MONROE CAPITAL Corp - Quarter Report: 2020 March (Form 10-Q)
UNITED STATES
SECURITIES AND EXCHANGE COMMISSION
Washington, D.C. 20549
FORM 10-Q
(Mark One)
| x | QUARTERLY REPORT PURSUANT TO SECTION 13 OR 15(d) OF THE SECURITIES EXCHANGE ACT OF 1934 |
For the quarterly period ended March 31, 2020
OR
| ¨ | TRANSITION REPORT PURSUANT TO SECTION 13 OR 15(d) OF THE SECURITIES EXCHANGE ACT OF 1934 |
Commission file number: 814-00866
MONROE CAPITAL CORPORATION
(Exact Name of Registrant as Specified in its Charter)
| Maryland | 27-4895840 |
| (State or Other Jurisdiction of Incorporation or Organization) |
(I.R.S. Employer Identification No.) |
| 311 South Wacker Drive, Suite 6400 Chicago, Illinois |
60606 |
| (Address of Principal Executive Office) | (Zip Code) |
(312) 258-8300
(Registrant’s Telephone Number, Including Area Code)
Securities registered pursuant to Section 12(b) of the Act:
| Title of Each Class | Trading Symbol(s) | Name of Each Exchange on Which Registered | ||
| Common Stock, par value $0.001 per share 5.75% Notes due 2023 |
MRCC MRCCL |
The Nasdaq Global Select Market The Nasdaq Global Select Market |
Indicate by check mark whether the registrant: (1) has filed all reports required to be filed by Section 13 or 15(d) of the Securities Exchange Act of 1934 during the preceding 12 months (or for such shorter period that the registrant was required to file such reports), and (2) has been subject to such filing requirements for the past 90 days. Yes x No ¨
Indicate by check mark whether the registrant has submitted electronically every Interactive Data File required to be submitted pursuant to Rule 405 of Regulation S-T (§232.405 of this chapter) during the preceding 12 months (or for such shorter period that the registrant was required to submit such files). Yes x No ¨
Indicate by check mark whether the registrant is a large accelerated filer, an accelerated filer, a non-accelerated filer, a smaller reporting company, or an emerging growth company. See the definitions of “large accelerated filer,” “accelerated filer,” “smaller reporting company,” and “emerging growth company” in Rule 12b-2 of the Exchange Act.
| Large accelerated filer | ¨ | Accelerated filer | x |
| Non-accelerated filer | ¨ | Smaller reporting company | ¨ |
| Emerging growth company | ¨ |
If an emerging growth company, indicate by check mark if the registrant has elected not to use the extended transition period for complying with any new or revised financial accounting standards provided pursuant to Section 13(a) of the Exchange Act. ¨
Indicate by check mark whether the registrant is a shell company (as defined in Rule 12b-2 of the Exchange Act). Yes ¨ No x
As of May 7, 2020, the registrant had 20,444,564 shares of common stock, $0.001 par value, outstanding.
TABLE OF CONTENTS
| 2 |
Item 1. Consolidated Financial Statements
CONSOLIDATED STATEMENTS OF ASSETS AND LIABILITIES
(in thousands, except per share data)
| March 31, 2020 | December 31, 2019 | |||||||
| (unaudited) | ||||||||
| ASSETS | ||||||||
| Investments, at fair value: | ||||||||
| Non-controlled/non-affiliate company investments | $ | 501,494 | $ | 513,959 | ||||
| Non-controlled affiliate company investments | 58,018 | 59,860 | ||||||
| Controlled affiliate company investments | 31,325 | 42,412 | ||||||
| Total investments, at fair value (amortized cost of: $654,491 and $634,736, respectively) | 590,837 | 616,231 | ||||||
| Cash | 9,320 | 2,234 | ||||||
| Restricted cash | 9,892 | 27,409 | ||||||
| Unrealized gain on foreign currency forward contracts | 39 | — | ||||||
| Interest receivable | 9,568 | 8,689 | ||||||
| Other assets | 759 | 495 | ||||||
| Total assets | 620,415 | 655,058 | ||||||
| LIABILITIES | ||||||||
| Debt: | ||||||||
| Revolving credit facility | 192,046 | 180,294 | ||||||
| 2023 Notes | 109,000 | 109,000 | ||||||
| SBA debentures payable | 115,000 | 115,000 | ||||||
| Total debt | 416,046 | 404,294 | ||||||
| Less: Unamortized deferred financing costs | (7,569 | ) | (8,053 | ) | ||||
| Total debt, less unamortized deferred financing costs | 408,477 | 396,241 | ||||||
| Interest payable | 1,807 | 2,763 | ||||||
| Unrealized loss on foreign currency forward contracts | — | 59 | ||||||
| Management fees payable | 2,551 | 2,751 | ||||||
| Incentive fees payable | — | 1,374 | ||||||
| Accounts payable and accrued expenses | 2,193 | 2,513 | ||||||
| Directors' fees payable | 35 | — | ||||||
| Total liabilities | 415,063 | 405,701 | ||||||
| Net assets | $ | 205,352 | $ | 249,357 | ||||
| Commitments and contingencies (See Note 11) | ||||||||
| ANALYSIS OF NET ASSETS | ||||||||
| Common stock, $0.001 par value, 100,000 shares authorized, 20,445 and 20,445 shares issued and outstanding, respectively | $ | 20 | $ | 20 | ||||
| Capital in excess of par value | 288,850 | 288,850 | ||||||
| Accumulated undistributed (overdistributed) earnings | (83,518 | ) | (39,513 | ) | ||||
| Total net assets | $ | 205,352 | $ | 249,357 | ||||
| Net asset value per share | $ | 10.04 | $ | 12.20 | ||||
See Notes to Consolidated Financial Statements.
| 3 |
CONSOLIDATED STATEMENTS OF OPERATIONS
(unaudited)
(in thousands, except per share data)
| Three months ended March 31, | ||||||||
| 2020 | 2019 | |||||||
| Investment income: | ||||||||
| Non-controlled/non-affiliate company investments: | ||||||||
| Interest income | $ | 12,347 | $ | 12,830 | ||||
| Payment-in-kind interest income | 71 | 98 | ||||||
| Dividend income | 16 | 13 | ||||||
| Fee income | 198 | 569 | ||||||
| Total investment income from non-controlled/non-affiliate company investments | 12,632 | 13,510 | ||||||
| Non-controlled affiliate company investments: | ||||||||
| Interest income | 190 | 923 | ||||||
| Dividend income | 25 | — | ||||||
| Payment-in-kind interest income | 1,005 | 956 | ||||||
| Total investment income from non-controlled affiliate company investments | 1,220 | 1,879 | ||||||
| Controlled affiliate company investments: | ||||||||
| Dividend income | 1,150 | 770 | ||||||
| Total investment income from controlled affiliate company investments | 1,150 | 770 | ||||||
| Total investment income | 15,002 | 16,159 | ||||||
| Operating expenses: | ||||||||
| Interest and other debt financing expenses | 4,830 | 4,354 | ||||||
| Base management fees | 2,551 | 2,521 | ||||||
| Incentive fees | — | 1,600 | ||||||
| Professional fees | 215 | 289 | ||||||
| Administrative service fees | 338 | 347 | ||||||
| General and administrative expenses | 231 | 227 | ||||||
| Directors' fees | 35 | 35 | ||||||
| Expenses before incentive fee waiver | 8,200 | 9,373 | ||||||
| Incentive fee waiver | — | (281 | ) | |||||
| Total expenses, net of incentive fee waiver | 8,200 | 9,092 | ||||||
| Net investment income before income taxes | 6,802 | 7,067 | ||||||
| Income taxes, including excise taxes | 20 | (7 | ) | |||||
| Net investment income | 6,782 | 7,074 | ||||||
| Net gain (loss): | ||||||||
| Net realized gain (loss): | ||||||||
| Non-controlled/non-affiliate company investments | 94 | — | ||||||
| Foreign currency forward contracts | (4 | ) | (8 | ) | ||||
| Foreign currency and other transactions | (15 | ) | (1 | ) | ||||
| Net realized gain (loss) | 75 | (9 | ) | |||||
| Net change in unrealized gain (loss): | ||||||||
| Non-controlled/non-affiliate company investments | (20,355 | ) | 2,288 | |||||
| Non-controlled affiliate company investments | (13,707 | ) | (1,754 | ) | ||||
| Controlled affiliate company investments | (11,087 | ) | 323 | |||||
| Foreign currency forward contracts | 98 | (65 | ) | |||||
| Foreign currency and other transactions | 1,344 | (416 | ) | |||||
| Net change in unrealized gain (loss) | (43,707 | ) | 376 | |||||
| Net gain (loss) | (43,632 | ) | 367 | |||||
| Net increase (decrease) in net assets resulting from operations | $ | (36,850 | ) | $ | 7,441 | |||
| Per common share data: | ||||||||
| Net investment income per share - basic and diluted | $ | 0.33 | $ | 0.35 | ||||
| Net increase (decrease) in net assets resulting from operations per share - basic and diluted | $ | (1.81 | ) | $ | 0.36 | |||
| Weighted average common shares outstanding - basic and diluted | 20,445 | 20,445 | ||||||
See Notes to Consolidated Financial Statements.
| 4 |
CONSOLIDATED STATEMENTS OF CHANGES IN NET ASSETS
(unaudited)
(in thousands)
| Common Stock | ||||||||||||||||||||
| Number of shares |
Par value |
Capital in excess of par value |
Accumulated undistributed (overdistributed) earnings |
Total net assets |
||||||||||||||||
| Balances at December 31, 2018 | 20,445 | $ | 20 | $ | 288,911 | $ | (30,164 | ) | $ | 258,767 | ||||||||||
| Net investment income | — | — | — | 7,074 | 7,074 | |||||||||||||||
| Net realized gain (loss) | — | — | — | (9 | ) | (9 | ) | |||||||||||||
| Net change in unrealized gain (loss) | — | — | — | 376 | 376 | |||||||||||||||
| Distributions to stockholders | — | — | — | (7,156 | ) | (7,156 | ) | |||||||||||||
| Balances at March 31, 2019 | 20,445 | $ | 20 | $ | 288,911 | $ | (29,879 | ) | $ | 259,052 | ||||||||||
| Balances at December 31, 2019 | 20,445 | $ | 20 | $ | 288,850 | $ | (39,513 | ) | $ | 249,357 | ||||||||||
| Net investment income | — | — | — | 6,782 | 6,782 | |||||||||||||||
| Net realized gain (loss) | — | — | — | 75 | 75 | |||||||||||||||
| Net change in unrealized gain (loss) | — | — | — | (43,707 | ) | (43,707 | ) | |||||||||||||
| Distributions to stockholders | — | — | — | (7,155 | ) | (7,155 | ) | |||||||||||||
| Balances at March 31, 2020 | 20,445 | $ | 20 | $ | 288,850 | $ | (83,518 | ) | $ | 205,352 | ||||||||||
See Notes to Consolidated Financial Statements.
| 5 |
CONSOLIDATED STATEMENTS OF CASH FLOWS
(unaudited)
(in thousands)
| Three months ended March 31, | ||||||||
| 2020 | 2019 | |||||||
| Cash flows from operating activities: | ||||||||
| Net increase (decrease) in net assets resulting from operations | $ | (36,850 | ) | $ | 7,441 | |||
| Adjustments to reconcile net increase (decrease) in net assets resulting from | ||||||||
| operations to net cash provided by (used in) operating activities: | ||||||||
| Net realized (gain) loss on investments | (94 | ) | — | |||||
| Net realized (gain) loss on foreign currency forward contracts | 4 | 8 | ||||||
| Net realized (gain) loss on foreign currency and other transactions | 15 | 1 | ||||||
| Net change in unrealized (gain) loss on investments | 45,149 | (857 | ) | |||||
| Net change in unrealized (gain) loss on foreign currency forward contracts | (98 | ) | 65 | |||||
| Net change in unrealized (gain) loss on foreign currency and other transactions | (1,344 | ) | 416 | |||||
| Payment-in-kind interest income | (1,076 | ) | (1,054 | ) | ||||
| Net accretion of discounts and amortization of premiums | (344 | ) | (426 | ) | ||||
| Purchases of investments | (71,088 | ) | (70,122 | ) | ||||
| Proceeds from principal payments, sales of investments and settlement of forward contracts | 52,843 | 29,127 | ||||||
| Amortization of deferred financing costs | 484 | 433 | ||||||
| Changes in operating assets and liabilities: | ||||||||
| Interest receivable | (879 | ) | (1,202 | ) | ||||
| Other assets | (264 | ) | 104 | |||||
| Interest payable | (956 | ) | (618 | ) | ||||
| Management fees payable | (200 | ) | 203 | |||||
| Incentive fees payable | (1,374 | ) | 1,319 | |||||
| Accounts payable and accrued expenses | (320 | ) | 99 | |||||
| Directors' fees payable | 35 | 35 | ||||||
| Net cash provided by (used in) operating activities | (16,357 | ) | (35,028 | ) | ||||
| Cash flows from financing activities: | ||||||||
| Borrowings on revolving credit facility | 51,700 | 210,850 | ||||||
| Repayments of revolving credit facility | (38,600 | ) | (200,950 | ) | ||||
| Proceeds from 2023 Notes | — | 40,000 | ||||||
| Payments of deferred financing costs | — | (3,436 | ) | |||||
| Stockholder distributions paid, net of stock issued under the dividend reinvestment plan of $0 and $0, respectively | (7,155 | ) | (7,156 | ) | ||||
| Net cash provided by (used in) financing activities | 5,945 | 39,308 | ||||||
| Net increase (decrease) in Cash and Restricted Cash | (10,412 | ) | 4,280 | |||||
| Effect of foreign currency exchange rates | (19 | ) | (1 | ) | ||||
| Cash and Restricted Cash, beginning of period | 29,643 | 17,726 | ||||||
| Cash and Restricted Cash, end of period | $ | 19,212 | $ | 22,005 | ||||
| Supplemental disclosure of cash flow information: | ||||||||
| Cash interest paid during the period | $ | 5,294 | $ | 4,845 | ||||
| Cash paid (refund received) for excise taxes during the period | $ | 85 | $ | 130 | ||||
The following tables provide a reconciliation of cash and restricted cash reported on the Consolidated Statements of Assets and Liabilities that sum to the total of the same such amounts on the Consolidated Statements of Cash Flows:
| March 31, 2020 | December 31, 2019 | |||||||
| Cash | $ | 9,320 | $ | 2,234 | ||||
| Restricted cash | 9,892 | 27,409 | ||||||
| Total cash and restricted cash shown on the Consolidated Statements of Cash Flows | $ | 19,212 | $ | 29,643 | ||||
| March 31, 2019 | December 31, 2018 | |||||||
| Cash | $ | 4,690 | $ | 3,744 | ||||
| Restricted cash | 17,315 | 13,982 | ||||||
| Total cash and restricted cash shown on the Consolidated Statements of Cash Flows | $ | 22,005 | $ | 17,726 | ||||
See Notes to Consolidated Financial Statements.
| 6 |
CONSOLIDATED SCHEDULE OF INVESTMENTS
(unaudited)
March 31, 2020
(in thousands, except for shares and units)
| Portfolio Company (a) | Spread Above Index (b) | Interest Rate |
Acquisition Date (c) | Maturity | Principal | Amortized Cost | Fair Value (d) | %
of Net Assets (e) | ||||||||||||||||||
| Non-Controlled/Non-Affiliate Company Investments | ||||||||||||||||||||||||||
| Senior Secured Loans | ||||||||||||||||||||||||||
| Automotive | ||||||||||||||||||||||||||
| Hastings Manufacturing Company | L+10.25% | 9.25% Cash/ 2.00% PIK |
4/24/2018 | 4/24/2023 | 2,812 | $ | 2,773 | $ | 2,709 | 1.3 | % | |||||||||||||||
| Magneto & Diesel Acquisition, Inc. | L+5.50% | 6.50% | 12/18/2018 | 12/18/2023 | 4,937 | 4,869 | 4,671 | 2.3 | % | |||||||||||||||||
| Magneto & Diesel Acquisition, Inc. (Revolver) (f) | L+5.50% | 6.50% | 12/18/2018 | 12/18/2023 | 500 | 250 | 236 | 0.1 | % | |||||||||||||||||
| 8,249 | 7,892 | 7,616 | 3.7 | % | ||||||||||||||||||||||
| Banking, Finance, Insurance & Real Estate | ||||||||||||||||||||||||||
| 777 SPV I, LLC (Delayed Draw) (g) (h) | L+8.50% | 10.25% | 4/15/2019 | 4/14/2023 | 5,204 | 5,152 | 5,217 | 2.5 | % | |||||||||||||||||
| Echelon Funding I, LLC (h) | L+10.25% | 11.83% | 12/31/2019 | 1/11/2021 | 2,004 | 2,004 | 2,004 | 1.0 | % | |||||||||||||||||
| Echelon Funding I, LLC (Delayed Draw) (f) (g) (h) | L+10.25% | 11.83% | 2/24/2017 | 1/11/2021 | 14,175 | 8,844 | 8,842 | 4.3 | % | |||||||||||||||||
| HFZ Capital Group, LLC (h) | L+12.50% | 14.41% | 10/20/2017 | 11/25/2020 | 18,000 | 18,000 | 17,800 | 8.7 | % | |||||||||||||||||
| HFZ Member RB Portfolio, LLC (h) | L+12.00% | 13.91% | 10/30/2018 | 10/29/2021 | 9,780 | 9,767 | 9,639 | 4.7 | % | |||||||||||||||||
| Kudu Investment Holdings, LLC (h) | L+6.25% | 7.70% | 12/23/2019 | 12/23/2025 | 5,500 | 5,407 | 5,372 | 2.6 | % | |||||||||||||||||
| Kudu Investment Holdings, LLC (Delayed Draw) (f) (g) (h) | L+6.25% | 7.68% | 12/23/2019 | 12/23/2025 | 3,667 | 1,158 | 1,131 | 0.6 | % | |||||||||||||||||
| Kudu Investment Holdings, LLC (Revolver) (f) (h) | L+6.25% | 7.70% | 12/23/2019 | 12/23/2025 | 482 | — | — | 0.0 | % | |||||||||||||||||
| Liftforward SPV II, LLC (h) | L+10.75% | 11.74% | 11/10/2016 | 11/10/2020 | 2,568 | 2,565 | 2,556 | 1.2 | % | |||||||||||||||||
| PKS Holdings, LLC (h) | L+15.00% | 16.58% | 11/30/2017 | 11/30/2022 | 1,645 | 1,514 | 1,661 | 0.8 | % | |||||||||||||||||
| PKS Holdings, LLC (Revolver) (f) (h) | L+15.00% | 16.58% | 11/30/2017 | 11/30/2022 | 80 | — | — | 0.0 | % | |||||||||||||||||
| TCP-NG (U.S.), LLC (h) | L+7.25% | 8.75% | 8/23/2019 | 8/22/2024 | 2,850 | 2,808 | 2,769 | 1.3 | % | |||||||||||||||||
| TCP-NG (U.S.), LLC (Revolver) (f) (h) | L+7.25% | 8.75% | 8/23/2019 | 8/22/2024 | 180 | — | — | 0.0 | % | |||||||||||||||||
| 66,135 | 57,219 | 56,991 | 27.7 | % | ||||||||||||||||||||||
| Beverage, Food & Tobacco | ||||||||||||||||||||||||||
| California Pizza Kitchen, Inc. | L+6.00% | 7.62% | 8/19/2016 | 8/23/2022 | 6,755 | 6,724 | 3,415 | 1.6 | % | |||||||||||||||||
| LX/JT Intermediate Holdings, Inc. (i) | L+6.00% | 7.50% | 3/11/2020 | 3/11/2025 | 10,000 | 9,801 | 9,800 | 4.8 | % | |||||||||||||||||
| LX/JT Intermediate Holdings, Inc. (Revolver) (f) | L+6.00% | 7.50% | 3/11/2020 | 3/11/2025 | 833 | — | — | 0.0 | % | |||||||||||||||||
| Toojay's Management, LLC | L+5.50% | 6.50% | 10/26/2018 | 10/26/2022 | 3,465 | 3,417 | 3,224 | 1.6 | % | |||||||||||||||||
| Toojay's Management, LLC | L+5.50% | 6.50% | 10/26/2018 | 10/26/2022 | 475 | 475 | 442 | 0.2 | % | |||||||||||||||||
| Toojay's Management, LLC (Revolver) | L+5.50% | 6.50% | 10/26/2018 | 10/26/2022 | 159 | 159 | 148 | 0.1 | % | |||||||||||||||||
| 21,687 | 20,576 | 17,029 | 8.3 | % | ||||||||||||||||||||||
| Capital Equipment | ||||||||||||||||||||||||||
| MCP Shaw Acquisitionco, LLC (i) | L+6.50% | 8.11% | 2/28/2020 | 11/28/2025 | 10,000 | 9,804 | 9,790 | 4.8 | % | |||||||||||||||||
| MCP Shaw Acquisitionco, LLC (Revolver) | L+6.50% | 8.02% | 2/28/2020 | 11/28/2025 | 1,784 | 1,784 | 1,746 | 0.8 | % | |||||||||||||||||
| 11,784 | 11,588 | 11,536 | 5.6 | % | ||||||||||||||||||||||
| Chemicals, Plastics & Rubber | ||||||||||||||||||||||||||
| Midwest Composite Technologies, LLC (i) | L+6.75% | 7.75% | 12/2/2019 | 8/31/2023 | 14,925 | 14,648 | 14,081 | 6.9 | % | |||||||||||||||||
