

Socius Insurance Services, Inc. (8)(9)

   Banking   9.8% (LIBOR + 5.0%)   6/30/2021   6/30/2027     —         (8 )      —    

Socius Insurance Services, Inc. (9)(22)

   Banking   9.7% (LIBOR + 5.0%)   6/30/2021   6/30/2027     —         (14 )      —    

SolutionReach, Inc.

   Services: Consumer   10.1% (LIBOR + 5.8%)   1/17/2019   1/17/2024     5,682       5,658       5,597  

SolutionReach, Inc. (8)(9)

   Services: Consumer   10.1% (LIBOR + 5.8%)   1/17/2019   1/17/2024     —         (4 )      —    
         

 

 

    

 

 

    

 

 

  
      Subtotal West   $ 86,087     $ 84,993     $ 84,613  
    Subtotal first lien senior secured debt   $ 295,917     $ 290,425     $ 277,251  

 

See accompanying notes to these consolidated financial statements.

 

13

First Eagle Alternative Capital BDC, Inc. and Subsidiaries

Consolidated Schedules of Investments

December 31, 2022

(dollar amounts in thousands)

 

Type of Investment/
Portfolio company (1)(2)(3)

  

Industry

  

Interest Rate(4)

  

Initial

Acquisition

Date

   Maturity/
Dissolution
Date		     Principal(5)
No. of Shares /
No. of Units		     Amortized Cost     Fair Value (6)  

Equity investments

              

—0.78% of net asset value

              

Midwest

              

—0.19% of net asset value

              

Doxa Insurance Holdings, LLC (10)(13)(18)

   Insurance     12/4/2020       257,116     $ 224     $ 260  

Matilda Jane Holdings, Inc. (12)(17)

   Consumer Goods: Non-Durable     4/28/2017       2,587,855       489       —    
           

 

 

    

 

 

  
          Subtotal Midwest       $ 713     $ 260  

Northeast

              

—0.52% of net asset value

              

Certify, Inc. (18)

   Services: Business     2/28/2019       841     $ 175     $ 246  

Specialty Brands Holdings, LLC (10)(17)

   Services: Business     6/29/2018       58       —         —    

Specialty Brands Holdings, LLC (10)(18)

   Services: Business     6/29/2018       1,232       —         —    

Wheels Up Experience Inc. (13)(14)(18)(27)

   Transportation: Consumer     1/31/2014       460,392       1,000       474  
           

 

 

    

 

 

  
          Subtotal Northeast       $ 1,175     $ 720  

Southeast

              

—0.00% of net asset value

              

Virtus Aggregator, LLC (10)(13)(14)(18)

   Healthcare & Pharmaceuticals     5/7/2020       10     $ 32     $ —    
           

 

 

    

 

 

  
          Subtotal Southeast       $ 32     $ —    

Southwest

              

—0.00% of net asset value

              

Allied Wireline Services, LLC (10)(13)(18)

   Energy: Oil & Gas     6/15/2020       4,538       144       —    

Allied Wireline Services, LLC (10)(13)(18)

   Energy: Oil & Gas     6/15/2020       2,063       —         —    
           

 

 

    

 

 

  
      Subtotal Southwest       $ 144     $ —    

West

              

—0.07% of net asset value

              

MeriCal, LLC (10) (12) (17)

   Consumer Goods: Non-Durable     9/30/2016       521     $ 505     $ 98  

MeriCal, LLC (10) (12) (18)

   Consumer Goods: Non-Durable     9/30/2016       5,334       10       —    
           

 

 

    

 

 

  
          Subtotal West       $ 515     $ 98  
           

 

 

    

 

 

  
          Subtotal equity       $ 2,579     $ 1,078  
           

 

See accompanying notes to these consolidated financial statements.

 

14

First Eagle Alternative Capital BDC, Inc. and Subsidiaries

Consolidated Schedules of Investments

December 31, 2022

(dollar amounts in thousands)

 

Type of Investment/
Portfolio company (1)(2)(3)

  

Industry

  

Interest Rate(4)

  

Initial

Acquisition

Date

   Maturity/
Dissolution
Date		     Principal(5)
No. of Shares /
No. of Units		     Amortized Cost     Fair Value (6)  

Investments in funds

              

—1.58% of net asset value

              

Midwest

              

—1.28% of net asset value

              

Freeport Financial SBIC Fund LP (14)(18)(21)

   Investment Funds And Vehicles     6/14/2013       $ 1,736     $ 1,771  
           

 

 

    

 

 

  
          Subtotal Midwest       $ 1,736     $ 1,771  

Northeast

              

—0.19% of net asset value

              

ACON Igloo Investors I, LLC (10)(18)(21)

   Investment Funds And Vehicles     4/30/2014       $ 1,673     $ 266  
           

 

 

    

 

 

  
          Subtotal Northeast       $ 1,673     $ 266  

West

              

—0.110% of net asset value

              

Gryphon Partners 3.5, L.P. (14)(18)(21)

   Investment Funds And Vehicles     11/20/2012       $ 299     $ 145  
           

 

 

    

 

 

  
          Subtotal West       $ 299     $ 145  
           

 

 

    

 

 

  
      Subtotal investments in funds

 

   $ 3,708     $ 2,182  

Total non-controlled/non-affiliated investments

              

—203.36% of net asset value

             $ 296,712     $ 280,511  
           

 

 

    

 

 

  

Controlled investments

              

—41.68% of net asset value

              

First lien senior secured debt

              

—10.79% of net asset value

              

Northeast

              

—1.89% of net asset value

              

smarTours, LLC

   Services: Consumer   11.5% (LIBOR + 6.8%)   12/21/2020     12/31/2026     $ 1,511     $ 1,511     $ 1,511  

smarTours, LLC (8)(11)

   Services: Consumer   12.5% (SOFR + 7.8% PIK)   11/3/2022     12/31/2026       1,092       1,092       1,092  
         

 

 

    

 

 

    

 

 

  
     

Subtotal Northeast

 

   $ 2,603     $ 2,603     $ 2,603  

 

See accompanying notes to these consolidated financial statements.

 

15

First Eagle Alternative Capital BDC, Inc. and Subsidiaries

Consolidated Schedules of Investments

December 31, 2022

(dollar amounts in thousands)

 

Type of Investment/
Portfolio company (1)(2)(3)

  

Industry

  

Interest Rate(4)

  

Initial

Acquisition

Date

   Maturity/
Dissolution
Date		     Principal(5)
No. of Shares /
No. of Units		     Amortized Cost     Fair Value (6)  

Southeast

              

—2.37% of net asset value

              

Loadmaster Derrick & Equipment, Inc. (11)(15)(19)(25)

   Energy: Oil & Gas   11.3% (LIBOR + 10.3% PIK)   7/1/2016     12/31/2022     $ 14,225     $ 7,307     $ —    

Loadmaster Derrick & Equipment, Inc. (11)(15)(19)(25)

   Energy: Oil & Gas   13.0% (LIBOR + 12.0% PIK)   7/1/2016     12/31/2022       6,962       1,053       —    

Loadmaster Derrick & Equipment, Inc. (11)(15)(19)(25)

   Energy: Oil & Gas   11.5% (LIBOR+ 10.3% PIK)   1/17/2017     12/31/2022       16,341       13,500       3,268  
         

 

 

    

 

 

    

 

 

  
          Subtotal Southeast     $ 37,528     $ 21,860     $ 3,268  

Southwest

              

—6.530% of net asset value

              

OEM Group, LLC (15)

   Capital Equipment   12.2% (LIBOR + 7.5%)   9/30/2020     9/30/2025     $ 9,385     $ 9,385     $ 9,011  
         

 

 

    

 

 

    

 

 

  
    Subtotal Southwest

 

   $ 9,385     $ 9,385     $ 9,011  
         

 

 

    

 

 

    

 

 

  
    Subtotal first lien senior secured debt

 

   $ 49,516     $ 33,848     $ 14,882  

Second lien debt

              

—0.00% of net asset value

              

Southwest

              

—0.00% of net asset value

              

OEM Group, LLC (11)(15)(24)

   Capital Equipment   10.0% PIK   9/30/2020     9/30/2025     $ 55,062     $ 22,203     $ —    
         

 

 

    

 

 

    

 

 

  
         
 Subtotal
Southwest		  
 		   $ 55,062     $ 22,203     $ —    
         

 

 

    

 

 

    

 

 

  
      Subtotal second lien debt     $ 55,062     $ 22,203     $ —    

Equity investments

              

—1.22% of net asset value

              

Northeast

              

—1.22% of net asset value

              

SPST Holdings, LLC (10)(13)(18)

   Services: Consumer     11/3/2022       2,403     $ 1,682     $ 1,682  
           

 

 

    

 

 

  
          Subtotal Northeast       $ 1,682     $ 1,682  

Southeast

              

—0.00% of net asset value

              

Loadmaster Derrick & Equipment, Inc. (15)(17)

   Energy: Oil & Gas     7/1/2016       2,956     $ 1,114     $ —    

Loadmaster Derrick & Equipment, Inc. (15)(18)

   Energy: Oil & Gas     12/21/2016       12,131       —         —    
           

 

 

    

 

 

  
          Subtotal Southeast       $ 1,114     $ —    

Southwest

              

—0.00% of net asset value

              

 

See accompanying notes to these consolidated financial statements.

 

16

First Eagle Alternative Capital BDC, Inc. and Subsidiaries

Consolidated Schedules of Investments

December 31, 2022

(dollar amounts in thousands)

 

Type of Investment/
Portfolio company (1)(2)(3)

  

Industry

  

Interest Rate(4)

  

Initial

Acquisition

Date

   Maturity/
Dissolution
Date		     Principal(5)
No. of Shares /
No. of Units		     Amortized Cost     Fair Value (6)  

OEM Group, LLC (10)(12)(13)(15)(18)(20)

   Capital Equipment     3/16/2016       20,000     $ 8,890     $ —    
           

 

 

    

 

 

  
         
 Subtotal
Southwest		  
 		     $ 8,890     $ —    
           

 

 

    

 

 

  
         
 Subtotal
equity		  
 		     $ 11,686     $ 1,682  

Investments in funds

              

—29.67% of net asset value

              

Northeast

              

—29.67% of net asset value

              

First Eagle Logan JV LLC (10)(14)(15)(16)(18)(21)

   Investment Funds And Vehicles     12/3/2014       $ 77,247     $ 40,923  
           

 

 

    

 

 

  
         
 Subtotal
Northeast		  
 		     $ 77,247     $ 40,923  
           

 

 

    

 

 

  
      Subtotal investments in funds

 

   $ 77,247     $ 40,923  
           

 

 

    

 

 

  

Total controlled investments

              

—41.68% of net asset value

             $ 144,984     $ 57,487  
           

 

 

    

 

 

  

Non-controlled/affiliated investments

              

—0.00% of net asset value

              

Investments in funds

              

—0.00% of net asset value

              

Northeast

              

—0.00% of net asset value

              

First Eagle Greenway Fund II, LLC (10)(14)(15)(18)(21)

   Investment Funds And Vehicles     3/1/2013       $ 1     $ —    
           

 

 

    

 

 

  
             
     

Subtotal Northeast

 

   $ 1     $ —    
           

 

 

    

 

 

  
      Subtotal investments in funds

 

   $ 1     $ —    
             

Total non-controlled/affiliated investments

              

—0.00% of net asset value

             $ 1     $ —    
           

 

 

    

 

 

  

Total investments—245.04% of net asset value

             $ 441,697     $ 337,998  
           

 

 

    

 

 

  

 

(1) 

All debt investments are income-producing, unless otherwise noted. Equity and member interests are non-income-producing unless otherwise noted. The Company generally acquires its investments in private transactions exempt from registration under the Securities Act of 1933, as amended, or the Securities Act. Its investments are therefore generally subject to certain limitations on resale, and may be deemed to be “restricted securities” under the Securities Act.

(2) 

All investments are pledged as collateral under the Revolving Facility.

(3) 

As of December 31, 2022, 21.8% and 17.6% of the Company’s total investments on a cost and fair value basis, respectively, are in non-qualifying assets. The Company may not acquire any non-qualifying assets unless, at the time of the acquisition, qualifying assets represent at least 70% of the Company’s total assets.

(4) 

Variable interest rate investments bear interest in reference to London Interbank offer rate, or LIBOR, Alternate Base Rate, or ABR, or Secured Overnight Financing Rate, or SOFR, which are effective as of December 31, 2022. LIBOR loans are typically indexed to 30-day, 60-day, 90-day or 180-day LIBOR rates, at the borrower’s option, ABR rates are typically indexed to the current prime rate or federal funds rate, and SOFR rates are typically indexed to 30-day or 90-day SOFR rates. Each of the LIBOR, ABR, or SOFR rates may be subject to interest floors. As of December 31, 2022, the 30-day, 90-day and 180-day LIBOR rates were 4.39%, 4.77% and 5.14%, respectively, the ABR rate was 6.25%, and the 30-day and 90-day SOFR rates were 4.36% and 4.59%, respectively.

(5) 

Principal includes accumulated PIK interest and is net of repayments.

 

See accompanying notes to these consolidated financial statements.

 

17

First Eagle Alternative Capital BDC, Inc. and Subsidiaries

Consolidated Schedules of Investments

December 31, 2022

(dollar amounts in thousands)

 

(6) 

Unless otherwise indicated, all investments are valued using significant unobservable inputs. Refer to Level 3 fair value measurements quantitative information table in Note 3 of the Consolidated Financial Statements for further detail.

(7) 

Foreign company or foreign co-borrower at the time of investment and, as a result, is not a qualifying asset under Section 55(a) of the 1940 Act.

(8) 

Company pays 0.50% unfunded commitment fee on delayed draw term loan and/or revolving loan facilities.

(9) 

The negative cost is the result of the capitalized discount being greater than the principal amount outstanding on the loan.

(10) 

Member interests of limited liability companies are the equity equivalents of the stock of corporations.

(11) 

In certain instances, at the option of the issuer, interest can be paid in cash or cash and PIK. The percentage of PIK shown is the maximum PIK that can be elected by the company.

(12) 

Equity ownership may be held in shares or units of companies related to the portfolio company.

(13) 

Interest held by a wholly owned subsidiary of First Eagle Alternative Capital BDC, Inc.

(14) 

Investments that the Company has determined are not “qualifying assets” under Section 55(a) of the 1940 Act. The status of these assets under the 1940 Act is subject to change. The Company monitors the status of these assets on an ongoing basis.

(15) 

As defined in Section 2(a)(9) of the 1940 Act, the Company is deemed to control this portfolio company because it owns more than 25% of the portfolio company’s outstanding voting securities. See Schedule 12-14 in the accompanying notes to the consolidated financial statements for transactions for the year ended December 31, 2022 in which the issuer was a portfolio company that the Company is deemed to control.

(16) 

On December 3, 2014, the Company entered into an agreement with Perspecta (as described in Note 3 hereto) to create First Eagle Logan JV LLC (formerly known as THL Credit Logan JV LLC), or Logan JV, a joint venture, which invests primarily in senior secured first lien term loans. All Logan JV investment decisions must be unanimously approved by the Logan JV investment committee consisting of one representative from each of the Company and Perspecta. Although the Company owns more than 25% of the voting securities of Logan JV, the Company does not believe that it has control over Logan JV (other than for purposes of the 1940 Act).

(17) 

Preferred stock.

(18) 

Common stock and member interest.

(19) 

Loan was on non-accrual as of December 31, 2022.

(20) 

Includes $577 of cost and $0 of fair value related to a non-controlling interest as a result of consolidating a blocker corporation that holds equity in OEM Group, LLC as of December 31, 2022.

(21) 

Investment is measured at fair value using net asset value.

(22) 

Company pays 1.00% unfunded commitment fee on delayed draw term loan facility.

(23) 

Company pays 0.25% unfunded commitment fee on revolving loan facility.

(24) 

Restructured loan for which income is not being recognized as of December 31, 2022.

(25) 

On January 1, 2021, the loan was placed in forbearance, with a forbearance termination date subsequently amended to December 31, 2023.

(26) 

Investments are valued using market quotations. Refer to the Level 2 fair value measurements quantitative information table in Note 3 of the Consolidated Financial Statements for further detail.

(27) 

Investment is valued using public stock price. Refer to the Level 1 fair value measurements quantitative information table in Note 3 of the Consolidated Financial Statements for further detail.

(28) 

Company receives 0.75% unfunded commitment fee on delayed draw term loan facility.

(29) 

Company receives 5.00% unfunded commitment fee on delayed draw term loan facility.

(30) 

Investments are valued using a single source market quotation. Refer to the Level 3 fair value measurements quantitative information table in Note 3 of the Consolidated Financial Statements for further detail.

 

See accompanying notes to these consolidated financial statements.

 

18

First Eagle Alternative Capital BDC, Inc. and Subsidiaries

Consolidated Schedules of Investments

December 31, 2021

(dollar amounts in thousands)

 

                Initial     Maturity/     Principal(5)              
                Acquisition     Dissolution     No. of Shares /              

Type of Investment/Portfolio company (1)(2)(3)

   Industry     Interest Rate(4)     Date     Date     No. of Units     Amortized Cost     Fair Value (6)  

Non-controlled/non-affiliated investments

              

First lien senior secured debt

              

—148.57% of net asset value

              

Canada

              

—4.61% of net asset value

              

Hudson’s Bay Company ULC (7)

     Retail       8.3% (LIBOR + 7.3%)       9/30/2021       9/29/2026     $ 7,000     $ 6,869     $ 6,862  

PDFTron Systems Inc. (7)

     Services: Business       6.5% (LIBOR + 5.5%)       7/15/2021       7/13/2027       1,637       1,606       1,604  

PDFTron Systems Inc. (7)(8)(9)

     Services: Business       6.5% (LIBOR + 5.5%)       7/15/2021       7/15/2026       —         (5 )      —    

PDFTron Systems Inc. (7)(22)

     Services: Business       6.5% (LIBOR + 5.5%)       7/15/2021       7/13/2027       328       322       322  
         

 

 

    

 

 

    

 

 

  
          Subtotal Canada     $ 8,965     $ 8,792     $ 8,788  

Midwest

              

—16.12% of net asset value

              

Advanced Web Technologies

    
 Containers,
Packaging, & Glass		  
 		     6.8% (LIBOR + 5.8%)       12/17/2020       12/17/2026     $ 2,032     $ 1,999     $ 2,032  

Advanced Web Technologies (8)

    
 Containers,
Packaging, & Glass		  
 		     6.8% (LIBOR + 5.8%)       12/17/2020       12/17/2026       27       22       27  

Advanced Web Technologies (22)

    
 Containers,
Packaging, & Glass		  
 		     6.8% (LIBOR + 5.8%)       12/17/2020       12/17/2026       433       420       433  

Doxa Insurance Holdings, LLC

     Insurance       7.3% (LIBOR + 6.3%)       12/4/2020       12/4/2026       1,584       1,552       1,584  

Doxa Insurance Holdings, LLC (8)(9)

     Insurance       7.3% (LIBOR + 6.3%)       12/4/2020       12/4/2026       —         (7 )      —    

Doxa Insurance Holdings, LLC(22)

     Insurance       7.3% (LIBOR + 6.3%)       12/4/2020       12/4/2026       1,916       1,876       1,916  

Doxa Insurance Holdings, LLC(22)

     Insurance       7.3% (LIBOR + 6.3%)       8/16/2021       12/4/2026       721       680       721  

1-800 Hansons, LLC (11)

     Services: Consumer      

 10.5% (LIBOR +
9.5%) (9.5% Cash +
1.0% PIK)		  
 
 		     10/19/2017       10/19/2022       3,311       3,301       3,145  

1-800 Hansons, LLC (8)

     Services: Consumer       9.5% (LIBOR + 8.5%)       10/19/2017       10/19/2022       209       208       199  

IRC Opco LLC

    
 Healthcare &
Pharmaceuticals		  
 		     6.5% (LIBOR + 5.5%)       1/4/2019       1/4/2023       5,288       5,274       5,235  

IRC Opco LLC (8)(9)

    
 Healthcare &
Pharmaceuticals		  
 		     6.5% (LIBOR + 5.5%)       1/4/2019       1/5/2026       —         (2 )      —    

IRC Opco LLC

    
 Healthcare &
Pharmaceuticals		  
 		     6.5% (LIBOR + 5.5%)       7/1/2021       1/4/2023       995       982       985  

IRC Opco LLC

    
 Healthcare &
Pharmaceuticals		  
 		     6.3% (LIBOR + 5.3%)       10/21/2021       1/4/2026       249       246       247  

Matilda Jane Holdings, Inc.

    
 Consumer Goods:
Non-Durable		  
 		     9.5% (LIBOR + 8.5%)       4/28/2017       5/1/2022       11,251       11,231       10,351  

Matilda Jane Holdings, Inc. (8)

    
 Consumer Goods:
Non-Durable		  
 		     9.5% (LIBOR + 8.5%)       10/30/2020       5/1/2022       326       326       300  

Tricor Borrower, LLC

     Banking       6.3% (LIBOR + 5.3%)       10/22/2021       10/22/2026       3,223       3,176       3,175  

 

See accompanying notes to these consolidated financial statements.

 

19

First Eagle Alternative Capital BDC, Inc. and Subsidiaries

Consolidated Schedules of Investments

December 31, 2021

(dollar amounts in thousands)

 

            Initial   Maturity/   Principal(5)              
            Acquisition   Dissolution   No. of Shares /              

Type of Investment/Portfolio company (1)(2)(3)

   Industry   Interest Rate(4)   Date   Date   No. of Units     Amortized Cost     Fair Value (6)  

Tricor Borrower, LLC(8)(9)

   Banking   6.3% (LIBOR + 5.3%)   10/22/2021   10/22/2026     —         (4 )      —    

Tricor Borrower, LLC(22)

   Banking   6.3% (LIBOR + 5.3%)   10/22/2021   10/22/2026     405       389       399  
         

 

 

    

 

 

    

 

 

  
        Subtotal Midwest   $ 31,970     $ 31,669     $ 30,749  

Northeast

              

—38.19% of net asset value

              

3SI Security Systems

   Services: Consumer   6.8% (LIBOR + 5.8%)   12/17/2019   6/16/2023   $ 3,905     $ 3,888     $ 3,905  

Alcanza Clinical Research

   Healthcare &
Pharmaceuticals		   6.3% (LIBOR + 5.3%)   12/21/2021   12/15/2027     500       493       492  

Alcanza Clinical Research(8)(9)

   Healthcare &
Pharmaceuticals		   6.3% (LIBOR + 5.3%)   12/21/2021   12/15/2027     —         (2 )      —    

Alcanza Clinical Research(9)(22)

   Healthcare &
Pharmaceuticals		   6.3% (LIBOR + 5.3%)   12/21/2021   12/15/2027     —         (1 )      —    

Aurotech, LLC (19)

   High Tech Industries   8.0% (LIBOR + 7.0%)   10/30/2020   10/30/2025     2,939       2,890       1,690  

Aurotech, LLC (8)(9)(19)

   High Tech Industries   8.0% (LIBOR + 7.0%)   10/30/2020   10/30/2025     —         (7 )      —    

Automated Control Concepts, Inc.

   High Tech Industries   6.5% (LIBOR + 5.5%)   10/22/2021   10/22/2026     2,660       2,621       2,620  

Automated Control Concepts, Inc.(8)

   High Tech Industries   6.5% (LIBOR + 5.5%)   10/22/2021   10/22/2026     167       155       164  

Cedar Services Group, LLC

   Sovereign & Public Finance   7.0% (LIBOR + 6.0%)   6/9/2021   6/11/2027     2,904       2,863       2,875  

Cedar Services Group, LLC (8)(9)

   Sovereign & Public Finance   7.0% (LIBOR + 6.0%)   6/9/2021   6/11/2027     —         (11 )      —    

Cedar Services Group, LLC (22)

   Sovereign & Public Finance   7.0% (LIBOR + 6.0%)   6/9/2021   6/11/2027     1,274       1,254       1,261  

Certify, Inc.

   Services: Business   6.5% (LIBOR + 5.5%)   2/28/2019   2/28/2024     1,544       1,534       1,544  

Certify, Inc. (23)

   Services: Business   6.5% (LIBOR + 5.5%)   2/28/2019   2/28/2024     211       209       211  

Certify, Inc. (8)

   Services: Business   6.5% (LIBOR + 5.5%)   2/28/2019   2/28/2024     18       17       18  

ConvenientMD

   Healthcare &
Pharmaceuticals		   6.0% (LIBOR + 5.0%)   6/9/2021   6/15/2027     5,473       5,396       5,473  

ConvenientMD (8)(9)

   Healthcare &
Pharmaceuticals		   6.0% (LIBOR + 5.0%)   6/9/2021   6/15/2027     —         (9 )      —    

ConvenientMD (9)(22)

   Healthcare &
Pharmaceuticals		   6.0% (LIBOR + 5.0%)   6/9/2021   6/15/2027     —         (8 )      —    

Danforth Advisors

   Services: Business   6.3% (LIBOR + 5.3%)   12/9/2021   12/9/2027     191       188       188  

Danforth Advisors

   Services: Business   6.3% (LIBOR + 5.3%)   12/9/2021   12/9/2027     9       8       9  

HealthDrive Corporation

   Healthcare &
Pharmaceuticals		   6.5% (LIBOR + 5.5%)   12/21/2018   12/21/2023     9,700       9,661       9,700  

HealthDrive Corporation

   Healthcare &
Pharmaceuticals		   6.5% (LIBOR + 5.5%)   8/30/2021   12/21/2023     100       98       100  

HealthDrive Corporation (8)(9)

   Healthcare &
Pharmaceuticals		   6.5% (LIBOR + 5.5%)   12/21/2018   12/21/2023     —         (7 )      —    

HealthDrive Corporation (22)

   Healthcare &
Pharmaceuticals		   6.5% (LIBOR + 5.5%)   8/30/2021   12/21/2023     18       18       18  

Marlin DTC-LS Midco 2, LLC (8)(9)

   Services: Consumer   7.5% (LIBOR + 6.5%)   3/5/2021   7/1/2025     —         (2 )      —    

Marlin DTC-LS Midco 2, LLC

   Services: Consumer   7.5% (LIBOR + 6.5%)   3/5/2021   7/1/2025     3,131       3,081       3,131  

 

See accompanying notes to these consolidated financial statements.

 

20

First Eagle Alternative Capital BDC, Inc. and Subsidiaries

Consolidated Schedules of Investments

December 31, 2021

(dollar amounts in thousands)

 

            Initial   Maturity/   Principal(5)              
            Acquisition   Dissolution   No. of Shares /              

Type of Investment/Portfolio company (1)(2)(3)

   Industry   Interest Rate(4)   Date   Date   No. of Units     Amortized Cost     Fair Value (6)  

Multi Specialty Healthcare LLC

   Healthcare &
Pharmaceuticals		   7.3% (LIBOR + 6.3%)   12/18/2020   12/18/2026     3,752       3,687       3,752  

Multi Specialty Healthcare LLC (8)(9)

   Healthcare &
Pharmaceuticals		   7.3% (LIBOR + 6.3%)   12/18/2020   12/18/2026     —         (12 )      —    

Multi Specialty Healthcare LLC

   Healthcare &
Pharmaceuticals		   7.3% (LIBOR + 6.3%)   9/24/2021   12/18/2026     100       98       100  

Multi Specialty Healthcare LLC (8)(9)

   Healthcare &
Pharmaceuticals		   7.3% (LIBOR + 6.3%)   9/24/2021   12/18/2026     —         (1 )      —    

Newcleus, LLC

   Insurance   6.5% (LIBOR + 5.5%)   8/2/2021   8/2/2026     5,059       4,990       4,983  

Newcleus, LLC(8)(9)

   Insurance   6.5% (LIBOR + 5.5%)   8/2/2021   8/2/2026     —         (6 )      —    

Newcleus, LLC(9)(22)

   Insurance   6.5% (LIBOR + 5.5%)   8/2/2021   8/2/2026     —         (9 )      —    

NWN Parent Holdings LLC

   Telecommunications   7.5% (LIBOR + 6.5%)   5/26/2021   5/7/2026     3,291       3,262       3,175  

NWN Parent Holdings LLC (8)

   Telecommunications   7.5% (LIBOR + 6.5%)   5/26/2021   5/7/2026     145       140       140  

Own Yourself, LLC

   Retail   7.5% (LIBOR + 6.5%)   11/12/2021   11/12/2025     6,000       5,889       5,888  

Quartermaster Newco, LLC

   Healthcare &
Pharmaceuticals		   7.3% (LIBOR + 6.0%)   7/31/2020   7/31/2025     3,096       3,074       3,096  

Quartermaster Newco, LLC (8)(9)

   Healthcare &
Pharmaceuticals		   7.3% (LIBOR + 6.0%)   7/31/2020   7/31/2025     —         (3 )      —    

Revlon Consumer Products Corporation (14)

   Consumer Goods:
Non-Durable		   7.5% (LIBOR + 5.8%)   3/8/2021   5/7/2024     2,500       2,484       2,500  

smarTours, LLC

   Services: Consumer   7.8% (LIBOR + 6.8%)   12/21/2020   12/31/2024     712       712       712  

smarTours, LLC (8)(11)

   Services: Consumer   8.8% (LIBOR+ 7.8%)
(1.0% Cash + 7.8%
PIK)		   12/21/2020   12/31/2024     2,338       2,338       2,338  

TriStrux, LLC

   Telecommunications   6.3% (LIBOR + 5.3%)   12/23/2021   12/15/2026     2,773       2,731       2,731  

TriStrux, LLC(8)

   Telecommunications   6.3% (LIBOR + 5.3%)   12/23/2021   12/15/2026     121       105       119  

TriStrux, LLC(9)(29)

   Telecommunications   6.3% (LIBOR + 5.3%)   12/23/2021   12/15/2026     —         (11 )      —    

USALCO, LLC

   Chemicals, Plastics,
& Rubber		   7.0% (LIBOR + 6.0%)   11/5/2021   10/19/2027     3,000       2,971       2,970  

Xcel Brands, Inc.

   Consumer Goods:
Non-Durable		   8.5% (LIBOR + 7.5%)   12/30/2021   4/9/2025     7,031       6,981       6,926  
         

 

 

    

 

 

    

 

 

  
        Subtotal Northeast   $ 74,662     $ 73,747     $ 72,829  

Southeast

              

—26.81% of net asset value

              

A&R Logistics Holdings, Inc.

   Transportation:
Cargo		   7.0% (LIBOR + 6.0%)   7/29/2021   5/3/2025   $ 2,373     $ 2,331     $ 2,373  

Alpine X

   Services: Business   7.0% (LIBOR + 6.0%)   12/27/2021   12/21/2027     1,426       1,397       1,397  

Alpine X(8)(9)

   Services: Business   7.0% (LIBOR + 6.0%)   12/27/2021   12/21/2027     —         (5 )      —    

Alpine X(9)(29)

   Services: Business   7.0% (LIBOR + 6.0%)   12/27/2021   12/21/2027     —         (9 )      —    

Apex Services Partners, LLC

   Capital Equipment   6.3% (LIBOR + 5.3%)   2/11/2020   7/31/2025     5,287       5,252       5,287  

ECL Entertainment (27)

   Hotel, Gaming, &
Leisure		   8.3% (LIBOR + 7.5%)   3/31/2021   5/1/2028     2,985       2,957       3,045  

GC EOS Buyer, Inc. (27)

   Automotive   4.6% (LIBOR + 4.5%)   3/31/2021   8/1/2025     3,959       3,934       3,960  

Groundworks Operations, LLC

   Construction &
Building		   6.0% (LIBOR + 5.0%)   7/9/2020   1/17/2026     1,927       1,898       1,927  

 

See accompanying notes to these consolidated financial statements.