| Midwest Composite Technologies, LLC | L+6.75% | 7.75% | 8/31/2018 | 8/31/2023 | 887 | 873 | 836 | 0.4 | % | |||||||||||||||||
| Midwest Composite Technologies, LLC (Delayed Draw) (f) (g) | L+6.75% | 7.75% | 8/31/2018 | 8/31/2023 | 509 | 59 | 56 | 0.0 | % | |||||||||||||||||
| Midwest Composite Technologies, LLC (Revolver) | L+6.75% | 7.75% | 8/31/2018 | 8/31/2023 | 90 | 90 | 85 | 0.0 | % | |||||||||||||||||
| Valudor Products, LLC | L+7.50% | 8.50% | 6/18/2018 | 6/19/2023 | 1,553 | 1,531 | 1,479 | 0.7 | % | |||||||||||||||||
| Valudor Products, LLC (j) | L+7.50% | 8.50% | 6/18/2018 | 6/19/2023 | 211 | 206 | 200 | 0.1 | % | |||||||||||||||||
| Valudor Products, LLC (Revolver) (f) | L+9.50% | 10.50% | 6/18/2018 | 6/19/2023 | 818 | 401 | 384 | 0.2 | % | |||||||||||||||||
| 18,993 | 17,808 | 17,121 | 8.3 | % | ||||||||||||||||||||||
| Construction & Building | ||||||||||||||||||||||||||
| Cali Bamboo, LLC | L+7.00% | 7.99% | 7/10/2015 | 7/10/2020 | 7,834 | 7,817 | 7,161 | 3.5 | % | |||||||||||||||||
| Cali Bamboo, LLC (Revolver) (f) | L+7.00% | 7.99% | 7/10/2015 | 7/10/2020 | 2,165 | 930 | 850 | 0.4 | % | |||||||||||||||||
| Dude Solutions Holdings, Inc. | L+7.50% | 8.57% | 6/14/2019 | 6/13/2025 | 10,000 | 9,794 | 9,830 | 4.8 | % | |||||||||||||||||
| Dude Solutions Holdings, Inc. (Revolver) (f) | L+7.50% | 8.57% | 6/14/2019 | 6/13/2025 | 1,304 | 348 | 342 | 0.2 | % | |||||||||||||||||
| 21,303 | 18,889 | 18,183 | 8.9 | % | ||||||||||||||||||||||
| Consumer Goods: Durable | ||||||||||||||||||||||||||
| Franchise Group Intermediate Holdco, LLC | L+9.00% | 10.65% | 2/24/2020 | 2/14/2025 | 4,000 | 3,922 | 3,852 | 1.9 | % | |||||||||||||||||
| Nova Wildcat Amerock, LLC | L+5.75% | 6.75% | 10/12/2018 | 10/12/2023 | 9,078 | 8,939 | 8,785 | 4.3 | % | |||||||||||||||||
| Nova Wildcat Amerock, LLC (Revolver) (f) | L+5.75% | 6.75% | 10/12/2018 | 10/12/2023 | 931 | 466 | 451 | 0.2 | % | |||||||||||||||||
| Parterre Flooring & Surface Systems, LLC (i) | L+9.00% | 10.00% | 8/22/2017 | 8/22/2022 | 7,920 | 7,835 | 6,130 | 3.0 | % | |||||||||||||||||
| Parterre Flooring & Surface Systems, LLC (Revolver) | L+9.00% | 10.00% | 8/22/2017 | 8/22/2022 | 696 | 696 | 539 | 0.3 | % | |||||||||||||||||
| 22,625 | 21,858 | 19,757 | 9.7 | % | ||||||||||||||||||||||
| Consumer Goods: Non-Durable | ||||||||||||||||||||||||||
| Quirch Foods Holdings, LLC | L+6.00% | 6.96% | 2/14/2019 | 12/19/2025 | 1,975 | 1,958 | 1,728 | 0.8 | % | |||||||||||||||||
| 1,975 | 1,958 | 1,728 | 0.8 | % | ||||||||||||||||||||||
| Energy: Oil & Gas | ||||||||||||||||||||||||||
| BJ Services, LLC | L+7.00% | 8.50% | 1/28/2019 | 1/3/2023 | 4,275 | 4,243 | 4,203 | 2.0 | % | |||||||||||||||||
| 4,275 | 4,243 | 4,203 | 2.0 | % | ||||||||||||||||||||||
| Environmental Industries | ||||||||||||||||||||||||||
| StormTrap, LLC | L+5.50% | 6.50% | 12/10/2018 | 12/8/2023 | 7,920 | 7,810 | 7,400 | 3.6 | % | |||||||||||||||||
| StormTrap, LLC (Revolver) (f) | L+5.50% | 6.50% | 12/10/2018 | 12/8/2023 | 432 | — | — | 0.0 | % | |||||||||||||||||
| Synergy Environmental Corporation (i) | L+8.00% | 8.99% | 4/29/2016 | 9/30/2021 | 2,893 | 2,872 | 2,852 | 1.4 | % | |||||||||||||||||
| Synergy Environmental Corporation (i) | L+8.00% | 8.99% | 4/29/2016 | 9/30/2021 | 484 | 480 | 477 | 0.2 | % | |||||||||||||||||
| Synergy Environmental Corporation | L+8.00% | 8.99% | 4/29/2016 | 9/30/2021 | 827 | 827 | 815 | 0.4 | % | |||||||||||||||||
| Synergy Environmental Corporation (Revolver) (f) | L+8.00% | 8.99% | 4/29/2016 | 9/30/2021 | 671 | 270 | 266 | 0.1 | % | |||||||||||||||||
| 13,227 | 12,259 | 11,810 | 5.7 | % | ||||||||||||||||||||||
| 7 |
MONROE CAPITAL CORPORATION
CONSOLIDATED SCHEDULE OF INVESTMENTS – (continued)
(unaudited)
March 31, 2020
(in thousands, except for shares and units)
| Portfolio Company (a) | Spread Above Index (b) | Interest Rate |
Acquisition Date (c) | Maturity | Principal | Amortized Cost | Fair Value (d) | %
of Net Assets (e) | ||||||||||||||||||
| Healthcare & Pharmaceuticals | ||||||||||||||||||||||||||
| American Optics Holdco, Inc. (h) (k) | L+7.00% | 8.00% | 9/13/2017 | 9/13/2022 | 4,210 | $ | 4,163 | $ | 4,184 | 2.0 | % | |||||||||||||||
| American Optics Holdco, Inc. (h) (k) | L+7.00% | 8.00% | 9/13/2017 | 9/13/2022 | 1,637 | 1,616 | 1,627 | 0.8 | % | |||||||||||||||||
| American Optics Holdco, Inc. (Revolver) (f) (h) (k) | L+7.00% | 8.00% | 9/13/2017 | 9/13/2022 | 440 | — | — | 0.0 | % | |||||||||||||||||
| American Optics Holdco, Inc. (Revolver) (f) (h) (k) | L+7.00% | 8.00% | 9/13/2017 | 9/13/2022 | 440 | — | — | 0.0 | % | |||||||||||||||||
| Apotheco, LLC | L+5.50% | 6.50% | 4/8/2019 | 4/8/2024 | 3,474 | 3,415 | 3,233 | 1.6 | % | |||||||||||||||||
| Apotheco, LLC (Delayed Draw) (f) (g) | L+5.50% | 6.50% | 4/8/2019 | 4/8/2024 | 1,647 | — | — | 0.0 | % | |||||||||||||||||
| Apotheco, LLC (Revolver) | L+5.50% | 6.50% | 4/8/2019 | 4/8/2024 | 909 | 909 | 846 | 0.4 | % | |||||||||||||||||
| Familia Dental Group Holdings, LLC (i) | L+8.75% | 9.00% Cash/ 0.75% PIK |
4/8/2016 | 4/8/2021 | 5,030 | 5,008 | 4,438 | 2.2 | % | |||||||||||||||||
| Familia Dental Group Holdings, LLC | L+8.75% | 9.00% Cash/ 0.75% PIK |
4/8/2016 | 4/8/2021 | 484 | 484 | 427 | 0.2 | % | |||||||||||||||||
| Familia Dental Group Holdings, LLC (Revolver) (f) | L+8.75% | 9.00% Cash/ 0.75% PIK |
4/8/2016 | 4/8/2021 | 573 | 373 | 329 | 0.2 | % | |||||||||||||||||
| Rockdale Blackhawk, LLC (DIP Facility) | n/a | 15.10% | 8/30/2018 | n/a | (l) | 198 | 198 | 198 | 0.1 | % | ||||||||||||||||
| Rockdale Blackhawk, LLC (DIP Facility) | n/a | 15.10% | 8/6/2018 | n/a | (l) | 8,877 | 8,877 | 10,169 | 5.0 | % | ||||||||||||||||
| Rockdale Blackhawk, LLC | L+13.00% | 14.00% | (m) | 3/31/2015 | n/a | (l) | 10,923 | 10,465 | 19,188 | 9.3 | % | |||||||||||||||
| 38,842 | 35,508 | 44,639 | 21.8 | % | ||||||||||||||||||||||
| High Tech Industries | ||||||||||||||||||||||||||
| Mindbody, Inc. | L+7.00% | 8.00% | 2/15/2019 | 2/14/2025 | 6,333 | 6,229 | 6,023 | 2.9 | % | |||||||||||||||||
| Mindbody, Inc. (Revolver) | L+7.00% | 8.07% | 2/15/2019 | 2/14/2025 | 667 | 667 | 634 | 0.3 | % | |||||||||||||||||
| Mnine Holdings, Inc. | P+7.75% | 11.00% | 11/2/2018 | 11/2/2023 | 10,587 | 10,463 | 10,303 | 5.0 | % | |||||||||||||||||
| Mnine Holdings, Inc. (Revolver) (f) | P+3.00% | 6.25% | 1/17/2020 | 11/2/2023 | 533 | 20 | 18 | 0.0 | % | |||||||||||||||||
| Newforma, Inc. (i) | L+5.50% | 6.95% | 6/30/2017 | 6/30/2022 | 13,157 | 13,057 | 13,048 | 6.4 | % | |||||||||||||||||
| Newforma, Inc. (Revolver) (f) | L+5.50% | 6.95% | 6/30/2017 | 6/30/2022 | 1,250 | — | — | 0.0 | % | |||||||||||||||||
| Planful, Inc. | L+6.00% | 7.58% | 12/28/2018 | 12/28/2023 | 9,500 | 9,349 | 9,239 | 4.5 | % | |||||||||||||||||
| Planful, Inc. (Revolver) | L+6.00% | 7.00% | 12/28/2018 | 12/28/2023 | 442 | 442 | 430 | 0.2 | % | |||||||||||||||||
| Prototek Sheetmetal Fabrication, LLC | L+7.50% | 8.50% | 6/27/2019 | 12/12/2022 | 1,592 | 1,566 | 1,550 | 0.8 | % | |||||||||||||||||
| Prototek Sheetmetal Fabrication, LLC | L+7.50% | 8.50% | 12/11/2017 | 12/12/2022 | 3,351 | 3,311 | 3,263 | 1.6 | % | |||||||||||||||||
| Prototek Sheetmetal Fabrication, LLC | L+7.50% | 8.50% | 12/11/2017 | 12/12/2022 | 2,289 | 2,289 | 2,230 | 1.1 | % | |||||||||||||||||
| Prototek Sheetmetal Fabrication, LLC (Revolver) | L+7.50% | 8.50% | 12/11/2017 | 12/12/2022 | 233 | 233 | 227 | 0.1 | % | |||||||||||||||||
| Recorded Future, Inc. | L+6.25% | 7.25% | 7/3/2019 | 7/3/2025 | 7,333 | 7,198 | 7,347 | 3.6 | % | |||||||||||||||||
| Recorded Future, Inc. (Delayed Draw) (f) (g) | L+6.25% | 7.25% | 7/3/2019 | 7/3/2025 | 587 | — | — | 0.0 | % | |||||||||||||||||
| Recorded Future, Inc. (Revolver) (f) | L+6.25% | 7.25% | 7/3/2019 | 7/3/2025 | 880 | 587 | 587 | 0.3 | % | |||||||||||||||||
| RPL Bidco Limited (h) (k) (n) | L+7.50% | 8.23% | 11/9/2017 | 11/9/2023 | 13,272 | 14,008 | 12,750 | 6.2 | % | |||||||||||||||||
| RPL Bidco Limited (h) (k) (n) | L+7.50% | 8.23% | 5/22/2018 | 11/9/2023 | 1,615 | 1,639 | 1,549 | 0.8 | % | |||||||||||||||||
| RPL Bidco Limited (Revolver) (h) (k) (n) | L+7.50% | 8.56% | 11/9/2017 | 11/9/2023 | 497 | 497 | 477 | 0.2 | % | |||||||||||||||||
| 74,118 | 71,555 | 69,675 | 34.0 | % | ||||||||||||||||||||||
| Media: Advertising, Printing & Publishing | ||||||||||||||||||||||||||
| AdTheorent, Inc. | L+8.50% | 10.08% | 12/22/2016 | 12/22/2021 | 3,335 | 3,309 | 3,275 | 1.6 | % | |||||||||||||||||
| Destination Media, Inc. (i) | L+5.50% | 6.50% | 4/7/2017 | 4/7/2022 | 4,624 | 4,592 | 4,554 | 2.2 | % | |||||||||||||||||
| Destination Media, Inc. (Revolver) (f) | L+5.50% | 6.50% | 4/7/2017 | 4/7/2022 | 542 | 434 | 427 | 0.2 | % | |||||||||||||||||
| MC Sign Lessor Corp. | L+7.00% | 8.58% | 12/22/2017 | 8/30/2024 | 15,681 | 15,606 | 15,123 | 7.4 | % | |||||||||||||||||
| MC Sign Lessor Corp. (Revolver) (f) | L+7.00% | 8.58% | 12/22/2017 | 8/30/2024 | 3,490 | 349 | 337 | 0.2 | % | |||||||||||||||||
| XanEdu Publishing, Inc. | L+6.50% | 7.50% | 1/28/2020 | 1/28/2025 | 1,900 | 1,863 | 1,885 | 0.9 | % | |||||||||||||||||
| XanEdu Publishing, Inc. (Revolver) (f) | L+6.50% | 7.50% | 1/28/2020 | 1/28/2025 | 495 | 494 | 490 | 0.2 | % | |||||||||||||||||
| 30,067 | 26,647 | 26,091 | 12.7 | % | ||||||||||||||||||||||
| Media: Broadcasting & Subscription | ||||||||||||||||||||||||||
| Vice Group Holding, Inc. | L+12.00% | 5.92% Cash/ 8.00% PIK |
5/2/2019 | 11/2/2022 | 1,276 | 1,266 | 1,257 | 0.6 | % | |||||||||||||||||
| Vice Group Holding, Inc. | L+12.00% | 5.92% Cash/ 8.00% PIK |
11/4/2019 | 11/2/2022 | 245 | 241 | 241 | 0.1 | % | |||||||||||||||||
| Vice Group Holding, Inc. | L+12.00% | 13.77% | 5/2/2019 | 11/2/2022 | 400 | 400 | 394 | 0.2 | % | |||||||||||||||||
| Vice Group Holding, Inc. (Delayed Draw) (f) (g) | L+12.00% | 13.77% | 5/2/2019 | 11/2/2022 | 160 | — | — | 0.0 | % | |||||||||||||||||
| 2,081 | 1,907 | 1,892 | 0.9 | % | ||||||||||||||||||||||
| Media: Diversified & Production | ||||||||||||||||||||||||||
| Attom Intermediate Holdco, LLC | L+5.75% | 6.75% | 1/4/2019 | 1/4/2024 | 1,975 | 1,944 | 1,928 | 0.9 | % | |||||||||||||||||
| Attom Intermediate Holdco, LLC (Revolver) | L+5.75% | 6.75% | 1/4/2019 | 1/4/2024 | 320 | 320 | 312 | 0.2 | % | |||||||||||||||||
| Crownpeak Technology, Inc. | L+6.25% | 7.83% | 2/28/2019 | 2/28/2024 | 4,000 | 3,935 | 3,905 | 1.9 | % | |||||||||||||||||
| Crownpeak Technology, Inc. | L+6.25% | 7.83% | 2/28/2019 | 2/28/2024 | 60 | 60 | 59 | 0.0 | % | |||||||||||||||||
| Crownpeak Technology, Inc. (Revolver) (f) | L+6.25% | 7.83% | 2/28/2019 | 2/28/2024 | 167 | — | — | 0.0 | % | |||||||||||||||||
| 6,522 | 6,259 | 6,204 | 3.0 | % | ||||||||||||||||||||||
| Retail | ||||||||||||||||||||||||||
| Bluestem Brands, Inc. | P+6.50% | 9.75% | (m) | 6/26/2015 | 11/6/2020 | 2,275 | 2,272 | 1,353 | 0.7 | % | ||||||||||||||||
| Forman Mills, Inc. (i) | L+9.50% | 8.50% Cash/ 2.00% PIK |
1/14/2020 | 10/4/2021 | 1,308 | 1,308 | 1,278 | 0.6 | % | |||||||||||||||||
| Forman Mills, Inc. (i) | L+9.50% | 8.50% Cash/ 2.00% PIK |
10/4/2016 | 10/4/2021 | 744 | 738 | 727 | 0.4 | % | |||||||||||||||||
| Forman Mills, Inc. (i) | L+9.50% | 8.50% Cash/ 2.00% PIK |
10/4/2016 | 10/4/2021 | 7,459 | 7,405 | 4,587 | 2.2 | % | |||||||||||||||||
| LuLu's Fashion Lounge, LLC | L+9.00% | 10.07% | 8/21/2017 | 8/29/2022 | 4,156 | 4,088 | 3,554 | 1.7 | % | |||||||||||||||||
| The Worth Collection, Ltd. (i) | L+8.50% | 9.49% | (m) | 9/29/2016 | 9/29/2021 | 10,587 | 10,248 | 958 | 0.5 | % | ||||||||||||||||
| 26,529 | 26,059 | 12,457 | 6.1 | % | ||||||||||||||||||||||
| 8 |
MONROE CAPITAL CORPORATION
CONSOLIDATED SCHEDULE OF INVESTMENTS – (continued)
(unaudited)
March 31, 2020
(in thousands, except for shares and units)
| Portfolio Company (a) | Spread Above Index (b) | Interest Rate |
Acquisition Date (c) | Maturity | Principal | Amortized Cost | Fair Value (d) | %
of Net Assets (e) | ||||||||||||||||||
| Services: Business | ||||||||||||||||||||||||||
| Arcserve (USA), LLC | L+5.50% | 7.41% | 5/1/2019 | 5/1/2024 | 4,724 | $ | 4,643 | $ | 4,538 | 2.2 | % | |||||||||||||||
| Atlas Sign Industries of FLA, LLC (i) | L+11.50% | 11.50%
Cash/ 1.00% PIK |
5/14/2018 | 5/15/2023 | 3,536 | 3,341 | 3,170 | 1.5 | % | |||||||||||||||||
| Burroughs, Inc. (i) | L+8.00% | 9.08%
Cash/ 0.50% PIK |
12/22/2017 | 12/22/2022 | 5,722 | 5,665 | 5,371 | 2.6 | % | |||||||||||||||||
| Burroughs, Inc. (Revolver) (f) | L+8.00% | 9.08%
Cash/ 0.50% PIK |
12/22/2017 | 12/22/2022 | 1,219 | 1,167 | 1,095 | 0.5 | % | |||||||||||||||||
| Certify, Inc. | L+5.75% | 6.75% | 2/28/2019 | 2/28/2024 | 9,000 | 8,888 | 8,905 | 4.3 | % | |||||||||||||||||
| Certify, Inc. (Delayed Draw) (f) (g) | L+5.75% | 6.75% | 2/28/2019 | 2/28/2024 | 1,227 | 818 | 810 | 0.4 | % | |||||||||||||||||
| Certify, Inc. (Revolver) (f) | L+5.75% | 6.75% | 2/28/2019 | 2/28/2024 | 409 | 61 | 61 | 0.0 | % | |||||||||||||||||
| HS4 Acquisitionco, Inc. | L+6.75% | 8.20% | 7/9/2019 | 7/9/2025 | 10,050 | 9,866 | 9,738 | 4.8 | % | |||||||||||||||||
| HS4 Acquisitionco, Inc. (Revolver) (f) | L+6.75% | 7.75% | 7/9/2019 | 7/9/2025 | 817 | 470 | 455 | 0.2 | % | |||||||||||||||||
| IT Global Holding, LLC | L+9.00% | 10.00% | 11/15/2018 | 11/10/2023 | 10,172 | 10,010 | 9,648 | 4.7 | % | |||||||||||||||||
| IT Global Holding, LLC | L+9.00% | 10.00% | 7/19/2019 | 11/10/2023 | 3,791 | 3,723 | 3,596 | 1.8 | % | |||||||||||||||||
| IT Global Holding, LLC (Revolver) | L+9.00% | 10.00% | 11/15/2018 | 11/10/2023 | 875 | 875 | 830 | 0.5 | % | |||||||||||||||||
| Kaseya Traverse, Inc. | L+7.00% | 5.91%
Cash/ 3.00% PIK |
5/3/2019 | 5/2/2025 | 6,475 | 6,360 | 6,185 | 3.0 | % | |||||||||||||||||
| Kaseya Traverse, Inc. (Delayed Draw) (f) (g) | L+7.00% | 5.91%
Cash/ 3.00% PIK |
5/3/2019 | 5/2/2025 | 723 | 94 | 90 | 0.0 | % | |||||||||||||||||
| Kaseya Traverse, Inc. (Delayed Draw) (f) (g) | L+7.00% | 5.91%
Cash/ 3.00% PIK |
3/4/2020 | 3/4/2022 | 289 | — | — | 0.0 | % | |||||||||||||||||
| Kaseya Traverse, Inc. (Revolver) (f) | L+6.50% | 7.50% | 5/3/2019 | 5/2/2025 | 506 | 501 | 479 | 0.3 | % | |||||||||||||||||
| Madison Logic, Inc. (i) | L+7.50% | 8.49% | 11/30/2016 | 11/30/2021 | 9,561 | 9,482 | 9,341 | 4.5 | % | |||||||||||||||||
| Madison Logic, Inc. (Revolver) (f) | L+7.50% | 8.49% | 11/30/2016 | 11/30/2021 | 988 | — | — | 0.0 | % | |||||||||||||||||
| RedZone Robotics, Inc. | L+8.25% | 7.75%
Cash/ 1.50% PIK |
6/1/2018 | 6/5/2023 | 621 | 612 | 558 | 0.3 | % | |||||||||||||||||
| RedZone Robotics, Inc. (Revolver) (f) | L+6.75% | 7.75% | 6/1/2018 | 6/5/2023 | 158 | — | — | 0.0 | % | |||||||||||||||||
| Security Services Acquisition Sub Corp. (i) | L+6.00% | 7.00% | 2/15/2019 | 2/15/2024 | 3,465 | 3,410 | 3,422 | 1.7 | % | |||||||||||||||||
| Security Services Acquisition Sub Corp. (Delayed Draw) (f) (g) (i) | L+6.00% | 7.00% | 2/15/2019 | 2/15/2024 | 2,487 | 1,758 | 1,736 | 0.9 | % | |||||||||||||||||
| Security Services Acquisition Sub Corp. (Delayed Draw) (f) (g) (i) | L+6.00% | 7.00% | 2/15/2019 | 2/15/2024 | 2,184 | 1,064 | 1,051 | 0.5 | % | |||||||||||||||||
| Security Services Acquisition Sub Corp. (Revolver) | L+6.00% | 7.00% | 2/15/2019 | 2/15/2024 | 1,563 | 1,563 | 1,543 | 0.8 | % | |||||||||||||||||
| TRP Construction Group, LLC (i) | L+6.50% | 7.50% | 10/5/2017 | 10/5/2022 | 7,860 | 7,773 | 7,612 | 3.7 | % | |||||||||||||||||
| TRP Construction Group, LLC | L+6.50% | 7.50% | 9/5/2018 | 10/5/2022 | 6,657 | 6,657 | 6,447 | 3.1 | % | |||||||||||||||||
| TRP Construction Group, LLC (Revolver) | L+6.50% | 7.50% | 10/5/2017 | 10/5/2022 | 2,133 | 2,133 | 2,066 | 1.0 | % | |||||||||||||||||
| VPS Holdings, LLC | L+7.00% | 8.00% | 10/5/2018 | 10/4/2024 | 4,506 | 4,431 | 4,204 | 2.0 | % | |||||||||||||||||
| VPS Holdings, LLC | L+7.00% | 8.00% | 10/5/2018 | 10/4/2024 | 3,675 | 3,675 | 3,428 | 1.7 | % | |||||||||||||||||
| VPS Holdings, LLC (Revolver) (f) | L+7.00% | 8.00% | 10/5/2018 | 10/4/2024 | 1,000 | 100 | 93 | 0.0 | % | |||||||||||||||||
| 106,393 | 99,140 | 96,472 | 47.0 | % | ||||||||||||||||||||||
| Services: Consumer | ||||||||||||||||||||||||||
| Mammoth Holdings, LLC | L+6.00% | 7.91% | 10/16/2018 | 10/16/2023 | 1,975 | 1,945 | 1,950 | 1.0 | % | |||||||||||||||||
| Mammoth Holdings, LLC | L+6.00% | 7.91% | 10/16/2018 | 10/16/2023 | 4,146 | 4,146 | 4,094 | 2.0 | % | |||||||||||||||||
| Mammoth Holdings, LLC (Revolver) | L+6.00% | 7.00% | 10/16/2018 | 10/16/2023 | 500 | 500 | 494 | 0.2 | % | |||||||||||||||||
| 6,621 | 6,591 | 6,538 | 3.2 | % | ||||||||||||||||||||||
| Wholesale | ||||||||||||||||||||||||||
| Nearly Natural, Inc. (i) | L+7.00% | 8.45% | 12/15/2017 | 12/15/2022 | 6,816 | 6,735 | 6,491 | 3.2 | % | |||||||||||||||||
| Nearly Natural, Inc. (Delayed Draw) (f) (g) (i) | L+7.00% | 8.45% | 8/28/2019 | 12/15/2022 | 1,915 | 1,390 | 1,323 | 0.6 | % | |||||||||||||||||
| Nearly Natural, Inc. (Revolver) | L+7.00% | 8.45% | 12/15/2017 | 12/15/2022 | 1,522 | 1,522 | 1,449 | 0.7 | % | |||||||||||||||||
| 10,253 | 9,647 | 9,263 | 4.5 | % | ||||||||||||||||||||||
| Total Non-Controlled/Non-Affiliate Senior Secured Loans | 491,679 | 457,603 | 439,205 | 213.9 | % | |||||||||||||||||||||
| Unitranche Secured Loans (o) | ||||||||||||||||||||||||||
| Chemicals, Plastics & Rubber | ||||||||||||||||||||||||||
| MFG Chemical, LLC (i) | L+6.00% | 6.99% | 6/23/2017 | 6/23/2022 | 9,232 | 9,161 | 8,383 | 4.1 | % | |||||||||||||||||
| MFG Chemical, LLC | L+6.00% | 6.99% | 3/15/2018 | 6/23/2022 | 985 | 985 | 894 | 0.4 | % | |||||||||||||||||
| 10,217 | 10,146 | 9,277 | 4.5 | % | ||||||||||||||||||||||
| Consumer Goods: Durable | ||||||||||||||||||||||||||
| RugsUSA, LLC | L+6.50% | 7.96% | 5/2/2018 | 4/28/2023 | 4,000 | 3,973 | 3,888 | 1.9 | % | |||||||||||||||||