 

21

First Eagle Alternative Capital BDC, Inc. and Subsidiaries

Consolidated Schedules of Investments

December 31, 2021

(dollar amounts in thousands)

 

            Initial   Maturity/   Principal(5)              
            Acquisition   Dissolution   No. of Shares /              

Type of Investment/Portfolio company (1)(2)(3)

   Industry   Interest Rate(4)   Date   Date   No. of Units     Amortized Cost     Fair Value (6)  

Groundworks Operations, LLC (8)(9)

   Construction & Building   6.0% (LIBOR + 5.0%)   7/9/2020   1/17/2026     —         (1 )      —    

Groundworks Operations, LLC (22)

   Construction & Building   6.0% (LIBOR + 5.0%)   7/9/2020   1/17/2026     849       840       849  

Groundworks Operations, LLC (22)

   Construction & Building   6.0% (LIBOR + 5.0%)   7/9/2020   1/17/2026     1,320       1,304       1,320  

Groundworks Operations, LLC

   Construction & Building   6.0% (LIBOR + 5.0%)   3/18/2021   1/17/2026     2,500       2,468       2,500  

Lighthouse Lab Services

   Healthcare &
Pharmaceuticals		   6.0% (LIBOR + 5.0%)   10/25/2021   10/25/2027     5,394       5,315       5,313  

Lighthouse Lab Services(8)

   Healthcare &
Pharmaceuticals		   6.0% (LIBOR + 5.0%)   10/25/2021   10/25/2027     614       591       604  

Lighthouse Lab Services

   Healthcare &
Pharmaceuticals		   6.0% (LIBOR + 5.0%)   10/25/2021   10/25/2027     —         —         —    

Quorum Health Resources

   Healthcare &
Pharmaceuticals		   6.3% (LIBOR + 5.3%)   5/28/2021   5/26/2027     5,366       5,319       5,313  

Quorum Health Resources (8)(9)

   Healthcare &
Pharmaceuticals		   6.3% (LIBOR + 5.3%)   5/28/2021   5/26/2027     —         (6 )      —    

SuperHero Fire Protection, LLC

   Services: Business   7.3% (LIBOR + 6.3%)   9/1/2021   9/1/2026     4,294       4,232       4,229  

SuperHero Fire Protection, LLC (8)

   Services: Business   7.3% (LIBOR + 6.3%)   9/1/2021   9/1/2026     109       103       107  

SuperHero Fire Protection, LLC (22)

   Services: Business   7.3% (LIBOR + 6.3%)   9/1/2021   9/1/2026     691       673       681  

Technology Partners, LLC

   High Tech Industries   6.5% (LIBOR + 5.5%)   11/16/2021   11/16/2027     4,668       4,576       4,574  

Technology Partners, LLC(8)(9)

   High Tech Industries   6.5% (LIBOR + 5.5%)   11/16/2021   11/16/2027     —         (15 )      —    

Technology Partners, LLC(9)(22)

   High Tech Industries   6.5% (LIBOR + 5.5%)   11/16/2021   11/16/2027     —         (10 )      —    

The Mulch & Soil Company, LLC

   Environmental
Industries		   6.8% (LIBOR + 5.8%)   4/30/2021   4/30/2026     3,483       3,418       3,448  

The Mulch & Soil Company, LLC (8)

   Environmental
Industries		   6.8% (LIBOR + 5.8%)   4/30/2021   4/30/2026     461       444       456  

TTF Holdings, LLC (Soliant)

   Healthcare &
Pharmaceuticals		   5.0% (LIBOR + 4.3%)   3/31/2021   3/25/2028     3,730       3,705       3,739  
         

 

 

    

 

 

    

 

 

  
        Subtotal Southeast   $ 51,436     $ 50,711     $ 51,122  

Southwest

              

—15.92% of net asset value

              

Allied Wireline Services, LLC (11)(24)

   Energy: Oil & Gas   10.0% PIK   6/15/2020   6/15/2025   $ 5,446     $ 4,971     $ 3,903  

BCDI Rodeo Dental Buyer, LLC

   Healthcare &
Pharmaceuticals		   6.0% (LIBOR + 5.0%)   5/14/2019   5/14/2025     5,798       5,764       5,769  

BCDI Rodeo Dental Buyer, LLC (8)

   Healthcare &
Pharmaceuticals		   6.0% (LIBOR + 5.0%)   5/14/2019   5/14/2025     565       556       563  

BCDI Rodeo Dental Buyer, LLC (8)

   Healthcare &
Pharmaceuticals		   6.0% (LIBOR + 5.0%)   5/14/2019   5/14/2025     1,295       1,287       1,289  

BCDI Rodeo Dental Buyer, LLC (9)(29)

   Healthcare &
Pharmaceuticals		   6.0% (LIBOR + 5.0%)   11/22/2021   11/22/2027     —         (1 )      —    

Camin Cargo Control, Inc.

   Services: Business   7.5% (LIBOR + 6.5%)   6/10/2021   6/4/2026     3,731       3,698       3,694  

Endo1 Partners(30)

   Healthcare &
Pharmaceuticals		   6.0% (LIBOR + 5.0%)   12/17/2021   3/24/2026     483       463       473  

Owl Landfill Services, LLC

   Environmental
Industries		   6.8% (LIBOR + 5.8%)   6/30/2021   6/30/2026     3,512       3,463       3,477  

Riveron Acquisition Holdings, Inc.

   Finance   6.8% (LIBOR + 5.8%)   5/22/2019   5/22/2025     8,097       8,006       8,097  

TMA Buyer, LLC

   High Tech Industries   6.8% (LIBOR + 5.8%)   9/30/2021   9/30/2027     3,137       3,092       3,090  

 

See accompanying notes to these consolidated financial statements.

 

22

First Eagle Alternative Capital BDC, Inc. and Subsidiaries

Consolidated Schedules of Investments

December 31, 2021

(dollar amounts in thousands)

 

                Initial     Maturity/     Principal(5)              
                Acquisition     Dissolution     No. of Shares /              

Type of Investment/Portfolio company (1)(2)(3)

   Industry     Interest Rate(4)     Date     Date     No. of Units     Amortized Cost     Fair Value (6)  

TMA Buyer, LLC(8)(9)

    
 High Tech
Industries		  
 		     6.8% (LIBOR + 5.8%)       9/30/2021       9/30/2027       —         (6 )      —    

TMA Buyer, LLC(9)(22)

    
 High Tech
Industries		  
 		     6.8% (LIBOR + 5.8%)       9/30/2021       9/30/2027       —         (7 )      —    
         

 

 

    

 

 

    

 

 

  
          Subtotal Southwest     $ 32,064     $ 31,286     $ 30,355  

West

              

—46.92% of net asset value

              

A&A Global Imports, LLC

    

 Containers,
Packaging, &
Glass		  
 
 		     7.0% (LIBOR + 6.0%)       6/1/2021       6/1/2026     $ 2,242     $ 2,201     $ 2,231  

A&A Global Imports, LLC (8)

    

 Containers,
Packaging, &
Glass		  
 
 		     7.0% (LIBOR + 6.0%)       6/1/2021       6/1/2026       196       182       195  

Action Point, Inc (8)

    

 Chemicals,
Plastics, &
Rubber		  
 
 		     7.5% (LIBOR + 6.5%)       12/17/2020       6/17/2026       100       89       100  

Action Point, Inc

    

 Chemicals,
Plastics, &
Rubber		  
 
 		     7.5% (LIBOR + 6.5%)       5/5/2021       11/5/2026       515       505       515  

Action Point, Inc

    

 Chemicals,
Plastics, &
Rubber		  
 
 		     7.5% (LIBOR + 6.5%)       12/17/2020       6/17/2026       3,300       3,244       3,300  

Action Point, Inc

    

 Chemicals,
Plastics, &
Rubber		  
 
 		     7.5% (LIBOR + 6.5%)       11/30/2021       11/30/2026       250       246       250  

Alpine SG, LLC

    
 High Tech
Industries		  
 		     6.5% (LIBOR + 5.5%)       11/5/2021       11/5/2027       5,607       5,515       5,523  

Alpine SG, LLC(8)(9)

    
 High Tech
Industries		  
 		     6.5% (LIBOR + 5.5%)       11/5/2021       11/5/2027       —         (2 )      —    

CC Amulet Management, LLC

    
 Healthcare &
Pharmaceuticals		  
 		     6.0% (LIBOR + 5.0%)       8/31/2021       8/31/2027       5,129       5,056       5,052  

CC Amulet Management, LLC(8)

    
 Healthcare &
Pharmaceuticals		  
 		     7.3% (Prime + 4.0%)       8/31/2021       8/31/2027       256       245       252  

CC Amulet Management, LLC(9)(22)

    
 Healthcare &
Pharmaceuticals		  
 		     6.0% (LIBOR + 5.0%)       8/31/2021       8/31/2027       —         (4 )      —    

DTI Holdco, Inc. (27)

     Services: Business       5.8% (LIBOR + 4.8%)       3/31/2021       9/29/2023       3,918       3,835       3,860  

EBS Intermediate LLC

    
 Services:
Consumer		  
 		     6.0% (LIBOR + 5.0%)       10/2/2018       10/2/2023       7,694       7,646       7,694  

EBS Intermediate LLC (8)(9)

    
 Services:
Consumer		  
 		     6.0% (LIBOR + 5.0%)       10/2/2018       10/2/2023       —         (10 )      —    

EBS Intermediate LLC

    
 Services:
Consumer		  
 		     6.0% (LIBOR + 5.0%)       5/5/2021       10/2/2023       248       244       248  

Evergreen Services Group, LLC

    
 High Tech
Industries		  
 		     7.0% (LIBOR + 6.0%)       11/13/2018       6/6/2024       9,244       9,215       9,244  

Gener8, LLC

     Services: Business       6.5% (LIBOR + 5.5%)       8/14/2018       8/8/2023       5,797       5,768       5,797  

Gener8, LLC (8)

     Services: Business       6.5% (LIBOR + 5.5%)       8/14/2018       8/8/2023       600       593       600  

Gener8, LLC

     Services: Business       6.5% (LIBOR + 5.5%)       11/30/2021       8/8/2023       249       245       249  

iLending LLC

     Banking       7.5% (LIBOR + 6.5%)       6/21/2021       6/21/2026       4,413       4,353       4,414  

iLending LLC (8)(9)

     Banking       7.5% (LIBOR + 6.5%)       6/21/2021       6/21/2026       —         (10 )      —    

Ingenio, LLC

    

 Media:
Broadcasting &
Subscription		  
 
 		     8.0% (LIBOR + 7.0%)       8/3/2021       8/3/2026       5,270       5,198       5,191  

Integrated Pain Management Medical Group, Inc.

    
 Healthcare &
Pharmaceuticals		  
 		     7.5% (LIBOR + 6.5%)       6/7/2021       6/17/2026       3,204       3,146       3,204  

Integrated Pain Management Medical Group, Inc.(9)(22)

    
 Healthcare &
Pharmaceuticals		  
 		     7.5% (LIBOR + 6.5%)       6/7/2021       6/17/2026       —         (7 )      —    

Integrated Pain Management Medical Group, Inc.(8)(9)

    
 Healthcare &
Pharmaceuticals		  
 		     7.5% (LIBOR + 6.5%)       6/7/2021       6/17/2026       —         (8 )      —    

Lash Opco LLC

    
 Consumer Goods:
Non-Durable		  
 		     9.3% (Prime + 6.0%)       9/18/2020       3/18/2026       2,992       2,934       2,992  

 

See accompanying notes to these consolidated financial statements.

 

23

First Eagle Alternative Capital BDC, Inc. and Subsidiaries

Consolidated Schedules of Investments

December 31, 2021

(dollar amounts in thousands)

 

              Initial   Maturity/   Principal(5)              
              Acquisition   Dissolution   No. of Shares /              

Type of Investment/Portfolio company (1)(2)(3)

   Industry     Interest Rate(4)   Date   Date   No. of Units     Amortized Cost     Fair Value (6)  

Lash Opco LLC (8)(9)

    

 Consumer
Goods: Non-
Durable		  

 		   8.0% (LIBOR + 7.0%)   8/18/2021   8/18/2026     —         (8 )      —    

Lash Opco LLC

    

 Consumer
Goods: Non-
Durable		  

 		   8.0% (LIBOR + 7.0%)   8/18/2021   1/18/2027     3,050       2,984       3,050  

Lash Opco LLC

    

 Consumer
Goods: Non-
Durable		  

 		   9.3% (Prime + 6.0%)   12/31/2020   3/18/2026     990       969       990  

MarkLogic Corporation

    
 High Tech
Industries		  
 		   7.0% (LIBOR + 6.0%)   10/20/2020   10/20/2025     3,119       3,064       3,119  

MarkLogic Corporation(8)(9)

    
 High Tech
Industries		  
 		   7.0% (LIBOR + 6.0%)   10/20/2020   10/20/2025     —         (4 )      —    

MarkLogic Corporation

    
 High Tech
Industries		  
 		   7.0% (LIBOR + 6.0%)   11/23/2021   10/20/2025     847       830       847  

MarkLogic Corporation(8)(9)

    
 High Tech
Industries		  
 		   7.0% (LIBOR + 6.0%)   11/23/2021   10/20/2025     —         (6 )      —    

MeriCal, LLC

    

 Consumer
Goods: Non-
Durable		  

 		   7.3% (LIBOR + 6.3%)   11/16/2018   11/16/2023     7,342       7,342       7,342  

Sequoia Consulting Group, LLC

    
 Healthcare &
Pharmaceuticals		  
 		   6.8% (LIBOR + 5.8%)   12/17/2021   11/23/2026     197       194       194  

Sequoia Consulting Group, LLC(8)(9)

    
 Healthcare &
Pharmaceuticals		  
 		   6.8% (LIBOR + 5.8%)   12/17/2021   11/23/2026     —         (1 )      —    

Socius Insurance Services, Inc.

     Banking     6.3% (LIBOR + 5.3%)   6/30/2021   6/30/2027     2,933       2,878       2,903  

Socius Insurance Services, Inc. (8)(9)

     Banking     6.3% (LIBOR + 5.3%)   6/30/2021   6/30/2027     —         (10 )      —    

Socius Insurance Services, Inc. (9)(22)

     Banking     6.3% (LIBOR + 5.3%)   6/30/2021   6/30/2027     —         (17 )      —    

SolutionReach, Inc.

    
 Services:
Consumer		  
 		   6.8% (LIBOR + 5.8%)   1/17/2019   1/17/2024     5,930       5,881       5,930  

SolutionReach, Inc. (8)(9)

    
 Services:
Consumer		  
 		   6.8% (LIBOR + 5.8%)   1/17/2019   1/17/2024     —         (8 )      —    

SRS Acquiom Holdings LLC

     Finance     7.0% (LIBOR + 6.0%)   11/8/2018   11/8/2024     4,200       4,180       4,200  
         

 

 

    

 

 

    

 

 

  
        Subtotal West   $ 89,832     $ 88,687     $ 89,486  
         

 

 

    

 

 

    

 

 

  
    Subtotal first lien senior secured debt   $ 288,929     $ 284,892     $ 283,329  

Second lien debt

              

—2.50% of net asset value

              

Northeast

              

—2.50% of net asset value

              

Merchants Capital Access, LLC (14)

     Banking     11.5% (LIBOR +
10.5%)		   4/20/2015   4/30/2022   $ 4,250     $ 4,246     $ 4,250  

smarTours, LLC(11)(19)

    
 Services:
Consumer		  
 		   8.8% PIK (LIBOR +
7.8%)		   12/21/2020   12/31/2024     1,417       635       524  
         

 

 

    

 

 

    

 

 

  
        Subtotal Northeast   $ 5,667     $ 4,881     $ 4,774  
         

 

 

    

 

 

    

 

 

  
      Subtotal second lien debt   $ 5,667     $ 4,881     $ 4,774  

Equity investments

              

—1.59% of net asset value

              

Midwest

              

—0.10% of net asset value

              

 

See accompanying notes to these consolidated financial statements.

 

24

First Eagle Alternative Capital BDC, Inc. and Subsidiaries

Consolidated Schedules of Investments

December 31, 2021

(dollar amounts in thousands)

 

            Initial   Maturity/   Principal(5)            
            Acquisition   Dissolution   No. of Shares /            

Type of Investment/Portfolio company (1)(2)(3)

   Industry   Interest Rate(4)   Date   Date   No. of Units   Amortized Cost     Fair Value (6)  

Doxa Insurance Holdings, LLC (10)(13)(18)

   Insurance                          12/4/2020     174,984   $ 173     $ 194  

Matilda Jane Holdings, Inc. (12)(17)

   Consumer Goods: Non-
Durable		     4/28/2017     2,587,855     489       —    
           

 

 

    

 

 

  
        Subtotal Midwest     $ 662     $ 194  

Northeast

              

—1.25% of net asset value

              

Certify, Inc. (18)

   Services: Business     2/28/2019     841   $ 175     $ 254  

Specialty Brands Holdings, LLC (10)(17)

   Services: Business     6/29/2018     58     —         —    

Specialty Brands Holdings, LLC (10)(18)

   Services: Business     6/29/2018     1,232     —         —    

SPST Holdings, LLC (10)(13)(18)

   Services: Consumer     12/21/2020     820,040     216       —    

SPST Holdings, LLC (10)(13)(17)

   Services: Consumer     12/21/2020     3,237     —         —    

SPST Investors II, LLC (10)(13)(18)(25)

   Services: Consumer     12/21/2020     51,095     51       —    

Wheels Up Experience Inc. (13)(14)(18)(28)

   Transportation:
Consumer		     1/31/2014     460,392     1,000       2,136  
           

 

 

    

 

 

  
        Subtotal
Northeast		     $ 1,442     $ 2,390  

Southeast

              

—0.00% of net asset value

              

Virtus Aggregator, LLC (10)(13)(14)(18)

   Healthcare &
Pharmaceuticals		     5/7/2020     10   $ 32     $ —    
           

 

 

    

 

 

  
        Subtotal
Southeast		     $ 32     $ —    

Southwest

              

—0.00% of net asset value

              

Allied Wireline Services, LLC (10)(13)(18)

   Energy: Oil & Gas     6/15/2020     4,538     144       —    

Allied Wireline Services, LLC (10)(13)(18)

   Energy: Oil & Gas     6/15/2020     2,063     —         —    
           

 

 

    

 

 

  
        Subtotal
Southwest		     $ 144     $ —    

West

              

—0.24% of net asset value

              

MeriCal, LLC (10) (12) (17)

   Consumer Goods: Non-
Durable		     9/30/2016     521   $ 505     $ 455  

MeriCal, LLC (10) (12) (18)

   Consumer Goods: Non-
Durable		     9/30/2016     5,334     10       —    
           

 

 

    

 

 

  
        Subtotal West     $ 515     $ 455  
           

 

 

    

 

 

  
        Subtotal equity     $ 2,795     $ 3,039  

Investments in funds

              

 

See accompanying notes to these consolidated financial statements.

 

25

First Eagle Alternative Capital BDC, Inc. and Subsidiaries

Consolidated Schedules of Investments

December 31, 2021

(dollar amounts in thousands)

 

                Initial     Maturity/     Principal(5)              
                Acquisition     Dissolution     No. of Shares /              

Type of Investment/Portfolio company (1)(2)(3)

   Industry     Interest Rate(4)     Date     Date     No. of Units     Amortized Cost     Fair Value (6)  

—1.92% of net asset value

              

Midwest

              

—1.61% of net asset value

              

Freeport Financial SBIC Fund LP (14)(18)(21)

    
 Investment Funds
And Vehicles		  
 		       6/14/2013         $ 2,957     $ 3,070  
           

 

 

    

 

 

  
          Subtotal Midwest       $ 2,957     $ 3,070  

Southwest

              

—0.20% of net asset value

              

ACON Igloo Investors I, LLC (10)(18)(21)

    
 Investment Funds
And Vehicles		  
 		       4/30/2014         $ 1,673     $ 385  
           

 

 

    

 

 

  
          Subtotal Southwest       $ 1,673     $ 385  

West

              

—0.11% of net asset value

              

Gryphon Partners 3.5, L.P. (14)(18)(21)

    
 Investment Funds
And Vehicles		  
 		       11/20/2012         $ 299     $ 210  
           

 

 

    

 

 

  
          Subtotal West       $ 299     $ 210  
           

 

 

    

 

 

  
         

 Subtotal
investments in
funds		  
 
 		     $ 4,929     $ 3,665  

Total non-controlled/non-affiliated investments

              

—154.59% of net asset value

             $ 297,497     $ 294,807  
           

 

 

    

 

 

  

Controlled investments

              

—51.01% of net asset value

              

First lien senior secured debt

              

—8.56% of net asset value

              

Southeast

              

—3.64% of net asset value

              

Loadmaster Derrick & Equipment, Inc. (11)(15)(19)(26)

     Energy: Oil & Gas      
 11.3% (LIBOR + 10.3%
PIK)		  
 		     7/1/2016       12/31/2022     $ 12,608     $ 7,307     $ —    

Loadmaster Derrick & Equipment, Inc. (11)(15)(19)(26)

     Energy: Oil & Gas      
 13.0% (LIBOR + 12.0%
PIK)		  
 		     7/1/2016       12/31/2022       3,034       1,053       —    

Loadmaster Derrick & Equipment, Inc. (11)(15)(19)(26)

     Energy: Oil & Gas      
 11.3% (LIBOR+ 10.3%
PIK)		  
 		     1/17/2017       12/31/2022       10,666       7,825       6,933  
         

 

 

    

 

 

    

 

 

  

 

See accompanying notes to these consolidated financial statements.

 

26

First Eagle Alternative Capital BDC, Inc. and Subsidiaries

Consolidated Schedules of Investments

December 31, 2021

(dollar amounts in thousands)

 

            Initial   Maturity/   Principal(5)              
            Acquisition   Dissolution   No. of Shares /              

Type of Investment/Portfolio company (1)(2)(3)

   Industry   Interest Rate(4)   Date   Date   No. of Units     Amortized Cost     Fair Value (6)  
        Subtotal Southeast   $ 26,308     $ 16,185     $ 6,933  

Southwest

              

—4.92% of net asset value

              

OEM Group, LLC (15)

   Capital Equipment   8.5% (LIBOR + 7.5%)   9/30/2020   9/30/2025   $ 9,385     $ 9,385     $ 9,385  
         

 

 

    

 

 

    

 

 

  
        Subtotal Southwest   $ 9,385     $ 9,385     $ 9,385  
         

 

 

    

 

 

    

 

 

  
        Subtotal first lien
senior secured debt		   $ 35,693     $ 25,570     $ 16,318  

Second lien debt

              

—4.27% of net asset value

              

Southwest

              

—4.27% of net asset value

              

OEM Group, LLC (11)(15)(24)

   Capital Equipment   10.0% PIK   9/30/2020   9/30/2025   $ 49,884     $ 22,203     $ 8,151  
         

 

 

    

 

 

    

 

 

  
        Subtotal Southwest   $ 49,884     $ 22,203     $ 8,151  
         

 

 

    

 

 

    

 

 

  
        Subtotal second
lien debt		   $ 49,884     $ 22,203     $ 8,151  

Equity investments

              

—0.00% of net asset value

              

Southeast

              

—0.00% of net asset value

              

Loadmaster Derrick & Equipment, Inc. (15)(17)

   Energy: Oil &
Gas		     7/1/2016       2,956     $ 1,114     $ —    

Loadmaster Derrick & Equipment, Inc. (15)(18)

   Energy: Oil &
Gas		     12/21/2016       12,131       —         —    
           

 

 

    

 

 

  
        Subtotal Southeast     $ 1,114     $ —    

Southwest

              

—0.00% of net asset value

              

 

See accompanying notes to these consolidated financial statements.

 

27

First Eagle Alternative Capital BDC, Inc. and Subsidiaries

Consolidated Schedules of Investments

December 31, 2021

(dollar amounts in thousands)

 

            Initial   Maturity/   Principal(5)            
            Acquisition   Dissolution   No. of Shares /            

Type of Investment/Portfolio company (1)(2)(3)

   Industry   Interest Rate(4)   Date   Date   No. of Units   Amortized Cost     Fair Value (6)  

OEM Group, LLC (10)(12)(13)(15)(18)(20)

   Capital Equipment                      3/16/2016     20,000   $ 8,890     $ —    
           

 

 

    

 

 

  
        Subtotal Southwest     $ 8,890     $ —    
           

 

 

    

 

 

  
        Subtotal equity     $ 10,004     $ —    

Investments in funds

          

—38.18% of net asset value

          

Northeast

          

—38.18% of net asset value

          

First Eagle Logan JV LLC (10)(14)(15)(16)(18)(21)

   Investment Funds
And Vehicles		     12/3/2014       $ 91,887     $ 72,803  
           

 

 

    

 

 

  
        Subtotal Northeast     $ 91,887     $ 72,803  
           

 

 

    

 

 

  
        Subtotal
investments in
funds		     $ 91,887     $ 72,803  
           

 

 

    

 

 

  

Total controlled investments

          

—51.01% of net asset value

             $ 149,664     $ 97,272  
           

 

 

    

 

 

  

Non-controlled/affiliated investments

          

—0.00% of net asset value

          

Investments in funds

          

—0.00% of net asset value

          

Northeast

          

—0.00% of net asset value

          

First Eagle Greenway Fund II, LLC (10)(14)(18)(21)

   Investment Funds
And Vehicles		     3/1/2013       $ 1     $ —    
           

 

 

    

 

 

  
        Subtotal Northeast     $ 1     $ —    
           

 

 

    

 

 

  
        Subtotal
investments in
funds		     $ 1     $ —    

Total non-controlled/affiliated investments

          

—0.00% of net asset value

             $ 1     $ —    
           

 

 

    

 

 

  

Total investments—205.59% of net asset value

             $ 447,162     $ 392,079  
           

 

 

    

 

 

  

 

(1) 

All debt investments are income-producing, unless otherwise noted. Equity and member interests are non-income-producing unless otherwise noted. The Company generally acquires its investments in private transactions exempt from registration under the Securities Act of 1933, as amended, or the Securities Act. Its investments are therefore generally subject to certain limitations on resale, and may be deemed to be “restricted securities” under the Securities Act.

(2) 

All investments are pledged as collateral under the Revolving Facility.

(3) 

As of December 31, 2021, 25.0% and 23.9% of the Company’s total investments on a cost and fair value basis, respectively, are in non-qualifying assets. The Company may not acquire any non-qualifying assets unless, at the time of the acquisition, qualifying assets represent at least 70% of the Company’s total assets.

 

See accompanying notes to these consolidated financial statements.

 

28

First Eagle Alternative Capital BDC, Inc. and Subsidiaries

Consolidated Schedules of Investments

December 31, 2021

(dollar amounts in thousands)

 

(4) 

Variable interest rate investments bear interest in reference to London Interbank offer rate, or LIBOR, or Alternate Base Rate, or ABR, which are effective as of December 31, 2021. LIBOR loans are typically indexed to 30-day, 60-day, 90-day or 180-day LIBOR rates, at the borrower’s option, and ABR rates are typically indexed to the current prime rate or federal funds rate. Each of LIBOR and ABR rates may be subject to interest floors. As of December 31, 2021, the 30-day, 60-day, 90-day and 180-day LIBOR rates were 0.10%, 0.15%, 0.21% and 0.34%, respectively.

(5) 

Principal includes accumulated PIK interest and is net of repayments.

(6) 

Unless otherwise indicated, all investments are valued using significant unobservable inputs. Refer to Level 3 fair value measurements quantitative information table in Note 3 of the Consolidated Financial Statements for further detail.

(7) 

Foreign company or foreign co-borrower at the time of investment and, as a result, is not a qualifying asset under Section 55(a) of the 1940 Act.

(8) 

Company receives 0.50% unfunded commitment fee on delayed draw term loan and/or revolving loan facilities.

(9) 

The negative cost is the result of the capitalized discount being greater than the principal amount outstanding on the loan.

(10) 

Member interests of limited liability companies are the equity equivalents of the stock of corporations.

(11) 

In certain circumstances, at the option of the issuer, interest can be paid in cash or cash and PIK. The percentage of PIK shown is the maximum PIK that can be elected by the company.

(12) 

Equity ownership may be held in shares or units of companies related to the portfolio company.

(13) 

Interest held by a wholly owned subsidiary of First Eagle Alternative Capital BDC, Inc.

(14) 

Investments that the Company has determined are not “qualifying assets” under Section 55(a) of the 1940 Act. The status of these assets under the 1940 Act is subject to change. The Company monitors the status of these assets on an ongoing basis.

(15) 

As defined in Section 2(a)(9) of the 1940 Act, the Company is deemed to control this portfolio company because it owns more than 25% of the portfolio company’s outstanding voting securities. See Schedule 12-14 in the accompanying notes to the consolidated financial statements for transactions for the year ended December 31, 2021 in which the issuer was a portfolio company that the Company is deemed to control.

(16) 

On December 3, 2014, the Company entered into an agreement with Perspecta (as described in Note 3 hereto) to create First Eagle Logan JV LLC (formerly known as THL Credit Logan JV LLC), or Logan JV, a joint venture, which invests primarily in senior secured first lien term loans. All Logan JV investment decisions must be unanimously approved by the Logan JV investment committee consisting of one representative from each of the Company and Perspecta. Although the Company owns more than 25% of the voting securities of Logan JV, the Company does not believe that it has control over Logan JV (other than for purposes of the 1940 Act).

(17) 

Preferred stock.

(18) 

Common stock and member interest.

(19) 

Loan was on non-accrual as of December 31, 2021.

(20) 

Includes $577 of cost and $0 of fair value related to a non-controlling interest as a result of consolidating a blocker corporation that holds equity in OEM Group, LLC as of December 31, 2021.

(21) 

Investment is measured at fair value using net asset value.

(22) 

Company receives 1.00% unfunded commitment fee on revolving loan facility.

(23) 

Company receives 0.25% unfunded commitment fee on delayed draw term loan facility.

(24) 

Restructured loan for which income is not being recognized as of December 31, 2021.

(25) 

The underlying investment of SPST Investors II, LLC is SPST Holdings, LLC which the Company holds 0.40% ownership interest in SPST Holdings, LLC’s common shares, and 0.44% ownership interest in SPST Holdings, LLC’s preferred shares.

(26) 

On January 1, 2021, the loan was placed in forbearance, with a forbearance termination date subsequently amended to December 31, 2021.

(27) 

Investments are valued using market quotations. Refer to the Level 2 fair value measurements quantitative information table in Note 3 of the Consolidated Financial Statements for further detail.

(28) 

Investment is valued using public stock price. Refer to the Level 1 fair value measurements quantitative information table in Note 3 of the Consolidated Financial Statements for further detail.

(29) 

Company receives 0.75% unfunded commitment fee on delayed draw term loan facility.

(30) 

Company receives 5.00% unfunded commitment fee on delayed draw term loan facility.

 

See accompanying notes to these consolidated financial statements.

 

29

First Eagle Alternative Capital BDC, Inc. and Subsidiaries

Notes to Consolidated Financial Statements

December 31, 2022

(in thousands, except per share data)

 

1.

Organization

First Eagle Alternative Capital BDC, Inc., or the Company, was organized as a Delaware corporation on May 26, 2009. The Company has elected to be regulated as a business development company, or BDC, under the Investment Company Act of 1940, as amended, or 1940 Act. The Company has elected to be treated for tax purposes as a regulated investment company, or RIC, under the Internal Revenue Code of 1986, as amended, or the Code. The Company’s investment objective is to generate both current income and capital appreciation, primarily through privately negotiated investments in debt and equity securities of middle market companies.

The Company has established from time to time wholly owned subsidiaries or other subsidiaries that are structured as Delaware entities, or as tax blockers, to hold equity or equity-like investments in portfolio companies organized as limited liability companies, or LLCs (or other forms of pass-through entities). Corporate subsidiaries are not consolidated for income tax purposes and may incur income tax expense as a result of their ownership of portfolio companies.

The Company has a wholly owned subsidiary, First Eagle Alternative Capital Agent, Inc. (the “Legacy Agent”), which served as the administrative agent on certain legacy credit facilities in which the Company was invested. Neither the Company nor the Legacy Agent received any fees, compensation or other benefit for serving in this capacity. For operational and efficiency purposes, the Legacy Agent assigned its administrative agency positions to a wholly owned subsidiary of First Eagle Alternative Capital LLC. This process was completed during the fourth quarter of 2022.

 

2.

Significant Accounting Policies and Recent Accounting Pronouncements

Basis of Presentation

The Company is an investment company following the accounting and reporting guidance under the Financial Accounting Standards Board (“FASB”) Accounting Standards Codification (“ASC”) Topic 946, Financial Services—Investment Companies.

The consolidated financial statements include the accounts of the Company and its subsidiaries. All inter-company accounts and transactions have been eliminated in consolidation. In accordance with Article 6 of Regulation S-X under the Securities Act of 1933, as amended, and the Securities and Exchange Act of 1934, as amended, the Company generally will not consolidate its interest in any company other than majority owned investment company subsidiaries and controlled operating companies substantially all of whose business consists of providing services to the Company.

The accounting records of the Company are maintained in U.S. dollars.

Consolidation

The Company follows the guidance in ASC Topic 946 Financial Services—Investment Companies and will not generally consolidate its investment in a company other than substantially owned investment company subsidiaries or a controlled operating company whose business consists of providing services to the Company. The Company consolidated the results of its substantially owned subsidiaries in its consolidated financial statements. The Company does not consolidate its non-controlling interest in First Eagle Logan JV LLC (“Logan JV”). See also the disclosure under the heading, First Eagle Logan JV LLC.

Use of Estimates

The preparation of financial statements in conformity with United States generally accepted accounting principles (“GAAP”) requires management to make estimates and assumptions that may affect the reported amounts and disclosures in the financial statements. Changes in the economic environment, financial markets, creditworthiness of the Company’s portfolio companies and any other parameters used in determining these estimates could cause actual results to differ and these differences could be material.

Cash

Cash consists of funds held in demand deposit accounts at two financial institutions and, at certain times, balances may exceed the Federal Deposit Insurance Corporation insured limit and is therefore subject to credit risk. There were no cash equivalents as of December 31, 2022 and 2021.

 

30

Deferred Financing Costs

Deferred financing costs consist of fees and expenses paid in connection with the closing and amendments of the Revolving Facility (as defined in Note 7 hereto) and the public offering of Notes (as defined in Note 7 hereto) including legal, accounting, printing fees and other related expenses, as well as costs incurred in connection with the filing of a shelf registration statement. These costs are capitalized at the time of payment and are amortized using the straight line and effective yield methods over the term of the Revolving Facility and Notes, respectively.

Under the Revolving Facility, if the borrowing capacity of the new arrangement is lower than the borrowing capacity of the old arrangement evaluated on a lender by lender basis, then any unamortized deferred financing costs would be expensed during the period in proportion to the decrease in the old arrangement for that lender. Any remaining unamortized deferred financing costs relating to the old arrangement would be deferred and amortized over the term of the new arrangement along with any costs associated with the new arrangement.

Under the Notes, if the Company extinguishes or substantially modifies the debt prior to maturity, any unamortized deferred financing costs are deducted from the carrying amount of the debt in determining the gain or loss from extinguishment. A modification is considered substantial if there is a greater than 10% change of the present value of cash flows under the old and new amended facilities. Third party costs under the new arrangement would be capitalized and amortized over the term of the new arrangement.

Capitalized deferred financing costs related to the Revolving Facility are presented separately on the Company’s Consolidated Statements of Assets and Liabilities. Capitalized deferred financing costs related to the Notes are presented net against the respective balances outstanding on the Consolidated Statements of Assets and Liabilities. See also the disclosure in Note 7, Borrowings.

Fair Value of Financial Instruments

The carrying amounts of the Company’s financial instruments, including cash, accounts payable and accrued expenses, approximate fair value due to their short-term nature. The carrying amounts and fair values of the Company’s long-term debt obligations are disclosed in Note 7, Borrowings.

Valuation of Investments

The Company accounts for its investment portfolio at fair value. As a result, the Company follows the provisions of ASC 820, Fair Value Measurements and Disclosures (“ASC 820”). ASC 820 defines fair value, establishes a framework for measuring fair value, establishes a fair value hierarchy based on the quality of inputs used to measure fair value and enhances disclosure requirements for fair value measurements. ASC 820 requires the Company to assume that the portfolio investment is to be sold in the principal market to independent market participants, which may be a hypothetical market. Market participants are defined as buyers and sellers in the principal market that are independent, knowledgeable and willing and able to transact.

Investments for which market quotations are readily available and reliable are valued using market quotations, which are generally obtained from an independent pricing service or broker-dealers or market makers. Debt and equity securities for which market quotations are not readily available or are determined to be unreliable are valued at fair value as determined in good faith by the Company’s board of directors. Because the Company expects that there will not be a readily available market value for many of the investments in the Company’s portfolio, it is expected that many of the Company’s portfolio investments’ values will be determined in good faith by the Company’s board of directors in accordance with a documented valuation policy that has been reviewed and approved by the Company’s board of directors and in accordance with GAAP. Due to the inherent uncertainty of determining the fair value of investments that do not have a readily available market value, the fair value of the Company’s investments may differ significantly from the values that would have been used had a readily available market value existed for such investments, and the differences could be material.

With respect to investments for which market quotations are not readily available or are determined to be unreliable, the Company undertakes a multi-step valuation process each quarter, as described below:

 

  •  

the Company’s quarterly valuation process begins with each portfolio company or investment being initially valued by the investment professionals responsible for managing portfolio investments;

 

  •  

preliminary valuation conclusions are then documented and are reviewed with the pricing committee of First Eagle Alternative Credit, LLC, or the Advisor;

 

  •  

to the extent determined by the audit committee of the Company’s board of directors, independent valuation firms are used to conduct independent appraisals of all “Level 3” investments and to review the Advisor’s preliminary valuations in light of their own independent assessment unless the amounts are immaterial or have closed near quarter-end;

 

  •  

the audit committee of the Company’s board of directors reviews the preliminary valuations approved by the pricing committee of the Advisor and independent valuation firms and, if necessary, responds and supplements the valuation recommendation of the independent valuation firms to reflect any comments; and

 

31

  •  

the Company’s board of directors discusses valuations and determines the fair value of each investment in the Company’s portfolio in good faith based on the input of the Advisor, the respective independent valuation firms and the audit committee.

The types of factors that the Company may take into account in fair value pricing its investments include, as relevant, the nature and realizable value of any collateral, the portfolio company’s ability to make payments and its earnings and discounted cash flows, the markets in which the portfolio company does business, comparison to publicly traded securities and other relevant factors. The Company generally utilizes an income approach to value its debt investments and a combination of income and market approaches to value its equity investments. With respect to unquoted securities, the Advisor and the Company’s board of directors, in consultation with the Company’s independent third party valuation firms, values each investment considering, among other measures, discounted cash flow models, comparisons of financial ratios of peer companies that are public and other factors, which valuation is then approved by the board of directors.

Debt Investments

For debt investments, excluding asset-backed loans, the Company generally determines the fair value using an income, or yield, approach that analyzes the discounted cash flows of interest and principal for the debt security, as set forth in the associated loan agreements, as well as the financial position and credit risk of each portfolio investment. The Company’s estimate of the expected repayment date is generally the legal maturity date of the investment. The yield analysis considers changes in leverage levels, credit quality, portfolio company performance and other factors. The enterprise value, a market approach, is used to determine the value of equity and debt investments that are credit impaired, close to maturity or where the Company also holds a controlling equity interest. The method for determining enterprise value uses a multiple analysis, whereby appropriate multiples are applied to the portfolio company’s revenues or net income before net interest expense, income tax expense, depreciation and amortization (“EBITDA”).

For asset-backed loans, the Company generally determines the fair value using liquidation approach that analyzes the underlying collateral of the loan, as set forth in the associated loan agreements and the borrowing base certificates. Liquidation valuations may be determined using a net orderly liquidation value, a forced liquidation value, or other methodology. Such liquidation values may be further reduced by certain reserves that may reduce the value of the collateral available to support the outstanding debt in a wind down scenario (the net realized value of the collateral).

Equity

The Company generally uses the market approach to value its equity investments. The market approach uses prices and other relevant information generated by market transactions involving identical or comparable assets or liabilities (including a business). The measurement is based on the value indicated by current market expectations about those future amounts. In following these approaches, the types of factors that the Company may take into account in fair value pricing the Company’s investments include, as relevant: available current market data, including relevant and applicable market trading and transaction comparables, applicable market yields and multiples, the current investment performance rating, security covenants, call protection provisions, information rights, the nature and realizable value of any collateral, the portfolio company’s ability to make payments, its earnings and discounted cash flows, the markets in which the portfolio company does business, comparisons of financial ratios of peer companies that are public, transaction comparables, the Company’s principal market as the reporting entity and enterprise values, among other factors.

Investment in Funds

In circumstances in which net asset value per share of an investment is determinative of fair value, the Company estimates the fair value of an investment in an investment company using the net asset value per share of the investment (or its equivalent) without further adjustment if the net asset value per share of the investment is determined in accordance with the specialized accounting guidance for investment companies as of the reporting entity’s measurement date.

Escrow and Other Receivables

Escrow and other receivables are categorized within Level 3 of the fair value hierarchy where the net realizable value of the escrow and other receivables approximates fair value. The fair value is determined using probability weighted scenario analysis.

 

32

Foreign Currency

Foreign currency amounts are translated into U.S. dollars on the following basis:

 

  •  

cash and cash equivalents, market value of investments, outstanding debt on revolving credit facilities, other assets and liabilities: at the spot exchange rate on the last business day of the period; and

 

  •  

purchases and sales of investments, borrowings and repayments of such borrowings, income and expenses: at the rates of exchange prevailing on the respective dates of such transactions.

Although net assets and fair values are presented based on the applicable foreign exchange rates described above, the Company does not isolate that portion of the results of operations resulting from changes in foreign exchange rates on investments from the fluctuations arising from changes in fair values of investments held. Such fluctuations are included with the net realized and unrealized gain or loss from investments. Fluctuations arising from the translation of foreign currency borrowings are included with the net change in unrealized gains (losses) on translation of assets and liabilities in foreign currencies on the Consolidated Statements of Operations.

Investments denominated in foreign currencies and foreign currency transactions may involve certain considerations and risks not typically associated with those of domestic origin, including unanticipated movements in the value of the foreign currency relative to the U.S. dollar.

The Company’s current approach to hedging the foreign currency exposure in its non-U.S. dollar denominated investments is primarily to borrow the necessary local currency under the Company’s Revolving Facility (as defined in Note 7) to fund these investments.

Security Transactions, Payment-in-Kind, Income Recognition, Realized/Unrealized Gains or Losses

Security transactions are recorded on a trade-date basis. The Company measures realized gains or losses by the difference between the net proceeds from the repayment or sale and the amortized cost basis of the investment, using the specific identification method. Net realized gains and losses reflect the impact of investments written off during the period, if any. The Company reports changes in fair value of investments that are measured at fair value as a component of net change in unrealized appreciation or depreciation on investments in the Consolidated Statements of Operations.

Interest Income

Interest income, adjusted for amortization of premium and accretion of discount, is recorded on an accrual basis to the extent that the Company expects to collect such amounts. Original issue discount, representing the estimated fair value of detachable equity or warrants obtained in conjunction with the acquisition of debt securities and market discount or premium are capitalized and accreted or amortized into interest income over the life of the respective security using the effective yield method. The amortized cost of investments represents the original cost adjusted for the accretion/amortization of discounts and premiums, if any.

The Company capitalizes and amortizes upfront loan origination fees received in connection with the closing of investments. The unearned income from such fees is accreted into interest income over the contractual life of the loan based on the effective interest method. Upon prepayment of a loan or debt security, any prepayment premiums, unamortized upfront loan origination fees, and unamortized discounts are recorded as interest income.

The Company will recognize any earned exit or back-end fees into income when it believes the amounts will ultimately become collected by using either the beneficial interest model or other appropriate income recognition frameworks.

Loans are placed on non-accrual status when principal or interest payments are past due 30 days or more and/or when it is no longer probable that principal or interest will be collected. However, the Company may make exceptions to this policy if the loan has sufficient collateral value and is in the process of collection. The Company records the reversal of any previously accrued income against the same income category reflected in the Consolidated Statement of Operations. As of December 31, 2022, the Company had loans on non-accrual status with an amortized cost basis of $34,406 and fair value of $3,848. As of December 31, 2021, the Company had loans on non-accrual status with an amortized cost basis of $19,703 and fair value of $9,147.

In certain instances, the Company may enter into an agreement to restructure a loan, where the Company determined the full balance of principal or interest may not be collectible at the date of origination. As a result of this determination, the Company does not recognize interest income on these balances. As of December 31, 2022, the Company had restructured loans with an amortized cost basis of $28,266 and fair value of $5,680, which meet the above criteria. As of December 31, 2021, the Company had restructured loans with an amortized cost basis of $27,174 and fair value of $12,054.

 

33

PIK Interest Income

The Company has investments in its portfolio which contain a contractual paid-in-kind, or PIK, interest provision. PIK interest is computed at the contractual rate specified in each investment agreement, is added to the principal balance of the investment, and is recorded as income. The Company will cease accruing PIK interest if there is insufficient value to support the accrual or if the Company does not expect amounts to be collectible and will generally only begin to recognize PIK income again when all principal and interest have been paid or upon the restructuring of the investment where the interest is deemed collectable. To maintain the Company’s status as a RIC, PIK interest income, which is considered investment company taxable income, must be paid out to stockholders in the form of dividends even though the Company has not yet collected the cash. Amounts necessary to pay these dividends may come from available cash.

The following shows a roll-forward of PIK income activity for the years ended December 31, 2022, 2021 and 2020:

 

     Years ended December 31,  
     2022      2021      2020  

Accumulated PIK balance, beginning of period

    $ 1,260      $ 1,163      $ 3,588  

PIK income capitalized/receivable

      188        456        1,071  

PIK received in cash from repayments

      (120 )       (359 )       (6 ) 

PIK reduced through restructurings/sales

      —          —          (3,490 ) 
  

 

 

     

 

 

     

 

 

  

Accumulated PIK balance, end of period

    $ 1,328      $ 1,260      $ 1,163  
  

 

 

     

 

 

     

 

 

  

Dividend Income

Dividend income on preferred equity investments is recorded on an accrual basis to the extent that such amounts are payable by the portfolio company and are expected to be collected. Dividend income on common equity investments is recorded on the record date for private portfolio companies and on the ex-dividend date for publicly traded portfolio companies. Distributions received from a limited liability company or limited partnership investment are evaluated to determine if the distribution should be recorded as dividend income or a return of capital.

Other Income

The Company may also generate revenue in the form of fees from the management of First Eagle Greenway Fund II, LLC, structuring, arranger or due diligence fees, portfolio company administration fees, fees for providing significant managerial assistance and consulting fees.

In certain investment transactions, the Company may provide advisory services. For services that are separately identifiable and external evidence exists to substantiate fair value, income is recognized as earned. Excluding First Eagle Greenway Fund II, LLC, the Company had no income from advisory services related to portfolio companies for the years ended December 31, 2022, 2021 and 2020.

U.S. Federal Income Taxes, Including Excise Tax

The Company has elected to be taxed as a RIC under Subchapter M of the Code and currently qualifies, and intends to continue to qualify each year, as a RIC under the Code. Accordingly, the Company is not subject to federal income tax on the portion of its taxable income and gains distributed to stockholders.

In order to qualify for favorable tax treatment as a RIC, the Company is required to distribute annually to its stockholders at least 90% of its investment company taxable income, as defined by the Code. To avoid a 4% U.S. federal excise tax on undistributed earnings, the Company is required to distribute each calendar year the sum of (i) 98% of its ordinary income for such calendar year, (ii) 98.2% of its capital gain net income for the one-year period ending October 31 of that calendar year and (iii) any income recognized, but not distributed, in preceding years and on which the Company paid no U.S. federal income tax. The Company, at its discretion, may choose not to distribute all of its taxable income for the calendar year and pay a non-deductible 4% excise tax on this undistributed income. If the Company chooses to do so, all other things being equal, this would increase expenses and reduce the amount available to be distributed to stockholders. To the extent that the Company determines that its estimated current year annual taxable income will be in excess of estimated current year dividend distributions from such taxable income, the Company accrues excise taxes on estimated excess taxable income as taxable income is earned using an annual effective excise tax rate.

 

34

The annual effective excise tax rate is determined by dividing the estimated annual excise tax by the estimated annual taxable income. See also the disclosure in Note 9, Distributions, for a summary of recent dividends paid. For the years ended December 31, 2022, 2021 and 2020, the Company incurred U.S. federal excise tax and other tax (benefits) expenses of $177, $148 and $97, respectively.

Certain consolidated subsidiaries of the Company are subject to U.S. federal and state income taxes. These taxable entities are not consolidated for income tax purposes and may generate income tax liabilities or assets from permanent and temporary differences in the recognition of items for financial reporting and income tax purposes at the subsidiaries.

The following shows the breakdown of deferred income tax (provisions) benefits for the years ended December 31, 2022, 2021 and 2020. There were no current income tax (provisions) benefits during the respective periods.

 

     For the years ended December 31,  
     2022      2021      2020  

(Provision for) benefit of taxes on unrealized loss/gain on investments

    $ 50        156        209  

These current and deferred income taxes are determined from taxable income estimates provided by portfolio companies organized as pass-through entities where the Company holds equity or equity-like investments in its corporate subsidiaries. These tax estimates may be subject to further change once tax information is finalized for the year. As of December 31, 2022 and 2021, $5 and $5, respectively, of income tax receivable was included in prepaid expenses and other assets on the Consolidated Statements of Assets and Liabilities. As of December 31, 2022 and 2021, $555 and $1,556, respectively, were included in deferred tax liability on the Consolidated Statements of Assets and Liabilities primarily relating to deferred taxes on unrealized gains on investments and other temporary book to tax differences held in its corporate subsidiaries. As of December 31, 2022 and 2021, $0 (net of $12,040 allowance) and $2,261 (net of $12,073 allowance), respectively of deferred tax assets were included in deferred tax assets on the Consolidated Statements of Assets and Liabilities relating to net operating loss carryforwards and unrealized losses on investments and other temporary book to tax differences that are expected to be used in future periods.

Under the RIC Modernization Act, the Company is permitted to carry forward capital losses incurred in taxable years beginning after December 22, 2010, for an unlimited period. However, any losses incurred during post-enactment taxable years will be required to be utilized prior to the losses incurred in pre-enactment taxable years, which carry an expiration date. As a result of this ordering rule, pre-enactment capital loss carryforwards may be more likely to expire unused. Additionally, post-enactment capital loss carryforwards will retain their character as either short-term or long-term capital losses rather than being considered all short-term as permitted under the rules applicable to pre-enactment capital losses.

Because U.S. federal income tax regulations differ from GAAP, distributions in accordance with tax regulations may differ from net investment income and realized gains recognized for financial reporting purposes. Differences may be permanent or temporary. Permanent differences are reclassified among capital accounts in the consolidated financial statements to reflect their tax character. Temporary differences arise when certain items of income, expense, gain or loss are recognized at some time in the future. Differences in classification may also result from the treatment of short-term gains as ordinary income for tax purposes.

The Company follows the provisions under the authoritative guidance on accounting for and disclosure of uncertainty in tax positions. The provisions require management to determine whether a tax position of the Company is more likely than not to be sustained upon examination, including resolution of any related appeals or litigation processes, based on the technical merits of the position. For tax positions not meeting the more likely than not threshold, the tax amount recognized in the consolidated financial statements is reduced by the largest benefit that has a greater than fifty percent likelihood of being realized upon ultimate settlement with the relevant taxing authority. There are no unrecognized tax benefits or obligations in the accompanying consolidated financial statements. Although the Company files U.S. federal and state tax returns, the Company’s major tax jurisdiction is U.S. federal. The Company’s U.S. federal tax years subsequent to 2019 remain subject to examination by taxing authorities.

Distributions

Distributions to stockholders are recorded on the applicable record date. The amount to be paid out as a dividend is determined by the Company’s board of directors on a quarterly basis. Net realized capital gains, if any, are generally distributed at least annually out of assets legally available for such distributions, although the Company may decide to retain such capital gains for investment.

Capital transactions in connection with the Company’s dividend reinvestment plan are recorded when shares are issued.

 

35

Recent Accounting Pronouncements

In March 2020, the FASB issued ASU 2020-04, “Reference Rate Reform (Topic 848),” which provides optional expedients and exceptions for applying GAAP to contracts and other transactions affected by reference rate reform if certain criteria are met. The amendments apply only to contracts and other transactions that reference LIBOR or another reference rate expected to be discontinued because of reference rate reform. ASU 2020-04 is effective as of March 12, 2020 through December 31, 2022, at the Company’s election.

In January 2021, the FASB issued ASU 2021-01, “Reference Rate Reform (Topic 848),” which clarifies certain optional expedients and exceptions for applying GAAP to derivatives affected by reference rate reform. ASU 2021-01 is effective as of January 7, 2021 through December 31, 2022, at the Company’s election.

In December 2022, the FASB issued ASU 2022-06, “Reference Rate Reform (Topic 848),” which extends the effective period of ASU 2020-04 and ASU 2021-01 through December 31, 2024.

The Company continues to evaluate the impact of the guidance and may apply other elections, as applicable, as the expected market transition to alternative reference rates evolves. The Company has begun utilizing optional expedients and exceptions provided by ASU 2020-04 and ASU 2021-01 during the year ended December 31, 2022 and will continue to evaluate the impact of the new standard.

In March 2022, the FASB issued ASU 2022-02, “Financial Instruments Credit Losses (Topic 326)”, which is intended to address issues identified during the post implementation review of ASU 2016-13, “Financial Instruments Credit Losses (Topic 326): Measurement of Credit Losses on Financial Instruments”. The amendment, among other things, eliminates the accounting guidance for troubled debt restructurings by creditors in Subtopic 310-40, “Receivables Troubled Debt Restructurings by Creditors”, while enhancing disclosure requirements for certain loan refinancings and restructurings by creditors when a borrower is experiencing financial difficulty. The new guidance is effective for interim and annual periods beginning after December 15, 2022. The Company is currently evaluating the impact of the new standard, but does not anticipate the new standard to have a material impact to the consolidated financial statements and related disclosures.

 

3.

Investments

The following is a summary of the industry classification in which the Company invests as of December 31, 2022:

 

Industry

    Amortized Cost      Fair Value      % of Total
Portfolio		     % of Net
Assets		  

Healthcare & Pharmaceuticals

    $ 83,883      $ 83,866        24.82 %      60.79 % 

Investment Funds And Vehicles

      80,956        43,105        12.76 %      31.25 % 

Services: Business

      28,500        28,707        8.49 %      20.81 % 

High Tech Industries

      24,892        24,789        7.33 %      17.97 % 

Services: Consumer

      21,824        21,671        6.41 %      15.71 % 

Consumer Goods: Non-Durable

      33,855        20,749        6.14 %      15.04 % 

Capital Equipment

      45,699        14,257        4.22 %      10.34 % 

Banking

      11,060        11,141        3.30 %      8.08 % 

Insurance

      9,386        9,164        2.71 %      6.65 % 

Chemicals, Plastics, & Rubber

      8,037        8,026        2.37 %      5.82 % 

Finance

      7,950        8,015        2.37 %      5.81 % 

Environmental Industries

      7,556        7,532        2.23 %      5.46 % 

Telecommunications

      7,594        7,299        2.16 %      5.29 % 

Energy: Oil & Gas

      28,089        7,856        2.32 %      5.70 % 

Media: Broadcasting & Subscription

      7,044        6,987        2.07 %      5.07 % 

Retail

      6,524        6,621        1.96 %      4.80 % 

Construction & Building

      6,468        6,529        1.93 %      4.74 % 

Sovereign & Public Finance

      5,707        5,620        1.66 %      4.07 % 

Containers, Packaging, & Glass

      5,509        5,307        1.57 %      3.85 % 

Consumer Goods: Durable

      4,476        4,537        1.34 %      3.29 % 

Hotel, Gaming, & Leisure

      2,932        2,953        0.87 %      2.14 % 

Transportation: Cargo

      2,756        2,793        0.83 %      2.02 % 

Transportation: Consumer

      1,000        474        0.14 %      0.34 % 
  

 

 

     

 

 

     

 

 

    

 

 

  

Total Investments

    $ 441,697      $ 337,998        100.00 %      245.04 % 
  

 

 

     

 

 

     

 

 

    

 

 

  

 

36

The following is a summary of the industry classification in which the Company invests as of December 31, 2021:

 

Industry

    Amortized Cost      Fair Value      % of Total
Portfolio		     % of Net
Assets		  

Investment Funds And Vehicles

    $ 96,817      $ 76,468        19.51 %      40.09 % 

Healthcare & Pharmaceuticals

      60,628        60,963        15.55 %      31.96 % 

Consumer Goods: Non-Durable

      36,247        34,906        8.90 %      18.30 % 

High Tech Industries

      31,901        30,871        7.87 %      16.19 % 

Services: Consumer

      28,181        27,826        7.10 %      14.59 % 

Services: Business

      24,584        24,764        6.32 %      12.99 % 

Capital Equipment

      45,730        22,823        5.82 %      11.97 % 

Banking

      15,001        15,141        3.86 %      7.94 % 

Retail

      12,758        12,750        3.25 %      6.69 % 

Finance

      12,186        12,297        3.15 %      6.45 % 

Energy: Oil & Gas

      22,414        10,836        2.76 %      5.68 % 

Insurance

      9,249        9,398        2.40 %      4.93 % 

Environmental Industries

      7,325        7,381        1.88 %      3.87 % 

Chemicals, Plastics, & Rubber

      7,055        7,135        1.82 %      3.74 % 

Construction & Building

      6,509        6,596        1.68 %      3.46 % 

Telecommunications

      6,227        6,165        1.57 %      3.23 % 

Media: Broadcasting & Subscription

      5,198        5,191        1.32 %      2.72 % 

Containers, Packaging, & Glass

      4,824        4,918        1.25 %      2.58 % 

Sovereign & Public Finance

      4,106        4,136        1.05 %      2.17 % 

Automotive

      3,934        3,960        1.01 %      2.08 % 

Hotel, Gaming, & Leisure

      2,957        3,045        0.78 %      1.60 % 

Transportation: Cargo

      2,331        2,373        0.61 %      1.24 % 

Transportation: Consumer

      1,000        2,136        0.54 %      1.12 % 
  

 

 

     

 

 

     

 

 

    

 

 

  

Total Investments

    $ 447,162      $ 392,079        100.00 %      205.59 % 
  

 

 

     

 

 

     

 

 

    

 

 

  

The following is a summary of the geographical concentration of the Company’s investment portfolio as of December 31, 2022:

 

Region

    Amortized Cost      Fair Value      % of Total
Portfolio		     % of Net
Assets		  

United States

           

Northeast

    $ 156,581      $ 117,704        34.82 %      85.33 % 

West

      85,807        84,856        25.11 %      61.52 % 

Southeast

      72,437        52,828        15.63 %      38.30 % 

Southwest

      77,551        45,464        13.45 %      32.96 % 

Midwest

      35,652        23,331        6.90 %      16.91 % 

Canada

      13,669        13,815        4.09 %      10.02 % 
  

 

 

     

 

 

     

 

 

    

 

 

  

Total Investments

    $ 441,697      $ 337,998        100.00 %      245.04 % 
  

 

 

     

 

 

     

 

 

    

 

 

  

The following is a summary of the geographical concentration of the Company’s investment portfolio as of December 31, 2021:

 

Region

    Amortized Cost      Fair Value      % of Total
Portfolio		     % of Net
Assets		  

United States

           

Northeast

    $ 171,958      $ 152,796        38.97 %      80.12 % 

West

      89,501        90,151        22.99 %      47.27 % 

Southwest

      68,042        58,055        14.81 %      30.44 % 

Midwest

      73,581        48,276        12.31 %      25.31 % 

Southeast

      35,288        34,013        8.68 %      17.84 % 

Canada

      8,792        8,788        2.24 %      4.61 % 
  

 

 

     

 

 

     

 

 

    

 

 

  

Total Investments

    $ 447,162      $ 392,079        100.00 %      205.59 % 
  

 

 

     

 

 

     

 

 

    

 

 

  

 

37

In accordance with the authoritative guidance on fair value measurements and disclosures under GAAP, the Company discloses the fair value of its investments in a hierarchy that prioritizes the inputs to valuation techniques used to measure fair value. The hierarchy gives the highest priority to unadjusted quoted prices in active markets for identical assets or liabilities (Level 1 measurements) and the lowest priority to unobservable inputs (Level 3 measurements). If any transfers occur between the levels or categories of the fair value hierarchy, they are assumed to have occurred at the beginning of the period. The guidance establishes three levels of the fair value hierarchy as follows:

Level 1—Unadjusted quoted prices in active markets that are accessible at the measurement date for identical, unrestricted assets or liabilities;

Level 2—Quoted prices in markets that are not considered to be active or financial instruments for which significant inputs are observable, either directly or indirectly;

Level 3—Prices or valuations that require inputs that are both significant to the fair value measurement and unobservable.

The level of an asset or liability within the fair value hierarchy is based on the lowest level of any input that is significant to the fair value measurement. However, the determination of what constitutes “observable” requires significant judgment by management.

The Company considers whether the volume and level of activity for the asset or liability have significantly decreased and identifies transactions that are not orderly in determining fair value. Accordingly, if the Company determines that either the volume and/or level of activity for an asset or liability has significantly decreased (from normal conditions for that asset or liability) or price quotations or observable inputs are not associated with orderly transactions, increased analysis and management judgment will be required to estimate fair value. Valuation techniques such as an income approach might be appropriate to supplement or replace a market approach in those circumstances.

The Company has adopted the authoritative guidance under GAAP for estimating the fair value of investments in investment companies that have calculated net asset value per share in accordance with the specialized accounting guidance for investment companies. Accordingly, in circumstances in which net asset value per share of an investment is determinative of fair value, the Company estimates the fair value of an investment in an investment company using the net asset value per share of the investment (or its equivalent) without further adjustment if the net asset value per share of the investment is determined in accordance with the specialized accounting guidance for investment companies as of the reporting entity’s measurement date. Redemptions are not generally permitted in the Company’s investments in funds. The remaining term of the Company’s investments in funds, excluding its investment in the Logan JV, is expected to be within three months to one year.

The following is a summary of the levels within the fair value hierarchy in which the Company invests as of December 31, 2022:

 

Description

    Fair Value      Level 1      Level 2      Level 3  

First lien senior secured debt

    $ 292,133      $ —        $ 2,953      $ 289,180  

Second lien debt

      —          —          —          —    

Equity investments

      2,760        474        —          2,286  

Investment in Logan JV (1)

      40,923        —          —          —    

Investments in funds (1)

      2,182        —          —          —    
  

 

 

     

 

 

     

 

 

     

 

 

  

Total investments

    $ 337,998      $ 474      $ 2,953      $ 291,466  
  

 

 

     

 

 

     

 

 

     

 

 

  

 

(1) 

Certain investments that are measured at fair value using net asset value totaling $43,105 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 the Consolidated Statements of Assets and Liabilities.