| 4,000 | 3,973 | 3,888 | 1.9 | % | ||||||||||||||||||||||
| Healthcare & Pharmaceuticals | ||||||||||||||||||||||||||
| Priority Ambulance, LLC (p) | L+6.50% | 7.95% | 7/18/2018 | 4/12/2022 | 10,015 | 10,015 | 9,850 | 4.8 | % | |||||||||||||||||
| Priority Ambulance, LLC (q) | L+6.50% | 7.95% | 4/12/2017 | 4/12/2022 | 1,253 | 1,235 | 1,233 | 0.6 | % | |||||||||||||||||
| Priority Ambulance, LLC (Delayed Draw) (f) (g) | L+6.50% | 7.95% | 12/13/2018 | 4/12/2022 | 2,474 | 685 | 674 | 0.3 | % | |||||||||||||||||
| 13,742 | 11,935 | 11,757 | 5.7 | % | ||||||||||||||||||||||
| High Tech Industries | ||||||||||||||||||||||||||
| Energy Services Group, LLC | L+8.42% | 9.42% | 5/4/2017 | 5/4/2022 | 4,115 | 4,088 | 4,006 | 2.0 | % | |||||||||||||||||
| Energy Services Group, LLC (h) (n) | L+8.42% | 9.42% | 5/4/2017 | 5/4/2022 | 4,605 | 4,880 | 4,515 | 2.2 | % | |||||||||||||||||
| Energy Services Group, LLC | L+8.42% | 9.42% | 5/4/2017 | 5/4/2022 | 1,171 | 1,157 | 1,140 | 0.6 | % | |||||||||||||||||
| WillowTree, LLC | L+5.00% | 6.00% | 10/9/2018 | 10/9/2023 | 7,900 | 7,795 | 7,683 | 3.7 | % | |||||||||||||||||
| 17,791 | 17,920 | 17,344 | 8.5 | % | ||||||||||||||||||||||
| Total Non-Controlled/Non-Affiliate Unitranche Secured Loans | 45,750 | 43,974 | 42,266 | 20.6 | % | |||||||||||||||||||||
| 9 |
MONROE CAPITAL CORPORATION
CONSOLIDATED SCHEDULE OF INVESTMENTS – (continued)
(unaudited)
March 31, 2020
(in thousands, except for shares and units)
| Portfolio Company (a) | Spread Above Index (b) | Interest Rate |
Acquisition Date (c) | Maturity | Principal | Amortized Cost | Fair Value (d) | %
of Net Assets (e) | ||||||||||||||||||
| Junior Secured Loans | ||||||||||||||||||||||||||
| Beverage, Food & Tobacco | ||||||||||||||||||||||||||
| CSM Bakery Supplies, LLC | L+7.75% | 9.62% | 5/23/2013 | 7/5/2021 | 5,792 | $ | 5,792 | $ | 4,518 | 2.2 | % | |||||||||||||||
| 5,792 | 5,792 | 4,518 | 2.2 | % | ||||||||||||||||||||||
| Capital Equipment | ||||||||||||||||||||||||||
| ALTA Enterprises, LLC | L+8.00% | 9.80% | 2/14/2020 | 8/13/2025 | 4,000 | 3,863 | 3,889 | 1.9 | % | |||||||||||||||||
| 4,000 | 3,863 | 3,889 | 1.9 | % | ||||||||||||||||||||||
| High Tech Industries | ||||||||||||||||||||||||||
| Micro Holdings Corp. | L+7.50% | 8.57% | 8/16/2017 | 8/18/2025 | 3,000 | 2,976 | 2,535 | 1.2 | % | |||||||||||||||||
| 3,000 | 2,976 | 2,535 | 1.2 | % | ||||||||||||||||||||||
| Services: Consumer | ||||||||||||||||||||||||||
| Education Corporation of America | L+11.00% | 6.95% Cash/ 5.50% PIK |
(m) | 9/3/2015 | n/a | (l) | 833 | 831 | 762 | 0.4 | % | |||||||||||||||
| 833 | 831 | 762 | 0.4 | % | ||||||||||||||||||||||
| Total Non-Controlled/Non-Affiliate Junior Secured Loans | 13,625 | 13,462 | 11,704 | 5.7 | % | |||||||||||||||||||||
| Equity Securities (r) (s) | ||||||||||||||||||||||||||
| Banking, Finance, Insurance & Real Estate | ||||||||||||||||||||||||||
| PKS Holdings, LLC (warrant to purchase up to 0.8% of the equity) (h) | — | — | (t) | 11/30/2017 | 11/30/2027 | — | 116 | 428 | 0.2 | % | ||||||||||||||||
| 116 | 428 | 0.2 | % | |||||||||||||||||||||||
| Capital Equipment | ||||||||||||||||||||||||||
| MCP Shaw Acquisitionco, LLC (118,906 Class A-2 units) | — | — | (t) | 2/28/2020 | — | — | 119 | 109 | 0.1 | % | ||||||||||||||||
| 119 | 109 | 0.1 | % | |||||||||||||||||||||||
| Chemicals, Plastics & Rubber | ||||||||||||||||||||||||||
| Valudor Products, LLC (501,014 Class A-1 units) | n/a | 10.00% PIK | 6/18/2018 | — | — | 501 | — | 0.0 | % | |||||||||||||||||
| 501 | — | 0.0 | % | |||||||||||||||||||||||
| High Tech Industries | ||||||||||||||||||||||||||
| Answers Finance, LLC (76,539 shares of common stock) | — | — | (t) | 4/14/2017 | — | — | 2,344 | 54 | 0.0 | % | ||||||||||||||||
| Planful, Inc. (441,860 Class A units) | — | — | (t) | 12/28/2018 | — | — | 442 | 479 | 0.2 | % | ||||||||||||||||
| Recorded Future, Inc. (80,080 Class A units) (u) | — | — | (t) | 7/3/2019 | — | — | 80 | 85 | 0.1 | % | ||||||||||||||||
| 2,866 | 618 | 0.3 | % | |||||||||||||||||||||||
| Media: Advertising, Printing & Publishing | ||||||||||||||||||||||||||
| AdTheorent, Inc. (128,866 Class A voting units) | — | — | (t) | 12/22/2016 | — | — | 129 | 397 | 0.2 | % | ||||||||||||||||
| MC Sign Lessor Corp. (686 shares of common units) | — | — | (t) | 8/30/2019 | — | — | 872 | 645 | 0.3 | % | ||||||||||||||||
| InMobi Pte, Ltd. (warrant to purchase up to 2.8% of the equity) (h) (k) | — | — | (t) | 9/18/2015 | 9/18/2025 | — | — | 188 | 0.1 | % | ||||||||||||||||
| XanEdu Publishing, Inc. (49,479 Class A units) | n/a | 8.00% PIK | 1/28/2020 | — | — | 49 | 51 | 0.0 | % | |||||||||||||||||
| 1,050 | 1,281 | 0.6 | % | |||||||||||||||||||||||
| Media: Diversified & Production | ||||||||||||||||||||||||||
| Attom Intermediate Holdco, LLC (260,000 Class A units) | — | — | (t) | 1/4/2019 | — | — | 260 | 246 | 0.1 | % | ||||||||||||||||
| 260 | 246 | 0.1 | % | |||||||||||||||||||||||
| Retail | ||||||||||||||||||||||||||
| Forman Mills, Inc. (warrant to purchase up to 2.6% of the equity) | — | — | (t) | 1/14/2020 | 1/14/2029 | — | — | — | 0.0 | % | ||||||||||||||||
The Tie Bar Operating Company, LLC - Class A Preferred Units (1,275 units) |
— | — | (t) | 6/25/2013 | — | — | 87 | 63 | 0.0 | % | ||||||||||||||||
The Tie Bar Operating Company, LLC - Class B Preferred Units (1,275 units) |
— | — | (t) | 6/25/2013 | — | — | — | — | 0.0 | % | ||||||||||||||||
| 87 | 63 | 0.0 | % | |||||||||||||||||||||||
| Services: Business | ||||||||||||||||||||||||||
| APCO Worldwide, Inc. (100 Class A voting common stock) | — | — | (t) | 11/1/2017 | — | — | 395 | 282 | 0.1 | % | ||||||||||||||||
Atlas Sign Industries of FLA, LLC (warrant to purchase up to 0.8% of the equity) |
— | — | (t) | 5/14/2018 | 5/14/2026 | — | 125 | 31 | 0.0 | % | ||||||||||||||||
| 520 | 313 | 0.1 | % | |||||||||||||||||||||||
| Services: Consumer | ||||||||||||||||||||||||||
Education Corporation of America - Series G Preferred Stock (8,333 shares) |
n/a | 12.00% PIK | (m) | 9/3/2015 | — | — | 7,492 | 5,117 | 2.5 | % | ||||||||||||||||
| 7,492 | 5,117 | 2.5 | % | |||||||||||||||||||||||
| Wholesale | ||||||||||||||||||||||||||
| Nearly Natural, Inc. (152,174 Class A units) | — | — | (t) | 12/15/2017 | — | — | 152 | 144 | 0.1 | % | ||||||||||||||||
| 152 | 144 | 0.1 | % | |||||||||||||||||||||||
| Total Non-Controlled/Non-Affiliate Equity Securities | 13,163 | 8,319 | 4.0 | % | ||||||||||||||||||||||
| Total Non-Controlled/Non-Affiliate Company Investments | $ | 528,202 | $ | 501,494 | 244.2 | % | ||||||||||||||||||||
| Non-Controlled Affiliate Company Investments (v) | ||||||||||||||||||||||||||
| Senior Secured Loans | ||||||||||||||||||||||||||
| Banking, Finance, Insurance & Real Estate | ||||||||||||||||||||||||||
| American Community Homes, Inc. | L+10.00% | 11.50% PIK | 7/22/2014 | 12/31/2020 | 9,096 | $ | 9,089 | $ | 6,259 | 3.0 | % | |||||||||||||||
| American Community Homes, Inc. | L+14.50% | 16.00% PIK | 7/22/2014 | 12/31/2020 | 5,834 | 5,830 | 4,014 | 2.0 | % | |||||||||||||||||
| American Community Homes, Inc. | L+10.00% | 11.50% PIK | 3/17/2016 | 12/31/2020 | 688 | 688 | 474 | 0.2 | % | |||||||||||||||||
| American Community Homes, Inc. | L+10.00% | 11.50% PIK | 5/24/2017 | 12/31/2020 | 551 | 550 | 379 | 0.2 | % | |||||||||||||||||
| American Community Homes, Inc. | L+14.50% | 16.00% PIK | 5/24/2017 | 12/31/2020 | 314 | 313 | 216 | 0.1 | % | |||||||||||||||||
| American Community Homes, Inc. | L+10.00% | 11.50% PIK | 8/10/2018 | 12/31/2020 | 1,970 | 1,970 | 1,355 | 0.7 | % | |||||||||||||||||
| American Community Homes, Inc. | L+10.00% | 11.50% PIK | 3/29/2019 | 12/31/2020 | 3,693 | 3,693 | 2,541 | 1.2 | % | |||||||||||||||||
| American Community Homes, Inc. | L+10.00% | 11.50% PIK | 9/30/2019 | 12/31/2020 | 15 | 15 | 10 | 0.0 | % | |||||||||||||||||
| American Community Homes, Inc. | L+10.00% | 11.50% PIK | 12/30/2019 | 12/31/2020 | 84 | 84 | 58 | 0.0 | % | |||||||||||||||||
| American Community Homes, Inc. (Revolver) (f) | L+10.00% | 9.50%
Cash/ 2.00% PIK |
3/30/2020 | 12/31/2020 | 2,500 | 1,667 | 1,147 | 0.6 | % | |||||||||||||||||
| 24,745 | 23,899 | 16,453 | 8.0 | % | ||||||||||||||||||||||
| 10 |
MONROE CAPITAL CORPORATION
CONSOLIDATED SCHEDULE OF INVESTMENTS – (continued)
(unaudited)
March 31, 2020
(in thousands, except for shares and units)
| Portfolio Company (a) | Spread Above Index (b) | Interest Rate |
Acquisition Date (c) | Maturity | Principal | Amortized Cost | Fair Value (d) | %
of Net Assets (e) | ||||||||||||||||||
| Containers, Packaging & Glass | ||||||||||||||||||||||||||
| Summit Container Corporation | L+8.00% | 9.00% | 12/5/2013 | 1/6/2021 | 3,259 | $ | 3,269 | $ | 2,800 | 1.4 | % | |||||||||||||||
| Summit Container Corporation (Revolver) (f) | L+8.00% | 9.00% | 6/15/2018 | 1/6/2021 | 7,000 | 4,302 | 4,217 | 2.0 | % | |||||||||||||||||
| 10,259 | 7,571 | 7,017 | 3.4 | % | ||||||||||||||||||||||
| Healthcare & Pharmaceuticals | ||||||||||||||||||||||||||
| Ascent Midco, LLC (i) | L+5.75% | 6.75% | 2/5/2020 | 2/5/2025 | 6,983 | 6,847 | 6,717 | 3.3 | % | |||||||||||||||||
| Ascent Midco, LLC (Delayed Draw) (f) (g) (i) | L+5.75% | 6.75% | 2/5/2020 | 2/5/2025 | 2,838 | — | — | 0.0 | % | |||||||||||||||||
| Ascent Midco, LLC (Revolver) (f) | L+5.75% | 6.75% | 2/5/2020 | 2/5/2025 | 1,129 | 734 | 706 | 0.3 | % | |||||||||||||||||
| SHI Holdings, Inc. (i) | L+10.75% | 11.74% PIK | (m) | 7/10/2014 | 12/31/2020 | 2,899 | 2,897 | 1,180 | 0.6 | % | ||||||||||||||||
| SHI Holdings, Inc. (Revolver) (f) | L+10.75% | 11.74% PIK | (m) | 7/10/2014 | 12/31/2020 | 4,667 | 4,585 | 1,868 | 0.9 | % | ||||||||||||||||
| 18,516 | 15,063 | 10,471 | 5.1 | % | ||||||||||||||||||||||
| Retail | ||||||||||||||||||||||||||
| Luxury Optical Holdings Co. | L+8.00% | 9.00% PIK | (m) | 9/12/2014 | 9/30/2020 | 4,953 | 4,949 | 2,957 | 1.4 | % | ||||||||||||||||
| Luxury Optical Holdings Co. | L+11.50% | 12.50% | (m) | 9/29/2017 | 9/30/2020 | 624 | 624 | 615 | 0.3 | % | ||||||||||||||||
| Luxury Optical Holdings Co. (Revolver) | L+8.00% | 9.00% PIK | (m) | 9/12/2014 | 9/30/2020 | 228 | 228 | 136 | 0.1 | % | ||||||||||||||||
| 5,805 | 5,801 | 3,708 | 1.8 | % | ||||||||||||||||||||||
| Services: Business | ||||||||||||||||||||||||||
| Curion Holdings, LLC (i) | n/a | 14.00% PIK | (m) | 5/2/2017 | 5/2/2022 | 4,226 | 4,189 | 3,011 | 1.5 | % | ||||||||||||||||
| Curion Holdings, LLC (Revolver) (f) | n/a | 14.00% PIK | (m) | 5/2/2017 | 5/2/2022 | 594 | 451 | 440 | 0.2 | % | ||||||||||||||||
| 4,820 | 4,640 | 3,451 | 1.7 | % | ||||||||||||||||||||||
| Services: Consumer | ||||||||||||||||||||||||||
| New England College of Business and Finance, LLC (Revolver) (f) | L+11.00% | 12.58% | 6/25/2019 | 6/30/2021 | 1,305 | 1,260 | 1,260 | 0.6 | % | |||||||||||||||||
| 1,305 | 1,260 | 1,260 | 0.6 | % | ||||||||||||||||||||||
| Total Non-Controlled Affiliate Senior Secured Loans | 65,450 | 58,234 | 42,360 | 20.6 | % | |||||||||||||||||||||
| Unitranche Secured Loans (o) | ||||||||||||||||||||||||||
| Consumer Goods: Non-Durable | ||||||||||||||||||||||||||
| Incipio, LLC (w) | L+8.50% | 10.08% PIK | (m) | 12/26/2014 | 8/22/2022 | 14,701 | 14,677 | 6,027 | 2.9 | % | ||||||||||||||||
| Incipio, LLC (x) | L+8.50% | 10.08% PIK | 3/9/2018 | 8/22/2022 | 3,914 | 3,914 | 3,811 | 1.9 | % | |||||||||||||||||
| Incipio, LLC | L+8.50% | 10.08% PIK | 7/6/2018 | 8/22/2022 | 1,663 | 1,663 | 1,631 | 0.8 | % | |||||||||||||||||
| Incipio, LLC | L+8.50% | 10.08% PIK | 1/15/2020 | 8/22/2022 | 1,423 | 1,423 | 1,395 | 0.7 | % | |||||||||||||||||
| Incipio, LLC | L+8.50% | 10.08% PIK | 4/17/2019 | 8/22/2022 | 710 | 710 | 696 | 0.3 | % | |||||||||||||||||
| 22,411 | 22,387 | 13,560 | 6.6 | % | ||||||||||||||||||||||
| Total Non-Controlled Affiliate Unitranche Secured Loans | 22,411 | 22,387 | 13,560 | 6.6 | % | |||||||||||||||||||||
| Junior Secured Loans | ||||||||||||||||||||||||||
| Consumer Goods: Non-Durable | ||||||||||||||||||||||||||
| Incipio, LLC (y) | n/a | 10.70% PIK | (m) | 6/18/2018 | 8/22/2022 | 3,766 | — | — | 0.0 | % | ||||||||||||||||
| Incipio, LLC (z) | n/a | 10.70% PIK | (m) | 6/18/2018 | 8/22/2022 | 7,194 | — | — | 0.0 | % | ||||||||||||||||
| 10,960 | — | — | 0.0 | % | ||||||||||||||||||||||
| Services: Business | ||||||||||||||||||||||||||
| Curion Holdings, LLC (i) | n/a | 15.00% PIK | (m) | 8/17/2018 | 1/2/2023 | 1,720 | 1 | — | 0.0 | % | ||||||||||||||||
| Curion Holdings, LLC (i) | n/a | 15.00% PIK | (m) | 8/17/2018 | 1/2/2023 | 44 | — | — | 0.0 | % | ||||||||||||||||
| 1,764 | 1 | — | 0.0 | % | ||||||||||||||||||||||
| Total Non-Controlled Affiliate Company Junior Secured Loans | 12,724 | 1 | — | 0.0 | % | |||||||||||||||||||||
| Equity Securities (s) (v) | ||||||||||||||||||||||||||
| Banking, Finance, Insurance & Real Estate | ||||||||||||||||||||||||||
American Community Homes, Inc. (warrant to purchase up to 22.3% of the equity) |
— | — | (t) | 10/9/2014 | 12/18/2024 | — | — | — | 0.0 | % | ||||||||||||||||
| — | — | 0.0 | % | |||||||||||||||||||||||
| Consumer Goods: Non-Durable | ||||||||||||||||||||||||||
| Incipio, LLC (1,774 shares of Series C common units) | — | — | (t) | 7/6/2018 | — | — | — | — | 0.0 | % | ||||||||||||||||
| — | — | 0.0 | % | |||||||||||||||||||||||
| Containers, Packaging & Glass | ||||||||||||||||||||||||||
Summit Container Corporation (warrant to purchase up to 19.5% of the equity) |
— | — | (t) | 1/6/2014 | 1/6/2024 | — | — | — | 0.0 | % | ||||||||||||||||
| — | — | 0.0 | % | |||||||||||||||||||||||
| Healthcare & Pharmaceuticals | ||||||||||||||||||||||||||
| Ascent Midco, LLC (2,032,258 Class A units) | n/a | 8.00% PIK | 2/5/2020 | — | — | 2,032 | 1,978 | 1.0 | % | |||||||||||||||||
| SHI Holdings, Inc. (24 shares of common stock) | — | — | (t) | 12/14/2016 | — | — | 27 | — | 0.0 | % | ||||||||||||||||
| 2,059 | 1,978 | 1.0 | % | |||||||||||||||||||||||
| Retail | ||||||||||||||||||||||||||
| Luxury Optical Holdings Co. (86 shares of common stock) | — | — | (t) | 9/29/2017 | — | — | — | — | 0.0 | % | ||||||||||||||||
| — | — | 0.0 | % | |||||||||||||||||||||||
| Services: Business | ||||||||||||||||||||||||||
| Curion Holdings, LLC (58,779 shares of common stock) | — | — | (t) | 8/17/2018 | — | — | — | — | 0.0 | % | ||||||||||||||||
| — | — | 0.0 | % | |||||||||||||||||||||||
| Services: Consumer | ||||||||||||||||||||||||||
| New England College of Business and Finance, LLC (20.8% of units) | — | — | (t) | 6/21/2019 | — | — | 1,458 | 120 | 0.1 | % | ||||||||||||||||
| 3,517 | 2,098 | 1.1 | % | |||||||||||||||||||||||
| Total Non-Controlled Affiliate Equity Securities | 3,517 | 2,098 | 1.1 | % | ||||||||||||||||||||||
| Total Non-Controlled Affiliate Company Investments | $ | 84,139 | $ | 58,018 | 28.3 | % | ||||||||||||||||||||
| Controlled Affiliate Company Investments (aa) | ||||||||||||||||||||||||||
| Equity Securities | ||||||||||||||||||||||||||
| Investment Funds & Vehicles | ||||||||||||||||||||||||||
| MRCC Senior Loan Fund I, LLC (50.0% of the equity interests) (h) | — | — | 10/31/2017 | — | — | $ | 42,150 | $ | 31,325 | 15.2 | % | |||||||||||||||
| Total Controlled Affiliate Equity Securities | 42,150 | 31,325 | 15.2 | % | ||||||||||||||||||||||
| Total Controlled Affiliate Company Investments | $ | 42,150 | $ | 31,325 | 15.2 | % | ||||||||||||||||||||
| TOTAL INVESTMENTS | $ | 654,491 | $ | 590,837 | 287.7 | % | ||||||||||||||||||||
| 11 |
MONROE CAPITAL CORPORATION
CONSOLIDATED SCHEDULE OF INVESTMENTS – (continued)
(unaudited)
March 31, 2020
(in thousands, except for shares and units)
Derivative Instruments
Foreign currency forward contracts
| Notional Amount | Notional Amount | Unrealized Gain | ||||||||||||||
| Description | to be Purchased | to be Sold | Counterparty | Settlement Date | (Loss) | |||||||||||
| Foreign currency forward contract | $ | 132 | £ | 103 | Bannockburn Global Forex, LLC | 4/1/2020 | $ | 4 | ||||||||
| Foreign currency forward contract | $ | 130 | £ | 102 | Bannockburn Global Forex, LLC | 5/5/2020 | 4 | |||||||||
| Foreign currency forward contract | $ | 295 | £ | 230 | Bannockburn Global Forex, LLC | 5/29/2020 | 9 | |||||||||
| Foreign currency forward contract | $ | 34 | £ | 27 | Bannockburn Global Forex, LLC | 6/1/2020 | 1 | |||||||||
| Foreign currency forward contract | $ | 296 | £ | 230 | Bannockburn Global Forex, LLC | 8/28/2020 | 9 | |||||||||
| Foreign currency forward contract | $ | 35 | £ | 28 | Bannockburn Global Forex, LLC | 9/3/2020 | 1 | |||||||||
| Foreign currency forward contract | $ | 294 | £ | 229 | Bannockburn Global Forex, LLC | 11/30/2020 | 10 | |||||||||
| Foreign currency forward contract | $ | 34 | £ | 26 | Bannockburn Global Forex, LLC | 12/2/2020 | 1 | |||||||||
| $ | 39 | |||||||||||||||
| (a) | All of our investments are issued by eligible portfolio companies, as defined in the Investment Company Act of 1940 (the “1940 Act”), unless otherwise noted. All of our investments are issued by U.S. portfolio companies unless otherwise noted. |
| (b) | The majority of the investments bear interest at a rate that may be determined by reference to the London Interbank Offered Rate (“LIBOR” or “L”) or Prime Rate (“Prime” or “P”) which reset daily, monthly, quarterly, or semiannually. For each such investment, the Company has provided the spread over LIBOR or Prime and the current contractual interest rate in effect at March 31, 2020. Certain investments are subject to a LIBOR or Prime interest rate floor, or rate cap. |
| (c) | Except as otherwise noted, all of the Company’s portfolio company investments, which as of March 31, 2020 represented 287.7% of the Company’s net assets or 95.2% of the Company’s total assets, are subject to legal restrictions on sales. |