The following is a summary of the levels within the fair value hierarchy in which the Company invests as of December 31, 2021:

 

Description

    Fair Value      Level 1      Level 2      Level 3  

First lien senior secured debt

    $ 299,647      $ —        $ 10,865      $ 288,782  

Second lien debt

      12,925        —          —          12,925  

Equity investments

      3,039        2,136        —          903  

Investment in Logan JV (1)

      72,803        —          —          —    

Investments in funds (1)

      3,665        —          —          —    
  

 

 

     

 

 

     

 

 

     

 

 

  

Total investments

    $ 392,079      $ 2,136      $ 10,865      $ 302,610  
  

 

 

     

 

 

     

 

 

     

 

 

  

 

(1) 

Certain investments that are measured at fair value using net asset value totaling $76,468 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 the Consolidated Statements of Assets and Liabilities.

 

38

The following provides quantitative information about Level 3 fair value measurements as of December 31, 2022:

 

Description

   Fair Value    

Valuation Technique

  

Unobservable Inputs

   Weighted Range (Average) (1)  

First lien senior secured debt (2)

   $ 248,525     Discounted cash flows (income approach)   Comparative Yield     10.7%       —         12.2 %      11.5 % 
    7,191     Market comparable companies (market approach)   EBITDA Multiple     6.6x       —         9.1x       (7.8x ) 
    9,011 (3)    Discounted cash flows (income approach)   Royalty Payment Discount Rate     9.5%      
 —  
  
     13.5 %      (11.5 %) 
     

Minimum Payment Discount Rate

     6.75%       —         6.75 %      (6.75 %) 
     

Revenue Growth Rate

     (0.6%)       —         24.9 %      (12.2 %) 
    3,268     Market comparable companies (market approach)   Revenue Multiple     0.0x       —         0.5x       (0.2x ) 
    17,834     Recoverability   Collateral Value (4)   $ 1,106,248       —       $ 1,106,248     ($ 1,106,248 ) 

Second lien debt

     —   (3)    Discounted cash flows (income approach)   Royalty Payment Discount Rate     9.5%    

 

—  

 

     13.5 %      (11.5 %) 
      Minimum Payment Discount Rate     6.75%       —         6.75 %      (6.75 %) 
      Revenue Growth Rate     (0.6%)       —         (24.9 %)      (12.2 %) 

Equity investments

     2,040     Market comparable companies (market approach)   EBITDA Multiple     30.0x       —         48.9x       (39.4x ) 
    247     Market comparable companies (market approach)   Revenue Multiple     8.8x       —         9.3x       (9x ) 
 

 

 

              

Total Level 3 Investments

   $ 288,116              
 

 

 

              

 

(1) 

Averages were determined using a weighted average based upon the fair value of the investments in each investment category.

(2) 

Excluded from the presentation is $3,351 of first lien senior secured debt for which the Advisor did not develop the unobservable inputs for the determination of fair value (examples include insufficient liquidity and single source quotations).

(3) 

Investment relates to the Company’s remaining investment in OEM Group, Inc.

(4) 

There are various, company specific inputs used in the valuation analysis that relate to the liquidation value of a company’s assets. The significant unobservable input used in the valuation model was collateral value.

 

39

The following provides quantitative information about Level 3 fair value measurements as of December 31, 2021:

 

Description

    Fair Value    

Valuation Technique

   

Unobservable Inputs

    Weighted Range (Average) (1)  

First lien senior secured debt (2)

    $ 239,595     Discounted cash flows (income approach)    Comparative Yield      7.4 %      —          8.3 %      7.8 % 
     3,904     Market comparable companies (market approach)    EBITDA Multiple      5.3x       —          5.3x       (5.3x ) 
     9,385 (3)    Discounted cash flows (income approach)    Royalty Payment Discount Rate      6.5 %      —          11.5 %      (9.0 %) 
        Minimum Payment Discount Rate      4.5 %      —          4.5 %      (4.5 %) 
        Revenue Growth Rate      16.5 %      —          25.7 %      (21.1 %) 
     9,983     Market comparable companies (market approach)    Revenue Multiple      0.8x       —          1.2x       (1.0x ) 
     22,176     Recoverability    Collateral Value (4)    $ 860,884       —        $ 866,725     ($ 863,805 ) 

Second lien debt

      8,151 (3)    Discounted cash flows (income approach)    Royalty Payment Discount Rate      6.5 %   

 

—  

 

      11.5 %      (9.0 %) 
        Minimum Payment Discount Rate      4.5 %      —          4.5 %      (4.5 %) 
        Revenue Growth Rate      16.5 %      —          25.7 %      (21.1 %) 
     524     Market comparable companies (market approach)    Revenue Multiple      0.7x       —          1.2x       (0.9x ) 
     4,250     Recoverability    Collateral Value (4)    $ 51,710       —        $ 57,460     ($ 54,585 ) 

Equity investments

      649     Market comparable companies (market approach)    EBITDA Multiple      9.6x       —          10.6x       (10.1x ) 
     254     Market comparable companies (market approach)    Revenue Multiple      10.0x       —          11.0x       (10.5x ) 
  

 

 

                 

Total Level 3 Investments

    $ 298,871                 
  

 

 

                 

 

(1) 

Averages were determined using a weighted average based upon the fair value of the investments in each investment category.

(2) 

Excluded from the presentation is $3,739 of first lien senior secured debt for which the Advisor did not develop the unobservable inputs for the determination of fair value.

(3) 

Investment relates to the Company’s remaining investment in OEM Group, Inc.

(4) 

There are various, company specific inputs used in the valuation analysis that relate to the liquidation value of a company’s assets. The significant unobservable input used in the valuation model was collateral value.

 

40

The two primary significant unobservable inputs used in the fair value measurement of the Company’s debt securities (first lien secured debt, second lien debt and subordinated debt), including income-producing investments in funds and income producing securities and payment rights, and excluding the Company’s investment in debt securities of OEM Group, Inc., is the weighted average cost of capital, or WACC, and the comparative yield. Significant increases (decreases) in the WACC or in the comparative yield in isolation would result in a significantly lower (higher) fair value measurement. In determining the WACC, for the income, or yield approach, the Company considers current market yields and multiples, portfolio company performance, leverage levels, credit quality, among other factors, including U.S. federal tax rates, in its analysis. Changes in one or more of these factors can have a similar directional change on other factors in determining the appropriate WACC to use in the income approach. In determining the comparative yield, for the income, or yield approach, the Company considers current market yields and multiples, weighted average cost of capital, portfolio company performance, leverage levels, credit quality, among other factors, including U.S. federal tax rates, in its analysis.

The primary significant unobservable inputs used in the fair value measurement of the Company’s investment in asset-backed loans is the net realized value of the underlying collateral of the loan. The Company considers information provided by the borrower in its compliance certificates and information from third party appraisals, among other factors, in its analysis. Significant increases (decreases) in net realizable value of the underlying collateral would result in a significantly higher (lower) fair value measurement.

The primary significant unobservable inputs used in the fair value measurement of the Company’s investment in the first lien secured debt and second lien debt of OEM Group, Inc. are royalty payment discount rate, minimum payment discount rate, and revenue growth. Significant increases (decreases) in the royalty payment discount rate or minimum payment discount rate in isolation would result in a significantly lower (higher) fair value measurement. Significant increases (decreases) in the revenue growth rates in isolation would result in a significantly higher (lower) fair value measurement. To determine royalty payments discount rate and minimum payment discount rates, the Company considers current cost of capital of the payor, expected term of investment and anticipated risk in the projections, among other factors. To determine revenue growth rates, the Company principally considers historical and current performance coupled with industry growth rates. The Company also considers current purchase orders and inflation rate adjustments that consider macroeconomic research, among other factors, in evaluating growth rates.

The primary significant unobservable input used in the fair value measurement of the Company’s equity investments, investments in warrants, debt investments where the Company has a controlling equity investment, and other debt investments using a market approach is the EBITDA multiple adjusted by management for differences between the investment and referenced comparables, or the multiple. Significant increases (decreases) in the multiple in isolation would result in a significantly higher (lower) fair value measurement. To determine the multiple for the market approach, the Company considers current market trading and/or transaction multiples, portfolio company performance (financial ratios) relative to public and private peer companies and leverage levels, among other factors. Changes in one or more of these factors can have a similar directional change on other factors in determining the appropriate multiple to use in the market approach.

The following table rolls forward the changes in fair value during the year ended December 31, 2022 for investments classified within Level 3:

 

     First lien
senior
secured
debt		     Second lien
debt		     Subordinated
debt		      Equity
investments		     Totals  

Beginning balance, January 1, 2022

    $ 288,782     $ 12,925     $ —        $ 903     $ 302,610  

Purchases (1)

      81,059       —         —          1,734       82,793  

Sales and repayments (1)

      (59,029 )      (4,531 )      —          (48 )      (63,608 ) 

Unrealized appreciation (depreciation)(2)

      (21,207 )      (8,045 )      —          (84 )      (29,336 ) 

Realized gain

      (1,782 )      (352 )      —          (219 )      (2,353 ) 

Net amortization of premiums, discounts and fees

      1,187       3       —          —         1,190  

PIK

      170       —         —          —         170  
  

 

 

    

 

 

    

 

 

     

 

 

    

 

 

  

Ending balance, December 31, 2022

    $ 289,180     $ —       $ —        $ 2,286     $ 291,466  
  

 

 

    

 

 

    

 

 

     

 

 

    

 

 

  

Net change in unrealized (depreciation) appreciation from investments still held as of the reporting date

    $ (22,508 )    $ (8,155 )    $ —        $ (84 )    $ (30,747 ) 
  

 

 

    

 

 

    

 

 

     

 

 

    

 

 

  

 

(1) 

Includes reorganizations and restructuring of investments.

(2) 

All unrealized appreciation (depreciation) in the table above is reflected in the accompanying Consolidated Statements of Operations.

 

41

The following table rolls forward the changes in fair value during the year ended December 31, 2021 for investments classified within Level 3:

 

     First lien
senior
secured
debt		     Second lien
debt		     Subordinated
debt		     Equity
investments		     Totals  

Beginning balance, January 1, 2021

    $ 233,636     $ 22,111     $ 5,841     $ 5,070     $ 266,658  

Transfers out of Level 3 (3)

      —         —         —         (2,614 )      (2,614 ) 

Purchases

      158,823       —         —         44       158,867  

Sales and repayments(1)

      (106,880 )      (7,751 )      (5,974 )      (4,370 )      (124,975 ) 

Unrealized appreciation (depreciation)(2)

      1,314       (1,539 )      (1 )      1,274       1,048  

Realized (loss) gain

      —         —         —         1,499       1,499  

Net amortization of premiums, discounts and fees

      1,674       13       —         —         1,687  

PIK

      215       91       134       —         440  
  

 

 

    

 

 

    

 

 

    

 

 

    

 

 

  

Ending balance, December 31, 2021

    $ 288,782     $ 12,925     $ —       $ 903     $ 302,610  
  

 

 

    

 

 

    

 

 

    

 

 

    

 

 

  

Net change in unrealized appreciation (depreciation) from investments still held as of the reporting date

    $ 1,381     $ (1,539 )    $ —       $ (299 )    $ (457 ) 
  

 

 

    

 

 

    

 

 

    

 

 

    

 

 

  

 

(1) 

Includes reorganizations and restructuring of investments.

(2) 

All unrealized appreciation (depreciation) in the table above is reflected in the accompanying Consolidated Statements of Operations.

(3) 

Investments were transferred out of Level 3 during the year ended December 31, 2021 due to changes in the quantity and quality of information, specifically availability of quoted prices in active market.

There were no transfers between the levels or categories of the fair value hierarchy during the year ended December 31, 2022.

Significant Unconsolidated Subsidiaries

In accordance with the SEC’s Regulation S-X and GAAP, the Company is not permitted to consolidate any subsidiary or other entity that is not an investment company or a controlled operating company whose business consists of providing services to the Company, including those in which the Company has a controlling interest. The Company had certain unconsolidated subsidiaries for the year ended December 31, 2021 that met at least one of the significance conditions under the SEC’s Regulation S-X. Accordingly, pursuant to Rule 4-08 of Regulation S-X, summarized, comparative financial information is presented below for the Company’s significant unconsolidated subsidiaries, which include Loadmaster Derrick & Equipment, Inc., OEM Group, LLC, and First Eagle Logan JV LLC for the year ended December 31, 2021. For the year ended December 31, 2022, First Eagle Logan JV LLC meets the threshold for a significant unconsolidated subsidiary. The below table summarizes the above mentioned financial data, with the exception of OEM Group, LLC, which is presented in a separate tabular disclosure further below.

 

     As of December 31,  
     2022      2021  

Current assets

    $ 18,932      $ 20,636  

Noncurrent assets

      278,721        231,423  

Current liabilities

      5,977        11,950  

Noncurrent liabilities

      240,522        176,400  

 

     For the year ended December 31,  

Income Statement

    2022      2021      2020  

Net sales

    $ 21,035      $ 32,058      $ 30,000  

Gross profit

      9,475        9,574        11,107  

Net gain

      9,014        1,585        3,464  

 

42

The below tables summarize the financial information for OEM Group, LLC as of December 31, 2021 and for the years ended December 31, 2021 and 2020.

 

     As of
December 31,		  

Balance Sheet

    2021  

Current assets

    $ 15,807  

Noncurrent assets

      3  

Current liabilities

      4,994  

Noncurrent liabilities

      71,281  

 

     For the year ended
December 31,		  

Income Statement

    2021      2020  

Net sales

    $ —       

Gross profit

      

Net loss from continuing operations

      (11,413 )       (19,840 ) 

Loss from discontinued operations

      (202 )       2,804  

Loss on sale of discontinued operations

      —          (3,908 ) 

On December 2, 2020, OEM closed on the sale of certain assets and liabilities of its Arizona based division to Plasma Therm LLC (“Plasma Therm”). Plasma Therm is responsible for developing, commercializing, and marketing the Endeavor M series PVD platform, as well as other products, with no further investment required by OEM. OEM is entitled to a series of deferred royalty payments over seven years associated with the sale of its business operations, which are based on the future revenues associated with Plasma Therm’s product and other systems and services sales. OEM will receive minimum annual payments for the first four years that will be used to cover certain residual operating costs and service the outstanding debt. These future royalty streams will be used to cover principal and interest on OEM’s outstanding debt. As of December 31, 2022, the Company holds all outstanding debt and equity of OEM.

Under GAAP, the financial results of the two disposed businesses are reported separately from continuing operations under the line item “Loss from discontinued operations”. “Net sales”, “Gross profit”, and “Net loss from continuing operations” represents the financial operations of the continuing entity, which excludes the results of the two discontinued businesses. These amounts represent primarily the royalty payments received by OEM and general and administrative expenses and interest expense of the continuing entity.

First Eagle Logan JV LLC

On December 3, 2014, the Company entered into an agreement with Perspecta Trident LLC, an affiliate of Perspecta Trust LLC, or Perspecta, to create First Eagle Logan JV LLC, or Logan JV, a joint venture, which invests primarily in senior secured first lien term loans. All Logan JV investment decisions must be unanimously approved by the Logan JV investment committee consisting of one representative from each of the Company and Perspecta.

The Company has determined that Logan JV is an investment company under ASC 946, however, in accordance with such guidance, the Company will generally not consolidate its investment in a company other than a wholly owned investment company subsidiary or a controlled operating company whose business consists of providing services to the Company. Accordingly, the Company does not consolidate its non-controlling interest in Logan JV.

Logan JV is capitalized with capital contributions which are generally called from its members, on a pro-rata basis based on their capital commitments, as transactions are completed. Any decision by the Logan JV to call down on capital commitments requires the explicit authorization of the Company, coupled with that of Perspecta, and the Company may withhold such authorization for any reason in its sole discretion.

As of December 31, 2022 and December 31, 2021, Logan JV had the following commitments, contributions and unfunded commitments from its members.

 

     As of December 31, 2022  

Member

    Total
Commitments		      Contributed
Capital		      Return of
Capital
(not
recallable)		      Unfunded
Commitments		  

First Eagle Alternative Capital BDC, Inc.

    $ 110,000      $ 92,600      $ 22,640      $ 9,400  

Perspecta Trident LLC

      27,500        23,150        5,660        2,350  
  

 

 

     

 

 

     

 

 

     

 

 

  

Total Investments

    $ 137,500      $ 115,750      $ 28,300      $ 11,750  
  

 

 

     

 

 

     

 

 

     

 

 

  

 

43

     As of December 31, 2021  

Member

    Total
Commitments		      Contributed
Capital		      Return of
Capital
(not
recallable)		      Unfunded
Commitments		  

First Eagle Alternative Capital BDC, Inc.

    $ 110,000      $ 92,600      $ 8,000      $ 9,400  

Perspecta Trident LLC

      27,500        23,150        2,000        2,350  
  

 

 

     

 

 

     

 

 

     

 

 

  

Total Investments

    $ 137,500      $ 115,750      $ 10,000      $ 11,750  
  

 

 

     

 

 

     

 

 

     

 

 

  

On April 19, 2022, Logan JV closed on a $300,600 LJV I MM CLO LLC (the “CLO”) with a 3-year reinvestment period. On the closing date of the transaction, in consideration of Logan JV’s transfer to the CLO of the initial closing date loan portfolio, the CLO transferred to Logan JV 100% of the Subordinated Notes and 100% of the Class E Notes issued by the CLO. The CLO became a consolidated subsidiary of Logan JV. Contemporaneously with the close of the CLO, First Eagle Logan JV SPV I, LLC was merged into the CLO. Proceeds from the CLO were used to pay off the amounts outstanding under the Logan JV Credit Facility (as discussed below). As of December 31, 2022, there was $242,500 of asset-backed debt outstanding at Logan JV with a weighted average interest rate of 5.73%.

Logan JV had a senior credit facility, or the Logan JV Credit Facility, with Deutsche Bank AG and other banks which was amended on January 9, 2021 to reduce the commitments, extend the maturity date to July12, 2025, and amend the pricing. On April 19, 2022, in connection with the closing of the CLO, Logan JV SPV terminated the Logan JV Credit Facility, and as of December 31, 2022, the Logan JV Credit Facility had no commitments subject to leverage and borrowing base restrictions. As of December 31, 2021, the Logan JV Credit Facility had $225,000 of commitments subject to leverage and borrowing base restrictions, and $147,041 of outstanding borrowings under the credit facility with an interest rate of three month LIBOR (with no LIBOR floor) plus 2.5%.

As of December 31, 2022 and 2021, Logan JV, including its consolidated subsidiary, had total investments at fair value of $276,229 and $224,449, respectively. As of December 31, 2022 and 2021, Logan JV’s portfolio was comprised of senior secured first lien loans and second lien loans to 132 and 95 different borrowers, respectively. As of December 31, 2022, there were no loans on non-accrual status. As of December 31, 2021, the amortized cost and fair value of loans on non-accrual status was $1,674 and $94, respectively. As of December 31, 2022 and 2021, Logan JV had unfunded commitments to fund revolver and delayed draw loans to its portfolio companies totaling $4,854 and $2,523, respectively. The portfolio companies in Logan JV are in industries similar to those in which the Company may invest directly.

Below is a summary of Logan JV’s portfolio, followed by a listing of the individual loans in Logan JV’s portfolio as of December 31, 2022 and 2021:

 

     As of
December 31,
2022		     As of
December 31,
2021		  

First lien secured debt, at par

    $ 306,802     $ 231,727  

Second lien debt, at par

      3,282       2,282  
  

 

 

    

 

 

  

Total debt investments, at par

    $ 310,084     $ 234,009  
  

 

 

    

 

 

  

Weighted average yield on first lien secured loans (1)

      9.3 %      5.5 % 

Weighted average yield on second lien loans (1)

      12.4 %      8.5 % 

Weighted average yield on all loans (1)

      9.3 %      5.5 % 

Number of borrowers in Logan JV

      132       95  

Largest loan to a single borrower (2)

    $ 5,000     $ 5,000  

Total of five largest loans to borrowers (2)

    $ 22,835     $ 22,801  

 

(1) 

Weighted average yield at their current amortized cost.

(2) 

At current principal amount.

 

44

The weighted average yield of Logan JV’s debt investments is not the same as a return on Logan JV investment for the Company’s stockholders but, rather, relates to a portion of the Company’s investment portfolio and is calculated before the payment of the Company’s expenses. The weighted average yield was computed using the effective interest rates as of December 31, 2022 and 2021, respectively. There can be no assurance that the weighted average yield will remain at its current level.

For the years ended December 31, 2022, 2021 and 2020, the Company’s share of distributions related to its Logan JV LLC equity interest was $ 6,800, $6,563 and $7,052, respectively, which amounts are included in dividend income from controlled investments in the Consolidated Statement of Operations and reduction of cost basis on the Consolidated Statements of Assets and Liabilities. As of December 31, 2022 and 2021, $2,720 and $2,254, respectively, of income related to the Logan JV was included in interest, dividends and fees receivable on the Consolidated Statements of Assets and Liabilities. As of December 31, 2022 and 2021, $0 and $66, respectively, of return of capital associated with distributions declared was included in Prepaid expenses and other assets on the Consolidated Statements of Assets and Liabilities.

 

45

Logan JV Loan Portfolio as of December 31, 2022

(dollar amounts in thousands)

 

Type of Investment/

Portfolio company (16)

   

Industry

   

Interest Rate (1)

    Initial
Acquisition
Date		      Maturity
Date		      Principal      Amortized
Cost		      Fair
Value (2)		  

Senior Secured First Lien Term Loans

                     

Australia

                     

Ticketek Pty Ltd

    Services: Consumer    8.98% (SOFR +4.25%)      11/22/2019        11/26/2026        1,459      $ 1,450      $ 1,406  
                 

 

 

     

 

 

  

Total Australia

                   $ 1,450      $ 1,406  
                 

 

 

     

 

 

  

Canada

                     

Avison Young Canada Inc.

    Services: Business    11.47% (SOFR +7%)      08/19/2022        01/31/2026        952      $ 899      $ 852  

Avison Young Canada Inc.

    Services: Business    10.18% (SOFR +5.75%)      03/07/2019        01/31/2026        3,844        3,809        3,219  

Bausch Health Companies

    Healthcare & Pharmaceuticals    9.67% (SOFR +5.25%)      03/16/2022        02/01/2027        1,950        1,918        1,490  

PNI Canada Acquireco Corp

    High Tech Industries    8.88% (LIBOR +4.5%)      10/31/2018        10/31/2025        837        835        797  

WildBrain Ltd.

    Media: Diversified & Production    8.69% (LIBOR +4.25%)      03/19/2021        03/24/2028        1,965        1,936        1,804  
                 

 

 

     

 

 

  

Total Canada

                   $ 9,397      $ 8,162  
                 

 

 

     

 

 

  

Germany

                     

VAC Germany Holding GmbH

    Metals & Mining    8.73% (LIBOR +4%)      02/26/2018        03/08/2025        2,858      $ 2,853      $ 2,581  
                 

 

 

     

 

 

  

Total Germany

                   $ 2,853      $ 2,581  
                 

 

 

     

 

 

  

Luxembourg

                     

Travelport Finance(19)

    Services: Consumer    12.42% (LIBOR + 6.75%) (5% Cash + 1.75% PIK)      04/18/2022        05/29/2026        1,756      $ 1,739      $ 1,207  

Travelport Finance

    Services: Consumer    12.42% (LIBOR + 6.75%) (5% Cash + 1.75% PIK)      09/22/2020        02/28/2025        2,349        2,263        2,358  
                 

 

 

     

 

 

  

Total Luxembourg

                   $ 4,002      $ 3,565  
                 

 

 

     

 

 

  

Netherlands

                     

Pegasus BidCo BV

    Beverage, Food & Tobacco    8.52% (SOFR +4.25%)      05/05/2022        07/12/2029        4,000      $ 3,962      $ 3,880  
                 

 

 

     

 

 

  

Total Netherlands

                   $ 3,962      $ 3,880  
                 

 

 

     

 

 

  

United Kingdom

                     

Auxey Bidco Ltd.

    Services: Consumer    9.38% (LIBOR +5%)      08/07/2018        06/16/2025        5,000      $ 4,926      $ 4,794  
                 

 

 

     

 

 

  

Total United Kingdom

                   $ 4,926      $ 4,794  
                 

 

 

     

 

 

  

United States of America

                     

888 Acquisitions Limited

    Hotel, Gaming & Leisure    9.93% (SOFR +5.25%)      07/08/2022        07/03/2028        1,996      $ 1,716      $ 1,795  

A Place for Mom Inc.

    Media: Advertising, Printing & Publishing    8.88% (LIBOR +4.5%)      07/28/2017        02/10/2026        3,238        3,232        3,133  

Abe Investment Holdings, Inc.

    Media: Diversified & Production    8.88% (LIBOR +4.5%)      04/07/2022        02/19/2026        1,653        1,653        1,652  

Advisor Group Holdings Inc

    Banking, Finance, Insurance & Real Estate    8.88% (LIBOR +4.5%)      02/05/2021        07/31/2026        3,118        3,124        3,056  

AG Parent Holdings LLC

    High Tech Industries    9.38% (LIBOR +5%)      07/30/2019        07/31/2026        4,075        4,052        3,960  

AgroFresh Inc.

    Chemicals, Plastics & Rubber    10.63% (LIBOR +6.25%)      12/01/2015        12/31/2024        1,225        1,225        1,204  

Alchemy US Holdco 1 LLC

    Chemicals, Plastics & Rubber    9.88% (LIBOR +5.5%)      10/01/2018        10/10/2025        1,655        1,645        1,554  

Allen Media, LLC

    Media: Broadcasting & Subscription    10.23% (SOFR +5.5%)      07/29/2021        02/10/2027        3,409        3,393        2,807  

Alpine US Bidco LLC

    Beverage, Food & Tobacco    9.54% (LIBOR +5.25%)      04/28/2021        05/03/2028        1,500        1,477        1,425  

Alvogen Pharma US, Inc.

    Healthcare & Pharmaceuticals    12.23% (SOFR +7.5%)      09/02/2021        06/30/2025        2,990        2,894        2,632  

AMCP Clean Acquisition Co LLC (19)

    Wholesale    8.67% (SOFR +4.25%)      07/10/2018        06/16/2025        2,311        2,307        1,918  

AMCP Clean Acquisition Co LLC (19)

    Wholesale    8.67% (SOFR +4.25%)      07/10/2018        06/16/2025        559        558        464  

American Achievement Corporation (3)(15)(19)

    Retail    10.63% (LIBOR +6.25%)      02/11/2021        09/30/2026        1,470        —          —    

American Public Education

    Services: Consumer    9.88% (LIBOR +5.5%)      03/29/2021        03/29/2027        566        557        556  

 

46

Logan JV Loan Portfolio as of December 31, 2022

(dollar amounts in thousands)

 

Type of Investment/

Portfolio company (16)

   

Industry

   

Interest Rate (1)

    Initial
Acquisition
Date		      Maturity
Date		      Principal      Amortized
Cost		     Fair
Value (2)		  

ANI Pharmaceuticals, Inc.

    Healthcare & Pharmaceuticals    10.38% (LIBOR +6%)      05/24/2021        11/19/2027        3,168        3,123       3,010  

Anne Arundel Dermatology Management, LLC

    Healthcare & Pharmaceuticals    9.98% (LIBOR +5.25%)      10/12/2020        10/16/2025        3,249        3,200       3,176  

Ansira Holdings, Inc. (4)(18)(19)

    Media: Diversified & Production    10.91% (LIBOR +6.5%)      12/20/2016        12/20/2024        2,099        2,094       1,050  

Ansira Holdings, Inc. (4)(18)(19)

    Media: Diversified & Production    11.27% (LIBOR +6.5%)      04/17/2018        12/20/2024        712        697       356  

Ansira Holdings, Inc. (4)(18)(19)

    Media: Diversified & Production    5.9% (LIBOR +2%)      11/15/2022        12/20/2024        95        16       16  

Anthology / Blackboard

    High Tech Industries    9.63% (LIBOR +5.25%)      10/22/2021        10/25/2028        1,781        1,722       1,581  

Apex Analytix, Inc. (5)(15)

    Services: Business    8.69% (SOFR +5.75%)      06/15/2022        07/22/2029        2,807        2,753       2,736  

Apex Analytix, Inc. (5)(15)

    Services: Business    6.5% (SOFR +5.75%)      06/15/2022        07/22/2028        317        (6 )      —    

Archer Systems, LLC (6)(15)

    Services: Business    10.92% (SOFR +6.5%)      08/15/2022        08/11/2027        2,714        2,683       2,680  

Archer Systems, LLC (6)(15)

    Services: Business    11.23% (SOFR +6.5%)      08/15/2022        08/11/2027        286        (3 )      —    

Arcline FM Holding, LLC

    Aerospace & Defense    9.48% (LIBOR +4.75%)      09/02/2021        06/23/2028        1,975        1,967       1,883  

Asurion, LLC

    Services: Consumer    8.68% (LIBOR +4%)      10/13/2022        08/19/2028        998        886       893  

Axiom Global Inc.

    Services: Business    9.04% (SOFR +4.75%)      09/25/2019        10/01/2026        2,962        2,940       2,862  

BCP Qualtek Merger Sub LLC

    Telecommunications    10.66% (LIBOR +6.25%)      07/16/2018        07/18/2025        3,575        3,549       2,368  

Belfor Holdings Inc.

    Services: Business    8.57% (SOFR +4.25%)      03/15/2022        04/06/2026        4,477        4,363       4,455  

Brookfield WEC Holdings Inc

    Construction & Building    8.07% (SOFR +3.75%)      05/23/2022        08/01/2025        998        965       995  

Canister International Group Inc

    Forest Products & Paper    9.13% (LIBOR +4.75%)      12/18/2019        12/21/2026        1,945        1,934       1,935  

Cano Health, LLC

    Healthcare & Pharmaceuticals    8.42% (LIBOR +4%)      06/24/2021        11/23/2027        1,965        1,961       1,568  

CCI Buyer, Inc.

    Services: Business    8.58% (LIBOR +4%)      02/24/2022        12/17/2027        3,965        3,899       3,798  

Charlotte Buyer Inc.

    Healthcare & Pharmaceuticals    9.53% (SOFR +5.25%)      10/13/2022        02/11/2028        1,000        956       950  

Clear Balance Holdings, LLC

    Banking, Finance, Insurance & Real Estate    11.58% (SOFR +6.75%)      07/07/2015        10/05/2023        4,437        4,435       3,772  

Cloudera, Inc.

    High Tech Industries    8.13% (LIBOR +3.75%)      08/10/2021        10/08/2028        2,978        2,953       2,817  

CMI Marketing, Inc

    Media: Advertising, Printing & Publishing    8.63% (SOFR +4.25%)      03/19/2021        03/23/2028        1,970        1,980       1,807  

Confluence Technologies, Inc.

    High Tech Industries    8.16% (LIBOR +3.75%)      07/22/2021        07/31/2028        2,970        2,958       2,784  

Dermatology Intermediate Holdings III, Inc (7)

    Healthcare & Pharmaceuticals    8.57% (SOFR +4.25%)      03/23/2022        04/02/2029        2,934        2,872       2,868  

Dermatology Intermediate Holdings III, Inc (7)

    Healthcare & Pharmaceuticals    8.57% (SOFR +4.25%)      03/23/2022        04/02/2029        551        484       477  

Drilling Info Inc.

    High Tech Industries    8.63% (LIBOR +4.25%)      07/27/2018        07/30/2025        4,308        4,300       4,157  

Eisner Advisory Group LLC

    Banking, Finance, Insurance & Real Estate    9.69% (LIBOR +5.25%)      08/16/2021        07/28/2028        1,975        1,960       1,876  

Eliassen Group, LLC (8)

    Services: Business    10.09% (LIBOR +5.5%)      03/31/2022        04/14/2028        1,626        1,611       1,609  

Eliassen Group, LLC (8)

    Services: Business    8.88% (SOFR +5.5%)      03/31/2022        04/14/2028        370        55       55  

Empower Payments Acquisition

    Services: Business    8.73% (SOFR +4%)      10/05/2018        10/11/2025        3,054        3,051       2,955  

Epic Staffing Group (9)(15)

    Healthcare & Pharmaceuticals    10.16% (LIBOR +5.75%)      06/27/2022        06/28/2029        2,464        2,325       2,329  

Epic Staffing Group (9)(15)

    Healthcare & Pharmaceuticals    10.16% (SOFR +5.75%)      06/27/2022        06/28/2029        523        (30 )      —    

FloWorks International LLC

    Metals & Mining    10.04% (SOFR +5.75%)      02/18/2022        12/27/2028        2,488        2,466       2,313  

Foley Products Co LLC

    Construction & Building    9.48% (SOFR +4.75%)      02/11/2022        12/29/2028        2,977        2,951       2,885  

Gastro Health Holdco, LLC

    Healthcare & Pharmaceuticals    9.23% (LIBOR +4.5%)      07/02/2021        07/03/2028        2,104        2,072       2,011  

Gastro Health Holdco, LLC

    Healthcare & Pharmaceuticals    9.23% (SOFR +4.5%)      07/02/2021        07/03/2028        700        690       669  

Global Medical Response, Inc.

    Healthcare & Pharmaceuticals    8.65% (SOFR +4.25%)      03/16/2022        10/02/2025        1,980        1,935       1,399  

Golden West Packaging Group LLC

    Containers, Packaging & Glass    9.63% (LIBOR +5.25%)      11/29/2021        12/01/2027        1,963        1,946       1,909  

Greenway Health, LLC (18)

    Healthcare & Pharmaceuticals    8.48% (LIBOR +3.75%)      04/29/2022        02/16/2024        1,984        1,899       1,381  

HDT Holdco, Inc.

    Aerospace & Defense    10.48% (SOFR +5.75%)      06/30/2021        07/08/2027        3,700        3,627       3,159  

HEXION INC

    Chemicals, Plastics & Rubber    8.93% (SOFR +4.5%)      03/02/2022        03/15/2029        1,990        1,946       1,718  

Highline Aftermarket Acquisition, LLC

    Retail    8.88% (LIBOR +4.5%)      03/21/2022        11/09/2027        943        896       866  

 

47

Logan JV Loan Portfolio as of December 31, 2022

(dollar amounts in thousands)

 

Type of Investment/

Portfolio company (16)

   

Industry

   

Interest Rate (1)

    Initial
Acquisition
Date		      Maturity
Date		      Principal      Amortized
Cost		     Fair
Value (2)		  

Hoffman Southwest Corporation

    Environmental Industries    9.88% (LIBOR +5.5%)      05/16/2019        08/14/2023        1,288        1,286       1,249  

Hornblower Sub LLC (19)

    Hotel, Gaming & Leisure    8.67% (LIBOR +4.5%)      03/08/2019        04/27/2025        1,752        1,585       1,234  

Hornblower Sub LLC

    Hotel, Gaming & Leisure    12.63% (LIBOR +8.125%)      11/07/2022        11/10/2025        132        128       133  

Hub International Limited

    Banking, Finance, Insurance & Real Estate    8.25% (LIBOR +4%)      10/31/2022        10/31/2029        1,000        961       991  

Imprivata Inc

    High Tech Industries    8.57% (LIBOR +4.25%)      03/16/2022        12/01/2027        1,990        1,937       1,925  

Integra US Bidco Inc. (12)(15)

    Services: Business    9.9% (SOFR +4.75%)      10/29/2021        12/26/2025        2,428        2,406       2,391  

Integra US Bidco Inc. (12)(15)

    Services: Business    9.33% (LIBOR +4.75%)      10/29/2021        12/26/2025        606        (3 )      —    

International Textile Group Inc

    Consumer goods: Durable    9.21% (SOFR +5%)      04/20/2018        05/01/2024        888        887       622  

Iris Holding, Inc.

    Forest Products & Paper    8.96% (LIBOR +4.75%)      06/15/2022        06/28/2028        1,247        1,156       1,137  

Isagenix International LLC (18)(19)

    Services: Consumer    11.35% (SOFR +7.75%)      04/26/2018        06/14/2025        1,563        1,557       475  

Jack Ohio Finance

    Hotel, Gaming & Leisure    9.13% (SOFR +4.75%)      04/27/2022        10/04/2028        2,977        2,938       2,925  

LaserShip, Inc.

    Transportation: Cargo    9.23% (SOFR +4.5%)      10/20/2021        05/07/2028        988        983       716  

Lereta, LLC

    High Tech Industries    9.63% (LIBOR +5.25%)      07/27/2021        07/30/2028        1,975        1,959       1,738  

Lids Holdings, Inc

    Retail    10.15% (LIBOR +5.5%)      12/03/2021        12/14/2026        875        861       818  

Lifescan Global Corporation

    Healthcare & Pharmaceuticals    9.72% (LIBOR +6%)      06/19/2018        10/01/2024        3,404        3,364       2,476  

Liquid Tech Solutions Holdings, LLC

    Transportation: Cargo    8.92% (SOFR +4.75%)      03/18/2021        03/20/2028        2,572        2,562       2,456  

LRS Holdings LLC

    Environmental Industries    8.63% (LIBOR +4.25%)      08/13/2021        08/31/2028        2,475        2,465       2,395  

MAG DS Corp.

    Aerospace & Defense    10.23% (LIBOR +5.5%)      09/21/2020        04/01/2027        1,157        1,119       1,065  

Mavis Tire Express Services Topco Corp.

    Automotive    8.5% (LIBOR +4%)      04/13/2022        05/04/2028        1,985        1,972       1,899  

McAfee Enterprise

    High Tech Industries    9.17% (LIBOR +4.75%)      05/03/2021        07/27/2028        2,968        2,945       2,555  

Midwest Physician Administrative Services, LLC

    Healthcare & Pharmaceuticals    7.98% (SOFR +3.25%)      11/16/2022        03/12/2028        1,496        1,426       1,382  

Miller’s Ale House Inc

    Hotel, Gaming & Leisure    11.25% (LIBOR +4.75%)      05/24/2018        05/30/2025        2,292        2,288       2,224  

MRI SOFTWARE LLC

    Construction & Building    10.23% (LIBOR +5.5%)      01/31/2020        02/10/2026        1,459        1,456       1,406  

NAC Holding Corporation

    Banking, Finance, Insurance & Real Estate    9.63% (LIBOR +5.25%)      10/02/2020        09/28/2024        2,978        2,952       2,978  

NAPA Management Services Corp

    Healthcare & Pharmaceuticals    9.67% (LIBOR +5.25%)      02/18/2022        02/23/2029        3,970        3,874       3,269  

New Constellis Borrower LLC (18)(19)

    Aerospace & Defense    15.88% (SOFR +7.5%)      03/27/2020        03/27/2024        331        319       277  

New Insight Holdings Inc

    Services: Business    8.84% (LIBOR +5.5%)      12/08/2017        12/20/2024        1,900        1,874       1,438  

NextCare, Inc. (10)

    Healthcare & Pharmaceuticals    10.23% (LIBOR +5.5%)      02/13/2018        06/30/2024        3,702        3,693       3,554  

NextCare, Inc. (10)

    Healthcare & Pharmaceuticals    10.23% (SOFR +5.5%)      02/13/2018        06/30/2024        627        182       176  

Northern Star Holdings Inc.

    Utilities: Electric    9.23% (LIBOR +4.5%)      03/28/2018        03/28/2025        4,048        4,042       3,927  

Oak Point Partners, LLC

    Banking, Finance, Insurance & Real Estate    9.64% (SOFR +5.25%)      12/01/2021        12/01/2027        2,773        2,739       2,745  

Odyssey Logistics & Technology Corporation

    Transportation: Cargo    8.38% (SOFR +4%)      10/06/2017        10/12/2024        1,898        1,895       1,861  

Omni Intermediate Holdings, LLC (11)(15)

    Transportation: Cargo    9.73% (LIBOR +5%)      11/24/2021        12/30/2026        1,865        1,852       1,837  

Omni Intermediate Holdings, LLC (11)(15)

    Transportation: Cargo    6% (LIBOR +5%)      11/24/2021        12/30/2026        112        —         —    

Orion Business Innovations

    High Tech Industries    9.23% (LIBOR +4.5%)      10/18/2018        10/21/2024        1,858        1,852       1,858  

Orion Business Innovations

    High Tech Industries    9.23% (LIBOR +4.5%)      03/04/2019        10/21/2024        802        800       802  

Orion Business Innovations

    High Tech Industries    9.23% (LIBOR +4.5%)      10/18/2018        10/21/2024        543        542       543  

Osmosis Buyer Limited

    Services: Consumer    8.36% (LIBOR +3.75%)      03/21/2022        07/31/2028        1,990        1,963       1,879  

Output Services Group Inc (18)(19)

    Services: Business    9.8% (LIBOR +5.25%) (3.75% Cash + 1.5% PIK      03/26/2018        06/29/2026        4,326        4,320       2,947  

OVG Business Services, LLC

    Services: Business    10.64% (LIBOR +6.25%)      10/15/2021        11/20/2028        4,471        4,348       4,203  

Patriot Rail Co LLC

    Transportation: Cargo    8.73% (SOFR +4%)      10/15/2019        10/19/2026        3,403        3,423       3,378  

PH Beauty Holdings III, Inc.

    Containers, Packaging & Glass    9.73% (LIBOR +5%)      10/04/2018        09/28/2025        2,873        2,861       2,341  

Polyconcept Holding B.V.

    Consumer goods: Non-Durable    10.08% (LIBOR +5.5%)      05/12/2022        05/18/2029        1,995        1,958       1,873  

 

48

Logan JV Loan Portfolio as of December 31, 2022

(dollar amounts in thousands)

 

Type of Investment/

Portfolio company (16)

   

Industry

   

Interest Rate (1)

    Initial
Acquisition
Date		      Maturity
Date		      Principal      Amortized
Cost		     Fair
Value (2)		  

Portfolio Holding, Inc.

    Banking, Finance, Insurance & Real Estate    11.15114% (LIBOR +6%)      05/14/2021        12/02/2025        1,970        1,945       1,950  

Portfolio Holding, Inc.

    Banking, Finance, Insurance & Real Estate    11.15% (LIBOR +6%)      11/15/2021        12/02/2025        619        610       613  

Portfolio Holding, Inc.

    Banking, Finance, Insurance & Real Estate    11.15% (SOFR +6%)      11/15/2021        12/02/2025        413        410       409  

Portillo’s Holdings, LLC

    Beverage, Food & Tobacco    9.88% (SOFR +5.5%)      11/27/2019        09/06/2024        1,935        1,928       1,927  

Precisely

    High Tech Industries    8.36% (LIBOR +4%)      03/16/2022        04/24/2028        2,965        2,942       2,463  

Premier Dental Services, Inc. (15)

    Healthcare & Pharmaceuticals    9.23% (LIBOR +4.5%)      08/11/2021        08/18/2028        1,797        1,789       1,652  

Premier Dental Services, Inc. (15)

    Healthcare & Pharmaceuticals    9.23% (SOFR +4.5%)      08/11/2021        08/18/2028        184        183       169  

Prince International Corporation

    Chemicals, Plastics & Rubber    8.49% (LIBOR +4.25%)      05/27/2022        04/23/2029        998        905       848  

Project Castle, Inc.

    Capital Equipment    10.09% (SOFR +5.5%)      06/09/2022        06/01/2029        1,394        1,258       1,134  

Pure Fishing Inc

    Consumer goods: Non-Durable    8.88% (SOFR +4.5%)      12/20/2018        12/22/2025        1,155        1,135       773  

Quest Software

    High Tech Industries    8.49% (LIBOR +4.25%)      03/21/2022        02/01/2029        1,995        1,968       1,548  

Reedy Industries Inc. (13)(15)

    Services: Consumer    9.23% (LIBOR +4.5%)      08/24/2021        08/31/2028        1,715        1,709       1,621  

Reedy Industries Inc. (13)(15)

    Services: Consumer    5.25% (LIBOR +4.5%)      08/24/2021        08/31/2028        268        (1 )      —    

Restaurant Technologies, Inc.

    Services: Business    8.83% (LIBOR +4.25%)      03/17/2022        04/02/2029        1,985        1,941       1,954  

RLG Holdings, LLC

    Containers, Packaging & Glass    8.83% (LIBOR +5%)      09/20/2022        07/07/2028        998        940       943  

Rocket Software, Inc.

    High Tech Industries    8.63% (LIBOR +4.25%)      03/16/2022        11/28/2025        1,979        1,954       1,908  

R-Pac International Corp (14)(15)

    Containers, Packaging & Glass    10.38% (LIBOR +6%)      11/23/2021        12/29/2027        2,978        2,928       2,918  

R-Pac International Corp (14)(15)

    Containers, Packaging & Glass    10.38% (SOFR +6%)      11/23/2021        12/29/2027        373        (6 )      —    

RSA Security LLC

    High Tech Industries    9.11% (SOFR +4.75%)      04/16/2021        04/27/2028        1,975        1,964       1,377  

RXB Holdings, Inc.

    Services: Business    8.72% (LIBOR +4.5%)      07/28/2021        12/20/2027        1,970        1,966       1,867  

Sinclair Television Group, Inc.

    Media: Broadcasting & Subscription    8.17% (SOFR +3.75%)      04/13/2022        04/21/2029        2,985        2,904       2,845  

Skillsoft Corp.

    High Tech Industries    9.58% (LIBOR +5.25%)      03/25/2022        07/14/2028        1,887        1,857       1,583  

Smyrna Ready Mix Concrete LLC

    Hotel, Gaming & Leisure    8.67% (LIBOR +4.25%)      03/24/2022        04/02/2029        2,987        2,903       2,935  

Solenis International LP

    Chemicals, Plastics & Rubber    9.18% (SOFR +4.5%)      03/31/2022        11/09/2028        1,985        1,950       1,931  

Solera Holdings Inc

    High Tech Industries    8.73% (SOFR +4%)      03/16/2022        06/02/2028        1,980        1,954       1,812  

SPX FLOW INC

    Capital Equipment    8.92% (LIBOR +4.5%)      03/18/2022        04/05/2029        1,995        1,932       1,869  

Stats, LLC

    Hotel, Gaming & Leisure    9.9% (LIBOR +5.25%)      03/30/2022        07/10/2026        3,468        3,449       3,217  

Teneo Holdings LLC

    Services: Business    9.67% (LIBOR +5.25%)      07/15/2019        07/11/2025        4,450        4,394       4,294  

TIBCO Software

    High Tech Industries    9.18% (LIBOR +4.5%)      09/20/2022        03/30/2029        588        537       527  

TouchTunes

    Media: Diversified & Production    8.98% (LIBOR +5%)      04/22/2022        04/02/2029        2,993        2,965       2,918  

Upstream Newco, Inc.

    Healthcare & Pharmaceuticals    9.09% (SOFR +4.25%)      07/22/2021        11/20/2026        3,838        3,829       3,336  

Veracode (Mitnick Corporate Purchaser Inc)

    High Tech Industries    8.94% (SOFR +4.75%)      04/20/2022        05/02/2029        1,995        1,986       1,874  

VeriFone Systems, Inc.

    Services: Business    8.36% (SOFR +4%)      03/16/2022        08/20/2025        1,984        1,933       1,829  

W3 Topco LLC

    Energy: Oil & Gas    10.75% (SOFR +6%)      08/13/2019        08/16/2025        591        574       563  

Women’s Care Holdings, Inc.

    Services: Consumer    7.87% (LIBOR +4.5%)      05/20/2022        01/15/2028        1,489        1,444       1,399  

Yak Access LLC

    Energy: Oil & Gas    12.48% (SOFR +7.25%)      11/02/2022        01/27/2023        115        114       117  

Yak Access LLC

    Energy: Oil & Gas    9.73% (SOFR +5%)      06/29/2018        07/11/2025        2,475        2,448       1,052  

Zayo Group Holdings, Inc.

    Telecommunications    8.57% (LIBOR +4.25%)      04/29/2022        03/09/2027        1,985        1,941       1,657  

Zenith American Holding, Inc.

    Services: Business    9.62% (SOFR +5.25%)      03/11/2019        12/13/2024        115        115       115  

Zenith American Holding, Inc.

    Services: Business    9.98% (SOFR +5.25%)      03/11/2019        12/13/2024        2,437        2,434       2,431  
                 

 

 

    

 

 

  

Total United States of America

                   $ 270,772     $ 248,760  
                 

 

 

    

 

 

  

Total Senior Secured First Lien Term Loans

                   $ 297,362     $ 273,148  
                 

 

 

    

 

 

  

 

49

Logan JV Loan Portfolio as of December 31, 2022

(dollar amounts in thousands)

 

Type of Investment/

Portfolio company (16)

   

Industry

   

Interest Rate (1)

    Initial
Acquisition
Date		      Maturity
Date		      Principal      Amortized
Cost		      Fair
Value (2)		  

Second Lien Term Loans

                     

United States of America

                     

ASP MSG Acquisition Co Inc

    Beverage, Food & Tobacco    12.23% (LIBOR +7.5%)      06/23/2021        02/16/2026        2,000      $ 1,980      $ 2,010  

New Constellis Borrower LLC

    Aerospace & Defense    15.38% (LIBOR +11%)      03/27/2020        03/27/2025        282        136        141  

SonicWALL Inc

    High Tech Industries    12.2% (LIBOR +7.5%)      04/13/2022        05/18/2026        1,000        985        930  
                 

 

 

     

 

 

  

Total United States of America

                   $ 3,101      $ 3,081  
                 

 

 

     

 

 

  

Total Second Lien Term Loans

                   $ 3,101      $ 3,081  
                 

 

 

     

 

 

  

Total Investments

                   $ 300,463      $ 276,229  
                 

 

 

     

 

 

  

Cash equivalents

                     

Dreyfus Government Cash Management Fund

                     16,549        16,549  

Other cash accounts

                     2,383        2,383  
                 

 

 

     

 

 

  

Total Cash equivalents

                   $ 18,932      $ 18,932  
                 

 

 

     

 

 

  

 

50

Logan JV Loan Portfolio as of December 31, 2022

(dollar amounts in thousands)

 

(1) 

Variable interest rates indexed to 30-day, 60-day, 90-day or 180-day LIBOR or 30-day, 90-day or 180-day SOFR rates, at the borrower’s option. LIBOR or SOFR rates may be subject to interest rate floors.

(2) 

Represents fair value in accordance with ASC Topic 820.

(3) 

Represents a revolver commitment of $1,470, which was unfunded as of December 31, 2022. Issuer pays 0.75% unfunded commitment fee on revolver term loan and/or revolving loan facilities.

(4) 

Represents a delayed draw commitment of $95 of which $79 was unfunded as of December 31, 2022. Unfunded amounts of a delayed draw position have a rate other than the contractual fully funded rate. Issuer pays 5.00% unfunded commitment fee on delayed draw term loan and/or revolving loan facilities.

(5) 

Represents a revolver commitment of $317, which was unfunded as of December 31, 2022. Unfunded amounts of a revolver position have a rate other than the contractual fully funded rate. Issuer pays 0.5% unfunded commitment fee on revolver term loan and/or revolving loan facilities.

(6) 

Represents a revolver commitment of $286, which was unfunded as of December 31, 2022. Issuer pays 0.5% unfunded commitment fee on revolver term loan and/or revolving loan facilities.

(7) 

Represents a delayed draw commitment of $551, of which $61 was unfunded as of December 31, 2022. Unfunded amounts of a delayed draw position have a rate other than the contractual fully funded rate. Issuer pays 0.50% unfunded commitment fee on delayed draw term loan and/or revolving loan facilities.

(8) 

Represents a delayed draw commitment of $370, of which $315 was unfunded as of December 31, 2022. Issuer pays 1.0% unfunded commitment fee on delayed draw term loan and/or revolving loan facilities.

(9) 

Represents a delayed draw commitment of $523, which was unfunded as of December 31, 2022. Issuer pays 1.0% unfunded commitment fee on delayed draw term loan and/or revolving loan facilities.

(10) 

Represents a delayed draw commitment of $627, of which $444 was unfunded as of December 31, 2022. Unfunded amounts of a delayed draw position have a rate other than the contractual fully funded rate. Issuer pays 1.0% unfunded commitment fee on delayed draw term loan and/or revolving loan facilities.

(11) 

Represents a delayed draw commitment of $112, which was unfunded as of December 31, 2022. Issuer pays 1.0% unfunded commitment fee on delayed draw term loan and/or revolving loan facilities.

(12) 

Represents a delayed draw commitment of $606, which was unfunded as of December 31, 2022. Issuer pays 1.0% unfunded commitment fee on delayed draw term loan and/or revolving loan facilities.

(13) 

Represents a delayed draw commitment of $268, which was unfunded as of December 31, 2022. Issuer pays 4.5% unfunded commitment fee on delayed draw term.

(14) 

Represents a delayed draw commitment of $373 which was unfunded as of December 31, 2022. Issuer pays 0.5% unfunded commitment fee on delayed draw term.

(15) 

Unfunded amount will start to accrue interest when the position is funded. LIBOR or SOFR rate as of December 31, 2022 or LIBOR or SOFR floor is shown to reflect possible projected interest rate.

(16) 

All investments are pledged as collateral for CLO asset backed debt unless otherwise noted.

(17) 

Variable rate loans to the Company’s portfolio companies bear interest at a rate that may be determined by reference to the LIBOR or SOFR rate, at the borrower’s option, which reset periodically. For each such loan, the Company has provided the interest rate in effect on the most recent reset date. SOFR based contracts may include a credit spread adjustment that is charged in addition to the base rate and the stated spread.

(18) 

Loan is on non-accrual as of December 31, 2022.

(19) 

Loan is is not pledged as collateral for CLO asset backed debt.

 

51

Logan JV Loan Portfolio as of December 31, 2021

(dollar amounts in thousands)

 

Type of Investment/

Portfolio company (16)

   

Industry

    Interest Rate (1)    Initial
Acquisition
Date		    Maturity
Date		    Principal      Amortized
Cost		      Fair
Value (2)		  

Senior Secured First Lien Term Loans

                     

Australia

                     

Ticketek Pty Ltd

    Services: Consumer    5% (LIBOR +4.25%)    11/22/2019    11/26/2026      1,474      $ 1,463      $ 1,432  
                 

 

 

     

 

 

  

Total Australia

                   $ 1,463      $ 1,432  
                 

 

 

     

 

 

  

Canada

                     

Avison Young Canada Inc.

    Services: Business    5.97% (LIBOR
+5.75%)		    03/07/2019    01/31/2026      3,884      $ 3,836      $ 3,863  

PNI Canada Acquireco Corp

    High Tech Industries    4.6% (LIBOR
+4.5%)		    10/31/2018    10/31/2025      1,597        1,593        1,596  

WildBrain Ltd.

    Media: Diversified & Production    5% (LIBOR +4.25%)    03/19/2021    03/24/2028      1,985        1,950        1,983  
                 

 

 

     

 

 

  

Total Canada

                   $ 7,379      $ 7,442  
                 

 

 

     

 

 

  

Germany

                     

Rhodia Acetow

    Consumer goods: Non-Durable    6.5% (LIBOR
+5.5%)		    04/21/2017    05/31/2023      955      $ 952      $ 895  

VAC Germany Holding GmbH

    Metals & Mining    5% (LIBOR +4%)    02/26/2018    03/08/2025      2,888        2,881        2,823  
                 

 

 

     

 

 

  

Total Germany

                   $ 3,833      $ 3,718  
                 

 

 

     

 

 

  

Luxembourg

                     

Travelport Finance (Luxembourg) S.a r.l.

    Services: Consumer    2.5% (LIBOR
+1.5%)		    09/22/2020    02/28/2025      2,184        2,058        2,251  

Travelport Finance (Luxembourg) S.a r.l.

    Services: Consumer    5.22% (LIBOR +5%)    09/22/2020    05/29/2026      1,745        1,723        1,458  
                 

 

 

     

 

 

  

Total Luxembourg

                   $ 3,781      $ 3,709  
                 

 

 

     

 

 

  

United Kingdom

                     

Auxey Bidco Ltd.

    Services: Consumer    5.16% (LIBOR +5%)    08/07/2018    06/16/2025      5,000      $ 4,896      $ 4,843  

EG Group

    Retail    4.22% (LIBOR +4%)    03/23/2018    02/07/2025      2,759        2,753        2,753  
                 

 

 

     

 

 

  

Total United Kingdom

                   $ 7,649      $ 7,596  
                 

 

 

     

 

 

  

United States of America

                     

A Place for Mom Inc

    Media: Advertising, Printing & Publishing    4.75% (LIBOR
+3.75%)		    07/28/2017    8/10/2024      3,830      $ 3,822      $ 3,777  

Advanced Integration Technology LP

    Aerospace & Defense    5.75% (LIBOR
+4.75%)		    07/15/2016    04/03/2023      1,895        1,892        1,782  

Advisor Group Holdings Inc

    Fire: Finance    4.6% (LIBOR
+4.5%)		    02/05/2021    07/31/2026      3,150        3,158        3,163  

AG Parent Holdings LLC

    High Tech Industries    5.1% (LIBOR +5%)    07/30/2019    07/31/2026      2,613        2,596        2,610  

 

52

Logan JV Loan Portfolio as of December 31, 2021

(dollar amounts in thousands)

 

Type of Investment/

Portfolio company (16)

   

Industry

    Interest Rate (1)    Initial
Acquisition
Date		    Maturity
Date		    Principal      Amortized
Cost		     Fair
Value (2)		  

AgroFresh Inc.

    Chemicals, Plastics & Rubber    7.25% (LIBOR +6.25%)    12/01/2015    12/31/2024      1,238        1,237       1,249  

Alcami Carolinas Corp

    Healthcare & Pharmaceuticals    4.39% (LIBOR +4.25%)    07/09/2018    7/12/2025      3,870        3,860       3,551  

Alchemy US Holdco 1 LLC

    Chemicals, Plastics & Rubber    5.6% (LIBOR +5.5%)    10/01/2018    10/10/2025      1,655        1,641       1,656  

Allen Media, LLC

    Media: Broadcasting & Subscription    5.72% (LIBOR +5.5%)    07/29/2021    02/10/2027      3,445        3,423       3,448  

Alpine US Bidco LLC

    Beverage, Food & Tobacco    6% (LIBOR +5.25%)    04/28/2021    04/13/2028      1,508        1,480       1,504  

Alvogen Pharma US, Inc.

    Healthcare & Pharmaceuticals    6.25% (LIBOR +5.25%)    09/02/2021    12/31/2023      3,148        3,052       3,018  

AMCP Clean Acquisition Co LLC

    Wholesale    4.35% (LIBOR +4.25%)    07/10/2018    06/15/2025      2,335        2,329       1,951  

AMCP Clean Acquisition Co LLC

    Wholesale    4.35% (LIBOR +4.25%)    07/10/2018    06/15/2025      565        564       472  

American Achievement Corporation(3) (15)

    Retail    7.25% (LIBOR +6.25%)    02/11/2021    09/30/2026      1,470        —         —    

American Public Education

    Services: Consumer    6.25% (LIBOR +5.5%)    03/29/2021    09/01/2027      988        969       980  

ANI Pharmaceuticals, Inc.

    Healthcare & Pharmaceuticals    6.75% (LIBOR +6%)    05/24/2021    05/24/2027      2,000        1,961       2,009  

Anne Arundel Dermatology Management, LLC (4)

    Healthcare & Pharmaceuticals    7% (LIBOR +6%)    10/12/2020    10/16/2025      1,358        1,233       1,234  

Anne Arundel Dermatology Management, LLC (5) (15)

    Healthcare & Pharmaceuticals    8.75% (LIBOR +6.5%)    10/12/2020    10/16/2025      451        (7 )      —    

Anne Arundel Dermatology Management, LLC

    Healthcare & Pharmaceuticals    7.5% (LIBOR +6.5%)    10/12/2020    10/16/2025      2,028        1,997       1,995  

Ansira Holdings, Inc.

    Media: Diversified & Production    7.5% (LIBOR +6.5%)    04/17/2018    12/20/2024      682        680       545  

Ansira Holdings, Inc.

    Media: Diversified & Production    7.5% (LIBOR +6.5%)    12/20/2016    12/20/2024      2,046        2,039       1,637  

Anthology / Blackboard

    High Tech Industries    5.75% (LIBOR +5.25%)    10/22/2021    10/25/2028      1,500        1,449       1,476  

Arcline FM Holding, LLC

    Aerospace & Defense    5.5% (LIBOR +4.75%)    09/02/2021    06/23/2028      1,995        1,985       1,996  

Ascend Performance Materials Operations LLC

    Chemicals, Plastics & Rubber    5.5% (LIBOR +4.75%)    08/16/2019    08/27/2026      862        851       868  

Axiom Global Inc.

    Services: Business    5.5% (LIBOR +4.75%)    09/25/2019    10/01/2026      2,992        2,964       2,947  

BCP Qualtek Merger Sub LLC

    Telecommunications    7.25% (LIBOR +6.25%)    07/16/2018    07/18/2025      3,675        3,638       3,634  

Brand Energy & Infrastructure Services, Inc.

    Energy: Oil & Gas    5.25% (LIBOR +4.25%)    06/16/2017    06/21/2024      2,865        2,855       2,809  

Canister International Group Inc

    Forest Products & Paper    4.85% (LIBOR +4.75%)    12/18/2019    12/21/2026      1,965        1,951       1,974  

Cano Health, LLC

    Healthcare & Pharmaceuticals    5.25% (LIBOR +4.5%)    06/24/2021    11/23/2027      1,985        1,980       1,987  

Clear Balance Holdings, LLC

    Fire: Finance    6.75% (LIBOR +5.75%)    07/07/2015    10/05/2023      4,529        4,523       4,348  

Cloudera, Inc.

    High Tech Industries    4.25% (LIBOR +3.75%)    08/10/2021    10/08/2028      3,000        2,971       2,996  

CMI Marketing, Inc

    Media: Advertising, Printing & Publishing    4.75% (LIBOR +4.25%)    03/19/2021    03/23/2028      1,990        2,002       2,012  

Confluence Technologies, Inc.

    High Tech Industries    4.25% (LIBOR +3.75%)    07/22/2021    07/31/2028      3,000        2,986       2,993  

Conyers Park Parent Merger Sub Inc

    Beverage, Food & Tobacco    4.75% (LIBOR +3.75%)    06/21/2017    07/07/2024      1,287        1,285       1,298  

Drilling Info Inc.