| (d) | Because there is no readily available market value for these investments, the fair value of these investments is determined in good faith using significant unobservable inputs by our board of directors as required by the 1940 Act. (See Note 4 in the accompanying notes to the consolidated financial statements.) |
| (e) | Percentages are based on net assets of $205,352 as of March 31, 2020. |
| (f) | All or a portion of this commitment was unfunded at March 31, 2020. As such, interest is earned only on the funded portion of this commitment. |
| (g) | This delayed draw loan requires that certain financial covenants be met by the portfolio company prior to any fundings. |
| (h) | This investment is treated as a non-qualifying investment under Section 55(a) of the 1940 Act. Under the 1940 Act, the Company may not acquire any non-qualifying asset unless, at the time the acquisition is made, qualifying assets represent at least 70% of the Company’s total assets. As of March 31, 2020, non-qualifying assets totaled 18.4% of the Company’s total assets. |
| (i) | All of this loan is held in the Company’s wholly-owned subsidiary, Monroe Capital Corporation SBIC, LP, and is therefore not collateral to the Company’s revolving credit facility. |
| (j) | This investment represents a note convertible to preferred shares of the borrower. |
| (k) | This is an international company. |
| (l) | This is a demand note with no stated maturity. |
| (m) | This position was on non-accrual status as of March 31, 2020, meaning that the Company has ceased accruing interest income on the position. See Note 2 in the accompanying notes to the consolidated financial statements for additional information on the Company’s accounting policies. |
| (n) | This loan is denominated in Great Britain pounds and is translated into U.S. dollars as of the valuation date. |
| (o) | The Company structures its unitranche secured loans as senior secured loans. The Company obtains security interests in the assets of these portfolio companies that serve as collateral in support of the repayment of these loans. This collateral may take the form of first-priority liens on the assets of a portfolio company. Generally, the Company syndicates a “first out” portion of the loan to an investor and retains a “last out” portion of the loan, in which case the “first out” portion of the loan will generally receive priority with respect to payments of principal, interest and any other amounts due thereunder. Unitranche structures combine characteristics of traditional first lien senior secured as well as second lien and subordinated loans and the Company’s unitranche secured loans will expose the Company to the risks associated with second lien and subordinated loans and may limit the Company’s recourse or ability to recover collateral upon a portfolio company’s bankruptcy. Unitranche secured loans typically provide for moderate loan amortization in the initial years of the facility, with the majority of the amortization deferred until loan maturity. Unitranche secured loans generally allow the borrower to make a large lump sum payment of principal at the end of the loan term, and there is a risk of loss if the borrower is unable to pay the lump sum or refinance the amount owed at maturity. In many cases the Company, together with its affiliates, are the sole or majority lender of these unitranche secured loans, which can afford the Company additional influence with a borrower in terms of monitoring and, if necessary, remediation in the event of underperformance. |
| (p) | A portion of this loan (principal of $9,258) is held in the Company’s wholly-owned subsidiary, Monroe Capital Corporation SBIC, LP, and is therefore not collateral to the Company’s revolving credit facility. |
| (q) | A portion of this loan (principal of $525) is held in the Company’s wholly-owned subsidiary, Monroe Capital Corporation SBIC, LP, and is therefore not collateral to the Company’s revolving credit facility. |
| (r) | Represents less than 5% ownership of the portfolio company’s voting securities. |
| (s) | Ownership of certain equity investments may occur through a holding company or partnership. |
| (t) | Represents a non-income producing security. |
| (u) | As of March 31, 2020, the Company was party to a subscription agreement with a commitment to fund an additional equity investment of $16. |
| (v) | As defined in the 1940 Act, the Company is deemed to be an “Affiliated Person” of the portfolio company as it owns 5% or more of the portfolio company’s voting securities. See Note 5 in the accompanying notes to the consolidated financial statements for additional information on transactions in which the issuer was an Affiliated Person (but not a portfolio company that the Company is deemed to control). |
| (w) | A portion of this loan (principal of $5,390) is held in the Company’s wholly-owned subsidiary, Monroe Capital Corporation SBIC, LP, and is therefore not collateral to the Company’s revolving credit facility. |
| (x) | A portion of this loan (principal of $49) is held in the Company’s wholly-owned subsidiary, Monroe Capital Corporation SBIC, LP, and is therefore not collateral to the Company’s revolving credit facility. |
| (y) | A portion of this loan (principal of $1,015) is held in the Company’s wholly-owned subsidiary, Monroe Capital Corporation SBIC, LP, and is therefore not collateral to the Company’s revolving credit facility. |
| (z) | A portion of this loan (principal of $1,938) is held in the Company’s wholly-owned subsidiary, Monroe Capital Corporation SBIC, LP, and is therefore not collateral to the Company’s revolving credit facility. |
| (aa) | As defined in the 1940 Act, the Company is deemed to be both an “Affiliated Person” of and to “Control” this portfolio company as it owns more than 25% in company’s voting securities. See Note 5 in the accompanying notes to the consolidated financial statements for additional information on transactions in which the issuer was both an Affiliated Person and a portfolio company that the Company is deemed to Control. |
n/a - not applicable
See Notes to Consolidated Financial Statements.
| 12 |
CONSOLIDATED SCHEDULE OF INVESTMENTS
December 31, 2019
(in thousands, except for shares and units)
| Portfolio Company (a) | Spread
Above Index (b) |
Interest Rate |
Acquisition
Date (c) |
Maturity | Principal | Amortized
Cost |
Fair Value (d) |
%
of Net Assets (e) |
||||||||||||||||||
| Non-Controlled/Non-Affiliate Company Investments | ||||||||||||||||||||||||||
| Senior Secured Loans | ||||||||||||||||||||||||||
| Automotive | ||||||||||||||||||||||||||
| Hastings Manufacturing Company | L+8.25% | 10.05 | % | 4/24/2018 | 4/24/2023 | 2,812 | $ | 2,771 | $ | 2,705 | 1.0 | % | ||||||||||||||
| Magneto & Diesel Acquisition, Inc. | L+5.50% | 7.30 | % | 12/18/2018 | 12/18/2023 | 4,950 | 4,877 | 4,957 | 2.0 | % | ||||||||||||||||
| Magneto & Diesel Acquisition, Inc. (Revolver) (f) | L+5.50% | 7.30 | % | 12/18/2018 | 12/18/2023 | 500 | 125 | 125 | 0.1 | % | ||||||||||||||||
| 8,262 | 7,773 | 7,787 | 3.1 | % | ||||||||||||||||||||||
| Banking, Finance, Insurance & Real Estate | ||||||||||||||||||||||||||
| 777 SPV I LLC (Delayed Draw) (g) (h) | L+8.50% | 10.30 | % | 4/15/2019 | 4/14/2023 | 5,325 | 5,267 | 5,341 | 2.1 | % | ||||||||||||||||
| Echelon Funding I, LLC (h) | L+7.50% | 9.28 | % | 12/31/2019 | 1/11/2021 | 2,205 | 2,172 | 2,204 | 0.9 | % | ||||||||||||||||
| Echelon Funding I, LLC (Delayed Draw) (f) (g) (h) | L+7.50% | 9.19 | % | 2/24/2017 | 1/11/2021 | 14,175 | 10,200 | 10,197 | 4.1 | % | ||||||||||||||||
| HFZ Capital Group, LLC (h) | L+10.00% | 12.10 | % | 10/20/2017 | 11/25/2020 | 18,000 | 17,991 | 17,995 | 7.2 | % | ||||||||||||||||
| HFZ Member RB Portfolio, LLC (h) | L+12.00% | 14.10 | % | 10/30/2018 | 10/29/2021 | 9,780 | 9,765 | 9,765 | 3.9 | % | ||||||||||||||||
| Kudu Investment Holdings, LLC (h) | L+6.25% | 8.18 | % | 12/23/2019 | 12/23/2025 | 5,500 | 5,404 | 5,404 | 2.2 | % | ||||||||||||||||
| Kudu Investment Holdings, LLC (Delayed Draw) (f) (g) (h) | L+6.25% | 8.18 | % | 12/23/2019 | 12/23/2025 | 3,667 | — | — | 0.0 | % | ||||||||||||||||
| Kudu Investment Holdings, LLC (Revolver) (f) (h) | L+6.25% | 8.18 | % | 12/23/2019 | 12/23/2025 | 482 | — | — | 0.0 | % | ||||||||||||||||
| Liftforward SPV II, LLC (h) | L+10.75% | 12.55 | % | 11/10/2016 | 11/10/2020 | 3,240 | 3,235 | 3,240 | 1.3 | % | ||||||||||||||||
| PKS Holdings, LLC (h) | L+14.25% | 15.94 | % | 11/30/2017 | 11/30/2022 | 1,645 | 1,512 | 1,656 | 0.7 | % | ||||||||||||||||
| PKS Holdings, LLC (Revolver) (f) (h) | L+14.25% | 15.94 | % | 11/30/2017 | 11/30/2022 | 80 | — | — | 0.0 | % | ||||||||||||||||
| TCP-NG (U.S.), LLC (h) | L+7.25% | 9.21 | % | 8/23/2019 | 8/22/2024 | 2,925 | 2,880 | 2,919 | 1.2 | % | ||||||||||||||||
| TCP-NG (U.S.), LLC (Revolver) (f) (h) | L+7.25% | 9.21 | % | 8/23/2019 | 8/22/2024 | 180 | — | — | 0.0 | % | ||||||||||||||||
| 67,204 | 58,426 | 58,721 | 23.6 | % | ||||||||||||||||||||||
| Beverage, Food & Tobacco | ||||||||||||||||||||||||||
| California Pizza Kitchen, Inc. | L+6.00% | 7.91 | % | 8/19/2016 | 8/23/2022 | 6,772 | 6,737 | 5,910 | 2.4 | % | ||||||||||||||||
| Toojay's Management LLC | L+5.50% | 7.30 | % | 10/26/2018 | 10/26/2022 | 3,465 | 3,413 | 3,472 | 1.4 | % | ||||||||||||||||
| Toojay's Management LLC | L+5.50% | 7.30 | % | 10/26/2018 | 10/26/2022 | 476 | 476 | 476 | 0.2 | % | ||||||||||||||||
| Toojay's Management LLC (Revolver) (f) | L+5.50% | 7.30 | % | 10/26/2018 | 10/26/2022 | 318 | 239 | 238 | 0.1 | % | ||||||||||||||||
| 11,031 | 10,865 | 10,096 | 4.1 | % | ||||||||||||||||||||||
| Chemicals, Plastics & Rubber | ||||||||||||||||||||||||||
| Midwest Composite Technologies, LLC (i) | L+6.50% | 8.30 | % | 12/2/2019 | 8/31/2023 | 14,962 | 14,667 | 14,980 | 6.0 | % | ||||||||||||||||
| Midwest Composite Technologies, LLC | L+6.50% | 8.30 | % | 8/31/2018 | 8/31/2023 | 889 | 876 | 890 | 0.4 | % | ||||||||||||||||
| Midwest Composite Technologies, LLC (Delayed Draw) (f) (g) | L+6.50% | 8.30 | % | 8/31/2018 | 8/31/2023 | 510 | 60 | 60 | 0.0 | % | ||||||||||||||||
| Midwest Composite Technologies, LLC (Revolver) (f) | L+6.50% | 8.30 | % | 8/31/2018 | 8/31/2023 | 90 | — | — | 0.0 | % | ||||||||||||||||
| Valudor Products, LLC | L+7.50% | 9.30 | % | 6/18/2018 | 6/19/2023 | 1,563 | 1,539 | 1,522 | 0.6 | % | ||||||||||||||||
| Valudor Products, LLC (j) | L+7.50% | 9.30 | % | 6/18/2018 | 6/19/2023 | 211 | 206 | 205 | 0.1 | % | ||||||||||||||||
| Valudor Products, LLC (Revolver) (f) | L+9.50% | 11.30 | % | 6/18/2018 | 6/19/2023 | 818 | 325 | 318 | 0.1 | % | ||||||||||||||||
| 19,043 | 17,673 | 17,975 | 7.2 | % | ||||||||||||||||||||||
| Construction & Building | ||||||||||||||||||||||||||
| Cali Bamboo, LLC | L+7.00% | 8.80 | % | 7/10/2015 | 7/10/2020 | 7,855 | 7,822 | 7,602 | 3.0 | % | ||||||||||||||||
| Cali Bamboo, LLC (Revolver) (f) | L+7.00% | 8.80 | % | 7/10/2015 | 7/10/2020 | 2,165 | 930 | 900 | 0.4 | % | ||||||||||||||||
| Dude Solutions Holdings, Inc. | L+7.00% | 8.80 | % | 6/14/2019 | 6/13/2025 | 10,000 | 9,787 | 9,970 | 4.0 | % | ||||||||||||||||
| Dude Solutions Holdings, Inc. (Revolver) (f) | L+7.00% | 8.80 | % | 6/14/2019 | 6/13/2025 | 1,304 | — | — | 0.0 | % | ||||||||||||||||
| 21,324 | 18,539 | 18,472 | 7.4 | % | ||||||||||||||||||||||
| Consumer Goods: Durable | ||||||||||||||||||||||||||
| Nova Wildcat Amerock, LLC | L+5.75% | 7.55 | % | 10/12/2018 | 10/12/2023 | 9,182 | 9,033 | 9,138 | 3.7 | % | ||||||||||||||||
| Nova Wildcat Amerock, LLC (Revolver) (f) | L+5.75% | 7.55 | % | 10/12/2018 | 10/12/2023 | 931 | — | — | 0.0 | % | ||||||||||||||||
| Parterre Flooring & Surface Systems, LLC (i) | L+9.00% | 10.80 | % | 8/22/2017 | 8/22/2022 | 8,550 | 8,448 | 7,486 | 3.0 | % | ||||||||||||||||
| Parterre Flooring & Surface Systems, LLC (Revolver) | L+9.00% | 10.80 | % | 8/22/2017 | 8/22/2022 | 696 | 696 | 609 | 0.2 | % | ||||||||||||||||
| 19,359 | 18,177 | 17,233 | 6.9 | % | ||||||||||||||||||||||
| Consumer Goods: Non-Durable | ||||||||||||||||||||||||||
| Quirch Foods Holdings, LLC | L+6.00% | 7.79 | % | 2/14/2019 | 12/19/2025 | 1,980 | 1,962 | 1,980 | 0.8 | % | ||||||||||||||||
| 1,980 | 1,962 | 1,980 | 0.8 | % | ||||||||||||||||||||||
| Energy: Oil & Gas | ||||||||||||||||||||||||||
| BJ Services, LLC | L+7.00% | 8.91 | % | 1/28/2019 | 1/3/2023 | 4,331 | 4,296 | 4,306 | 1.7 | % | ||||||||||||||||
| 4,331 | 4,296 | 4,306 | 1.7 | % | ||||||||||||||||||||||
| Environmental Industries | ||||||||||||||||||||||||||
| StormTrap, LLC | L+5.50% | 7.30 | % | 12/10/2018 | 12/8/2023 | 7,920 | 7,804 | 7,609 | 3.0 | % | ||||||||||||||||
| StormTrap, LLC (Revolver) (f) | L+5.50% | 7.30 | % | 12/10/2018 | 12/8/2023 | 432 | — | — | 0.0 | % | ||||||||||||||||
| Synergy Environmental Corporation (i) | L+8.00% | 9.80 | % | 4/29/2016 | 9/30/2021 | 2,893 | 2,869 | 2,884 | 1.2 | % | ||||||||||||||||
| Synergy Environmental Corporation (i) | L+8.00% | 9.80 | % | 4/29/2016 | 9/30/2021 | 484 | 479 | 482 | 0.2 | % | ||||||||||||||||
| Synergy Environmental Corporation | L+8.00% | 9.80 | % | 4/29/2016 | 9/30/2021 | 827 | 827 | 824 | 0.3 | % | ||||||||||||||||
| Synergy Environmental Corporation (Revolver) (f) | L+8.00% | 9.80 | % | 4/29/2016 | 9/30/2021 | 671 | 203 | 202 | 0.1 | % | ||||||||||||||||
| 13,227 | 12,182 | 12,001 | 4.8 | % | ||||||||||||||||||||||
| 13 |
MONROE CAPITAL CORPORATION
CONSOLIDATED SCHEDULE OF INVESTMENTS – (continued)
December 31, 2019
(in thousands, except for shares and units)
| Portfolio Company (a) | Spread
Above Index (b) |
Interest Rate |
Acquisition
Date (c) |
Maturity | Principal | Amortized
Cost |
Fair Value (d) |
%
of Net Assets (e) |
||||||||||||||||||
| Healthcare & Pharmaceuticals | ||||||||||||||||||||||||||
| American Optics Holdco, Inc. (h) (k) | L+7.00% | 8.80 | % | 9/13/2017 | 9/13/2022 | 4,210 | $ | 4,159 | $ | 4,185 | 1.7 | % | ||||||||||||||
| American Optics Holdco, Inc. (h) (k) | L+7.00% | 8.80 | % | 9/13/2017 | 9/13/2022 | 1,637 | 1,614 | 1,627 | 0.7 | % | ||||||||||||||||
| American Optics Holdco, Inc. (Revolver) (f) (h) (k) | L+7.00% | 8.80 | % | 9/13/2017 | 9/13/2022 | 440 | — | — | 0.0 | % | ||||||||||||||||
| American Optics Holdco, Inc. (Revolver) (f) (h) (k) | L+7.00% | 8.80 | % | 9/13/2017 | 9/13/2022 | 440 | — | — | 0.0 | % | ||||||||||||||||
| Apotheco, LLC | L+5.50% | 7.30 | % | 4/8/2019 | 4/8/2024 | 3,482 | 3,420 | 3,482 | 1.4 | % | ||||||||||||||||
| Apotheco, LLC (Delayed Draw) (f) (g) | L+5.50% | 7.30 | % | 4/8/2019 | 4/8/2024 | 1,647 | — | — | 0.0 | % | ||||||||||||||||
| Apotheco, LLC (Revolver) (f) | L+5.50% | 7.30 | % | 4/8/2019 | 4/8/2024 | 909 | 341 | 341 | 0.1 | % | ||||||||||||||||
| Familia Dental Group Holdings, LLC (i) | L+8.75% | 9.80%
Cash/ 0.75% PIK |
4/8/2016 | 4/8/2021 | 5,019 | 4,993 | 4,726 | 1.9 | % | |||||||||||||||||
| Familia Dental Group Holdings, LLC | L+8.75% | 9.80%
Cash/ 0.75% PIK |
4/8/2016 | 4/8/2021 | 483 | 483 | 455 | 0.2 | % | |||||||||||||||||
| Familia Dental Group Holdings, LLC (Revolver) (f) | L+8.75% | 9.80%
Cash/ 0.75% PIK |
4/8/2016 | 4/8/2021 | 573 | 372 | 351 | 0.1 | % | |||||||||||||||||
| Rockdale Blackhawk, LLC (DIP Facility) | n/a | 15.10 | % | 8/30/2018 | n/a | (l) | 198 | 198 | 198 | 0.1 | % | |||||||||||||||
| Rockdale Blackhawk, LLC (DIP Facility) | n/a | 15.10 | % | 8/6/2018 | n/a | (l) | 8,877 | 8,877 | 10,169 | 4.1 | % | |||||||||||||||
| Rockdale Blackhawk, LLC | L+13.00% | 14.80 | %(m) | 3/31/2015 | 3/31/2020 | 10,923 | 10,465 | 19,171 | 7.7 | % | ||||||||||||||||
| 38,838 | 34,922 | 44,705 | 18.0 | % | ||||||||||||||||||||||
| High Tech Industries | ||||||||||||||||||||||||||
| Host Analytics, Inc. | L+6.00% | 7.69 | % | 12/28/2018 | 12/28/2023 | 9,500 | 9,340 | 9,519 | 3.8 | % | ||||||||||||||||
| Host Analytics, Inc. (Revolver) (f) | L+6.00% | 7.69 | % | 12/28/2018 | 12/28/2023 | 442 | — | — | 0.0 | % | ||||||||||||||||
| Mindbody, Inc. | L+7.00% | 8.79 | % | 2/15/2019 | 2/14/2025 | 6,333 | 6,223 | 6,311 | 2.5 | % | ||||||||||||||||
| Mindbody, Inc. (Revolver) (f) | L+7.00% | 8.79 | % | 2/15/2019 | 2/14/2025 | 667 | — | — | 0.0 | % | ||||||||||||||||
| Newforma, Inc. (i) | L+5.50% | 7.46 | % | 6/30/2017 | 6/30/2022 | 13,251 | 13,139 | 13,251 | 5.3 | % | ||||||||||||||||
| Newforma, Inc. (Revolver) (f) | L+5.50% | 7.46 | % | 6/30/2017 | 6/30/2022 | 1,250 | — | — | 0.0 | % | ||||||||||||||||
| Prototek Sheetmetal Fabrication, LLC | L+7.50% | 9.30 | % | 12/11/2017 | 12/12/2022 | 3,360 | 3,316 | 3,335 | 1.3 | % | ||||||||||||||||
| Prototek Sheetmetal Fabrication, LLC | L+7.50% | 9.30 | % | 6/27/2019 | 12/12/2022 | 1,596 | 1,568 | 1,584 | 0.6 | % | ||||||||||||||||
| Prototek Sheetmetal Fabrication, LLC | L+7.50% | 9.30 | % | 12/11/2017 | 12/12/2022 | 2,295 | 2,295 | 2,277 | 0.9 | % | ||||||||||||||||
| Prototek Sheetmetal Fabrication, LLC (Revolver) (f) | L+7.50% | 9.30 | % | 12/11/2017 | 12/12/2022 | 233 | — | — | 0.0 | % | ||||||||||||||||
| Recorded Future, Inc. | L+6.75% | 8.55 | % | 7/3/2019 | 7/3/2025 | 7,333 | 7,193 | 7,331 | 3.0 | % | ||||||||||||||||
| Recorded Future, Inc. (Delayed Draw) (f) (g) | L+6.75% | 8.55 | % | 7/3/2019 | 7/3/2025 | 587 | — | — | 0.0 | % | ||||||||||||||||
| Recorded Future, Inc. (Revolver) (f) | L+6.75% | 8.55 | % | 7/3/2019 | 7/3/2025 | 880 | — | — | 0.0 | % | ||||||||||||||||
| RPL Bidco Limited (h) (k) (n) | L+7.50% | 8.28 | % | 11/9/2017 | 11/9/2023 | 14,225 | 14,062 | 14,225 | 5.7 | % | ||||||||||||||||
| RPL Bidco Limited (h) (k) (n) | L+7.50% | 8.28 | % | 5/22/2018 | 11/9/2023 | 1,723 | 1,639 | 1,723 | 0.7 | % | ||||||||||||||||