    High Tech Industries    4.35% (LIBOR +4.25%)    07/27/2018    07/30/2025      4,353        4,342       4,310  

Eisner Advisory Group LLC

    Banking, Finance, Insurance & Real Estate    7.5% (LIBOR +6.75%)    08/16/2021    07/28/2028      182        180       182  

Eisner Advisory Group LLC

    Banking, Finance, Insurance & Real Estate    6% (LIBOR +5.25%)    08/16/2021    08/13/2028      1,813        1,795       1,818  

Eliassen Group, LLC

    Services: Business    4.35% (LIBOR +4.25%)    10/19/2018    11/05/2024      4,597        4,586       4,551  

Empower Payments Acquisition

    Services: Business    4.47% (LIBOR +4.25%)    10/05/2018    10/05/2025      3,880        3,875       3,895  

EyeSouth (6) (15)

    Healthcare & Pharmaceuticals    5.25% (LIBOR +4.5%)    03/15/2021    03/21/2028      295        (1 )      1  

EyeSouth

    Healthcare & Pharmaceuticals    5.25% (LIBOR +4.5%)    03/15/2021    03/12/2028      1,696        1,692       1,701  

Gastro Health Holdco, LLC (7)

    Healthcare & Pharmaceuticals    5.25% (LIBOR +4.5%)    07/02/2021    07/03/2028      333        268       272  

Gastro Health Holdco, LLC

    Healthcare & Pharmaceuticals    5.25% (LIBOR +4.5%)    07/02/2021    07/03/2028      998        993       1,005  

Gold Standard Baking, Inc.(17)

    Wholesale    7.5% (LIBOR +6.5%)    05/19/2015    07/23/2022      2,096        1,674       94  

Golden West Packaging Group LLC

    Containers, Packaging & Glass    6% (LIBOR +5.25%)    11/29/2021    12/01/2027      2,000        1,980       1,990  

HDT Holdco, Inc.

    Aerospace & Defense    6.5% (LIBOR +5.75%)    06/30/2021    07/08/2027      3,900        3,806       3,866  

Hoffman Southwest Corporation

    Environmental Industries    6% (LIBOR +5%)    05/16/2019    08/14/2023      1,362        1,356       1,334  

Hornblower Sub LLC

    Hotel, Gaming & Leisure    5.5% (LIBOR +4.5%)    03/08/2019    04/28/2025      1,771        1,539       1,676  

International Textile Group Inc

    Consumer goods: Durable    5.13% (LIBOR +5%)    04/20/2018    05/01/2024      913        911       848  

Isagenix International LLC

    Services: Consumer    6.75% (LIBOR +5.75%)    04/26/2018    06/14/2025      1,605        1,597       1,202  

LaserShip, Inc.

    Transportation: Cargo    5.25% (LIBOR +4.5%)    10/20/2021    04/30/2028      998        993       1,000  

Lereta, LLC

    Fire: Real Estate    6% (LIBOR +5.25%)    07/27/2021    07/27/2028      1,995        1,976       1,997  

Lids Holdings, Inc

    Retail    5.55% (LIBOR +0%)    12/03/2021    12/03/2026      1,000        980       985  

Lifescan Global Corporation

    Healthcare & Pharmaceuticals    6.13% (LIBOR +6%)    06/19/2018    10/01/2024      2,735        2,707       2,680  

 

53

Logan JV Loan Portfolio as of December 31, 2021

(dollar amounts in thousands)

 

Type of Investment/

Portfolio company (16)

   

Industry

    Interest Rate (1)    Initial
Acquisition
Date		    Maturity
Date		    Principal      Amortized
Cost		     Fair
Value (2)		  

Liquid Tech Solutions Holdings, LLC

    Transportation: Cargo    5.5% (LIBOR +4.75%)    03/18/2021    03/11/2028      2,987        2,974       2,987  

LRS Holdings LLC

    Environmental Industries    4.75% (LIBOR
+4.25%)		    08/13/2021    08/12/2028      2,500        2,488       2,503  

MAG DS Corp.

    Aerospace & Defense    6.5% (LIBOR +5.5%)    09/21/2020    04/01/2027      1,191        1,143       1,096  

McAfee Enterprise

    High Tech Industries    5.75% (LIBOR +5%)    05/03/2021    07/27/2028      2,991        2,963       2,987  

Miller’s Ale House Inc

    Hotel, Gaming & Leisure    4.85% (LIBOR
+4.75%)		    05/24/2018    05/21/2025      2,316        2,310       2,234  

MRI Software LLC

    Construction & Building    6.5% (LIBOR +5.5%)    01/31/2020    02/10/2026      1,474        1,470       1,473  

NAC Holding Corporation

    Fire: Insurance    6% (LIBOR +5%)    10/02/2020    09/28/2024      3,836        3,783       3,836  

New Constellis Borrower LLC

    Aerospace & Defense    8.5% (LIBOR +7.5%)    03/27/2020    03/27/2024      331        316       324  

New Insight Holdings Inc

    Services: Business    6.5% (LIBOR +5.5%)    12/08/2017    12/20/2024      1,920        1,879       1,899  

NextCare, Inc. (8)

    Healthcare & Pharmaceuticals    5.25% (LIBOR
+4.25%)		    02/13/2018    06/30/2024      629        115       117  

NextCare, Inc.

    Healthcare & Pharmaceuticals    5.25% (LIBOR
+4.25%)		    02/13/2018    06/30/2024      3,740        3,725       3,721  

Northern Star Holdings Inc.

    Utilities: Electric    5.75% (LIBOR
+4.75%)		    03/28/2018    03/28/2025      4,091        4,081       4,101  

Oak Point Partners, LLC

    Banking, Finance, Insurance & Real Estate    6.5% (LIBOR +5.5%)    12/01/2021    11/30/2027      2,850        2,808       2,807  

Odyssey Logistics & Technology Corporation

    Transportation: Cargo    5% (LIBOR +4%)    10/06/2017    10/12/2024      1,918        1,913       1,904  

Omni Logistics

    Transportation: Cargo    6% (LIBOR +5%)    11/24/2021    11/30/2027      172        171       171  

Omni Logistics (9)

    Transportation: Cargo    6% (LIBOR +5%)    11/24/2021    11/30/2027      203        9       9  

Omni Logistics

    Transportation: Cargo    6% (LIBOR +5%)    11/24/2021    12/30/2026      1,620        1,604       1,608  

Options Technology (10) (15)

    Services: Business    4.8% (LIBOR +4.75%)    10/29/2021    12/26/2025      606        (4 )      (4 ) 

Options Technology

    Services: Business    5.75% (LIBOR
+4.75%)		    10/29/2021    12/27/2025      2,452        2,423       2,421  

Orion Business Innovations

    High Tech Industries    5.5% (LIBOR +4.5%)    10/18/2018    10/19/2024      549        546       549  

Orion Business Innovations

    High Tech Industries    5.5% (LIBOR +4.5%)    03/04/2019    10/21/2024      810        806       810  

Orion Business Innovations

    High Tech Industries    5.5% (LIBOR +4.5%)    10/18/2018    10/19/2024      1,877        1,869       1,877  

Output Services Group Inc

    Services: Business    5.5% (LIBOR +4.5%)    03/26/2018    03/21/2024      4,322        4,314       3,720  

OVG Business Services, LLC

    Services: Business    7.25% (LIBOR
+6.25%)		    10/15/2021    11/20/2028      2,500        2,475       2,475  

Patriot Rail Co LLC

    Transportation: Cargo    4.25% (LIBOR +4%)    02/24/2021    10/19/2026      3,439        3,463       3,456  

PH Beauty Holdings III, Inc.

    Containers, Packaging & Glass    5.18% (LIBOR +5%)    10/04/2018    09/28/2025      2,903        2,887       2,743  

PLH Group Inc

    Energy: Oil & Gas    6.15% (LIBOR +6%)    08/01/2018    07/25/2023      3,384        3,357       3,354  

Portfolio Holding, Inc.

    Banking, Finance, Insurance & Real Estate    7% (LIBOR +6%)    05/14/2021    12/02/2025      1,990        1,956       1,990  

Portfolio Holding, Inc. (11)

    Banking, Finance, Insurance & Real Estate    7% (LIBOR +6%)    11/15/2021    12/02/2025      417        221       225  

Portfolio Holding, Inc.

    Banking, Finance, Insurance & Real Estate    7% (LIBOR +6%)    11/15/2021    12/02/2025      625        613       625  

Portillo’s Holdings, LLC

    Beverage, Food & Tobacco    6.5% (LIBOR +5.5%)    11/27/2019    09/06/2024      1,955        1,944       1,961  

Precisely

    High Tech Industries    4.75% (LIBOR +4%)    06/24/2021    04/24/2028      1,995        1,986       1,995  

Premier Dental Services, Inc. (12)

    Healthcare & Pharmaceuticals    5.25% (LIBOR +4.5%)    08/11/2021    08/18/2028      185        77       78  

Premier Dental Services, Inc.

    Healthcare & Pharmaceuticals    5.25% (LIBOR +4.5%)    08/11/2021    08/18/2028      1,815        1,806       1,818  

Pure Fishing Inc

    Consumer goods: Non-Durable    4.6% (LIBOR +4.5%)    12/20/2018    12/22/2025      1,167        1,140       1,135  

Quidditch Acquisition Inc

    Beverage, Food & Tobacco    8% (LIBOR +7%)    03/16/2018    03/21/2025      983        974       970  

Red Ventures, LLC

    Media: Advertising, Printing & Publishing    2.6% (LIBOR +2.5%)    10/18/2017    11/08/2024      1,977        1,969       1,968  

Reedy Industries Inc. (13) (15)

    Services: Consumer    5.25% (LIBOR +4.5%)    08/24/2021    08/31/2028      299        (1 )      —    

Reedy Industries Inc.

    Services: Consumer    5.25% (LIBOR +4.5%)    08/24/2021    08/31/2028      1,701        1,693       1,701  

R-Pac International Corp (14)

    Containers, Packaging & Glass    6.75% (LIBOR +6%)    11/23/2021    01/15/2028      373        67       67  

R-Pac International Corp

    Containers, Packaging & Glass    6.75% (LIBOR +6%)    11/23/2021    01/15/2028      3,000        2,940       2,940  

RSA Security LLC

    High Tech Industries    5.5% (LIBOR +4.75%)    04/16/2021    04/27/2028      1,995        1,982       1,911  

RXB Holdings, Inc.

    Services: Business    5.25% (LIBOR +4.5%)    07/28/2021    12/20/2027      1,990        1,985       1,996  

StubHub

    High Tech Industries    4.75% (LIBOR
+4.25%)		    07/21/2021    02/12/2027      1,496        1,489       1,496  

 

54

Logan JV Loan Portfolio as of December 31, 2021

(dollar amounts in thousands)

 

Type of Investment/

Portfolio company (16)

   

Industry

    Interest Rate (1)      Initial
Acquisition
Date		      Maturity
Date		      Principal      Amortized
Cost		      Fair
Value (2)		  

Teneo Holdings LLC

    Services: Business      6.25% (LIBOR +5.25%)        07/15/2019        07/11/2025        3,194        3,138        3,208  

Titan Sub LLC

    Aerospace & Defense      5.1% (LIBOR +5%)        09/19/2019        09/21/2026        3,192        3,168        3,201  

Upstream Newco, Inc.

    Healthcare & Pharmaceuticals      4.35% (LIBOR +4.25%)        07/22/2021        11/20/2026        3,877        3,866        3,887  

W3 Topco LLC

    Energy: Oil & Gas      7% (LIBOR +6%)        08/13/2019        08/16/2025        1,775        1,700        1,757  

Yak Access LLC

    Energy: Oil & Gas      5.18% (LIBOR +5%)        06/29/2018        07/11/2025        2,588        2,548        2,328  

Zenith American Holding, Inc.

    Services: Business      6.25% (LIBOR +5.25%)        03/11/2019        12/13/2024        2,476        2,473        2,476  

Zenith American Holding, Inc.

    Services: Business      6.25% (LIBOR +5.25%)        03/11/2019        12/13/2024        123        122        123  
                 

 

 

     

 

 

  

Total United States of America

                   $ 202,359      $ 198,360  
                 

 

 

     

 

 

  

Total Senior Secured First Lien Term Loans

                   $ 226,464      $ 222,257  
                 

 

 

     

 

 

  

Second Lien Term Loans

                     

United States of America

                     

ASP MSG Acquisition Co Inc

    Beverage, Food & Tobacco      8.25% (LIBOR +7.5%)        06/23/2021        08/16/2025        2,000      $ 1,974      $ 2,010  

New Constellis Borrower LLC

    Aerospace & Defense      12% (LIBOR +11%)        03/27/2020        03/27/2025        282        121        182  

Total United States of America

                   $ 2,095      $ 2,192  
                 

 

 

     

 

 

  

Total Second Lien Term Loans

                   $ 2,095      $ 2,192  
                 

 

 

     

 

 

  

Total Investments

                   $ 228,559      $ 224,449  
                 

 

 

     

 

 

  

Cash equivalents

                     

Dreyfus Government Cash Management Fund

                     14,985        14,985  

Other cash accounts

                     735        735  
                 

 

 

     

 

 

  

Total Cash equivalents

                   $ 15,720      $ 15,720  
                 

 

 

     

 

 

  

 

(1) 

Variable interest rates indexed to 30-day, 60-day, 90-day or 180-day LIBOR rates, at the borrower’s option. LIBOR rates are subject to interest rate floors.

(2) 

Represents fair value in accordance with ASC Topic 820.

(3) 

Represents a revolver commitment of $1,470, which was unfunded as of December 31, 2021. Issuer pays 0.75% unfunded commitment fee on revolver term loan and/or revolving loan facilities.

(4) 

Represents a delayed draw commitment of $1,358, of which $104 was unfunded as of December 31, 2021. Unfunded amounts of a delayed draw position have a lower rate than the contractual fully funded rate. Issuer pays 1.00% unfunded commitment fee on delayed draw term loan and/or revolving loan facilities.

(5) 

Represents a revolver commitment of $451, which was unfunded as of December 31, 2021. Issuer pays 0.5% unfunded commitment fee on revolver term loan and/or revolving loan facilities.

(6) 

Represents a delayed draw commitment of $295, which was unfunded as of December 31, 2021. Issuer pays 4.5% unfunded commitment fee on delayed draw term loan and/or revolving loan facilities.

(7) 

Represents a delayed draw commitment of $333, of which $63 was unfunded as of December 31, 2021. Unfunded amounts of a delayed draw position have a lower rate than the contractual fully funded rate. Issuer pays 4.00% unfunded commitment fee on delayed draw term loan and/or revolving loan facilities.

(8) 

Represents a delayed draw commitment of $629, of which $512 was unfunded as of December 31, 2021. Unfunded amounts of a delayed draw position have a lower rate than the contractual fully funded rate. Issuer pays 1.00% unfunded commitment fee on delayed draw term loan and/or revolving loan facilities.

(9) 

Represents a delayed draw commitment of $203, of which $193 was unfunded as of December 31, 2021. Unfunded amounts of a delayed draw position have a lower rate than the contractual fully funded rate. Issuer pays 1.00% unfunded commitment fee on delayed draw term loan and/or revolving loan facilities.

 

55

Logan JV Loan Portfolio as of December 31, 2021

(dollar amounts in thousands)

 

(10) 

Represents a delayed draw commitment of $606, which was unfunded as of December 31, 2021. Issuer pays 1.0% unfunded commitment fee on delayed draw term loan and/or revolving loan facilities.

(11) 

Represents a delayed draw commitment of $417, of which $197 was unfunded as of December 31, 2021. Unfunded amounts of a delayed draw position have a lower rate than the contractual fully funded rate. Issuer pays 1.00% unfunded commitment fee on delayed draw term loan and/or revolving loan facilities.

(12) 

Represents a delayed draw commitment of $185, of which $107 was unfunded as of December 31, 2021. Unfunded amounts of a delayed draw position have a lower rate than the contractual fully funded rate. Issuer pays 4.50% unfunded commitment fee on delayed draw term loan and/or revolving loan facilities.

(13) 

Represents a revolver commitment of $299, which was unfunded as of December 31, 2021. Issuer pays 4.5% unfunded commitment fee on revolver term loan and/or revolving loan facilities.

(14) 

Represents a revolver commitment of $373, of which $299 was unfunded as of December 31, 2021. Issuer pays 0.5% unfunded commitment fee on revolver term loan and/or revolving loan facilities.

(15) 

Unfunded amount will start to accrue interest when the position is funded. 3 month LIBOR as of December 31, 2021 or LIBOR floor is shown to reflect possible projected interest rate

(16) 

All investments are pledged as collateral for loans payable unless otherwise noted.

(17) 

Loan was on non-accrual as of December 31, 2021.

 

56

Logan JV Summarized Financial Information:

Below is certain summarized financial information for Logan JV as of December 31, 2022 and 2021 and for the years ended December 31, 2022, 2021 and 2020:

Selected Balance Sheet Information:

 

     As of
December 31,
2022		      As of
December 31,
2021		  
    

(Dollars in

thousands)

     

(Dollars in

thousands)

  

Assets:

      

Investments at fair value (cost of $300,463 and $228,559, respectively)

    $ 276,229      $ 224,449  

Cash

      18,932        15,720  

Other assets

      2,492        834  
  

 

 

     

 

 

  

Total assets

    $ 297,653      $ 241,003  
  

 

 

     

 

 

  

Liabilities:

      

CLO asset-backed debt, net

    $ 240,522      $ —    

Loans payable, net

      —          145,782  

Distribution payable

      3,400        2,900  

Other liabilities

      2,577        1,317  
  

 

 

     

 

 

  

Total liabilities

    $ 246,499      $ 149,999  
  

 

 

     

 

 

  

Members’ capital

    $ 51,154      $ 91,004  
  

 

 

     

 

 

  

Total liabilities and members’ capital

    $ 297,653      $ 241,003  
  

 

 

     

 

 

  

Selected Statement of Operations Information:

 

     For the year
ended
December, 31
2022		      For the year
ended
December, 31
2021		      For the year
ended
December,
31
2020		  
    

(Dollars in

thousands)

     

(Dollars in

thousands)

     

(Dollars in

thousands)

  

Interest income

    $ 20,882      $ 14,346      $ 17,887  

Fee income

      152        172        175  
  

 

 

     

 

 

     

 

 

  

Total revenues

      21,034        14,518        18,062  

Credit facility expenses, and interest on asset-backed debt and credit facility (1)

    $ 11,560      $ 5,851      $ 8,179  

Management fees

      848      $ —        $ —    

Other fees and expenses

      460        380        386  
  

 

 

     

 

 

     

 

 

  

Total expenses

      12,868        6,231        8,565  
  

 

 

     

 

 

     

 

 

  

Less - management fee rebates

      (848 )       —          —    
  

 

 

     

 

 

     

 

 

  

Net expenses

      12,020        6,231        8,565  
  

 

 

     

 

 

     

 

 

  

Net investment income

      9,014        8,287        9,497  

Net realized gain (loss)

      (1,939 )       44        (11,356 ) 

Net change in unrealized (depreciation) appreciation on investments

      (20,124 )       6,007        (2,216 ) 
  

 

 

     

 

 

     

 

 

  

Net increase in members’ capital from operations

    $ (13,049 )     $ 14,338      $ (4,075 ) 
  

 

 

     

 

 

     

 

 

  

 

(1) 

As of December 31, 2022, Logan JV had $242,500 of outstanding debt under the CLO asset-backed debt with an effective interest rate of 5.73% per annum. As of December 31, 2021, Logan JV had $147,041 of outstanding debt under the credit facility with an effective interest rate of 2.88% per annum.

 

57

Revolving and Unfunded Delayed Draw Loans

For the Company’s investments in revolving and delayed draw loans, the cost basis of the investments purchased is adjusted for the cash received for the discount on the total balance committed. The fair value is also adjusted for price appreciation or depreciation on the unfunded portion. As a result, the purchase of commitments not completely funded may result in a negative value until it is offset by the future amounts called and funded.

 

4.

Related Party Transactions

Investment Management Agreement

On January 28, 2020, the Company’s Board unanimously approved an interim investment management agreement (the “Interim Investment Management Agreement”) and an Investment Management Agreement (the “Investment Management Agreement”) between the Company and the Advisor, both of which included substantially the same terms as the amended and restated investment management agreement which became effective on June 14, 2019 (the “Prior Investment Management Agreement”). The Interim Investment Management Agreement became effective January 31, 2020. The Investment Management Agreement became effective May 28, 2020 upon stockholder approval obtained at a special stockholder meeting held on such date and the Interim Investment Management Agreement terminated immediately. The Investment Management Agreement, the Interim Investment Agreement and the Prior Investment Management Agreement are collectively referred to as the Investment Management Agreements. Consistent with the terms under the Prior Investment Management Agreement, under the Interim Investment Management Agreement and the Investment Management Agreement, the Advisor, subject to the overall supervision of the Company’s board of directors, manages the day-to-day operations of and provides investment advisory services to the Company.

Base Management Fee

For the years ended December 31, 2022, 2021 and 2020, the base management fee was calculated at an annual rate of 1.0% of the Company’s gross assets payable quarterly in arrears on a calendar quarter basis. The 1.0% rate is pursuant to the Investment Management Agreements.

On March 3, 2020, the Company approved a proposal from the Advisor to irrevocably waive management and incentive fees for the Company for the period from July 1, 2020 through December 31, 2020. The Advisor subsequently agreed to extend the management and incentive fee waiver through March 31, 2021.

On May 5, 2022, the Company approved a proposal from the Advisor to irrevocably waive $400 of the base management fee earned for the three month period ended March 31, 2022.

On August 5, 2022, the Company approved a proposal from the Advisor to irrevocably waive $1,043 of the base management fee earned for the three month period ended June 30, 2022.

For purposes of calculating the base management fee, “gross assets” is determined as the value of the Company’s assets without deduction for any liabilities. The base management fee is calculated based on the value of the Company’s gross assets at the end of the most recently completed calendar quarter, and appropriately adjusted for any share issuances or repurchases during the current calendar quarter.

For the years ended December 31, 2022, 2021 and 2020, the Company incurred base management fees of $2,558, $3,953 and $3,719, respectively, net of management fees waived of $1,443, $879 and $1,819, respectively. As of December 31, 2022 and 2021, $956 and $1,063, respectively, was payable to the Advisor.

Incentive Fee

The incentive fee consists of two components as described in detail below: incentive fee on ordinary income and incentive fee on capital gains. The two components are determined independent of each other.

 

58

Incentive Fee on Ordinary Income

The incentive fee on ordinary income is calculated by reference to the Company’s aggregate Pre-incentive fee net investment income (as described below) for the most recent trailing twelve quarter period or, if shorter, the number of quarters that have occurred since January 1, 2018 (“Trailing Twelve Quarter Period”). Pre-incentive fee net investment income means interest income, dividend income and any other income (including any other fees, such as commitment, origination, structuring, diligence, managerial assistance and consulting fees or other fees that we may receive from portfolio companies) accrued during the calendar quarter, minus the Company’s operating expenses for the quarter (including the base management fee, expenses payable under the Company’s administration agreement discussed below), interest expense and any dividends paid on any issued and outstanding preferred stock, but excluding the incentive fee and any offering expenses not charged to operations and excluding reversals of the incentive fee solely to the extent such reversals have the effect of reducing previously accrued incentive fees based on the deferral of non-cash interest. Furthermore, pre-incentive fee net investment income includes, in the case of investments with a deferred interest feature (such as original issue discount, debt instruments with payment-in-kind interest and zero coupon securities), accrued income not yet received in cash; provided, however, that the portion of the incentive fee attributable to deferred interest features shall be paid, together with interest thereon from the date of deferral to the date of payment at the prime rate published from time to time by the Wall Street Journal or, in the absence thereof, a bank chosen by the board of directors, only if and to the extent received in cash, and any accrual thereof shall be reversed if and to the extent such interest is reversed in connection with any write off or similar permanent impairment of the investment giving rise to any deferred interest accrual, applied in each case in the order such interest was accrued. Pre-incentive fee net investment income is expressed as a rate of return on the value of the Company’s net assets at the beginning of each applicable calendar quarter comprising of the relevant Trailing Twelve Quarter Period. The hurdle amount for incentive fee based on pre-incentive fee net investment income is determined on a quarterly basis and equal to 2.0% (8.0% annualized) multiplied by the net asset value attributable to the Company’s common stock at the beginning of each applicable calendar quarter comprising the relevant Trailing Twelve Quarter Period (also referred to as “hurdle rate”). The hurdle amount will be calculated after making appropriate adjustments for subscriptions (which includes all issuances by the Company of shares of our common stock, including issuances pursuant to its dividend reinvestment plan) and distributions that occurred during the relevant Trailing Twelve Quarter Period.

The incentive fee based on pre-incentive net investment income for the relevant Trailing Twelve Quarter Period in each calendar quarter will be determined as follows:

 

  •  

The Advisor receives no incentive fee for any calendar quarter in which the Company’s pre-incentive fee net investment income does not exceed the hurdle rate;

 

  •  

Subject to the Incentive Fee Cap (as defined below), the Advisor receives 100% of the Company’s pre-incentive fee net investment income for the Trailing Twelve Quarters with respect to that portion of the pre-incentive net investment income for such quarter, if any, that exceeds the hurdle rate but is less than 2.5% (10.0% annualized) (also referred to as the “catch-up” provision); and

 

  •  

17.5% of the Company’s pre-incentive fee net investment income for the Trailing Twelve Quarter Period with respect to that portion of the pre-incentive fee net investment income for such quarter, if any, that exceeds 2.5% (10.0% annualized).

The amount of the incentive fee on pre-incentive net investment income that will be paid for a particular quarter will equal the excess of the incentive fee so calculated minus the aggregate incentive fees on ordinary income that were paid in respect of the eleven preceding calendar quarters (or if shorter, the appropriate number of preceding quarters incentive fees paid that have occurred since January 1, 2018) included in the relevant Trailing Twelve Quarter Period but not in excess of the Incentive Fee Cap (as described below).

The foregoing incentive fee is subject to an Incentive Fee Cap (as defined below). The Incentive Fee Cap for any quarter is an amount equal to (a) 20% of the Cumulative Net Return (as defined below) during the relevant Trailing Twelve Quarter Period, minus (b) the aggregate incentive fees based on income that were paid in respect of the first eleven calendar quarters (or the portion thereof) included in the relevant Trailing Twelve Quarter Period.

“Cumulative Net Return” means (x) pre-incentive fee net investment income in respect of the relevant Trailing Twelve Quarter Period minus (y) any Net Capital Loss, if any, in respect of the relevant Trailing Twelve Quarter Period. If, in any quarter, the Incentive Fee Cap is zero or a negative value, the Company pays no incentive fee based on income to the Advisor for such quarter. If, in any quarter, the Incentive Fee Cap for such quarter is a positive value but is less than the incentive fee based on pre-incentive net investment income that is payable to the Advisor for such quarter (before giving effect to the Incentive Fee Cap) calculated as described above, the Company pays an incentive fee based on pre-incentive fee net investment income to the Advisor equal to the Incentive Fee Cap for such quarter. If, in any quarter, the Incentive Fee Cap for such quarter is equal to or greater than the incentive fee based on pre-incentive fee net investment income that is payable to the Advisor for such quarter (before giving effect to the Incentive Fee Cap) calculated as described above, the Company pays an incentive fee based on income to the Advisor equal to the incentive fee calculated as described above for such quarter without regard to the Incentive Fee Cap.

 

59

“Net Capital Loss” in respect of a particular period means the difference, if positive, between (i) aggregate capital losses, whether realized or unrealized, in such period and (ii) aggregate capital gains, whether realized or unrealized, in such period.

If, at any time during the fiscal year 2020, the aggregate incentive fees on a quarterly basis, as calculated based on Investment Management Agreements is greater than the aggregate incentive fees on such applicable quarter, as calculated based on the incentive fee formula as reflected in the original investment management agreement (as described below) prior to giving effect to the Investment Management Agreements, the Advisor will waive such excess.

For the years ended December 31, 2022, 2021 and 2020 , the Company incurred no incentive fee related to ordinary income.

Incentive Fee on Net Investment Income Prior to January 1, 2018 Pursuant to the Original Investment Management Agreement

The incentive fee on net investment income is calculated, and payable, quarterly in arrears based on the Company’s pre-incentive fee net investment income for the immediately preceding calendar quarter, subject to a cumulative total return requirement and to deferral of non-cash amounts. The pre-incentive fee net investment income, which is expressed as a rate of return on the value of the Company’s net assets attributable to its common stock, for the immediately preceding calendar quarter, will have a 2.0% (which is 8.0% annualized) hurdle rate (also referred to as “minimum income level”). Pre-incentive fee net investment income means interest income, dividend income and any other income (including any other fees, such as commitment, origination, structuring, diligence, managerial assistance and consulting fees or other fees that we receive from portfolio companies) accrued during the calendar quarter, minus our operating expenses for the quarter (including the base management fee, expenses payable under our administration agreement (discussed below), and any interest expense and any dividends paid on any issued and outstanding preferred stock, but excluding the incentive fee and any offering expenses and other expenses not charged to operations but excluding certain reversals to the extent such reversals have the effect of reducing previously accrued incentive fees based on the deferral of non-cash interest. Pre-incentive fee net investment income includes, in the case of investments with a deferred interest feature (such as original issue discount, debt instruments with PIK interest and zero coupon securities), and accrued income that we have not yet received in cash. The Advisor receives no incentive fee for any calendar quarter in which the Company’s pre-incentive fee net investment income does not exceed the minimum income level. Subject to the cumulative total return requirement described below, the Advisor receives 100% of the Company’s pre-incentive fee net investment income for any calendar quarter with respect to that portion of the pre-incentive fee net investment income for such quarter, if any, that exceeds the minimum income level but is less than 2.5% (which is 10.0% annualized) of net assets (also referred to as the “catch-up” provision) and 20.0% of the Company’s pre-incentive fee net investment income for such calendar quarter, if any, greater than 2.5% (10.0% annualized) of net assets.

The foregoing incentive fee is subject to a total return requirement, which provides that no incentive fee in respect of the Company’s pre-incentive fee net investment income is payable except to the extent 20.0% of the cumulative net increase in net assets resulting from operations over the then current and 11 preceding calendar quarters exceeds the cumulative incentive fees accrued and/or paid for the 11 preceding quarters. In other words, any ordinary income incentive fee that is payable in a calendar quarter is limited to the lesser of (i) 20% of the amount by which our pre-incentive fee net investment income for such calendar quarter exceeds the 2.0% hurdle, subject to the “catch- up” provision, and (ii) (x) 20% of the cumulative net increase in net assets resulting from operations for the then current and 11 preceding quarters minus (y) the cumulative incentive fees accrued and/or paid for the 11 preceding calendar quarters. For the foregoing purpose, the “cumulative net increase in net assets resulting from operations” is the amount, if positive, of the sum of the Company’s pre-incentive fee net investment income, base management fees, realized gains and losses and unrealized appreciation and depreciation for the then current and 11 preceding calendar quarters. In addition, the portion of such incentive fee that is attributable to deferred interest (sometimes referred to as payment-in-kind interest, or PIK, or original issue discount, or OID) will be paid to the Advisor, together with interest thereon from the date of deferral to the date of payment, only if and to the extent we actually receive such interest in cash, and any accrual thereof will be reversed if and to the extent such interest is reversed in connection with any write-off or similar treatment of the investment giving rise to any deferred interest accrual. There is no accumulation of amounts on the hurdle rate from quarter to quarter and accordingly there is no clawback of amounts previously paid if subsequent quarters are below the quarterly hurdle rate and there is no delay of payment if prior quarters are below the quarterly hurdle rate.

Pre-incentive fee net investment income does not include any realized capital gains, realized capital losses or unrealized capital appreciation or depreciation. Because of the structure of the incentive fee, it is possible that the Company may pay an incentive fee in a quarter where it incurs a loss, subject to the total return requirement and deferral of non-cash amounts. For example, if the Company receives pre-incentive fee net investment income in excess of the quarterly minimum hurdle rate, it will pay the applicable incentive fee even if the Company has incurred a loss in that quarter due to realized and unrealized capital losses. The Company’s net investment income used to calculate this component of the incentive fee is also included in the amount of its gross assets used to calculate the base management fee. These calculations will be appropriately prorated for any period of less than three months and adjusted for any share issuances or repurchases during the current quarter.

 

 

60

For the year ended December 31, 2021 and 2020, the Company would have incurred no incentive fees related to ordinary income under the old calculation.