| RPL Bidco Limited (Revolver) (f) (h) (k) (n) | L+7.50% | 8.28 | % | 11/9/2017 | 11/9/2023 | 530 | — | — | 0.0 | % | ||||||||||||||||
| WillowTree, LLC | L+5.50% | 7.30 | % | 10/9/2018 | 10/9/2023 | 7,900 | 7,788 | 7,916 | 3.2 | % | ||||||||||||||||
| WillowTree, LLC (Revolver) (f) | L+5.50% | 7.30 | % | 10/9/2018 | 10/9/2023 | 1,000 | 945 | 945 | 0.4 | % | ||||||||||||||||
| 73,105 | 67,508 | 68,417 | 27.4 | % | ||||||||||||||||||||||
| Media: Advertising, Printing & Publishing | ||||||||||||||||||||||||||
| AdTheorent, Inc. | L+8.50% | 10.19 | % | 12/22/2016 | 12/22/2021 | 3,398 | 3,367 | 3,393 | 1.4 | % | ||||||||||||||||
| Destination Media, Inc. (i) | L+5.50% | 7.30 | % | 4/7/2017 | 4/7/2022 | 4,725 | 4,687 | 4,772 | 1.9 | % | ||||||||||||||||
| Destination Media, Inc. (Revolver) (f) | L+5.50% | 7.30 | % | 4/7/2017 | 4/7/2022 | 542 | — | — | 0.0 | % | ||||||||||||||||
| MC Sign Lessor Corp. | L+7.00% | 8.69 | % | 12/22/2017 | 8/30/2024 | 15,720 | 15,639 | 15,674 | 6.3 | % | ||||||||||||||||
| MC Sign Lessor Corp. (Revolver) (f) | L+7.00% | 8.69 | % | 12/22/2017 | 8/30/2024 | 3,490 | 1,047 | 1,047 | 0.4 | % | ||||||||||||||||
| 27,875 | 24,740 | 24,886 | 10.0 | % | ||||||||||||||||||||||
| Media: Broadcasting & Subscription | ||||||||||||||||||||||||||
| Vice Group Holding, Inc. | L+12.00% | 5.92%
Cash/ 8.00% PIK |
5/2/2019 | 11/2/2022 | 1,250 | 1,240 | 1,251 | 0.5 | % | |||||||||||||||||
| Vice Group Holding, Inc. | L+12.00% | 5.92%
Cash/ 8.00% PIK |
11/4/2019 | 11/2/2022 | 240 | 235 | 240 | 0.1 | % | |||||||||||||||||
| Vice Group Holding, Inc. (Delayed Draw) (f) (g) | L+12.00% | 13.92 | % | 5/2/2019 | 11/2/2022 | 400 | — | — | 0.0 | % | ||||||||||||||||
| Vice Group Holding, Inc. (Delayed Draw) (f) (g) | L+12.00% | 13.92 | % | 5/2/2019 | 11/2/2022 | 160 | — | — | 0.0 | % | ||||||||||||||||
| 2,050 | 1,475 | 1,491 | 0.6 | % | ||||||||||||||||||||||
| Media: Diversified & Production | ||||||||||||||||||||||||||
| Attom Intermediate Holdco, LLC | L+5.75% | 7.55 | % | 1/4/2019 | 1/4/2024 | 1,980 | 1,947 | 1,971 | 0.8 | % | ||||||||||||||||
| Attom Intermediate Holdco, LLC (Revolver) (f) | L+5.75% | 7.55 | % | 1/4/2019 | 1/4/2024 | 320 | — | — | 0.0 | % | ||||||||||||||||
| Crownpeak Technology, Inc. | L+6.25% | 7.94 | % | 2/28/2019 | 2/28/2024 | 4,000 | 3,931 | 4,011 | 1.6 | % | ||||||||||||||||
| Crownpeak Technology, Inc. (Delayed Draw) (f) (g) | L+6.25% | 7.94 | % | 2/28/2019 | 2/28/2024 | 333 | 60 | 60 | 0.0 | % | ||||||||||||||||
| Crownpeak Technology, Inc. (Revolver) (f) | L+6.25% | 7.94 | % | 2/28/2019 | 2/28/2024 | 167 | — | — | 0.0 | % | ||||||||||||||||
| 6,800 | 5,938 | 6,042 | 2.4 | % | ||||||||||||||||||||||
| Retail | ||||||||||||||||||||||||||
| Bluestem Brands, Inc. | L+7.50% | 9.30 | % | 6/26/2015 | 11/6/2020 | 2,275 | 2,270 | 1,707 | 0.7 | % | ||||||||||||||||
| Forman Mills, Inc. (i) | L+9.50% | 9.30%
Cash/ 2.00% PIK |
10/4/2016 | 10/4/2021 | 8,202 | 8,133 | 5,885 | 2.4 | % | |||||||||||||||||
| LuLu's Fashion Lounge, LLC | L+9.00% | 10.80 | % | 8/21/2017 | 8/29/2022 | 4,156 | 4,082 | 4,073 | 1.6 | % | ||||||||||||||||
| The Worth Collection, Ltd. (i) | L+8.50% | 6.05%
Cash/ 4.25% PIK |
(m) | 9/29/2016 | 9/29/2021 | 10,587 | 10,248 | 1,034 | 0.4 | % | ||||||||||||||||
| 25,220 | 24,733 | 12,699 | 5.1 | % | ||||||||||||||||||||||
| 14 |
MONROE CAPITAL CORPORATION
CONSOLIDATED SCHEDULE OF INVESTMENTS – (continued)
December 31, 2019
(in thousands, except for shares and units)
| Portfolio Company (a) | Spread
Above Index (b) |
Interest Rate |
Acquisition
Date (c) |
Maturity | Principal | Amortized
Cost |
Fair Value (d) |
%
of Net Assets (e) |
||||||||||||||||||
| Services: Business | ||||||||||||||||||||||||||
| APCO Worldwide, Inc. | L+8.00% | 9.80 | % | 6/30/2017 | 6/30/2022 | 4,625 | $ | 4,572 | $ | 4,590 | 1.8 | % | ||||||||||||||
| Arcserve (USA), LLC | L+6.00% | 7.91 | % | 5/1/2019 | 5/1/2024 | 4,755 | 4,668 | 4,785 | 1.9 | % | ||||||||||||||||
| Atlas Sign Industries of FLA, LLC (i) | L+11.50% | 12.30%
Cash/ 1.00% PIK |
5/14/2018 | 5/15/2023 | 3,527 | 3,332 | 3,255 | 1.3 | % | |||||||||||||||||
| Burroughs, Inc. (i) | L+7.50% | 9.19 | % | 12/22/2017 | 12/22/2022 | 5,757 | 5,698 | 5,635 | 2.3 | % | ||||||||||||||||
| Burroughs, Inc. (Revolver) (f) | L+7.50% | 9.19 | % | 12/22/2017 | 12/22/2022 | 1,219 | 1,129 | 1,129 | 0.5 | % | ||||||||||||||||
| Certify, Inc. | L+5.75% | 7.55 | % | 2/28/2019 | 2/28/2024 | 9,000 | 8,882 | 8,938 | 3.6 | % | ||||||||||||||||
| Certify, Inc. (Delayed Draw) (f) (g) | L+5.75% | 7.55 | % | 2/28/2019 | 2/28/2024 | 1,227 | 614 | 609 | 0.2 | % | ||||||||||||||||
| Certify, Inc. (Revolver) (f) | L+5.75% | 7.55 | % | 2/28/2019 | 2/28/2024 | 409 | 61 | 61 | 0.0 | % | ||||||||||||||||
| HaystackID, LLC | L+6.50% | 8.30 | % | 1/14/2019 | 1/12/2024 | 4,950 | 4,867 | 4,965 | 2.0 | % | ||||||||||||||||
| HaystackID, LLC (Revolver) (f) | L+6.50% | 8.30 | % | 1/14/2019 | 1/12/2024 | 403 | 40 | 40 | 0.0 | % | ||||||||||||||||
| HS4 Acquisitionco, Inc. | L+6.75% | 8.71 | % | 7/9/2019 | 7/9/2025 | 10,050 | 9,859 | 10,010 | 4.0 | % | ||||||||||||||||
| HS4 Acquisitionco, Inc. (Revolver) (f) | L+6.75% | 8.54 | % | 7/9/2019 | 7/9/2025 | 817 | 123 | 122 | 0.0 | % | ||||||||||||||||
| IT Global Holding, LLC | L+8.50% | 10.30 | % | 11/15/2018 | 11/10/2023 | 10,237 | 10,066 | 10,160 | 4.1 | % | ||||||||||||||||
| IT Global Holding, LLC | L+8.50% | 10.30 | % | 7/19/2019 | 11/10/2023 | 3,816 | 3,743 | 3,787 | 1.5 | % | ||||||||||||||||
| IT Global Holding, LLC (Revolver) | L+8.50% | 10.30 | % | 11/15/2018 | 11/10/2023 | 875 | 875 | 875 | 0.4 | % | ||||||||||||||||
| Kaseya Traverse, Inc. | L+6.50% | 7.72%
Cash/ 1.00% PIK |
5/3/2019 | 5/2/2025 | 6,026 | 5,913 | 6,011 | 2.5 | % | |||||||||||||||||
| Kaseya Traverse, Inc. (Delayed Draw) (f) (g) | L+6.50% | 7.69%
Cash/ 1.00% PIK |
5/3/2019 | 5/2/2025 | 723 | 94 | 94 | 0.0 | % | |||||||||||||||||
| Kaseya Traverse, Inc. (Revolver) (f) | L+6.50% | 8.30 | % | 5/3/2019 | 5/2/2025 | 506 | 289 | 289 | 0.1 | % | ||||||||||||||||
| Madison Logic, Inc. (i) | L+8.00% | 9.80 | % | 11/30/2016 | 11/30/2021 | 9,621 | 9,531 | 9,621 | 3.9 | % | ||||||||||||||||
| Madison Logic, Inc. (Revolver) (f) | L+8.00% | 9.80 | % | 11/30/2016 | 11/30/2021 | 988 | — | — | 0.0 | % | ||||||||||||||||
| RedZone Robotics, Inc. | L+8.75% | 8.55%
Cash/ 2.00% PIK |
6/1/2018 | 6/5/2023 | 646 | 636 | 596 | 0.2 | % | |||||||||||||||||
| RedZone Robotics, Inc. (Revolver) (f) | L+6.75% | 8.55 | % | 6/1/2018 | 6/5/2023 | 158 | — | — | 0.0 | % | ||||||||||||||||
| Security Services Acquisition Sub Corp. (i) | L+6.00% | 7.74 | % | 2/15/2019 | 2/15/2024 | 3,474 | 3,416 | 3,479 | 1.4 | % | ||||||||||||||||
| Security Services Acquisition Sub Corp. (Delayed Draw) (f) (g) (i) | L+6.00% | 7.74 | % | 2/15/2019 | 2/15/2024 | 2,491 | 1,762 | 1,765 | 0.7 | % | ||||||||||||||||
| Security Services Acquisition Sub Corp. (Delayed Draw) (f) (g) (i) | L+6.00% | 7.74 | % | 2/15/2019 | 2/15/2024 | 2,186 | 1,065 | 1,067 | 0.4 | % | ||||||||||||||||
| Security Services Acquisition Sub Corp. (Revolver) (f) | L+6.00% | 7.74 | % | 2/15/2019 | 2/15/2024 | 1,563 | 104 | 104 | 0.0 | % | ||||||||||||||||
| TRP Construction Group, LLC (i) | L+7.00% | 8.80 | % | 10/5/2017 | 10/5/2022 | 7,863 | 7,767 | 7,815 | 3.1 | % | ||||||||||||||||
| TRP Construction Group, LLC | L+7.00% | 8.80 | % | 9/5/2018 | 10/5/2022 | 6,682 | 6,682 | 6,642 | 2.7 | % | ||||||||||||||||
| TRP Construction Group, LLC (Revolver) (f) | L+7.00% | 8.80 | % | 10/5/2017 | 10/5/2022 | 2,133 | — | — | 0.0 | % | ||||||||||||||||
| VPS Holdings, LLC | L+7.00% | 8.80 | % | 10/5/2018 | 10/4/2024 | 4,537 | 4,459 | 4,448 | 1.8 | % | ||||||||||||||||
| VPS Holdings, LLC | L+7.00% | 8.80 | % | 10/5/2018 | 10/4/2024 | 3,700 | 3,700 | 3,627 | 1.5 | % | ||||||||||||||||
| VPS Holdings, LLC (Revolver) (f) | L+7.00% | 8.80 | % | 10/5/2018 | 10/4/2024 | 1,000 | 100 | 100 | 0.0 | % | ||||||||||||||||
| 115,964 | 104,047 | 104,619 | 41.9 | % | ||||||||||||||||||||||
| Services: Consumer | ||||||||||||||||||||||||||
| Mammoth Holdings, LLC | L+6.00% | 8.10 | % | 10/16/2018 | 10/16/2023 | 1,980 | 1,948 | 1,984 | 0.8 | % | ||||||||||||||||
| Mammoth Holdings, LLC | L+6.00% | 7.79 | % | 10/16/2018 | 10/16/2023 | 4,156 | 4,156 | 4,165 | 1.7 | % | ||||||||||||||||
| Mammoth Holdings, LLC (Revolver) (f) | L+6.00% | 8.10 | % | 10/16/2018 | 10/16/2023 | 500 | — | — | 0.0 | % | ||||||||||||||||
| PeopleConnect Intermediate, LLC | L+6.50% | 8.45 | % | 7/1/2015 | 7/1/2020 | 4,030 | 4,019 | 4,030 | 1.6 | % | ||||||||||||||||
| PeopleConnect Intermediate, LLC | L+12.50% | 14.45 | % | 7/1/2015 | 7/1/2020 | 4,515 | 4,500 | 4,515 | 1.8 | % | ||||||||||||||||
| PeopleConnect Intermediate, LLC (Revolver) (f) | L+9.50% | 11.45 | % | 7/1/2015 | 7/1/2020 | 236 | — | — | 0.0 | % | ||||||||||||||||
| 15,417 | 14,623 | 14,694 | 5.9 | % | ||||||||||||||||||||||
| Wholesale | ||||||||||||||||||||||||||
| Nearly Natural, Inc. (i) | L+7.00% | 8.96 | % | 12/15/2017 | 12/15/2022 | 6,860 | 6,771 | 6,771 | 2.7 | % | ||||||||||||||||
| Nearly Natural, Inc. (Delayed Draw) (f) (g) (i) | L+7.00% | 8.96 | % | 8/28/2019 | 12/15/2022 | 1,924 | 349 | 344 | 0.1 | % | ||||||||||||||||
| Nearly Natural, Inc. (Revolver) (f) | L+7.00% | 8.96 | % | 12/15/2017 | 12/15/2022 | 1,522 | 761 | 761 | 0.3 | % | ||||||||||||||||
| 10,306 | 7,881 | 7,876 | 3.1 | % | ||||||||||||||||||||||
| Total Non-Controlled/Non-Affiliate Senior Secured Loans | 481,336 | 435,760 | 434,000 | 174.0 | % | |||||||||||||||||||||
| 15 |
MONROE CAPITAL CORPORATION
CONSOLIDATED SCHEDULE OF INVESTMENTS – (continued)
December 31, 2019
(in thousands, except for shares and units)
| Portfolio Company (a) | Spread
Above Index (b) |
Interest Rate |
Acquisition
Date (c) |
Maturity | Principal | Amortized
Cost |
Fair Value (d) |
%
of Net Assets (e) |
||||||||||||||||||
| Unitranche Secured Loans (o) | ||||||||||||||||||||||||||
| Chemicals, Plastics & Rubber | ||||||||||||||||||||||||||
| MFG Chemical, LLC (i) | L+6.00% | 7.80 | % | 6/23/2017 | 6/23/2022 | 10,477 | $ | 10,388 | $ | 10,173 | 4.1 | % | ||||||||||||||
| MFG Chemical, LLC | L+6.00% | 7.80 | % | 3/15/2018 | 6/23/2022 | 1,121 | 1,121 | 1,088 | 0.4 | % | ||||||||||||||||
| 11,598 | 11,509 | 11,261 | 4.5 | % | ||||||||||||||||||||||
| Construction & Building | ||||||||||||||||||||||||||
| Inland Pipe Rehabilitation LLC | L+5.50% | 7.46 | % | 12/27/2018 | 12/26/2024 | 12,375 | 12,156 | 12,415 | 5.0 | % | ||||||||||||||||
| 12,375 | 12,156 | 12,415 | 5.0 | % | ||||||||||||||||||||||
| Consumer Goods: Durable | ||||||||||||||||||||||||||
| RugsUSA, LLC | L+6.50% | 8.45 | % | 5/2/2018 | 4/28/2023 | 4,000 | 3,971 | 4,004 | 1.6 | % | ||||||||||||||||
| 4,000 | 3,971 | 4,004 | 1.6 | % | ||||||||||||||||||||||
| Healthcare & Pharmaceuticals | ||||||||||||||||||||||||||
| Priority Ambulance, LLC (p) | L+6.50% | 8.46 | % | 7/18/2018 | 4/12/2022 | 10,015 | 10,015 | 10,015 | 4.0 | % | ||||||||||||||||
| Priority Ambulance, LLC (q) | L+6.50% | 8.46 | % | 4/12/2017 | 4/12/2022 | 1,253 | 1,234 | 1,256 | 0.5 | % | ||||||||||||||||
| Priority Ambulance, LLC (Delayed Draw) (f) (g) | L+6.50% | 8.46 | % | 12/13/2018 | 4/12/2022 | 2,480 | 689 | 691 | 0.3 | % | ||||||||||||||||
| 13,748 | 11,938 | 11,962 | 4.8 | % | ||||||||||||||||||||||
| High Tech Industries | ||||||||||||||||||||||||||
| Energy Services Group, LLC | L+8.42% | 10.22 | % | 5/4/2017 | 5/4/2022 | 4,170 | 4,139 | 4,154 | 1.6 | % | ||||||||||||||||
| Energy Services Group, LLC (h) (n) | L+8.42% | 9.42 | % | 5/4/2017 | 5/4/2022 | 4,979 | 4,941 | 4,965 | 2.0 | % | ||||||||||||||||
| Energy Services Group, LLC | L+8.42% | 10.22 | % | 5/4/2017 | 5/4/2022 | 1,187 | 1,172 | 1,182 | 0.5 | % | ||||||||||||||||
| Mnine Holdings, Inc. | P+7.75% | 12.50 | % | 11/2/2018 | 11/2/2023 | 7,940 | 7,809 | 7,919 | 3.2 | % | ||||||||||||||||
| 18,276 | 18,061 | 18,220 | 7.3 | % | ||||||||||||||||||||||
| Total Non-Controlled/Non-Affiliate Unitranche Secured Loans | 59,997 | 57,635 | 57,862 | 23.2 | % | |||||||||||||||||||||
| Junior Secured Loans | ||||||||||||||||||||||||||
| Beverage, Food & Tobacco | ||||||||||||||||||||||||||
| CSM Bakery Supplies, LLC | L+7.75% | 9.78 | % | 5/23/2013 | 7/5/2021 | 5,792 | 5,792 | 5,538 | 2.2 | % | ||||||||||||||||
| 5,792 | 5,792 | 5,538 | 2.2 | % | ||||||||||||||||||||||
| High Tech Industries | ||||||||||||||||||||||||||
| Micro Holdings Corp. | L+7.50% | 9.30 | % | 8/16/2017 | 8/18/2025 | 3,000 | 2,974 | 3,009 | 1.2 | % | ||||||||||||||||
| 3,000 | 2,974 | 3,009 | 1.2 | % | ||||||||||||||||||||||
| Media: Diversified & Production | ||||||||||||||||||||||||||
| The Octave Music Group, Inc. | L+8.25% | 9.95 | % | 5/29/2015 | 5/27/2022 | 4,355 | 4,325 | 4,355 | 1.8 | % | ||||||||||||||||
| 4,355 | 4,325 | 4,355 | 1.8 | % | ||||||||||||||||||||||
| Services: Consumer | ||||||||||||||||||||||||||
| Education Corporation of America | L+11.00% | 7.46%
Cash/ 5.50% PIK |
(m) | 9/3/2015 | 3/31/2020 | 833 | 831 | 774 | 0.3 | % | ||||||||||||||||
| 833 | 831 | 774 | 0.3 | % | ||||||||||||||||||||||
| Total Non-Controlled/Non-Affiliate Junior Secured Loans | 13,980 | $ | 13,922 | $ | 13,676 | 5.5 | % | |||||||||||||||||||
| 16 |
MONROE CAPITAL CORPORATION
CONSOLIDATED SCHEDULE OF INVESTMENTS – (continued)
December 31, 2019
(in thousands, except for shares and units)
| Portfolio Company (a) | Spread
Above Index (b) |
Interest Rate |
Acquisition
Date (c) |
Maturity | Principal | Amortized
Cost |
Fair Value (d) |
%
of Net Assets (e) |
||||||||||||||||||
| Equity Securities (r) (s) | ||||||||||||||||||||||||||
| Banking, Finance, Insurance & Real Estate | ||||||||||||||||||||||||||
| PKS Holdings, LLC (warrant to purchase up to 0.8% of the equity) (h) | — | — | (t) | 11/30/2017 | 11/30/2027 | — | $ | 116 | $ | 14 | 0.0 | % | ||||||||||||||
| 116 | 14 | 0.0 | % | |||||||||||||||||||||||
| Chemicals, Plastics & Rubber | ||||||||||||||||||||||||||
| Valudor Products, LLC (501,014 Class A-1 units) | n/a | 10.00% PIK | 6/18/2018 | — | — | 501 | 273 | 0.1 | % | |||||||||||||||||
| 501 | 273 | 0.1 | % | |||||||||||||||||||||||
| High Tech Industries | ||||||||||||||||||||||||||
| Answers Finance, LLC (76,539 shares of common stock) | — | — | (t) | 4/14/2017 | — | — | 2,344 | 52 | 0.0 | % | ||||||||||||||||
| Host Analytics, Inc. (441,860 Class A units) | — | — | (t) | 12/28/2018 | — | — | 442 | 603 | 0.3 | % | ||||||||||||||||
| Recorded Future, Inc. (80,080 Class A units) (u) | — | — | (t) | 7/3/2019 | — | — | 80 | 84 | 0.0 | % | ||||||||||||||||
| 2,866 | 739 | 0.3 | % | |||||||||||||||||||||||
| Media: Advertising, Printing & Publishing | ||||||||||||||||||||||||||
| AdTheorent, Inc. (128,866 Class A voting units) | — | — | (t) | 12/22/2016 | — | — | 129 | 395 | 0.2 | % | ||||||||||||||||
| MC Sign Lessor Corp. (686 shares of common units) | — | — | (t) | 8/30/2019 | — | — | 872 | 864 | 0.3 | % | ||||||||||||||||
| InMobi Pte, Ltd. (warrant to purchase up to 2.8% of the equity) (h) (k) | — | — | (t) | 9/18/2015 | 9/18/2025 | — | — | 188 | 0.1 | % | ||||||||||||||||
| 1,001 | 1,447 | 0.6 | % | |||||||||||||||||||||||
| Media: Diversified & Production | ||||||||||||||||||||||||||
| Attom Intermediate Holdco, LLC (260,000 Class A units) | — | — | (t) | 1/4/2019 | — | — | 260 | 255 | 0.1 | % | ||||||||||||||||
| 260 | 255 | 0.1 | % | |||||||||||||||||||||||
| Retail | ||||||||||||||||||||||||||
| The Tie Bar Operating Company, LLC - Class A Preferred Units (1,275 units) | — | — | 6/25/2013 | — | — | 87 | 63 | 0.0 | % | |||||||||||||||||
| The Tie Bar Operating Company, LLC - Class B Preferred Units (1,275 units) | — | — | 6/25/2013 | — | — | — | — | 0.0 | % | |||||||||||||||||
| 87 | 63 | 0.0 | % | |||||||||||||||||||||||
| Services: Business | ||||||||||||||||||||||||||
| APCO Worldwide, Inc. (100 Class A voting common stock) | — | — | (t) | 11/1/2017 | — | — | 395 | 281 | 0.1 | % | ||||||||||||||||
| Atlas Sign Industries of FLA, LLC (warrant to purchase up to 0.8% of the equity) | — | — | (t) | 5/14/2018 | 5/14/2026 | — | 125 | 84 | 0.0 | % | ||||||||||||||||
| 520 | 365 | 0.1 | % | |||||||||||||||||||||||
| Services: Consumer | ||||||||||||||||||||||||||
| Education Corporation of America - Series G Preferred Stock (8,333 shares) | n/a | 12.00% PIK | (m) | 9/3/2015 | — | — | 7,492 | 5,117 | 2.1 | % | ||||||||||||||||
| 7,492 | 5,117 | 2.1 | % | |||||||||||||||||||||||
| Wholesale | ||||||||||||||||||||||||||
| Nearly Natural, Inc. (152,174 Class A units) | — | — | (t) | 12/15/2017 | — | — | 152 | 148 | 0.1 | % | ||||||||||||||||
| 152 | 148 | 0.1 | % | |||||||||||||||||||||||
| Total Non-Controlled/Non-Affiliate Equity Securities | 12,995 | 8,421 | 3.4 | % | ||||||||||||||||||||||
| Total Non-Controlled/Non-Affiliate Company Investments | $ | 520,312 | $ | 513,959 | 206.1 | % | ||||||||||||||||||||
| Non-Controlled Affiliate Company Investments (v) | ||||||||||||||||||||||||||
| Senior Secured Loans | ||||||||||||||||||||||||||
| Banking, Finance, Insurance & Real Estate | ||||||||||||||||||||||||||
| American Community Homes, Inc. | L+10.00% | 11.80% PIK | 7/22/2014 | 12/31/2020 | 8,830 | $ | 8,821 | $ | 6,764 | 2.7 | % | |||||||||||||||
| American Community Homes, Inc. | L+14.50% | 16.30% PIK | 7/22/2014 | 12/31/2020 | 5,599 | 5,594 | 4,289 | 1.7 | % | |||||||||||||||||
| American Community Homes, Inc. | L+10.00% | 11.80% PIK | 3/17/2016 | 12/31/2020 | 668 | 667 | 512 | 0.2 | % | |||||||||||||||||
| American Community Homes, Inc. | L+10.00% | 11.80% PIK | 5/24/2017 | 12/31/2020 | 535 | 534 | 410 | 0.2 | % | |||||||||||||||||
| American Community Homes, Inc. | L+14.50% | 16.30% PIK | 5/24/2017 | 12/31/2020 | 301 | 300 | 230 | 0.1 | % | |||||||||||||||||
| American Community Homes, Inc. | L+8.00% | 9.80% PIK | 8/10/2018 | 12/31/2020 | 1,922 | 1,922 | 1,472 | 0.6 | % | |||||||||||||||||
| American Community Homes, Inc. | L+8.00% | 9.80% PIK | 3/29/2019 | 12/31/2020 | 3,603 | 3,603 | 2,760 | 1.1 | % | |||||||||||||||||
| American Community Homes, Inc. | L+8.00% | 9.80% PIK | 9/30/2019 | 12/31/2020 | 14 | 14 | 11 | 0.0 | % | |||||||||||||||||
| American Community Homes, Inc. | L+8.00% | 9.80% PIK | 12/30/2019 | 12/31/2020 | 1,186 | 1,186 | 1,168 | 0.5 | % | |||||||||||||||||
| 22,658 | 22,641 | 17,616 | 7.1 | % | ||||||||||||||||||||||
| Containers, Packaging & Glass | ||||||||||||||||||||||||||
| Summit Container Corporation (i) | L+8.00% | 9.80 | % | 12/5/2013 | 1/6/2021 | 3,259 | 3,269 | 2,971 | 1.1 | % | ||||||||||||||||
| Summit Container Corporation (Revolver) (f) (i) | L+8.00% | 9.80 | % | 6/15/2018 | 1/6/2021 | 7,300 | 5,475 | 5,406 | 2.2 | % | ||||||||||||||||
| 10,559 | 8,744 | 8,377 | 3.3 | % | ||||||||||||||||||||||
| Healthcare & Pharmaceuticals | ||||||||||||||||||||||||||
| SHI Holdings, Inc. (i) | L+10.25% | 12.05% PIK | 7/10/2014 | 12/31/2020 | 2,899 | 2,897 | 2,459 | 1.0 | % | |||||||||||||||||
| SHI Holdings, Inc. (Revolver) (f) | L+10.25% | 12.05% PIK | 7/10/2014 | 12/31/2020 | 4,667 | 4,240 | 3,601 | 1.4 | % | |||||||||||||||||
| 7,566 | 7,137 | 6,060 | 2.4 | % | ||||||||||||||||||||||
| Retail | ||||||||||||||||||||||||||
| Luxury Optical Holdings Co. | L+8.00% | 9.80% PIK | (m) | 9/12/2014 | 9/30/2020 | 4,953 | 4,949 | 3,457 | 1.4 | % | ||||||||||||||||
| Luxury Optical Holdings Co. (Delayed Draw) (g) | L+11.50% | 13.30% | (m) | 9/29/2017 | 9/30/2020 | 624 | 624 | 620 | 0.2 | % | ||||||||||||||||
| Luxury Optical Holdings Co. (Revolver) | L+8.00% | 9.80% PIK | (m) | 9/12/2014 | 9/30/2020 | 228 | 228 | 159 | 0.1 | % | ||||||||||||||||
| 5,805 | 5,801 | 4,236 | 1.7 | % | ||||||||||||||||||||||
| Services: Business | ||||||||||||||||||||||||||
| Curion Holdings, LLC (i) | n/a | 14.00% PIK | (m) | 5/2/2017 | 5/2/2022 | 4,226 | 4,189 | 3,279 | 1.3 | % | ||||||||||||||||
| Curion Holdings, LLC (Revolver) (f) | n/a | 14.00% PIK | (m) | 5/2/2017 | 5/2/2022 | 478 | 451 | 441 | 0.2 | % | ||||||||||||||||
| 4,704 | 4,640 | 3,720 | 1.5 | % | ||||||||||||||||||||||
| Services: Consumer | ||||||||||||||||||||||||||
| New England College of Business and Finance, LLC (Revolver) (f) | L+11.00% | 12.69 | % | 6/25/2019 | 6/30/2021 | 1,275 | 1,148 | 1,148 | 0.5 | % | ||||||||||||||||
| 1,275 | 1,148 | 1,148 | 0.5 | % | ||||||||||||||||||||||
| Total Non-Controlled Affiliate Senior Secured Loans | 52,567 | 50,111 | 41,157 | 16.5 | % | |||||||||||||||||||||
| 17 |
MONROE CAPITAL CORPORATION
CONSOLIDATED SCHEDULE OF INVESTMENTS – (continued)
December 31, 2019
(in thousands, except for shares and units)
| Portfolio Company (a) | Spread
Above Index (b) |
Interest Rate |
Acquisition
Date (c) |
Maturity | Principal | Amortized
Cost |
Fair Value (d) |
%
of Net Assets (e) |
||||||||||||||||||
| Unitranche Secured Loans (o) | ||||||||||||||||||||||||||
| Consumer Goods: Non-Durable | ||||||||||||||||||||||||||
| Incipio, LLC (w) | L+8.72% | 10.41% PIK | (x) | 12/26/2014 | 8/22/2022 | 14,573 | $ | 14,549 | $ | 12,343 | 5.0 | % | ||||||||||||||
| Incipio, LLC (y) | L+8.50% | 10.19% PIK | 3/9/2018 | 8/22/2022 | 3,815 | 3,815 | 3,750 | 1.5 | % | |||||||||||||||||
| Incipio, LLC | L+8.50% | 10.19% PIK | 7/6/2018 | 8/22/2022 | 1,621 | 1,621 | 1,606 | 0.6 | % | |||||||||||||||||
| Incipio, LLC | L+8.50% | 10.19% PIK | 4/17/2019 | 8/22/2022 | 692 | 692 | 686 | 0.3 | % | |||||||||||||||||
| 20,701 | 20,677 | 18,385 | 7.4 | % | ||||||||||||||||||||||
| Total Non-Controlled Affiliate Unitranche Secured Loans | 20,701 | 20,677 | 18,385 | 7.4 | % | |||||||||||||||||||||
| Junior Secured Loans | ||||||||||||||||||||||||||
| Consumer Goods: Non-Durable | ||||||||||||||||||||||||||
| Incipio, LLC (z) | n/a | 10.70% PIK | (m) | 6/18/2018 | 8/22/2022 | 3,766 | — | — | 0.0 | % | ||||||||||||||||
| Incipio, LLC (aa) | n/a | 10.70% PIK | (m) | 6/18/2018 | 8/22/2022 | 7,194 | — | — | 0.0 | % | ||||||||||||||||
| 10,960 | — | — | 0.0 | % | ||||||||||||||||||||||
| Services: Business | ||||||||||||||||||||||||||
| Curion Holdings, LLC (i) | n/a | 15.00% PIK | (m) | 8/17/2018 | 1/2/2023 | 1,720 | 1 | — | 0.0 | % | ||||||||||||||||
| Curion Holdings, LLC (i) | n/a | 15.00% PIK | (m) | 8/17/2018 | 1/2/2023 | 44 | — | — | 0.0 | % | ||||||||||||||||
| 1,764 | 1 | — | 0.0 | % | ||||||||||||||||||||||
| Total Non-Controlled Affiliate Junior Secured Loans | 12,724 | 1 | — | 0.0 | % | |||||||||||||||||||||
| Equity Securities (s) (v) | ||||||||||||||||||||||||||
| Banking, Finance, Insurance & Real Estate | ||||||||||||||||||||||||||
| American Community Homes, Inc. (warrant to purchase up to 22.3% of the equity) | — | — | (t) | 10/9/2014 | 12/18/2024 | — | — | — | 0.0 | % | ||||||||||||||||
| — | — | 0.0 | % | |||||||||||||||||||||||
| Consumer Goods: Non-Durable | ||||||||||||||||||||||||||
| Incipio, LLC (1,774 shares of Series C common units) | — | — | (t) | 7/6/2018 | — | — | — | — | 0.0 | % | ||||||||||||||||
| — | — | 0.0 | % | |||||||||||||||||||||||
| Containers, Packaging & Glass | ||||||||||||||||||||||||||
| Summit Container Corporation (warrant to purchase up to 19.5% of the equity) | — | — | (t) | 1/6/2014 | 1/6/2024 | — | — | — | 0.0 | % | ||||||||||||||||
| — | — | 0.0 | % | |||||||||||||||||||||||
| Healthcare & Pharmaceuticals | ||||||||||||||||||||||||||
| SHI Holdings, Inc. (24 shares of common stock) | — | — | (t) | 12/14/2016 | — | — | 27 | — | 0.0 | % | ||||||||||||||||
| 27 | — | 0.0 | % | |||||||||||||||||||||||
| Retail | ||||||||||||||||||||||||||
| Luxury Optical Holdings Co. (86 shares of common stock) | — | — | (t) | 9/29/2017 | — | — | — | — | 0.0 | % | ||||||||||||||||
| — | — | 0.0 | % | |||||||||||||||||||||||
| Services: Business | ||||||||||||||||||||||||||
| Curion Holdings, LLC (58,779 shares of common stock) | — | — | (t) | 8/17/2018 | — | — | — | — | 0.0 | % | ||||||||||||||||
| — | — | 0.0 | % | |||||||||||||||||||||||
| Services: Consumer | ||||||||||||||||||||||||||
| New England College of Business and Finance, LLC (20.8% of units) | — | — | (t) | 6/21/2019 | — | — | 1,458 | 318 | 0.1 | % | ||||||||||||||||
| 1,458 | 318 | 0.1 | % | |||||||||||||||||||||||
| Total Non-Controlled Affiliate Equity Securities | 1,485 | 318 | 0.1 | % | ||||||||||||||||||||||
| Total Non-Controlled Affiliate Company Investments | $ | 72,274 | $ | 59,860 | 24.0 | % | ||||||||||||||||||||
| Controlled Affiliate Company Investments (ab) | ||||||||||||||||||||||||||
| Equity Securities | ||||||||||||||||||||||||||
| Investment Funds & Vehicles | ||||||||||||||||||||||||||
| MRCC Senior Loan Fund I, LLC (50.0% of the equity interests) (h) | — | — | 10/31/2017 | — | — | $ | 42,150 | $ | 42,412 | 17.0 | % | |||||||||||||||
| Total Controlled Affiliate Equity Securities | 42,150 | 42,412 | 17.0 | % | ||||||||||||||||||||||
| Total Controlled Affiliate Company Investments | $ | 42,150 | $ | 42,412 | 17.0 | % | ||||||||||||||||||||
| TOTAL INVESTMENTS | $ | 634,736 | $ | 616,231 | 247.1 | % | ||||||||||||||||||||
Derivative Instruments
Foreign currency forward contracts
| Notional Amount | Notional Amount | Unrealized Gain | ||||||||||||||
| Description | to be Purchased | to be Sold | Counterparty | Settlement Date | (Loss) | |||||||||||
| Foreign currency forward contract | $ | 133 | £ | 104 | Bannockburn Global Forex, LLC | 1/2/2020 | $ | (5 | ) | |||||||
| Foreign currency forward contract | $ | 296 | £ | 231 | Bannockburn Global Forex, LLC | 2/28/2020 | (10 | ) | ||||||||
| Foreign currency forward contract | $ | 35 | £ | 27 | Bannockburn Global Forex, LLC | 3/2/2020 | (1 | ) | ||||||||
| Foreign currency forward contract | $ | 132 | £ | 103 | Bannockburn Global Forex, LLC | 4/1/2020 | (5 | ) | ||||||||
| Foreign currency forward contract | $ | 130 | £ | 102 | Bannockburn Global Forex, LLC | 5/5/2020 | (4 | ) | ||||||||
| Foreign currency forward contract | $ | 295 | £ | 230 | Bannockburn Global Forex, LLC | 5/29/2020 | (10 | ) | ||||||||
| Foreign currency forward contract | $ | 34 | £ | 27 | Bannockburn Global Forex, LLC | 6/1/2020 | (1 | ) | ||||||||
| Foreign currency forward contract | $ | 296 | £ | 230 | Bannockburn Global Forex, LLC | 8/28/2020 | (10 | ) | ||||||||
| Foreign currency forward contract | $ | 35 | £ | 28 | Bannockburn Global Forex, LLC | 9/3/2020 | (2 | ) | ||||||||
| Foreign currency forward contract | $ | 294 | £ | 229 | Bannockburn Global Forex, LLC | 11/30/2020 | (10 | ) | ||||||||
| Foreign currency forward contract | $ | 34 | £ | 26 | Bannockburn Global Forex, LLC | 12/2/2020 | (1 | ) | ||||||||
| $ | (59 | ) | ||||||||||||||
| 18 |
MONROE CAPITAL CORPORATION
CONSOLIDATED SCHEDULE OF INVESTMENTS – (continued)
December 31, 2019
(in thousands, except for shares and units)
| (a) | All of our investments are issued by eligible portfolio companies, as defined in the Investment Company Act of 1940 (the “1940 Act”), unless otherwise noted. All of our investments are issued by U.S. portfolio companies unless otherwise noted. |
| (b) | The majority of the investments bear interest at a rate that may be determined by reference to the London Interbank Offered Rate (“LIBOR” or “L”) or Prime Rate (“Prime” or “P”) which reset daily, monthly, quarterly, or semiannually. For each such investment, the Company has provided the spread over LIBOR or Prime and the current contractual interest rate in effect at December 31, 2019. Certain investments are subject to a LIBOR or Prime interest rate floor, or rate cap. |
| (c) | Except as otherwise noted, all of the Company’s portfolio company investments, which as of December 31, 2019 represented 247.1% of the Company’s net assets or 94.1% of the Company’s total assets, are subject to legal restrictions on sales. |
| (d) | Because there is no readily available market value for these investments, the fair value of these investments is determined in good faith using significant unobservable inputs by our board of directors as required by the 1940 Act. (See Note 4 in the accompanying notes to the consolidated financial statements.) |
| (e) | Percentages are based on net assets of $249,357 as of December 31, 2019. |
| (f) | All or a portion of this commitment was unfunded at December 31, 2019. As such, interest is earned only on the funded portion of this commitment. |
| (g) | This delayed draw loan requires that certain financial covenants be met by the portfolio company prior to any fundings. |
| (h) | This investment is treated as a non-qualifying investment under Section 55(a) of the 1940 Act. Under the 1940 Act, the Company may not acquire any non-qualifying asset unless, at the time the acquisition is made, qualifying assets represent at least 70% of the Company’s total assets. As of December 31, 2019, non-qualifying assets totaled 19.6% of the Company’s total assets. |
| (i) | All of this loan is held in the Company’s wholly-owned subsidiary, Monroe Capital Corporation SBIC, LP, and is therefore not collateral to the Company’s revolving credit facility. |
| (j) | This investment represents a note convertible to preferred shares of the borrower. |
| (k) | This is an international company. |
| (l) | This is a demand note with no stated maturity. |
| (m) | This position was on non-accrual status as of December 31, 2019, meaning that the Company has ceased accruing interest income on the position. See Note 2 in the accompanying notes to the consolidated financial statements for additional information on the Company’s accounting policies. |
| (n) | This loan is denominated in Great Britain pounds and is translated into U.S. dollars as of the valuation date. |
| (o) | The Company structures its unitranche secured loans as senior secured loans. The Company obtains security interests in the assets of these portfolio companies that serve as collateral in support of the repayment of these loans. This collateral may take the form of first-priority liens on the assets of a portfolio company. Generally, the Company syndicates a “first out” portion of the loan to an investor and retains a “last out” portion of the loan, in which case the “first out” portion of the loan will generally receive priority with respect to payments of principal, interest and any other amounts due thereunder. Unitranche structures combine characteristics of traditional first lien senior secured as well as second lien and subordinated loans and the Company’s unitranche secured loans will expose the Company to the risks associated with second lien and subordinated loans and may limit the Company’s recourse or ability to recover collateral upon a portfolio company’s bankruptcy. Unitranche secured loans typically provide for moderate loan amortization in the initial years of the facility, with the majority of the amortization deferred until loan maturity. Unitranche secured loans generally allow the borrower to make a large lump sum payment of principal at the end of the loan term, and there is a risk of loss if the borrower is unable to pay the lump sum or refinance the amount owed at maturity. In many cases the Company, together with its affiliates, are the sole or majority lender of these unitranche secured loans, which can afford the Company additional influence with a borrower in terms of monitoring and, if necessary, remediation in the event of underperformance. |
| (p) | A portion of this loan (principal of $9,258) is held in the Company’s wholly-owned subsidiary, Monroe Capital Corporation SBIC, LP, and is therefore not collateral to the Company’s revolving credit facility. |
| (q) | A portion of this loan (principal of $525) is held in the Company’s wholly-owned subsidiary, Monroe Capital Corporation SBIC, LP, and is therefore not collateral to the Company’s revolving credit facility. |
| (r) | Represents less than 5% ownership of the portfolio company’s voting securities. |
| (s) | Ownership of certain equity investments may occur through a holding company or partnership. |
| (t) | Represents a non-income producing security. |
| (u) | As of December 31, 2019, the Company was party to a subscription agreement with a commitment to fund an additional equity investment of $16. |
| (v) | As defined in the 1940 Act, the Company is deemed to be an “Affiliated Person” of the portfolio company as it owns 5% or more of the portfolio company’s voting securities. See Note 5 in the accompanying notes to the consolidated financial statements for additional information on transactions in which the issuer was an Affiliated Person (but not a portfolio company that the Company is deemed to control). |
| (w) | A portion of this loan (principal of $5,343) is held in the Company’s wholly-owned subsidiary, Monroe Capital Corporation SBIC, LP, and is therefore not collateral to the Company’s revolving credit facility. |
| (x) | A portion of the PIK interest rate for Incipio Technologies, Inc. is structured as a fee paid upon the termination of the commitment. The fee currently accrues at 0.22% per annum. |
| (y) | A portion of this loan (principal of $48) is held in the Company’s wholly-owned subsidiary, Monroe Capital Corporation SBIC, LP, and is therefore not collateral to the Company’s revolving credit facility. |
| (z) | A portion of this loan (principal of $1,015) is held in the Company’s wholly-owned subsidiary, Monroe Capital Corporation SBIC, LP, and is therefore not collateral to the Company’s revolving credit facility. |
| (aa) | A portion of this loan (principal of $1,938) is held in the Company’s wholly-owned subsidiary, Monroe Capital Corporation SBIC, LP, and is therefore not collateral to the Company’s revolving credit facility. |
| (ab) | As defined in the 1940 Act, the Company is deemed to be both an “Affiliated Person” of and to “Control” this portfolio company as it owns more than 25% of the portfolio company’s voting securities. See Note 5 in the accompanying notes to the consolidated financial statements for additional information on transactions in which the issuer was both an Affiliated Person and a portfolio company that the Company is deemed to Control. |
n/a - not applicable
See Notes to Consolidated Financial Statements.
| 19 |
NOTES TO CONSOLIDATED FINANCIAL STATEMENTS
(unaudited)
(in thousands, except share and per share data)
Note 1. Organization and Principal Business
Monroe Capital Corporation (together with its subsidiaries, the “Company”) is an externally managed, non-diversified, closed-end management investment company and has elected to be regulated as a business development company (“BDC”) under the Investment Company Act of 1940, as amended (the “1940 Act”). The Company’s investment objective is to maximize the total return to its stockholders in the form of current income and capital appreciation through investment in senior secured, junior secured and unitranche secured (a combination of senior secured and junior secured debt in the same facility in which the Company syndicates a “first out” portion of the loan to an investor and retains a “last out” portion of the loan) debt and, to a lesser extent, unsecured subordinated debt and equity investments. The Company is managed by Monroe Capital BDC Advisors, LLC (“MC Advisors”), a registered investment adviser under the Investment Advisers Act of 1940, as amended. In addition, for U.S. federal income tax purposes, the Company has elected to be treated as a regulated investment company (“RIC”) under Subchapter M of the Internal Revenue Code of 1986, as amended (the “Code”).