Incentive Fee on Net Investment Income Payable

For the years ended December 31, 2022, 2021 and 2020, the Company reversed $0, $0 and $411, respectively, of incentive fees related to the adjustment of previously deferred incentive fees payable.

As of December 31, 2022 and 2021, no such incentive fees related to previously deferred income now received in cash are currently payable to the Advisor. As of December 31, 2022 and 2021, no incentive fees incurred by the Company were generated from deferred interest (i.e. PIK, certain discount accretion and deferred interest).

Incentive Fee on Capital Gains

The second component of the incentive fee (capital gains incentive fee) is determined and payable in arrears as of the end of each calendar year (or upon termination of the investment management agreement, as of the termination date). This component is equal to 17.5% of the Company’s cumulative aggregate realized capital gains from inception through the end of that calendar year, computed net of the cumulative aggregate realized capital losses and cumulative aggregate unrealized capital depreciation through the end of such year. The calculation of the capital gains incentive fee has not been modified or waived. The aggregate amount of any previously paid capital gains incentive fees is subtracted from such capital gains incentive fee calculated. There was no capital gains incentive fee payable to the Company’s Advisor under the Investment Management Agreement, Interim Investment Management Agreement and Prior Investment Management Agreement as of December 31, 2022 and 2021.

GAAP Incentive Fee Accrual

GAAP requires that the incentive fee accrual be calculated assuming a hypothetical liquidation of the Company at the balance sheet date. A hypothetical liquidation considers the cumulative aggregate realized gains and losses and unrealized capital appreciation or depreciation of investments or other financial instruments, in the calculation, as an incentive fee would be payable if such realized gains and losses or unrealized capital appreciation or depreciation were realized, even though such realized gains and losses and unrealized capital appreciation or depreciation is not permitted to be considered in calculating the fee actually payable under the. investment management agreement (“GAAP Incentive Fee”). There can be no assurance that such unrealized appreciation or depreciation will be realized in the future. Accordingly, such fee, as calculated and accrued, would not necessarily be payable under the investment management agreement, and may never be paid based upon the computation of incentive fees in subsequent periods. For the years ended December 31, 2022, 2021 and 2020, the Company incurred no incentive fees related to the GAAP incentive fee.

Administration Agreement

The Company has also entered into an administration agreement with the Advisor on January 31, 2020 under which the Advisor will provide administrative services to the Company. Under the administration agreement, the Advisor performs, or oversees the performance of administrative services necessary for the operation of the Company, which include, among other things, being responsible for the financial records which the Company is required to maintain and preparing reports to the Company’s stockholders and reports filed with the SEC. In addition, the Advisor assists in determining and publishing the Company’s net asset value, oversees the preparation and filing of the Company’s tax returns and the printing and dissemination of reports to the Company’s stockholders, and generally oversees the payment of the Company’s expenses and the performance of administrative and professional services rendered to the Company by others. The Company will reimburse the Advisor for its allocable portion of the costs and expenses incurred by the Advisor for overhead in performance by the Advisor of its duties under the administration agreement and the investment management agreement, which includes the Company’s allocable portion of cost of compensation and related expenses of the Company’s officers and their respective staffs. The Company’s board of directors reviews the allocation methodologies with respect to such expenses. Such allocated costs are reflected as administrator expenses in the accompanying Consolidated Statements of Operations. Under the administration agreement, the Advisor provides, on behalf of the Company, managerial assistance to those portfolio companies to which the Company is required to provide such assistance. To the extent that the Company’s Advisor outsources any of its functions, the Company pays the fees associated with such functions on a direct basis without profit to the Advisor.

 

61

For the years ended December 31, 2022, 2021 and 2020, the Company incurred administrator expenses of $912, $901 and $1,139, respectively. As of December 31, 2022 and 2021, $0 and $118 of administrator expenses were due to the Advisor, respectively, which was included in accrued administrator expenses on the Consolidated Statement of Assets and Liabilities.

Share Issuance

On March 3, 2020, the Company entered into a commitment letter (the “Commitment Letter”) with First Eagle Investment Manager (“First Eagle”) and the prior owners of the Advisor, including certain members of management of the Advisor (collectively, the “Investors”), whereby First Eagle and the Investors agreed to purchase from the Company, in aggregate, approximately $30,000 of the Company’s common stock in a publicly registered issuance at the Company’s net asset value (“NAV”) per share, as approved in accordance with the 1940 Act. On April 16, 2020, the Company’s board of directors approved a NAV per share as of April 15, 2020 of $5.34. On April 17, 2020, the Company sold 5,617,978 shares at $5.34 per share. The Company received net proceeds of $30,000 from the share issuance on April 21, 2020. First Eagle, the Advisor, and certain members of management of the Advisor collectively acquired 4,257,294 of these shares representing $22,734 of the total offering proceeds received.

Managed Funds

The Advisor and its affiliates may also manage other funds in the future that may have investment mandates that are similar, in whole or in part, with ours. For example, the Advisor may serve as investment adviser to one or more private funds, registered closed-end funds and collateralized loan obligations (CLO). In addition, the Company’s officers may serve in similar capacities for one or more private funds, registered closed-end funds and CLOs. The Advisor and its affiliates may determine that an investment is appropriate for us and for one or more of those other funds. In such event, depending on the availability of such investment and other appropriate factors, the Advisor or its affiliates may determine that the Company should invest side- by-side with one or more other funds. The Advisor’s policies are designed to manage and mitigate the conflicts of interest associated with the allocation of investment opportunities if we are able to co-invest, either pursuant to SEC interpretive positions or an exemptive order, with other funds managed by the Advisor and its affiliates. As a result, the Advisor and/or its affiliates may face conflicts in allocating investment opportunities between us and such other entities. Although the Advisor and its affiliates will endeavor to allocate investment opportunities in a fair and equitable manner and consistent with applicable allocation procedures, it is possible that we may not be given the opportunity to participate in investments made by investment funds managed by the Advisor or its affiliates.

The 1940 Act generally prohibits BDCs from making certain negotiated co-investments with affiliates absent an order from the SEC permitting the BDC to do so. The SEC has granted the Company the relief it sought in an exemptive application that expands the Company’s ability to co-invest in portfolio companies with certain other funds managed by the Advisor or its affiliates (“Affiliated Funds”) and, subject to certain conditions, proprietary accounts of the Advisor or its affiliates (“Proprietary Accounts”) in a manner consistent with the Company’s investment objective, positions, policies, strategies and restrictions as well as regulatory requirements and other pertinent factors, subject to compliance with certain conditions (the “Order”). Pursuant to the Order, the Company is permitted to co-invest with Affiliated Funds and/or Proprietary Accounts if, among other things, a “required majority” (as defined in Section 57(o) of the 1940 Act) or its independent directors make certain conclusions in connection with a co-investment transaction, including that (1) the terms of the transactions, including the consideration to be paid, are reasonable and fair to the Company and its stockholders and do not involve overreaching of the Company or its stockholders on the part of any person concerned, and (2) the transaction is consistent with the interests of the Company’s stockholders and is consistent with its investment objective and strategies.

Due To and From Affiliates

The Advisor pays certain other general and administrative expenses on behalf of the Company. As of December 31, 2022 and 2021, there were $394 and $116, respectively, due to affiliate, which was included in due to affiliates on the Consolidated Statements of Assets and Liabilities.

The Company acts as the investment adviser to First Eagle Greenway Fund II LLC (“Greenway II”) and is entitled to receive certain fees. As a result, Greenway II is classified as an affiliate of the Company. As of December 31, 2022 and 2021, $63 and $44, respectively, of total fees and expenses related to Greenway II, was included in due from affiliate on the Consolidated Statements of Assets and Liabilities. Additionally, the under the Greenway II LLC agreement, the Company is entitled to an incentive fee, which is subject to a clawback upon dissolution of Greenway II if the IRR for the entire term of Greenway II is less than 8%. As of December 31, 2022 and 2021, $375 and $0, respectively, of incetive fee clawbacks related to Greenway II, were included in due to affiliate on the Consolidated Statements of Assets and Liabilities.As Greenway II is winding down and is expected to have a final IRR of less than 8%, the Company has accrued the expected return of incentive fees previously received from Greenway II. As of December 31, 2022 and 2021, $379 and $0, respectively, was included in due from affiliate on the Consolidated Statements of Assets and Liabilities.

 

62

For the Company’s controlled equity investments, as of December 31, 2022, it had $2,720 of dividends receivable from Logan JV and $3 of interest and fees from OEM Group, LLC, included in interest, dividends, and fees receivable on the Consolidated Statements of Assets and Liabilities. As of December 31, 2021, it had $2,254 of dividends receivable from Logan JV and $238 of interest and fees from OEM Group, LLC, included in interest, dividends, and fees on the Consolidated Statements of Assets and Liabilities.

 

5.

Realized Gains and Losses on Investments, net of income tax provision

The following shows the breakdown of net realized gains and losses for the years ended December 31, 2022, 2021 and 2020:

 

     For the years ended December 31,  
     2022      2021      2020  

Aerogroup International Inc. (1)

    $ —        $ —        $ 90  

Alex Toys, LLC (2)

      —          (1,888 )       —    

Allied Wireless Services, LLC (3)

      —          —        $ (5,310 ) 

Aurotech, LLC (4)

      (1,786 )       —          —    

Charming Charlie LLC (5)

      —          (83 )       (2,535 ) 

Constructive Media, LLC

      —          —          94  

Copperweld Bimetallics, LLC

      —          142        (124 ) 

C&K Market, Inc. (6)

      —          441        3,829  

Gryphon Partners 3.5, L.P.

      —          136        66  

Holland Intermediate Acquisition Corp. (7)

      —          (613 )       (17,390 ) 

LAI International, Inc. (8)

      —          (1,036 )       —    

New Host Holdings, LLC (9)

      —          —          (2,000 ) 

OEM Group, LLC (10)

      —          —          (17,520 ) 

Sciens Building Solutions, LLC (11)

      —          2,106        —    

smarTours, LLC (12)

      (619 )       —          (2,384 ) 

Tri Starr Management Services, Inc.

      —          (54 )       —    

Urology Management Associates, LLC (13)

      —          1,199        —    

Virtus Pharmaceuticals, LLC (14)

      —          —          (929 ) 

Other

      260        —          (62 ) 

Loss on extinguishment of debt (15)

      —          (1,332 )       —    
  

 

 

     

 

 

     

 

 

  

Net realized loss

    $ (2,145 )     $ (982 )     $ (44,175 ) 
  

 

 

     

 

 

     

 

 

  

 

63

(1) 

In March 2018, Aerogroup International Inc. was sold through bankruptcy proceedings and the Company received $2,494 in proceeds with an additional $6,295 reflected as escrow and other receivables. Subsequently, the Company collected the outstanding escrow proceeds in cash through June 2019, realizing additional losses to reflect amounts collected and associated expenses. In 2020, the Company reversed a portion of the realized losses recorded in 2019 to true up expected accrued expenses related to the bankruptcy proceedings.

 

(2) 

On January 11, 2019, the Company sold its first lien senior secured term loan in Alex Toys, LLC for total proceeds of $7,699. The realized loss of $1,460 was offset by a corresponding change in unrealized appreciation in the same amount. On March 31, 2021, the Company wrote off its equity investment and recorded a realized loss of $1,888, which was offset by a corresponding change in unrealized appreciation in the same amount.

 

(3) 

In June 2020, the Company restructured its first lien senior secured term loan, common equity, and warrants in Allied Wireline Services, LLC into a Class A Note, Class B common equity and Class C common equity with total cost of $5,115. This cashless restructuring resulted in a $5,310 realized loss, which was fully offset by a $5,802 reversal of unrealized depreciation.

 

(4) 

On April 5, 2022, Aurotech, LLC entered into a purchase agreement to sell its common shares to a third party buyer. The proceeds of the sale (which includes cash and amounts placed in escrow) were used to pay off and terminate the Company’s outstanding credit agreement. The Company realized a loss of $1,786 as a result of this transaction.

 

(5) 

On July 11, 2019, Charming Charlie LLC filed for Chapter 11 bankruptcy protection in Delaware with plans to liquidate the company and any of its remaining assets. In connection with the liquidation, the Company removed Charming Charlie from Investments, at fair value and reflected the expected liquidation proceeds as escrow and other receivables on the Consolidated Statements of Assets and Liabilities. Charming Charlie has ceased its operations and has been actively liquidating its assets. In 2020 and 2021, the Company recorded realized losses to reflect the collectability of the remaining receivable balance.

 

(6) 

On December 29, 2020, the Company sold its Series A preferred equity for $10,705 and sold its common shares for a $5,840 subordinated sellers note and $510 in cash and warrants valued at $0. The Company recognized a realized gain of $3,829 on the transaction. Subsequently, in the fourth quarter of 2021, the Company was repaid on its subordinated sellers note and its warrants were redeemed, resulting in a realized gain of $80.

 

(7) 

During the second quarter of 2020, the Company received proceeds of $2,633 from the partial repayment of its first lien senior secured term loan in Holland Intermediate Acquisition Corp. An additional $1,300 in expected proceeds were reflected as Escrow and other receivables on the Consolidated Statements of Assets and Liabilities at December 31, 2020, resulting in a realized loss of $17,390. This realized loss was largely offset by a corresponding reversal of unrealized depreciation. Subsequently, in 2021, the Company received cash of $498 and recorded additional realized losses to reflect the expected collectability of the remaining receivable balance.

 

(8) 

In May 2019, the Company received $16,820 in proceeds from a sale of certain business segments of LAI International Inc. The realized loss of $22,713 was largely offset by a corresponding change in unrealized appreciation. In 2021, the Company recorded realized losses to reflect collectability of the remaining receivable balance.

 

(9) 

In April 2020, New Host Holdings, LLC was dissolved and the Company wrote off its common and preferred equity investments resulting in a $2,000 realized loss. This realized loss was equally offset by a corresponding reversal of unrealized depreciation.

 

(10) 

On September 30, 2020, the Company restructured its first lien senior secured term loan and revolvers in OEM Group, LLC into a $7,500 first lien senior secured term loan and a $44,090 second lien term loan, at par. This cashless restructuring resulted in a $17,521 realized loss, which was fully offset by a reversal of unrealized depreciation. The Company is not recognizing interest income on the restructured second lien term loan as of December 31, 2022.

 

(11) 

On December 15, 2021, the Company sold our Series A convertible preferred stock in Sciens Building Solutions, LLC resulting in total proceeds of $2,319 and a $2,106 realized gain.

 

(12) 

On December 21, 2020 as part of a bankruptcy resolution relating to smarTours LLC the Company restructured its term loan which consisted of a par balance of $5,141 and capitalized interest of $261 into a first-out term loan of $2,158 and a last-out term loan of $543. In connection with the bankruptcy, the Company reduced the value of its investments and recognized a $2,384 loss as part of the cashless restructuring. On November 3, 2022 the Company restructured the first-out term loan and last-out term loan into a new first lien term loan with a par balance of $1,079 and 2,403 Class A-1 units valued at $1,682. The Company recognized a $619 loss as part of the restructuring.

 

(13) 

On December 30, 2021, the Company was repaid on its first lien senior secured term loan in Urology Management Associates, LLC, and sold its common equity for total sales proceeds of $1,970, which resulted in a realized gain of $1,201 during the year ended December 31, 2021.

 

(14) 

On May 7, 2020, the Company agreed to contribute its preferred and common equity interests in Virtus Pharmaceuticals, LLC to Virtus Aggregator, LLC, in exchange for member units in Virtus Aggregator, LLC. This cashless restructuring resulted in a $929 realized loss, which was partially offset by a corresponding reversal of unrealized depreciation.

 

(15) 

In June 2021, the Company redeemed its 2022 Notes and in December 2021, the Company redeemed its 2023 Notes. In connection with the redemption, the Company realized a loss on the extinguishment of debt equal to the difference between the amount paid to redeem the 2022 Notes and 2023 Notes and their carrying value, net of deferred financing costs.

 

64

6.

Net (Decrease) Increase in Net Assets Per Share Resulting from Operations

The following information sets forth the computation of basic and diluted net (decrease) increase in net assets per share resulting from operations:

 

     For the years ended December 31,  
     2022      2021      2020  

Numerator—net (decrease) increase in net assets resulting from operations:

    $ (39,510 )     $ 17,707      $ (36,650 ) 

Denominator—basic and diluted weighted average common shares:

      29,946        30,109        31,342  

Basic and diluted net (decrease) increase in net assets per common share resulting from operations:

    $ (1.32 )     $ 0.59      $ (1.17 ) 

Diluted net (decrease) increase in net assets per share resulting from operations equals basic net (decrease) increase in net assets per share resulting from operations for each period because there were no common stock equivalents outstanding during the above periods.

 

65

7. Borrowings

The following shows a summary of the Company’s borrowings as of December 31, 2022 and December 31, 2021:

 

     As of  
     December 31, 2022     December 31, 2021  

Facility

    Commitments      Borrowings
Outstanding
(1)		      Weighted
Average
Borrowings
Outstanding
(2)		      Weighted
Average
Interest
Rate (5)		     Commitments      Borrowings
Outstanding
(3)		      Weighted
Average
Borrowings
Outstanding
(4)		      Weighted
Average
Interest
Rate (5)		  

Revolving Facility

    $ 175,000      $ 102,200      $ 109,980        6.83 %    $ 150,000      $ 114,100      $ 69,840        3.50 % 

2022 Notes

      —          —          —          —         —          —          28,500        —    

2023 Notes

      —          —          —          —         —          —          50,460        —    

2026 Notes

      111,600        111,600        111,600        4.90 %      111,600        111,600        45,480        4.90 % 
  

 

 

     

 

 

     

 

 

       

 

 

     

 

 

     

 

 

     

Total

    $ 286,600      $ 213,800      $ 221,580        5.83 %    $ 261,600      $ 225,700      $ 194,280        4.19 % 
  

 

 

     

 

 

     

 

 

       

 

 

     

 

 

     

 

 

     

 

(1)

As of December 31, 2022, borrowings outstanding excludes deferred financing costs of $2,494 and includes an issuance premium of $294 for the 2026 Notes, which are netted and presented as a reduction to the respective balances outstanding in the Consolidated Statements of Assets and Liabilities.

(2)

Represents the weighted average borrowings outstanding for the year ended December 31, 2022.

(3)

As of December 31, 2021, borrowings outstanding excludes deferred financing costs of $3,188 and includes an issuance premium of $381 for the 2026 Notes, which are netted and presented as a reduction to the respective balances outstanding in the Consolidated Statements of Assets and Liabilities.

(4)

Represents the weighted average borrowings outstanding for the year ended December 31, 2021.

(5)

Represents the weighted average interest rate as of December 31, 2022 and December 31, 2021 which incorporates the amortization of the $391 premium received on the issuance of the 2026 Notes.

Credit Facility

On December 15, 2017, the Company entered into an amendment, or the Revolving Amendment, to its existing revolving credit agreement, or Revolving Facility. The Revolving Amendment revised the Revolving Facility dated August 19, 2015 to, among other things, extend the maturity date from August 2019 to December 2022 (with a one year term out period beginning in December 2021). The one year term out period is the one year anniversary between the revolver termination date, or the end of the availability period, and the maturity date. During this time, the Company is required to make mandatory prepayments on its loans from the proceeds it receives from the sale of assets, extraordinary receipts, returns of capital or the issuances of equity or debt. The Revolving Amendment also reduced the size of the revolver commitments from $303,500 to $275,000 and terminated the $75,000 Term Loan Facility.

On March 26, 2019, the Company entered into Amendment No. 1 which amended the Revolving Facility to, among other things, (i) reduce the size of the commitments thereunder to $190,000; (ii) provide a $20,000 letter of credit subfacility; and (iii) lower the testing levels of certain financial covenants.

On March 13, 2020, the Company entered into Amendment No. 4 which further amended the Revolving Facility to, among other things, reduce the size of commitments from $190,000 to $150,000.

On April 14, 2020, the Company entered into Amendment No. 5 which, among other things, (i) permanently reduced the asset coverage test from a minimum of 200% to a minimum of 165%; (ii) permanently reduced the shareholder’s equity and obligor’s net worth test from a minimum of $175,000 each to a minimum of $140,000 each; (iii) permanently reduced the size of the lender’s commitments under the Revolving Facility from $150,000 to $120,000; and (iv) permanently increased the interest rate by 25 basis points with a mechanism for an additional 25 basis points increase dependent on certain testing levels, as well as added a 50 basis point LIBOR floor.

On October 16, 2020, the Company entered into the Third Amended and Restated Senior Secured Revolving Credit Agreement, which among other things, (i) reduced the size of the revolver commitment from $120,000 to $100,000; (ii) increased the applicable margin on LIBOR borrowings from 2.75% to 3.00%; (iii) permanently reduced the asset coverage test from a minimum of 165% to a minimum of 150%; and (iv) extended the maturity date from December 2022 to October 2024 (with a one year term out period beginning in October 2023).

The Revolving Facility includes an accordion feature permitting the Company to expand the Revolving Facility, if certain conditions are satisfied; provided, however, that the aggregate amount of the Revolving Facility, collectively, is capped. The Third Revolving Amendment revised the cap from $300,000 to $200,000.

On March 31, 2021, the Company entered into an Incremental Commitment Agreement which increased the size of the revolver commitment from $100,000 to $125,000. On September 15, 2021, the Company entered into an Incremental Commitment and Assumption Agreement which further increased the size of the revolver commitment from $125,000 to $150,000.

On March 11, 2022, the Company entered into Amendment No. 1 to the Third Amended and Restated Senior Secured Revolving Credit Agreement, which among other things, (i) increased the size of the revolver commitment from $150,000 to $175,000; (ii) increased the cap under the accordion feature to $275,000; (iii) extended the maturity date from October 2024 to March 2027 (with a one year term out period beginning in March 2026); (iv) replaced the LIBOR reference rate with Term Secured Overnight Financing Rate (“SOFR”) (subject to a 50 basis point floor); and (v) decreased the applicable margin from 3.00% to 2.50% per annum.

 

66

For the period up to March 10, 2022, the Revolving Facility, denominated in U.S. dollars, had an interest rate of LIBOR plus 3.00% (with a 0.50% LIBOR floor). Subsequent to March 10, 2022, the Revolving Facility has an interest rate of Term SOFR plus 2.50% (with a 0.50% floor). The non-use fee is 1.0% annually if the Company uses 35% or less of the Revolving Facility and 0.50% annually if the Company uses more than 35% of the Revolving Facility.

The Revolving Facility generally requires payment of interest on a quarterly basis for ABR loans (commonly based on the Prime Rate or the Federal Funds Rate), and at the end of the applicable interest period for Term SOFR loans bearing interest at the applicable relevant rate, the interest rate benchmark used to determine the variable rates paid on the Revolving Facility. All outstanding principal is due upon each maturity date. The Revolving Facility also requires a mandatory prepayment of interest and principal upon certain triggering events (including, without limitation, the disposition of assets or the issuance of certain securities).

Borrowings under the Revolving Facility are subject to, among other things, a minimum borrowing/collateral base. The Revolving Facility has certain collateral requirements and/or covenants, including, but not limited to covenants related to: (a) limitations on the incurrence of additional indebtedness and liens, (b) limitations on certain investments, (c) limitations on certain restricted payments, (d) limitations on the creation or existence of agreements that prohibit liens on certain properties of the Company and its subsidiaries, and (e) compliance with certain financial maintenance standards including (i) minimum stockholders’ equity, (ii) a ratio of total assets (less total liabilities not represented by senior securities) to the aggregate amount of senior securities representing indebtedness, of the Company and its consolidated subsidiaries, of not less than 1.50, (iii) minimum liquidity, and (iv) minimum net worth. In addition to the financial maintenance standards, described in the preceding sentence, borrowings under the Revolving Facility (and the incurrence of certain other permitted debt) are subject to compliance with a borrowing base that applies different advance rates to different types of assets in the Company’s portfolio.

The credit agreement governing the Revolving Facility also includes default provisions such as the failure to make timely payments under the Revolving Facility, the occurrence of a change in control, and the failure by the Company to materially perform under the operative agreements governing the Revolving Facility, which, if not complied with, could, at the option of the lenders under the Revolver Facility, accelerate repayment under the Revolving Facility, thereby materially and adversely affecting the Company’s liquidity, financial condition and results of operations. The Company cannot be assured that it will be able to borrow funds under the Revolving Facility at any particular time or at all. The Company is currently in compliance with all financial covenants under the Revolving Facility.

As of December 31, 2022 and 2021, the carrying amount of the Company’s outstanding Revolving Facility approximated fair value. The fair values of the Company’s Revolving Facility is determined in accordance with ASC 820, which defines fair value in terms of the price that would be paid to transfer a liability in an orderly transaction between market participants at the measurement date under current market conditions. The fair value of the Company’s Revolving Facility is estimated based upon market interest rates and entities with similar credit risk. As of December 31, 2022 and 2021, the Revolving Facility is deemed to be Level 3 of the fair value hierarchy.

For the year ended December 31, 2022, the Company borrowed $49,600 and repaid $61,500 under the Revolving Facility. For the year ended December 31, 2021, the Company borrowed $260,000 and repaid $204,161 under the Revolving Facility. For the year ended December 31, 2020, the Company borrowed $25,500 and repaid $34,000 under the Revolving Facility.

Interest expense and related fees, excluding amortization of deferred financing costs, of $5,301 , $2,940 and $2,948 were incurred in connection with the Revolving Facility for the years ended December 31, 2022, 2021 and 2020.

Amortization of deferred financing costs of $475, 493 and $1,307 were incurred with the Revolving Facility for the years ended December 31, 2022, 2021 and 2020. As of December 31, 2022 and 2021, the Company had $1,937 and $1,496, respectively, of deferred financing costs related to the Revolving Facility, which is presented as an asset on the Consolidated Statements of Assets and Liabilities.

The 1940 Act was modified by allowing a BDC to increase the maximum amount of leverage it may incur under the 1940 Act from an asset coverage ratio of 200% to an asset coverage ratio of 150%, if certain requirements are met. At the Company’s Annual Meeting of Stockholders on June 14, 2019, stockholders approved a proposal to reduce the Company’s asset coverage ratio to 150%. Such asset coverage ratio became effective on June 15, 2019. On April 14, 2020, the Company received lender consent to reduce its asset coverage ratio to 165% and on October 16, 2020, we received lender consent to reduce our asset coverage ratio to 150%. The Company’s asset coverage ratio as of December 31, 2022 was 168%.

 

67

Notes

2022 Notes

In December 2015 and November 2016, the Company completed public offerings of $35,000 and $25,000, respectively, in aggregate principal amount of 6.75% notes due 2022 (“2022 Notes”). The 2022 Notes bore interest at a rate of 6.75% per year payable quarterly on March 30, June 30, September 30 and December 30, of each year, beginning March 30, 2016 and traded on the New York Stock Exchange under the trading symbol “FCRZ”. On June 21, 2021, the Company redeemed at par the 2022 Notes with proceeds from the issuance of the 2026 Notes (see below). As a result of this redemption, the Company recognized a loss on extinguishment of debt of $543 during the year ended December 31, 2021 on the Consolidated Statements of Operations.

2023 Notes

On October 16, 2018, the Company completed a public offering of $51,607 in aggregate principal amount of 6.125% notes due 2023 (“2023 Notes”), including the underwriters’ exercise of their option to purchase an additional $1,607 to cover overallotments. The 2023 Notes bore interest at a rate of 6.125% per year payable quarterly on March 30, June 30, September 30 and December 30, of each year, beginning December 30, 2018 and traded on the New York Stock Exchange under the trading symbol “FCRW”. On December 22, 2021, the Company redeemed at par the 2023 Notes with proceeds from the issuance of the 2026 Notes (see below). As a result of this redemption, the Company recognized a loss on extinguishment of debt of $789 during the year ended December 31, 2021 on the Consolidated Statements of Operations.

2026 Notes

On June 2, 2021, the Company completed a public offering of $69,000 in aggregate principal amount of 5.00% notes due 2026 (“2026 Notes”), including the underwriters’ exercise of their option to purchase an additional $9,000 to cover overallotments. The 2026 Notes mature on May 25, 2026 and may be redeemed in whole or in part at any time or from time to time at the Company’s option on or after May 25, 2023. The 2026 Notes bear interest at a rate of 5.00% per year payable quarterly on March 30, June 30, September 30 and December 30 of each year, beginning September 30, 2021. The 2026 Notes trade on the New York Stock Exchange under the trading symbol “FCRX”. The Company used the net proceeds of the 2026 Notes to redeem the 2022 Notes and partially repay outstanding indebtedness under the Revolving Credit Facility.

On November 17, 2021, the Company completed a public offering of an additional $42,600 in aggregate principal amount of 2026 Notes, including the underwriters’ exercise of their option to purchase an additional $2,600 to cover overallotments. The 2026 Notes were issued at a price of 101% of the aggregate principal amount of the 2026 Notes. The additional 2026 Notes were a further issuance of, fungible with, rank equally in right of payment with and have the same terms (other than the issue date and the public offering price) as the initial issuance of the 2026 Notes. The Company used the net proceeds of the 2026 Notes to redeem the 2023 Notes.

The 2022 Notes, 2023 Notes, and 2026 Notes are collectively referred to as the Notes, except that the 2022 and 2023 Notes are not included with respect to dates subsequent to their redemption, and the 2026 Notes are not included with respect to dates prior to their issuance.

As of December 31, 2022, the carrying amount and fair value of the Notes was $111,600 and $102,940, respectively. As of December 31, 2021, the carrying amount and fair value of the Notes was $111,600 and $114,055, respectively. The fair value the Notes are determined in accordance with ASC 820, which defines fair value in terms of the price that would be paid to transfer a liability in an orderly transaction between market participants at the measurement date under current market conditions. The fair value of the Notes is based on the closing price of the security, which is a Level 2 input under ASC 820 due to the trading volume.

In connection with the issuance of the 2022 Notes, 2023 Notes and 2026 Notes, the Company incurred $2,568, $2,213, and $3,535 of fees and expenses, respectively. These deferred financing costs are presented as a reduction to the notes payable balance and are being amortized using the effective yield method over the term of the Notes. For the years ended December 31, 2022, 2021 and 2020, the Company amortized approximately $735, 1,108 and $809 of deferred financing costs, respectively, which is reflected in amortization of deferred financing costs on the Consolidated Statements of Operations. As of December 31, 2022, the Company had $2,494 of remaining deferred financing costs on the Notes, which was netted against the $294 of unamortized premium on the 2026 Notes and presented as a reduction to the notes payable balance on the Consolidated Statements of Assets and Liabilities. As of December 31, 2021, the Company had $3,188 remaining deferred financing costs on the Notes, which was netted against the $381 of unamortized premium on the 2026 Notes and presented as a reduction to the notes payable balance on the Consolidated Statements of Assets and Liabilities.

For the years ended December 31, 2022, 2021 and 2020, the Company incurred interest expense on the Notes of $5,494, $7,300 and $7,211, respectively.

 

68

The indenture and supplements thereto relating to the Notes contain certain covenants, including but not limited to (i) an inability to incur additional borrowings, including through the issuance of additional debt or the sale of additional debt securities unless the Company’s asset coverage, meets the definition in the 1940 Act after such borrowing and (ii) if the Company is not subject to the reporting requirements under the Securities and Exchange Act of 1934 to file periodic reports with the SEC the Company will provide interim and consolidated financial information to the holders of the Notes and the trustee.

 

8.

Contractual Obligations and Off-Balance Sheet Arrangements

From time to time, the Company, or the Advisor, may become party to legal proceedings in the ordinary course of business, including proceedings related to the enforcement of the Company’s rights under contracts with its portfolio companies. Neither the Company, nor the Advisor, is currently subject to any material legal proceedings.