On February 28, 2014, the Company’s wholly-owned subsidiary, Monroe Capital Corporation SBIC, LP (“MRCC SBIC”), a Delaware limited partnership, received a license from the Small Business Administration (“SBA”) to operate as a Small Business Investment Company (“SBIC”) under Section 301(c) of the Small Business Investment Act of 1958, as amended. MRCC SBIC commenced operations on September 16, 2013. See Note 7 for additional information.
Note 2. Summary of Significant Accounting Policies
Basis of Presentation
The accompanying consolidated financial statements of the Company have been prepared in accordance with generally accepted accounting principles in the United States of America (“GAAP”). The accompanying consolidated financial statements of the Company and related financial information have been prepared pursuant to the requirements for reporting on Form 10-Q and Articles 6 and 10 of Regulation S-X. The Company has determined it meets the definition of an investment company and follows the accounting and reporting guidance in the Financial Accounting Standards Board (“FASB”) Accounting Standards Codification (“ASC”) Topic 946 – Financial Services – Investment Companies (“ASC Topic 946”). Certain prior period amounts have been reclassified to conform to the current period presentation.
Use of Estimates
The preparation of the consolidated financial statements in conformity with GAAP requires the Company to make estimates and assumptions that affect the reported amounts of assets and liabilities and the disclosure of contingent assets and liabilities as of the date of the consolidated financial statements and the reported amounts of revenue and expenses during the reporting period. Actual results could differ from those estimates.
Consolidation
As permitted under ASC Topic 946, the Company will generally not consolidate its investment in a portfolio company other than an investment company subsidiary or a controlled operating company whose business consists of providing services to the Company. Accordingly, the Company consolidated the results of the Company’s wholly-owned subsidiaries, MRCC SBIC and its wholly-owned general partner MCC SBIC GP, LLC, MRCC Holding Company I, LLC, MRCC Holding Company II, LLC, MRCC Holding Company III, LLC, MRCC Holding Company IV, LLC, MRCC Holding Company V, LLC, MRCC Holding Company VI, LLC and MRCC Holding Company VII, LLC, in its consolidated financial statements. All intercompany balances and transactions have been eliminated. The Company does not consolidate its non-controlling interest in MRCC Senior Loan Fund I, LLC (“SLF”). See further description of the Company’s investment in SLF in Note 3.
Fair Value of Financial Instruments
The Company applies fair value to substantially all of its financial instruments in accordance with ASC Topic 820 – Fair Value Measurements and Disclosures (“ASC Topic 820”). ASC Topic 820 defines fair value, establishes a framework used to measure fair value, and requires disclosures for fair value measurements, including the categorization of financial instruments into a three-level hierarchy based on the transparency of valuation inputs. See Note 4 for further discussion regarding the fair value measurements and hierarchy.
ASC Topic 820 requires disclosure of the fair value of financial instruments for which it is practical to estimate such value. The Company believes that the carrying amounts of its other financial instruments such as cash, receivables and payables approximate the fair value of such items due to the short maturity of such instruments.
| 20 |
Revenue Recognition
The Company’s revenue recognition policies are as follows:
Investments and related investment income: Interest and dividend income is recorded on the accrual basis to the extent that the Company expects to collect such amounts. Interest income is accrued based upon the outstanding principal amount and contractual terms of debt and preferred equity investments. Interest is accrued on a daily basis. The Company records fees on loans based on the determination of whether the fee is considered a yield enhancement or payment for a service. If the fee is considered a yield enhancement associated with a funding of cash on a loan, the fee is generally deferred and recognized into interest income using the effective interest method if captured in the cost basis or using the straight-line method if the loan is unfunded and therefore there is no cost basis. If the fee is not considered a yield enhancement because a service was provided, and the fee is payment for that service, the fee is deemed earned and recognized as fee income in the period the service has been completed.
Dividend income on preferred equity securities is recorded as dividend income 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 securities is recorded on the record date for private portfolio companies. Each distribution received from limited liability company (“LLC”) and limited partnership (“LP”) investments is evaluated to determine if the distribution should be recorded as dividend income or a return of capital. Generally, the Company will not record distributions from equity investments in LLCs and LPs as dividend income unless there are sufficient accumulated tax-basis earnings and profits in the LLC or LP prior to the distribution. Distributions that are classified as a return of capital are recorded as a reduction in the cost basis of the investment. For the three months ended March 31, 2020 and 2019, the Company did not receive return of capital distributions from its equity investments and its investment in LLC equity interest in SLF.
The Company has certain investments in its portfolio that contain a payment-in-kind (“PIK”) provision, which represents contractual interest or dividends that are added to the principal balance and recorded as income. The Company stops accruing PIK interest or PIK dividends when it is determined that PIK interest or PIK dividends are no longer collectible. To maintain RIC tax treatment, and to avoid corporate tax, substantially all of this income must be paid out to stockholders in the form of distributions, even though the Company has not yet collected the cash.
Loan origination fees, original issue discount and market discount or premiums are capitalized, and the Company then amortizes such amounts using the effective interest method as interest income over the life of the investment. Unamortized discounts and loan origination fees totaled $6,170 and $6,279 as of March 31, 2020 and December 31, 2019, respectively. Upfront loan origination and closing fees received for the three months ended March 31, 2020 and 2019, totaled $975 and $916, respectively. Upon the prepayment of a loan or debt security, any unamortized premium or discount or loan origination fees are recorded as interest income.
The components of the Company’s investment income were as follows:
| Three months ended March 31, | ||||||||
| 2020 | 2019 | |||||||
| Interest income | $ | 11,979 | $ | 13,214 | ||||
| PIK interest income | 1,076 | 1,054 | ||||||
| Dividend income (1) | 1,191 | 783 | ||||||
| Fee income | 198 | 569 | ||||||
| Prepayment gain (loss) | 214 | 113 | ||||||
| Accretion of discounts and amortization of premium | 344 | 426 | ||||||
| Total investment income | $ | 15,002 | $ | 16,159 | ||||
| (1) | Includes PIK dividends of $41 and $13, respectively. |
Investment transactions are recorded on a trade-date basis. Realized gains or losses on portfolio investments are calculated based upon the difference between the net proceeds from the disposition and the amortized cost basis of the investment, without regard to unrealized gains or losses previously recognized. Realized gains and losses are recorded within net realized gain (loss) on investments on the consolidated statements of operations. Changes in the fair value of investments from the prior period, as determined by the Company’s board of directors (the “Board”) through the application of the Company’s valuation policy, are included within net change in unrealized gain (loss) on investments on the consolidated statements of operations.
Non-accrual: Loans or preferred equity securities are placed on non-accrual status when principal, interest or dividend payments become materially past due, or when there is reasonable doubt that principal, interest or dividends will be collected. Additionally, any original issue discount and market discount are no longer accreted to interest income as of the date the loan is placed on non-accrual status. Interest payments received on non-accrual loans may be recognized as income or applied to principal depending upon management’s judgment. Non-accrual loans are restored to accrual status when past due principal, interest, or dividends are paid, and, in management’s judgment are likely to remain current. The fair value of the Company’s investments on non-accrual status totaled $43,612 and $34,052 at March 31, 2020 and December 31, 2019, respectively.
| 21 |
Distributions
Distributions to common stockholders are recorded on the record date. The amount, if any, to be distributed is determined by the Board each quarter and is generally based upon the earnings estimated by management. Net realized capital gains, if any, are generally distributed at least annually.
The determination of the tax attributes for the Company’s distributions is made annually, based upon its taxable income for the full year and distributions paid for the full year. Ordinary dividend distributions from a RIC do not qualify for the preferential tax rate on qualified dividend income from domestic corporations and qualified foreign corporations, except to the extent that the RIC received the income in the form of qualifying dividends from domestic corporations and qualified foreign corporations. The tax attributes for distributions will generally include both ordinary income and capital gains, but may also include qualified dividends or return of capital.
In October 2012, the Company adopted a dividend reinvestment plan (“DRIP”) that provides for the reinvestment of dividends on behalf of its stockholders, unless a stockholder has elected to receive dividends in cash. When the Company declares a cash dividend, the Company’s stockholders who have not “opted out” of the DRIP at least three days prior to the dividend payment date will have their cash dividend automatically reinvested into additional shares of the Company’s common stock. The Company has the option to satisfy the share requirements of the DRIP through the issuance of new shares of common stock or through open market purchases of common stock by the DRIP plan administrator. Newly issued shares are valued based upon the final closing price of the Company’s common stock on a date determined by the Board. Shares purchased in the open market to satisfy the DRIP requirements will be valued based upon the average price of the applicable shares purchased by the DRIP plan administrator, before any associated brokerage or other costs. See Note 9 for additional information on the Company’s distributions.
Earnings per Share
In accordance with the provisions of ASC Topic 260 – Earnings per Share, basic earnings per share is computed by dividing earnings available to common stockholders by the weighted average number of shares outstanding during the period. The weighted average shares outstanding utilized in the calculation of earnings per share take into account share issues on the issuance date and the Company’s repurchases of its common stock on the repurchase date. See Note 10 for additional information on the Company’s share activity. For the periods presented in these consolidated financial statements, there were no potentially dilutive common shares issued.
Segments
In accordance with ASC Topic 280 – Segment Reporting, the Company has determined that it has a single reporting segment and operating unit structure.
Cash
The Company deposits its cash in a financial institution and, at times, such balances may be in excess of the Federal Deposit Insurance Corporation insurance limits.
Restricted Cash
Restricted cash includes amounts held within MRCC SBIC. Cash held within an SBIC is generally restricted to the originations of new loans from the SBIC and the payment of SBA debentures and related interest expense.
Unamortized Deferred Financing Costs
Deferred financing costs represent fees and other direct incremental costs incurred in connection with the Company’s borrowings. As of March 31, 2020 and December 31, 2019, the Company had unamortized deferred financing costs of $7,569 and $8,053, respectively, presented as a direct reduction of the carrying amount of debt on the consolidated statements of assets and liabilities. These amounts are amortized and included in interest and other debt financing expenses on the consolidated statements of operations over the estimated average life of the borrowings. Amortization of deferred financing costs for the three months ended March 31, 2020 and 2019 was $484 and $433, respectively.
| 22 |
Offering Costs
Offering costs include, among other things, fees paid in relation to legal, accounting, regulatory and printing work completed in preparation of debt and equity offerings. Offering costs from equity offerings are charged against the proceeds from the offering within the consolidated statements of changes in net assets. Offering costs from debt offerings are reclassified to unamortized deferred financing costs on the consolidated statements of assets and liabilities as noted above. As of March 31, 2020 and December 31, 2019, other assets on the consolidated statements of assets and liabilities included $378 and $378, respectively, of deferred offering costs which will be charged against the proceeds from future debt or equity offerings when completed.
Investments Denominated in Foreign Currency
As of both March 31, 2020 and December 31, 2019, the Company held investments in two portfolio companies that were denominated in Great Britain pounds.
At each balance sheet date, portfolio company investments denominated in foreign currencies are translated into U.S. dollars using the spot exchange rate on the last business day of the period. Purchases and sales of foreign portfolio company investments, and any income from such investments, are translated into U.S. dollars using the rates of exchange prevailing on the respective dates of such transactions.
Although the fair values of foreign portfolio company investments and the fluctuation in such fair values are translated into U.S. dollars using the applicable foreign exchange rates described above, the Company does not isolate the portion of the change in fair value resulting from foreign currency exchange rates fluctuations from the change in fair value of the underlying investment. All fluctuations in fair value are included in net change in unrealized gain (loss) on investments on the Company’s consolidated statements of operations.
Investments denominated in foreign currencies and foreign currency transactions may involve certain consideration 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.
Derivative Instruments
The Company may enter into foreign currency forward contracts to reduce the Company’s exposure to foreign currency exchange rate fluctuations. In a foreign currency forward contract, the Company agrees to receive or deliver a fixed quantity of one currency for another, at a pre-determined price at a future date. Foreign currency forward contracts are marked-to-market based on the difference between the forward rate and the exchange rate at the current period end. Unrealized gain (loss) on foreign currency forward contracts are recorded on the Company’s consolidated statements of assets and liabilities by counterparty on a net basis.
The Company does not utilize hedge accounting and as such values its foreign currency forward contracts at fair value with the change in unrealized gain or loss recorded in net change in unrealized gain (loss) on foreign currency forward contracts and the realized gain or loss recorded in net realized gain (loss) on foreign currency forward contracts on the Company’s consolidated statements of operations.
Income Taxes
The Company has elected to be treated as a RIC under Subchapter M of the Code and operates in a manner so as to qualify for the tax treatment available to RICs. To maintain qualification as a RIC, the Company must, among other things, meet certain source-of-income and asset diversification requirements and distribute to stockholders, for each taxable year, at least 90% of the Company’s “investment company taxable income,” which is generally the Company’s net ordinary income plus the excess, if any, of realized net short-term capital gains over realized net long-term capital losses. If the Company qualifies as a RIC and satisfies the annual distribution requirement, the Company will not have to pay corporate-level federal income taxes on any income that the Company distributes to its stockholders. The Company intends to make distributions in an amount sufficient to maintain RIC status each year and to avoid any federal income taxes on income. The Company is also subject to nondeductible federal excise taxes if the Company does not distribute at least 98% of net ordinary income, 98.2% of any capital gain net income, if any, and any recognized and undistributed income from prior years for which it paid no federal income taxes. To the extent that the Company determines that its estimated current year annual taxable income may exceed estimated current year dividend distributions, the Company accrues excise tax, calculated as 4% of the estimated excess taxable income, if any, as taxable income is earned. For the three months ended March 31, 2020 and 2019, the Company recorded a net expense on the consolidated statements of operations of $20 and ($7), respectively, for U.S. federal excise tax. As of March 31, 2020 and December 31, 2019, the Company had a receivable of $42 and a payable of $23 for excise taxes, respectively.
Certain of the Company’s consolidated subsidiaries are subject to U.S. federal and state corporate-level income taxes. For both the three months ended March 31, 2020 and 2019, the Company recorded a net tax expense of zero on the consolidated statements of operations for these subsidiaries. As of March 31, 2020 and December 31, 2019, payables for corporate-level income taxes of zero and $7, respectively, were included in accounts payable and accrued expenses on the consolidated statements of assets and liabilities.
The Company accounts for income taxes in conformity with ASC Topic 740 – Income Taxes (“ASC Topic 740”). ASC Topic 740 provides guidelines for how uncertain tax positions should be recognized, measured, presented and disclosed in the consolidated financial statements. ASC Topic 740 requires the evaluation of tax positions taken in the course of preparing the Company’s tax returns to determine whether the tax positions are “more-likely-than-not” to be sustained by the applicable tax authority. Tax benefits of positions not deemed to meet the more-likely-than-not threshold would be recorded as a tax expense in the current year. It is the Company’s policy to recognize accrued interest and penalties related to uncertain tax benefits in income tax expense. There were no material uncertain income tax positions through March 31, 2020. The 2016 through 2019 tax years remain subject to examination by U.S. federal and state tax authorities.
| 23 |
Subsequent Events
The Company has evaluated the need for disclosures and/or adjustments resulting from subsequent events through the date the consolidated financial statements were issued. There have been no subsequent events that occurred during such period that would require disclosure in this Form 10-Q or would be required to be recognized in the consolidated financial statements as of and for the three months ended March 31, 2020, except as disclosed in Note 13.
Recent Accounting Pronouncements
In August 2018, the FASB issued ASU 2018-13, Fair Value Measurement (Topic 820): Disclosure Framework – Changes to the Disclosure Requirements for Fair Value Measurement (“ASU 2018-13”). The primary objective of ASU 2018-13 is to improve the effectiveness of the disclosure requirements for fair value measurements in the notes to the financial statements. ASU 2018-13 is effective for interim and annual reporting periods beginning after December 15, 2019, although early adoption is permitted. The Company has adopted ASU 2018-13 and the adoption did not have a significant impact on the Company’s consolidated financial statements and disclosures.
In March 2020, the FASB issued ASU 2020-04, Reference Rate Reform. The amendments in ASU 2020-04 provide optional expedients and exceptions for applying U.S. GAAP to contracts, hedging relationships, and other transactions affected by reference rate reform if certain criteria are met. The standard is effective as of March 12, 2020 through December 31, 2022. Management is currently evaluating the impact of the optional guidance on the Company’s consolidated financial statements and disclosures. The Company did not utilize the optional expedients and exceptions provided by ASU 2020-04 during the three months ended March 31, 2020.
Note 3. Investments
The following tables show the composition of the investment portfolio, at amortized cost and fair value (with corresponding percentage of total portfolio investments):
| March 31, 2020 | December 31, 2019 | |||||||||||||||
| Amortized Cost: | ||||||||||||||||
| Senior secured loans | $ | 515,837 | 78.8 | % | $ | 485,871 | 76.6 | % | ||||||||
| Unitranche secured loans | 66,361 | 10.1 | 78,312 | 12.3 | ||||||||||||
| Junior secured loans | 13,463 | 2.1 | 13,923 | 2.2 | ||||||||||||
| LLC equity interest in SLF | 42,150 | 6.4 | 42,150 | 6.6 | ||||||||||||
| Equity securities | 16,680 | 2.6 | 14,480 | 2.3 | ||||||||||||
| Total | $ | 654,491 | 100.0 | % | $ | 634,736 | 100.0 | % | ||||||||
| March 31, 2020 | December 31, 2019 | |||||||||||||||
| Fair Value: | ||||||||||||||||
| Senior secured loans | $ | 481,565 | 81.5 | % | $ | 475,157 | 77.1 | % | ||||||||
| Unitranche secured loans | 55,826 | 9.4 | 76,247 | 12.4 | ||||||||||||
| Junior secured loans | 11,704 | 2.0 | 13,676 | 2.2 | ||||||||||||
| LLC equity interest in SLF | 31,325 | 5.3 | 42,412 | 6.9 | ||||||||||||
| Equity securities | 10,417 | 1.8 | 8,739 | 1.4 | ||||||||||||
| Total | $ | 590,837 | 100.0 | % | $ | 616,231 | 100.0 | % | ||||||||
The following tables show the composition of the investment portfolio by geographic region, at amortized cost and fair value (with corresponding percentage of total portfolio investments). The geographic composition is determined by the location of the corporate headquarters of the portfolio company, which may not be indicative of the primary source of the portfolio company’s business:
| March 31, 2020 | December 31, 2019 | |||||||||||||||
| Amortized Cost: | ||||||||||||||||
| International | $ | 21,923 | 3.3 | % | $ | 21,474 | 3.4 | % | ||||||||
| Midwest | 152,268 | 23.3 | 135,258 | 21.3 | ||||||||||||
| Northeast | 149,451 | 22.8 | 160,184 | 25.3 | ||||||||||||
| Southeast | 158,059 | 24.2 | 150,486 | 23.7 | ||||||||||||
| Southwest | 60,073 | 9.2 | 57,971 | 9.1 | ||||||||||||
| West | 112,717 | 17.2 | 109,363 | 17.2 | ||||||||||||
| Total | $ | 654,491 | 100.0 | % | $ | 634,736 | 100.0 | % | ||||||||
| March 31, 2020 | December 31, 2019 | |||||||||||||||
| Fair Value: | ||||||||||||||||
| International | $ | 20,587 | 3.5 | % | $ | 21,760 | 3.5 | % | ||||||||
| Midwest | 127,814 | 21.6 | 127,532 | 20.7 | ||||||||||||
| Northeast | 133,413 | 22.6 | 147,673 | 24.0 | ||||||||||||
| Southeast | 149,910 | 25.4 | 147,634 | 23.9 | ||||||||||||
| Southwest | 68,864 | 11.6 | 68,205 | 11.1 | ||||||||||||
| West | 90,249 | 15.3 | 103,427 | 16.8 | ||||||||||||
| Total | $ | 590,837 | 100.0 | % | $ | 616,231 | 100.0 | % | ||||||||
| 24 |
The following tables show the composition of the investment portfolio by industry, at amortized cost and fair value (with corresponding percentage of total portfolio investments):
| March 31, 2020 | December 31, 2019 | |||||||||||||||
| Amortized Cost: | ||||||||||||||||
| Automotive | $ | 7,892 | 1.2 | % | $ | 7,773 | 1.2 | % | ||||||||
| Banking, Finance, Insurance & Real Estate | 81,234 | 12.4 | 81,183 | 12.8 | ||||||||||||
| Beverage, Food & Tobacco | 26,368 | 4.0 | 16,657 | 2.6 | ||||||||||||
| Capital Equipment | 15,570 | 2.4 | — | — | ||||||||||||
| Chemicals, Plastics & Rubber | 28,455 | 4.4 | 29,683 | 4.7 | ||||||||||||
| Construction & Building | 18,889 | 2.9 | 30,695 | 4.8 | ||||||||||||
| Consumer Goods: Durable | 25,831 | 3.9 | 22,148 | 3.5 | ||||||||||||
| Consumer Goods: Non-Durable | 24,345 | 3.7 | 22,639 | 3.6 | ||||||||||||
| Containers, Packaging & Glass | 7,571 | 1.2 | 8,744 | 1.4 | ||||||||||||
| Energy: Oil & Gas | 4,243 | 0.6 | 4,296 | 0.7 | ||||||||||||
| Environmental Industries | 12,259 | 1.9 | 12,182 | 1.9 | ||||||||||||
| Healthcare & Pharmaceuticals | 64,565 | 9.9 | 54,024 | 8.5 | ||||||||||||
| High Tech Industries | 95,317 | 14.6 | 91,409 | 14.4 | ||||||||||||
| Investment Funds & Vehicles | 42,150 | 6.4 | 42,150 | 6.6 | ||||||||||||
| Media: Advertising, Printing & Publishing | 27,697 | 4.2 | 25,741 | 4.1 | ||||||||||||
| Media: Broadcasting & Subscription | 1,907 | 0.3 | 1,475 | 0.2 | ||||||||||||
| Media: Diversified & Production | 6,519 | 1.0 | 10,523 | 1.7 | ||||||||||||
| Retail | 31,947 | 4.9 | 30,621 | 4.8 | ||||||||||||
| Services: Business | 104,301 | 15.9 | 109,208 | 17.2 | ||||||||||||
| Services: Consumer | 17,632 | 2.7 | 25,552 | 4.0 | ||||||||||||
| Wholesale | 9,799 | 1.5 | 8,033 | 1.3 | ||||||||||||
| Total | $ | 654,491 | 100.0 | % | $ | 634,736 | 100.0 | % | ||||||||
| March 31, 2020 | December 31, 2019 | |||||||||||||||
| Fair Value: | ||||||||||||||||
| Automotive | $ | 7,616 | 1.3 | % | $ | 7,787 | 1.3 | % | ||||||||
| Banking, Finance, Insurance & Real Estate | 73,872 | 12.5 | 76,351 | 12.4 | ||||||||||||
| Beverage, Food & Tobacco | 21,547 | 3.6 | 15,634 | 2.5 | ||||||||||||
| Capital Equipment | 15,534 | 2.6 | — | — | ||||||||||||
| Chemicals, Plastics & Rubber | 26,398 | 4.5 | 29,509 | 4.8 | ||||||||||||
| Construction & Building | 18,183 | 3.1 | 30,887 | 5.0 | ||||||||||||
| Consumer Goods: Durable | 23,645 | 4.0 | 21,237 | 3.4 | ||||||||||||
| Consumer Goods: Non-Durable | 15,288 | 2.6 | 20,365 | 3.3 | ||||||||||||
| Containers, Packaging & Glass | 7,017 | 1.2 | 8,377 | 1.4 | ||||||||||||
| Energy: Oil & Gas | 4,203 | 0.7 | 4,306 | 0.7 | ||||||||||||
| Environmental Industries | 11,810 | 2.0 | 12,001 | 1.9 | ||||||||||||
| Healthcare & Pharmaceuticals | 68,845 | 11.7 | 62,727 | 10.2 | ||||||||||||
| High Tech Industries | 90,172 | 15.3 | 90,385 | 14.7 | ||||||||||||
| Investment Funds & Vehicles | 31,325 | 5.3 | 42,412 | 6.9 | ||||||||||||
| Media: Advertising, Printing & Publishing | 27,372 | 4.6 | 26,333 | 4.3 | ||||||||||||
| Media: Broadcasting & Subscription | 1,892 | 0.3 | 1,491 | 0.2 | ||||||||||||
| Media: Diversified & Production | 6,450 | 1.1 | 10,652 | 1.7 | ||||||||||||
| Retail | 16,228 | 2.7 | 16,998 | 2.8 | ||||||||||||
| Services: Business | 100,236 | 17.0 | 108,704 | 17.6 | ||||||||||||
| Services: Consumer | 13,797 | 2.3 | 22,051 | 3.6 | ||||||||||||
| Wholesale | 9,407 | 1.6 | 8,024 | 1.3 | ||||||||||||
| Total | $ | 590,837 | 100.0 | % | $ | 616,231 | 100.0 | % | ||||||||
MRCC Senior Loan Fund I, LLC
The Company co-invests with NLV Financial Corporation (“NLV”) in senior secured loans through SLF, an unconsolidated Delaware LLC. SLF is capitalized as underlying investment transactions are completed, taking into account available debt and equity commitments available for funding these investments. All portfolio and investment decisions in respect to SLF must be approved by the SLF investment committee, consisting of one representative from the Company and one representative from NLV. SLF may cease making new investments upon notification of either member but operations will continue until all investments have been sold or paid-off in the normal course of business. Investments held by SLF are measured at fair value using the same valuation methodologies as described in Note 4. The Company’s investment is illiquid in nature as SLF does not allow for withdrawal from the LLC or the sale of a member’s interest unless approved by the board members of SLF. The full withdrawal of a member would result in an orderly wind-down of SLF.