Unfunded commitments to provide funds to portfolio companies are not reflected on the Company’s Consolidated Statements of Assets and Liabilities. The Company’s unfunded commitments may be significant from time to time. These commitments will be subject to the same underwriting and ongoing portfolio maintenance as are the on-balance sheet financial instruments that the Company holds. Since these commitments may expire without being drawn upon, the total commitment amount does not necessarily represent future cash requirements. The Company intends to use cash flow from normal and early principal repayments and proceeds from borrowings and offerings to fund these commitments.

As of December 31, 2022 and 2021, the Company has the following unfunded commitments to portfolio companies:

 

     As of  
     December 31, 2022      December 31, 2021  
                  

Unfunded delayed draw facilities

   

Advanced Web Technologies

    $ —          $ 365  

Alcanza Clinical Research

      250        250  

Alpine X

      —          913  

Bandon Fitness Texas, Inc.

      2,047        —    

BCDI Rodeo Dental Buyer, LLC

      —          125  

CC Amulet Management, LLC

      922        922  

Cedar Services Group, LLC

      189        142  

ConvenientMD

      688        1,719  

Doxa Insurance Holdings, LLC

      1,419        1,419  

Endo1 Partners

      —          515  

HealthDrive Corporation

      49        79  

Integrated Pain Management Medical Group, Inc.

      —          379  

Lighthouse Behavioral Health Solutions, LLC

      1,809        —    

Lighthouse Lab Services

      —          546  

MarkLogic Corporation

      —          565  

Multi Specialty Healthcare LLC

      —          150  

Newcleus, LLC

      458        1,271  

PDFTron Systems Inc.

      —          194  

Socius Insurance Services, Inc.

      1,842        1,842  

SuperHero Fire Protection, LLC

      —          613  

Technology Partners, LLC

      1,037        1,037  

TMA Buyer, LLC

      1,170        1,540  

Tricor Borrower, LLC

      1,037        1,326  

TriStrux, LLC

      483        1,448  
  

 

 

     

 

 

  
     13,400        17,360  

Unfunded revolving commitments

   

1-800 Hansons, LLC (1)

      —          103  

A&A Global Imports, LLC

      234        566  

Action Point, Inc

      529        567  

Advanced Web Technologies

      297        315  

Alcanza Clinical Research

      125        125  

Alpine SG, LLC

      105        105  

Alpine X

      201        228  

 

69

     As of  
     December 31, 2022      December 31, 2021  

Aurotech, LLC

      —          427  

Automated Control Concepts, Inc.

      667        667  

Bandon Fitness Texas, Inc.

      159        —    

BCDI Rodeo Dental Buyer, LLC

      1,212        1,050  

CC Amulet Management, LLC

      179        512  

Cedar Services Group, LLC

      802        802  

Certify, Inc.

      53        53  

ConvenientMD

      688        688  

Danforth Advisors

      26        17  

Doxa Insurance Holdings, LLC

      344        344  

EBS Intermediate, LLC

      —          1,667  

Gener8, LLC

      1,500        900  

Groundworks Operations, LLC

      99        99  

HealthDrive Corporation(2)

      2,181        2,171  

iLending LLC

      718        718  

Integrated Pain Management Medical Group, Inc.

      442        442  

IRC Opco LLC

      824        824  

Lash Opco LLC

      190        441  

Lighthouse Behavioral Health Solutions, LLC

      412        —    

Lighthouse Lab Services

      1,381        921  

Loadmaster Derrick & Equipment, Inc.

      120        225  

MarkLogic Corporation

      278        278  

Marlin DTC-LS Midco 2, LLC

      143        143  

Matilda Jane Holdings, Inc.

      303        652  

Multi Specialty Healthcare LLC

      521        711  

Newcleus, LLC

      435        435  

NWN Parent Holdings LLC

      31        478  

PDFTron Systems Inc.

      149        298  

Point Quest Acquisition, LLC

      286        —    

QuarterMaster Newco, LLC

      365        365  

Quorum Health Resources

      674        674  

Sequoia Consulting Group, LLC

      49        49  

smarTours, LLC

      432        367  

Socius Insurance Services, Inc.

      525        525  

SolutionReach, Inc.

      933        933  

SuperHero Fire Protection, LLC

      65        327  

Technology Partners, LLC

      747        747  

The Carlstar Group LLC

      929        —    

The Mulch & Soil Company, LLC

      558        522  

TMA Buyer, LLC

      385        385  

Tricor Borrower, LLC

      144        288  

TriStrux, LLC

      555        925  
  

 

 

     

 

 

  
     21,995        24,079  

Unfunded commitments to investments in funds

      

Freeport Financial SBIC Fund LP

      1,901        680  

Gryphon Partners 3.5, L.P.

      548        363  
  

 

 

     

 

 

  
     2,449        1,043  
  

 

 

     

 

 

  

Total unfunded commitments

    $ 37,844      $ 42,482  
  

 

 

     

 

 

  

 

(1) 

The Company had sole discretion as to whether to lend under this revolving commitment.

(2) 

Includes amounts set aside for issued standby letters of credit.

 

70

The changes in fair value of the Company’s unfunded commitments are considered to be immaterial as the yield determined at the time of underwriting is expected to be materially consistent with the yield upon funding.

 

9.

Distributable Taxable Income

The following reconciles net decrease (increase) in net assets resulting from operations to taxable income:

 

     For the years ended
December 31,		  
     2022      2021  

Net increase (decrease) in net assets resulting from operations

    $ (39,510 )     $ 17,707  

Net realized loss on investments

      2,145        982  

Net change in unrealized (appreciation) depreciation on investments

      48,618        (6,537 ) 

Benefit for taxes on unrealized gain on investments

      (50 )       (156 ) 

Expenses not currently deductible and income and realized losses not currently includable

      (955 )       (1,458 ) 

Non-deductible expenses and income not includable

      3,170        117  
  

 

 

     

 

 

  

Taxable income before deductions for distributions paid

    $ 13,418      $ 10,655  
  

 

 

     

 

 

  

The above amount of 2022 taxable income before deductions for distributions is an estimate. Taxable income will be finalized before the Company files its Federal tax return for 2022 by September 2023.

For the years ended December 31, 2022 and 2021, the Company recorded the following adjustments for permanent book to tax differences to reflect their tax characteristics. The adjustments only change the classification in net assets in the Consolidated Statements of Assets and Liabilities.

As of December 31, 2022 and 2021, the cost of investments for tax purposes was $472.473 and $475,899, respectively, resulting in net unrealized depreciation of ($134,475) and ($83,820) respectively. As of December 31, 2022 and 2021, the Company had estimated net operating losses of $32,506 and $24,481, respectively, which can be carried back to the two preceding tax years or carried forward twenty years before expiration. As of December 31, 2022 and 2021, the Company had estimated net operating losses of $32,506 and $24,481, respectively, of which a portion is subjection to expiration between 2036 and 2038 with the remainder carried forward indefinitely. As of December 31, 2022 and 2021, the Company had estimated capital loss carryforwards of $9,632 and $7,195, respectively, which can be carried back to the three preceding years or carried forward five years before expiration. As of December 31, 2022 and 2021, the Company recorded an allowance of $9,632 and $7,154 against these federal and state capital loss carryforwards. As of December 31, 2022 and 2021, the Company had estimated long-term net capital loss carryforwards not subject to expiration of $139,046 and $136,616, respectively. As of December 31, 2022 and 2021, the Company has estimated short-term net capital loss carryforwards not subject to expiration of $5,165 and $5,413, respectively.

Under the RIC Modernization Act (the “RIC Act”), we are permitted to carry forward capital losses incurred in taxable years beginning after December 22, 2011, for an unlimited period. However, any losses incurred during post-enactment taxable years will be required to be utilized prior to the losses incurred in pre-enactment taxable years, which carry an expiration date. As a result of this ordering rule, pre-enactment capital loss carryforwards may be more likely to expire unused. Additionally, post-enactment capital loss carryforwards will retain their character as either short-term or long-term capital losses rather than being considered all short-term as permitted under the rules applicable to pre-enactment capital losses.

 

10.

Distributions

The Company has elected to be taxed as a RIC under Subchapter M of the Code. In order to maintain its status as a RIC, the Company is required to distribute annually to its stockholders at least 90% of its investment company taxable income. To avoid a 4% excise tax on undistributed earnings, the Company is required to distribute each calendar year the sum of (i) 98% of its ordinary income for such calendar year, (ii) 98.2% of its capital gain net income for the one-year period ending October 31 of that calendar year and (iii) any income recognized, but not distributed, in preceding years and on which the Company paid no federal income tax.

The Company’s quarterly distributions, if any, will be determined by its board of directors. The Company intends to make distributions to stockholders on a quarterly basis of substantially all of its net investment income. Although the Company intends to make distributions of net realized capital gains, if any, at least annually, out of assets legally available for such distributions, the Company may in the future decide to retain such capital gains for investment. In addition, the extent and timing of special dividends, if any, will be determined by its board of directors and will largely be driven by portfolio specific events and tax considerations at the time.

 

71

In addition, the Company may be limited in its ability to make distributions due to the BDC asset coverage test for borrowings applicable to the Company as a BDC under the 1940 Act.

The following table summarizes the Company’s recent distributions declared and paid or to be paid on all shares, including distributions reinvested, if any:

 

Date Declared

    Record Date    Payment Date    Amount Per Share  

March 3, 2020

    March 15, 2020    March 31, 2020    $ 0.21  

May 5, 2020

    June 15, 2020    June 30, 2020    $ 0.10  

August 4, 2020

    September 15, 2020    September 30, 2020    $ 0.10  

October 30, 2020

    December 15, 2020    December 31, 2020    $ 0.10  

March 2, 2021

    March 15, 2021    March 31, 2021    $ 0.10  

May 4, 2021

    June 15, 2021    June 30, 2021    $ 0.10  

August 3, 2021

    September 15, 2021    September 30, 2021    $ 0.10  

November 2, 2021

    December 15, 2021    December 31, 2021    $ 0.10  

March 1, 2022

    March 15, 2022    March 31, 2022    $ 0.10  

May 5, 2022

    June 15, 2022    June 30, 2022    $ 0.10  

August 5, 2022

    September 15, 2022    September 30, 2022    $ 0.11  

November 4, 2022

    December 15, 2022    December 30, 2022    $ 0.11  

March 2, 2023

    March 8, 2023    March 31, 2023    $ 0.07  

The Company may not be able to achieve operating results that will allow it to make distributions at a specific level or to increase the amount of these distributions from time to time. If the Company does not distribute a certain percentage of its income annually, it will suffer adverse tax consequences, including possible loss of its status as a regulated investment company. The Company cannot assure stockholders that they will receive any distributions at a particular level.

The Company maintains an “opt in” dividend reinvestment plan for its common stockholders. As a result, unless stockholders specifically elect to have their dividends automatically reinvested in additional shares of common stock, stockholders will receive all such dividends in cash. There were no dividends reinvested for the December 31, 2022, 2021 and 2020.

Under the terms of the dividend reinvestment plan, dividends will primarily be paid in newly issued shares of common stock. However, the Company reserves the right to purchase shares in the open market in connection with the implementation of the plan. This feature of the plan means that, under certain circumstances, the Company may issue shares of our common stock at a price below net asset value per share, which could cause the Company’s stockholders to experience dilution.

Distributions in excess of the Company’s current and accumulated earnings and profits would generally be treated as a return of capital to the extent of a stockholder’s adjusted tax basis in its shares. If a stockholder’s tax basis is reduced to zero, the stockholder would generally treat any remaining distributions in excess of the Company’s current and accumulated earnings and profits as a capital gain. The determination of the tax attributes of our distributions will be made annually as of the end of the fiscal year based upon the Company’s taxable income for the full year and distributions paid for the full year. Therefore, a determination made on a quarterly basis may not be representative of the actual tax attributes of our distributions for a full year. Each year, a statement on Form 1099-DIV identifying the source of the distribution will be mailed to the Company’s stockholders of record. The Company may generate qualified interest income and short-term capital gains that may be exempt from United States withholding tax when paid to non-U.S. stockholders with proper documentation.

The tax character of distributions declared and paid in 2022 represented $12,584 from ordinary income, $0 from capital gains and $0 from tax return of capital. The tax character of distributions declared and paid in 2021 represented $12,044 from ordinary income, $0 from capital gains and $0 from tax return of capital. The tax character of distributions declared and paid in 2020 represented $15,785 from ordinary income, $0 from capital gains and $0 from return of capital. GAAP adjustments to certain components of net assets to reflect permanent differences between financial and tax reporting. These adjustments have no effect on net asset value per share. Permanent differences between financial and tax reporting as of December 31, 2022 and 2021 were $1,697 and $217, respectively.

The Company may generate qualified interest income and short-term capital gains that may be exempt from United States withholding tax when distributed to foreign accounts. A RIC is permitted to designate distributions in the form of dividends that represent interest income from U.S. sources (commonly referred to as qualified interest income) and short-term capital gains as exempt from U.S. withholding tax when paid to non-U.S. stockholders with proper documentation.

 

72

11.

Financial Highlights

 

     For the years ended December 31,  
     2022     2021     2020     2019     2018  

Per Share Data(1):

           

Net asset value attributable to First Eagle Alternative Capital BDC, Inc., beginning of period

    $ 6.34     $ 6.15     $ 7.64     $ 9.15     $ 10.51  

Net investment income, after taxes(2)

      0.37       0.40       0.35       0.87       1.07  

Net realized (loss) on investments(2)

      (0.07 )      (0.03 )      (1.41 )      (1.27 )      (1.00 ) 

Net change in unrealized appreciation

(depreciation) on investments(2)(5)

      (1.62 )      0.22       (0.12 )      (0.40 )      (0.38 ) 

Benefit of (provision for) taxes on unrealized gain on

investments(2)

      —         —         0.01       0.01       (0.01 ) 
  

 

 

    

 

 

    

 

 

    

 

 

    

 

 

  

Net increase (decrease) in net assets resulting from operations attributable to First Eagle Alternative Capital BDC, Inc.

      (1.32 )      0.59       (1.17 )      (0.79 )      (0.32 ) 

Accretive effect of repurchase of common stock

      0.01       —         0.01       0.12       0.04  

Dilutive effect of share issuance

      —         —         (0.18 )      —         —    

Accretive effect of tender offer

      —         —         0.36       —         —    

Distributions to stockholders from net investment income

      (0.42 )      (0.40 )      (0.51 )      (0.84 )      (1.08 ) 
  

 

 

    

 

 

    

 

 

    

 

 

    

 

 

  

Total distributions

      (0.42 )      (0.40 )      (0.51 )      (0.84 )      (1.08 ) 
  

 

 

    

 

 

    

 

 

    

 

 

    

 

 

  

Net asset value attributable to First Eagle Alternative Capital BDC, Inc., end of period

    $ 4.61     $ 6.34     $ 6.15     $ 7.64     $ 9.15  
  

 

 

    

 

 

    

 

 

    

 

 

    

 

 

  

Per share market value at end of period

    $ 4.26     $ 4.47     $ 3.65     $ 6.31     $ 6.08  

Total return(3)

      6.76 %      34.09 %      (31.22 %)      17.70 %      (22.38 %) 

Shares outstanding at end of period

      29,922       30,076       30,109       30,022       32,318  

Ratio/Supplemental Data:

           

Net assets at end of period, attributable to First Eagle Alternative Capital BDC, Inc.

    $ 137,935     $ 190,706     $ 185,195     $ 229,455     $ 295,681  

Ratio of total expenses to average net assets, attributable to First Eagle Alternative Capital BDC, Inc.(4)(6)(8)

      12.64 %      10.25 %      10.14 %      9.29 %      9.62 % 

Ratio of net investment income to average net assets, attributable to First Eagle Alternative Capital BDC, Inc.(7)(9)

      6.39 %      6.28 %      5.82 %      10.21 %      10.34 % 

Portfolio turnover, attributable to First Eagle Alternative Capital BDC, Inc.

      20.33 %      33.07 %      23.60 %      32.55 %      21.94 % 

 

73

     For the years ended December 31,  
     2017     2016     2015     2014     2013  

Per Share Data(1):

           

Net asset value attributable to First Eagle Alternative Capital BDC, Inc., beginning of period

    $ 11.82     $ 12.58     $ 13.08     $ 13.36     $ 13.20  

Net investment income, after taxes(2)

      1.21       1.35       1.41       1.42       1.37  

Net realized (loss) on investments(2)

      (0.53 )      (1.17 )      0.01       (0.38 )      0.09  

Income tax provision, realized gain(2)

      (0.03 )      —         —         (0.01 )      —    

Net change in unrealized appreciation (depreciation) on investments(2)(5)

      (0.96 )      0.33       (0.53 )      0.06       0.01  

Benefit of (provision for) taxes on unrealized gain on investments(2)

      0.07       0.01       (0.04 )      —           (0.07 ) 

Net change in unrealized appreciation (depreciation) of interest rate derivative(2)

      —         —         —         —           0.02  

Interest rate derivative periodic interest payments, net (2)

      —         (0.01 )      (0.01 )      (0.01 )      (0.01 ) 
  

 

 

    

 

 

    

 

 

    

 

 

    

 

 

  

Net increase (decrease) in net assets resulting from operations attributable to First Eagle Alternative Capital BDC, Inc.

      (0.24 )      0.51       0.84       1.08       1.41  

Accretive effect of repurchase of common stock

      0.01       0.02       0.02       —         —    

Dilutive effect of share issuance

      —         —         —         —         0.18  

Accretive effect of tender offer

      —         —           —         —    

Distributions to stockholders from net investment income

      (1.08 )      (1.29 )      (1.36 )      (1.30 )      (1.42 ) 

Distributions to stockholders from net realized gains

      —         —         —         (0.06 )      (0.01 ) 
  

 

 

    

 

 

    

 

 

    

 

 

    

 

 

  

Total distributions

      (1.08 )      (1.29 )      (1.36 )      (1.36 )      (1.43 ) 
  

 

 

    

 

 

    

 

 

    

 

 

    

 

 

  

Net asset value attributable to First Eagle Alternative Capital BDC, Inc., end of period

    $ 10.51     $ 11.82     $ 12.58     $ 13.08     $ 13.36  
  

 

 

    

 

 

    

 

 

    

 

 

    

 

 

  

Per share market value at end of period

    $ 9.05     $ 10.01     $ 10.70     $ 11.76     $ 16.49  

Total return(3)

      1.14 %      5.76 %      2.41 %      (20.96 %)      22.10 % 

Shares outstanding at end of period

      32,674       32,925       33,311       33,905       33,905  

Ratio/Supplemental Data:

           

Net assets at end of period, attributable to First Eagle Alternative Capital BDC, Inc.

    $ 343,327     $ 389,820     $ 418,899     $ 443,621     $ 452,942  

Ratio of total expenses to average net assets, attributable to First Eagle Alternative Capital BDC, Inc.(4)(6)(8)

      9.90 %      9.96 %      10.87 %      9.79 %      8.73 % 

Ratio of net investment income to average net assets, attributable to First Eagle Alternative Capital BDC, Inc.(7)(9)

      10.43 %      11.19 %      10.81 %      10.70 %      10.25 % 

Portfolio turnover, attributable to First Eagle Alternative Capital BDC, Inc.

      17.13 %      18.94 %      22.85 %      28.98 %      33.09 % 

 

74

(1)     Includes the cumulative effect of rounding.
(2)     Calculated based on weighted average common shares outstanding.
(3)     Total return is based on the change in market price per share during the period. Total return takes into account dividends and distributions, if any, reinvested in accordance with the Company’s dividend reinvestment plan.
(4)     For the years ended December 31, 2022, 2021, 2020, 2019, 2018, 2017, 2016, 2015, 2014 and 2013 the ratio components included 1.46%, 1.61%, 1.02%, 2.06%, 2.67%, 2.73%, 2.75%, 2.69%, 2.47% and 1.86% of net base management fee, 0.00%, 0.00%, (0.22%), (0.04%), (0.01%), 0.62%, 1.12%, 2.70%, 2.48% and 2.64% of net incentive fee, 6.87%, 6.10%, 6.58%, 5.27%, 4.97%, 4.92%, 3.06%, 3.29%, 2.47% and 1.76% of the cost of borrowing, 3.43%, 2.38%, 2.71%, 1.93%, 1.80%, 1.93%, 2.02%, 1.95%, 2.05% and 1.85% of other operating expenses, and 0.85%, 0.16%, 0.05%, 0.07%, 0.19%, (0.30%), 0.01%, 0.22%, 0.09% and 0.49% of the impact of all taxes, respectively.
(5)     Includes the net change in unrealized appreciation (depreciation) on foreign currency transactions, as applicable.
(6)     Ratio of total expenses before incentive fee waiver to average net assets attributable to First Eagle Alternative Capital BDC, Inc. was 10.13% and 10.12% for the years ended December 31, 2018 and 2017, respectively. The incentive fee waiver was not applicable to fiscal years 2022, 2021, 2020, 2019, 2016, 2015, 2014 or 2013.
(7)     Ratio of net investment income before incentive fee waiver to average net assets attributable to First Eagle Alternative Capital BDC, Inc. was 9.82% and 10.21% for the years ended December 31, 2018 and 2017, respectively. The incentive fee waiver was not applicable to fiscal years 2022, 2021, 2020, 2019, 2016, 2015, 2014 or 2013.
(8)     Ratio of total expenses before management fee waiver to average net assets attributable to First Eagle Alternative Capital BDC, Inc. was 13.46%, 10.71%, 11.11% and 9.49% for the years ended December 31, 2022, 2021, 2020 and 2019, respectively. The management fee waiver was not applicable to fiscal years 2018, 2017, 2016, 2015, 2014 or 2013.
(9)     Ratio of net investment income before management fee waiver to average net assets attributable to First Eagle Alternative Capital BDC, Inc. was 5.57%, 5.82%, 4.84% and 10.02% for the years ended December 31, 2022, 2021, 2020 and 2019, respectively. The management fee waiver was not applicable to fiscal years 2018, 2017, 2016, 2015, 2014 or 2013.

 

12.

Stock Repurchase Program

Stock Repurchase Program

On December 16, 2019, the Company’s board of directors authorized a $10,000 stock repurchase program which expired on December 20, 2020. Effective December 17, 2019, the Company adopted a stock trading plan in accordance with Rule 10b5-1 of the Exchange Act (“Rule 10b5-1”), which was terminated on March 10, 2020.

On May 4, 2021, the Company’s board of directors authorized a new $10,000 stock repurchase program with an expiration date of May 5, 2022 which was extended on May 5, 2022 to an expiration date of May 6, 2023. Effective December 16, 2021, the Company adopted a stock trading plan in accordance with Rule 10b5-1 which expired on March 8, 2022. Effective March 16, 2022, the Company adopted a stock trading plan in accordance with Rule 10b5-1 which expired on May 5, 2022.

The Company has provided its stockholders with notice of its ability to repurchase shares of its common stock in accordance with 1940 Act requirements. The Company retired all shares of common stock purchased in connection with the stock repurchase program and plans to retire all shares of common stock that it purchases in the future in connection with the program. The following table summarizes our share repurchases under the Company’s stock repurchase program for the years ended December 31, 2022, 2021 and 2020:

 

     For the years ended December 31,  
     2022     2021     2020  

Dollar amount repurchased (1)

    $ 677     $ 152     $ 2,161  

Shares repurchased

      154       33       341  

Average price per share (including commission)

    $ 4.41     $ 4.58     $ 6.33  

Weighted average discount to net asset value

      30.66 %      29.80 %      16.99 % 

 

75

 

(1) 

Effective December 17, 2019, the Company adopted a stock trading plan which expired on March 10, 2020. Effective December 16, 2021, the Company adopted a stock trading plan which expired on March 8, 2022. Effective March 16, 2022, the Company adopted a stock trading plan which expired on May 5, 2022. All plans were in accordance with Rule 10b5-1 of the Exchange Act and all shares repurchased during the years ended December 31, 2022, 2021, and 2020 were under the 10b5-1 plans.

 

13.

Risks and Uncertainties

The Company’s investing activities expose it to various types of risks that are associated with the markets and financial instruments in which it invests. The significant types of financial risks to which the Company is exposed include, but are not limited to, market risk, credit risk, liquidity risk, and interest risk.

Market Risk

Market risk encompasses the potential for both losses and gains and includes, but is not limited to, price risk. The Company’s investments are long-term and illiquid and there is no assurance that the Company will achieve investment objectives including targeted returns.

Credit Risk

The value of the Company’s investments will generally fluctuate in response to company, political, or economic developments and can decline significantly over short periods of time or during periods of general or regional economic difficulty. Lower-quality debt securities involve greater risk of default or price changes due to changes in the credit quality of the issuer. Lower-quality debt securities can be thinly traded or have restrictions on resale, making them difficult to sell at an acceptable price. The default rate for lower-quality debt securities is likely to be higher during economic recessions or periods of high interest rates.

Liquidity Risk

As the Company generally makes investments in private companies, substantially all of these investments are subject to legal and other restrictions on resale or are otherwise less liquid than publicly traded securities. The illiquidity of these investments may make it difficult to sell such investments if the need arises. In addition, if the Company is required to liquidate all or a portion of the portfolio quickly, the Company could realize significantly less than the recorded value or could be unable to dispose of the investments in a timely manner. In addition, the Company may face other restrictions on our ability to liquidate an investment in a portfolio company to the extent that it, or an affiliated entity, has material non-public information regarding such portfolio company.

Interest Risk

The value of the Company’s investments will generally fluctuate with, among other things, changes in prevailing interest rates, general economic conditions, the condition of certain financial markets, developments or trends in any particular industry and the financial condition of the issuer. Some of the Company’s investments involve the acquisitions of fixed income securities. Any increase to prevailing interest rates may result in a decrease in the value of fixed income securities held or vice versa. Additionally, changes in market rates may result in declining yields upon reinvestment of excess cash balances.

LIBOR Transition Risk

The ICE Benchmark Administration (“IBA”) ceased publication of one-week and two-month USD London Interbank Offered Rate (“LIBOR”) settings after December 31, 2021, and intends to cease publishing the remaining USD LIBOR settings after June 30, 2023. The Alternative Reference Rate Committee (“ARRC”), a group of diverse private-market participants assembled by the Federal Reserve Board and the Federal Reserve Bank of New York, was tasked with identifying alternative reference rates to replace LIBOR.

The Secured Overnight Finance Rate (“SOFR”) has emerged as the ARRC’s preferred alternative rate for LIBOR. SOFR is a broad measure of the cost of borrowing cash overnight collateralized by Treasury securities in the repurchase agreement market. At this time, it is not possible to predict how markets will respond to SOFR or other alternative reference rates. It is expected that a number of banks currently reporting information used to set LIBOR will stop doing so when their reporting commitments end. This will either end the publication of LIBOR immediately or degrade its quality such that it would no longer be a relevant metric to the Company. Change in LIBOR could affect the interest rates of the Company’s LIBOR based investments and revolving credit facility.

 

76

COVID-19 Pandemic

Certain of our portfolio companies’ businesses could be adversely affected by the effects of health pandemics or epidemics, including the ongoing COVID-19 global pandemic, the evolution of which continues to be uncertain. Recurring COVID-19 outbreaks around the world have heightened concerns relating to new and potentially more dangerous virus variants, which, if transmitted around the globe could lead to the re-introduction of restrictions that were in place in 2020, 2021, and to a lesser extent in 2022, or even the adoption of other more strict measures to combat outbreaks. Another severe outbreak of COVID-19 or another pandemic can disrupt our and our portfolio companies’ businesses and materially and adversely impact our and/or their financial results.

The COVID-19 pandemic contributed to certain conditions associated with the current macroeconomic environment and caused significant disruptions and instabilities in the global and U.S. financial markets or deteriorations in credit and financing conditions. A resurgence of COVID-19 or another pandemic with effects similar to those of COVID-19 may adversely affect our and our portfolio companies’ liquidity positions.

In addition to the foregoing, the pandemic is exacerbating many of the other risks described herein.

Developments in Russian Ukrainian Conflict

The Russia-Ukraine war caused severe disruptions of the global supply chain, putting significant pressure on inflation. The recent commencement of war in Ukraine had an impact on international financial markets, leading to a significant rise in the price of oil and gas.

The unpredictable outcome of this conflict could inflict on the world economy significant and/or prolonged harm. Recent Russian military actions in Ukraine have prompted and might prompt further sanctions on Russia from the United States, the European Union, and other nations. Despite the fact that we have no direct exposure to Russia or the surrounding regions, the military incursion by Russia and the sanctions that follow could have a negative impact on the world’s energy and financial markets, which could then have an impact on the businesses of our customers as well as our own. The extent and duration of the military action, sanctions and resulting market disruptions are impossible to predict, but could be substantial. Any such disruptions caused by Russian military action or resulting sanctions may magnify the impact of other risks described herein.

 

14.

Subsequent Events

The Company’s management has evaluated subsequent events through March 7, 2023, the date of issuance of the consolidated financial statements included herein. There have been no subsequent events that occurred during such period that would require disclosure in the consolidated financial statements or would be required to be recognized in the consolidated financial statements as of and for the year ended December 31, 2022, except as discussed below.

From January 1, 2023 through March 7, 2023, the Company made new and follow-on investments, including revolver and delayed draw fundings, totaling $5,735 with a combined weighted average yield of 7.8%.

On March 2, 2023, the Company’s board of directors declared a dividend of $0.07 per share payable on March 8, 2023 to stockholders of record at the close of business on March 31, 2023.

On October 3, 2022, the Company entered into a definitive merger agreement (the “Merger Agreement”) pursuant to which a wholly-owned subsidiary of Crescent Capital BDC, Inc. (“Crescent BDC”) will merge with and into the Company, with the Company surviving the merger as a wholly-owned subsidiary of Crescent BDC, and the Company will subsequently merge with and into a second wholly-owned subsidiary of Crescent BDC, with the second wholly-owned subsidiary surviving the second merger (the “Transaction”). The boards of directors of both companies, the independent directors of the Company and the independent directors of Crescent BDC have unanimously approved the Transaction. The closing of the Transaction is subject to the satisfaction or (to the extent permitted by law) waiver of certain customary closing conditions, including approval of the Company’s stockholders.

Under the terms of the Merger Agreement, the Company stockholders are expected to receive a combination of (i) Crescent BDC shares valued at 100% of Crescent BDC’s net asset value per share at the time of closing of the Transaction in an aggregate number equal to the Company’s net asset value at closing, up to a maximum of 19.99% of outstanding Crescent BDC shares at the time of closing (“Share Issuance Cap”); (ii) cash from Crescent BDC for any amounts not paid in Crescent BDC shares due to the Share Issuance Cap; and (iii) an additional cash payment from Crescent Cap Advisors, LLC, the investment adviser to the Crescent BDC, of $35 million in aggregate, or approximately $1.17 per share of the Company’s stock. The exchange ratio for the stock component of the merger consideration and the amount of cash from Crescent BDC pursuant to clauses (i) and (ii) in the foregoing sentence will be determined by the respective net asset values of Crescent BDC and the Company at the time of closing. In addition, Company stockholders may make an election to receive the portion of the merger consideration paid by Crescent BDC pursuant to such clauses (i) and (ii) in either Crescent BDC shares or in cash, subject to pro rata cut backs such that the aggregate amount of shared issued and cash paid by Crescent BDC are equal to the amounts described in such clauses (i) and (ii).

On January 19, 2023, Crescent BDC filed its registration statement for the issuance of its common shares under the Transaction, and the registration statement was declared effective on January 20, 2023. On January 20, 2023, the Company filed its proxy statement establishing March 7, 2023 as the meeting date for the special meeting of stockholders to vote on the proposed merger transaction.

 

77