| 25 |
SLF’s profits and losses are allocated to the Company and NLV in accordance with their respective ownership interests. As of both March 31, 2020 and December 31, 2019, the Company and NLV each owned 50.0% of the LLC equity interests of SLF. As of both March 31, 2020 and December 31, 2019, SLF had $100,000 in equity commitments from its members (in the aggregate), of which $84,300 was funded.
As of both March 31, 2020 and December 31, 2019, the Company had committed to fund $50,000 of LLC equity interest subscriptions to SLF. As of both March 31, 2020 and December 31, 2019, $42,150 of the Company’s LLC equity interest subscriptions to SLF had been called and contributed, net of return of capital distributions subject to recall.
For the three months ended March 31, 2020 and 2019, the Company received $1,150 and $770 of dividend income from its LLC equity interest in SLF, respectively.
SLF has a senior secured revolving credit facility (as amended, the “SLF Credit Facility”) with Capital One, N.A., through its wholly-owned subsidiary MRCC Senior Loan Fund I Financing SPV, LLC (“SLF SPV”), which as of March 31, 2020 allowed SLF SPV to borrow up to $170,000 at any one time, subject to leverage and borrowing base restrictions. Borrowings under the SLF Credit Facility bear interest at an annual rate of LIBOR (three-month) plus 2.25%. The maturity date on the SLF Credit Facility is March 22, 2023.
SLF does not pay any fees to MC Advisors or its affiliates; however, SLF has entered into an administration agreement with Monroe Capital Management Advisors, LLC (“MC Management”), pursuant to which certain loan servicing and administrative functions are delegated to MC Management. SLF may reimburse MC Management for its allocable share of overhead and other expenses incurred by MC Management. For the three months ended March 31, 2020 and 2019, SLF incurred $56 and $46, respectively, of allocable expenses. There are no agreements or understandings by which the Company guarantees any SLF obligations.
As of March 31, 2020 and December 31, 2019, SLF had total assets at fair value of $222,505 and $245,469, respectively. As of both March 31, 2020 and December 31, 2019, SLF had zero portfolio company investments on non-accrual status. The portfolio companies in SLF are in industries and geographies similar to those in which the Company may invest directly. Additionally, as of March 31, 2020 and December 31, 2019, SLF had $3,049 and $4,861, respectively, in outstanding commitments to fund investments under undrawn revolvers and delayed draw commitments.
Below is a summary of SLF’s portfolio, followed by a listing of the individual investments in SLF’s portfolio as of March 31, 2020 and December 31, 2019:
| As of | ||||||||
| March 31, 2020 | December 31, 2019 | |||||||
| Senior secured loans (1) | 243,373 | 243,778 | ||||||
| Weighted average current interest rate on senior secured loans (2) | 6.5 | % | 7.0 | % | ||||
| Number of borrowers in SLF | 63 | 64 | ||||||
| Largest portfolio company investment (1) | 7,280 | 6,860 | ||||||
| Total of five largest portfolio company investments (1) | 29,557 | 28,880 | ||||||
| (1) | Represents outstanding principal amount, excluding unfunded commitments. |
| (2) | Computed as the (a) annual stated interest rate on accruing senior secured loans divided by (b) total senior secured loans at outstanding principal amount. |
| 26 |
MRCC SENIOR LOAN FUND I, LLC
CONSOLIDATED SCHEDULE OF INVESTMENTS
(unaudited)
March 31, 2020
| Portfolio Company (a) | Spread Above Index (b) | Interest Rate (b) | Maturity | Principal | Fair Value | ||||||||||||
| Non-Controlled/Non-Affiliate Company Investments | |||||||||||||||||
| Senior Secured Loans | |||||||||||||||||
| Aerospace & Defense | |||||||||||||||||
| Bromford Industries Limited (e) | L+5.25% | 6.70 | % | 11/5/2025 | 2,793 | $ | 2,646 | ||||||||||
| Bromford Industries Limited (e) | L+5.25% | 6.70 | % | 11/5/2025 | 1,862 | 1,764 | |||||||||||
| IMIA Holdings, Inc. | L+4.50% | 5.95 | % | 10/28/2024 | 4,266 | 4,204 | |||||||||||
| IMIA Holdings, Inc. (Revolver) (c) | L+4.50% | 5.50 | % | 10/28/2024 | 680 | 340 | |||||||||||
| MAG Aerospace Industries, Inc. | L+4.75% | 6.35 | % | 6/6/2025 | 3,242 | 3,161 | |||||||||||
| Trident Maritime SH, Inc. | L+5.50% | 6.50 | % | 6/4/2024 | 4,435 | 4,344 | |||||||||||
| Trident Maritime SH, Inc. (Revolver) (c) | L+5.50% | 6.25 | % | 6/4/2024 | 340 | 166 | |||||||||||
| 17,618 | 16,625 | ||||||||||||||||
| Automotive | |||||||||||||||||
| Innovative Aftermarkets Systems | L+5.50% | 6.50 | % | 1/25/2021 | 1,867 | 1,864 | |||||||||||
| Truck-Lite Co., LLC | L+6.25% | 7.32 | % | 12/14/2026 | 1,739 | 1,722 | |||||||||||
| Truck-Lite Co., LLC (Delayed Draw) (c) | L+6.25% | 7.32 | % | 12/14/2026 | 256 | — | |||||||||||
| Wheel Pros, LLC | L+4.75% | 5.82 | % | 4/4/2025 | 4,920 | 3,567 | |||||||||||
| 8,782 | 7,153 | ||||||||||||||||
| Banking, Finance, Insurance & Real Estate | |||||||||||||||||
| Avison Young (USA), Inc. (e) | L+5.00% | 6.45 | % | 1/30/2026 | 4,938 | 4,065 | |||||||||||
| Lightbox Intermediate, L.P. | L+5.00% | 5.80 | % | 5/11/2026 | 4,963 | 4,888 | |||||||||||
| Minotaur Acquisition, Inc. | L+5.00% | 5.99 | % | 3/27/2026 | 2,970 | 2,520 | |||||||||||
| Nuvei Technologies Corp. (e) | L+5.00% | 6.00 | % | 9/26/2025 | 4,657 | 4,238 | |||||||||||
| Zenith Merger Sub, Inc. | L+5.25% | 6.70 | % | 12/13/2024 | 4,688 | 4,477 | |||||||||||
| Zenith Merger Sub, Inc. (Delayed Draw) (c) | L+5.25% | 6.70 | % | 12/13/2024 | 264 | 63 | |||||||||||
| 22,480 | 20,251 | ||||||||||||||||
| Beverage, Food & Tobacco | |||||||||||||||||
| CBC Restaurant Corp. | L+6.50% | 7.95 | % | 11/10/2022 | 2,537 | 2,389 | |||||||||||
| SW Ingredients Holdings, LLC | L+4.00% | 5.91 | % | 7/3/2025 | 3,684 | 3,616 | |||||||||||
| 6,221 | 6,005 | ||||||||||||||||
| Capital Equipment | |||||||||||||||||
| Analogic Corporation | L+5.25% | 6.25 | % | 6/24/2024 | 4,836 | 4,624 | |||||||||||
| 4,836 | 4,624 | ||||||||||||||||
| Chemicals, Plastics & Rubber | |||||||||||||||||
| Polymer Solutions Group | L+6.75% | 7.75 | % | 6/30/2021 | 1,244 | 1,218 | |||||||||||
| 1,244 | 1,218 | ||||||||||||||||
| Construction & Building | |||||||||||||||||
| ISC Purchaser, LLC | P+4.00% | 7.25 | % | 7/11/2025 | 4,975 | 4,873 | |||||||||||
| The Cook & Boardman Group, LLC | L+5.75% | 7.67 | % | 10/20/2025 | 2,963 | 2,489 | |||||||||||
| 7,938 | 7,362 | ||||||||||||||||
| Consumer Goods: Durable | |||||||||||||||||
| International Textile Group, Inc. | L+5.00% | 6.58 | % | 5/1/2024 | 1,793 | 1,228 | |||||||||||
| 1,793 | 1,228 | ||||||||||||||||
| Consumer Goods: Non-Durable | |||||||||||||||||
| PH Beauty Holdings III, Inc. | L+5.00% | 6.07 | % | 9/26/2025 | 2,461 | 1,907 | |||||||||||
| 2,461 | 1,907 | ||||||||||||||||
| Containers, Packaging & Glass | |||||||||||||||||
| Liqui-Box Holdings, Inc. | L+4.50% | 6.15 | % | 2/26/2027 | 4,333 | 3,748 | |||||||||||
| Polychem Acquisition, LLC | L+5.00% | 6.08 | % | 3/17/2025 | 2,970 | 2,970 | |||||||||||
| Port Townsend Holdings Company, Inc. | L+4.75% | 5.75 | % | 4/3/2024 | 4,721 | 4,249 | |||||||||||
| PVHC Holding Corp. | L+4.75% | 6.18 | % | 8/5/2024 | 3,275 | 2,718 | |||||||||||
| PVHC Holding Corp. (Delayed Draw) (c) | L+4.75% | 6.18 | % | 8/5/2024 | 425 | — | |||||||||||
| 15,724 | 13,685 | ||||||||||||||||
| Energy: Oil & Gas | |||||||||||||||||
| Drilling Info Holdings, Inc. | L+4.25% | 5.24 | % | 7/30/2025 | 4,598 | 3,678 | |||||||||||
| Offen, Inc. | L+5.00% | 6.07 | % | 6/22/2026 | 2,430 | 2,255 | |||||||||||
| Offen, Inc. (Delayed Draw) (c) | L+5.00% | 6.07 | % | 6/22/2026 | 885 | — | |||||||||||
| 7,913 | 5,933 | ||||||||||||||||
| Healthcare & Pharmaceuticals | |||||||||||||||||
| LSCS Holdings, Inc. | L+4.25% | 5.32 | % | 3/17/2025 | 2,316 | 2,143 | |||||||||||
| LSCS Holdings, Inc. | L+4.25% | 5.32 | % | 3/17/2025 | 598 | 553 | |||||||||||
| P&L Developments, LLC | L+7.50% | 9.50 | % | 6/28/2024 | 2,985 | 2,612 | |||||||||||
| Radiology Partners, Inc. | L+4.25% | 5.99 | % | 7/9/2025 | 4,760 | 3,989 | |||||||||||
| Solara Medical Supplies, LLC | L+6.00% | 7.45 | % | 2/27/2024 | 5,501 | 5,313 | |||||||||||
| Solara Medical Supplies, LLC | L+6.00% | 7.45 | % | 2/27/2024 | 1,065 | 1,029 | |||||||||||
| Solara Medical Supplies, LLC (Revolver) | L+6.00% | 7.00 | % | 2/27/2024 | 714 | 714 | |||||||||||
| 17,939 | 16,353 | ||||||||||||||||
| 27 |
MRCC SENIOR LOAN FUND I, LLC
CONSOLIDATED SCHEDULE OF INVESTMENTS – (continued)
(unaudited)
March 31, 2020
| Portfolio Company (a) | Spread Above Index (b) | Interest Rate (b) | Maturity | Principal | Fair Value | ||||||||||||
| High Tech Industries | |||||||||||||||||
| AQA Acquisition Holding, Inc. | L+4.25% | 5.70 | % | 5/24/2023 | 3,283 | $ | 3,266 | ||||||||||
| Corel, Inc. (e) | L+5.00% | 6.61 | % | 7/2/2026 | 3,975 | 3,528 | |||||||||||
| LW Buyer, LLC | L+5.00% | 5.99 | % | 12/30/2024 | 4,963 | 4,491 | |||||||||||
| TGG TS Acquisition Company | L+6.50% | 7.50 | % | 12/12/2025 | 4,028 | 3,363 | |||||||||||
| 16,249 | 14,648 | ||||||||||||||||
| Hotels, Gaming & Leisure | |||||||||||||||||
| Excel Fitness Holdings, Inc. | L+5.25% | 6.25 | % | 10/7/2025 | 4,239 | 3,286 | |||||||||||
| North Haven Spartan US Holdco, LLC | L+5.00% | 6.00 | % | 6/6/2025 | 2,338 | 2,052 | |||||||||||
| Tait, LLC | L+4.50% | 6.11 | % | 3/28/2025 | 4,199 | 3,815 | |||||||||||
| Tait, LLC (Revolver) | P+3.50% | 6.75 | % | 3/28/2025 | 769 | 699 | |||||||||||
| 11,545 | 9,852 | ||||||||||||||||
| Media: Advertising, Printing & Publishing | |||||||||||||||||
| Cadent, LLC | L+5.25% | 6.70 | % | 9/11/2023 | 4,925 | 4,913 | |||||||||||
| Cadent, LLC (Revolver) (c) | L+5.25% | 6.25 | % | 9/11/2023 | 167 | 65 | |||||||||||
| Digital Room Holdings, Inc. | L+5.00% | 6.07 | % | 5/21/2026 | 4,395 | 3,835 | |||||||||||
| Monotype Imaging Holdings Corp. (d) | L+5.50% | 6.95 | % | 10/9/2026 | 5,000 | 3,875 | |||||||||||
| 14,487 | 12,688 | ||||||||||||||||
| Media: Diversified & Production | |||||||||||||||||
| Research Now Group, Inc. and Survey Sampling International, LLC | L+5.50% | 7.26 | % | 12/20/2024 | 6,843 | 6,158 | |||||||||||
| Stats Intermediate Holding, LLC | L+5.25% | 6.96 | % | 7/10/2026 | 4,988 | 4,165 | |||||||||||
| The Octave Music Group, Inc. | L+5.25% | 6.86 | % | 5/29/2025 | 5,000 | 4,450 | |||||||||||
| 16,831 | 14,773 | ||||||||||||||||
| Services: Business | |||||||||||||||||
| AQ Carver Buyer, Inc. (d) | L+5.00% | 6.37 | % | 9/23/2025 | 4,975 | 3,856 | |||||||||||
| CHA Holdings, Inc. | L+4.50% | 5.57 | % | 4/10/2025 | 2,018 | 1,866 | |||||||||||
| CHA Holdings, Inc. | L+4.50% | 5.57 | % | 4/10/2025 | 425 | 393 | |||||||||||
| Eliassen Group, LLC | L+4.50% | 5.49 | % | 11/5/2024 | 3,029 | 2,834 | |||||||||||
| Engage2Excel, Inc. | L+6.50% | 8.40 | % | 3/7/2023 | 4,288 | 3,884 | |||||||||||
| Engage2Excel, Inc. | L+6.50% | 8.42 | % | 3/7/2023 | 773 | 701 | |||||||||||
| Engage2Excel, Inc. (Delayed Draw) (c) | L+6.50% | 8.42 | % | 3/7/2023 | 500 | — | |||||||||||
| Engage2Excel, Inc. (Revolver) (c) | P+5.50% | 8.75 | % | 3/7/2023 | 545 | 338 | |||||||||||
| GI Revelation Acquisition, LLC | L+5.00% | 5.99 | % | 4/16/2025 | 1,376 | 1,087 | |||||||||||
| Legility, LLC | L+6.00% | 6.84 | % | 12/17/2025 | 5,000 | 4,900 | |||||||||||
| Orbit Purchaser, LLC | L+4.50% | 5.96 | % | 10/21/2024 | 2,475 | 2,359 | |||||||||||
| Orbit Purchaser, LLC | L+4.50% | 5.96 | % | 10/21/2024 | 1,911 | 1,821 | |||||||||||
| Orbit Purchaser, LLC | L+4.50% | 5.96 | % | 10/21/2024 | 559 | 533 | |||||||||||
| Output Services Group, Inc. | L+4.50% | 6.11 | % | 3/27/2024 | 4,902 | 4,191 | |||||||||||
| SIRVA Worldwide, Inc. | L+5.50% | 6.49 | % | 8/4/2025 | 1,938 | 1,453 | |||||||||||
| Teneo Holdings, LLC | L+5.25% | 6.25 | % | 7/11/2025 | 4,975 | 4,080 | |||||||||||
| The Kleinfelder Group, Inc. | L+4.75% | 5.95 | % | 11/29/2024 | 2,469 | 2,368 | |||||||||||
| 42,158 | 36,664 | ||||||||||||||||
| Services: Consumer | |||||||||||||||||
| Cambium Learning Group, Inc. | L+4.50% | 5.95 | % | 12/18/2025 | 4,938 | 4,073 | |||||||||||
| LegalZoom.com, Inc. | L+4.50% | 5.49 | % | 11/21/2024 | 2,715 | 2,396 | |||||||||||
| 7,653 | 6,469 | ||||||||||||||||
| Telecommunications | |||||||||||||||||
| Intermedia Holdings, Inc. | L+6.00% | 7.00 | % | 7/21/2025 | 1,810 | 1,657 | |||||||||||
| Mavenir Systems, Inc. | L+6.00% | 7.00 | % | 5/8/2025 | 3,930 | 3,419 | |||||||||||
| 5,740 | 5,076 | ||||||||||||||||
| Transportation: Cargo | |||||||||||||||||
| GlobalTranz Enterprises, LLC | L+5.00% | 5.93 | % | 5/15/2026 | 3,287 | 2,408 | |||||||||||
| 3,287 | 2,408 | ||||||||||||||||
| Utilities: Oil & Gas | |||||||||||||||||
| NGS US Finco, LLC | L+4.25% | 5.25 | % | 10/1/2025 | 1,728 | 1,408 | |||||||||||
| 1,728 | 1,408 | ||||||||||||||||
| Wholesale | |||||||||||||||||
| BMC Acquisition, Inc. | L+5.25% | 7.17 | % | 12/30/2024 | 4,888 | 4,826 | |||||||||||
| HALO Buyer, Inc. | L+4.50% | 5.50 | % | 6/30/2025 | 4,913 | 4,028 | |||||||||||
| PT Intermediate Holdings III, LLC | L+5.50% | 6.95 | % | 10/15/2025 | 1,995 | 1,985 | |||||||||||
| 11,796 | 10,839 | ||||||||||||||||
| TOTAL INVESTMENTS | $ | 217,169 | |||||||||||||||
| (a) | All investments are U.S. companies unless otherwise noted. |
| (b) | The majority of investments bear interest at a rate that may be determined by reference to the London Interbank Offered Rate (“LIBOR” or “L”) or Prime (“P”) which reset daily, monthly, quarterly or semiannually. The Company has provided the spread over LIBOR or Prime and the current contractual rate of interest in effect at March 31, 2020. Certain investments are subject to a LIBOR or Prime interest rate floor. |
| (c) | All or a portion of this commitment was unfunded as of March 31, 2020. As such, interest is earned only on the funded portion of this commitment. Principal reflects the commitment outstanding. |
| (d) | Investment position or portion thereof unsettled as of March 31, 2020. |
| (e) | This is an international company. |
| 28 |
MRCC SENIOR LOAN FUND I, LLC
CONSOLIDATED SCHEDULE OF INVESTMENTS
December 31, 2019
| Portfolio Company (a) | Spread
Above Index (b) |
Interest Rate (b) |
Maturity | Principal | Fair Value |
||||||||||||
| Non-Controlled/Non-Affiliate Company Investments | |||||||||||||||||
| Senior Secured Loans | |||||||||||||||||
| Aerospace & Defense | |||||||||||||||||
| Bromford Industries Limited (e) | L+5.25% | 7.14 | % | 11/5/2025 | 2,800 | $ | 2,772 | ||||||||||
| Bromford Industries Limited (e) | L+5.25% | 7.14 | % | 11/5/2025 | 1,867 | 1,848 | |||||||||||
| IMIA Holdings, Inc. | L+4.50% | 6.44 | % | 10/28/2024 | 4,277 | 4,277 | |||||||||||
| IMIA Holdings, Inc. (Revolver) (c) | L+4.50% | 6.44 | % | 10/28/2024 | 680 | — | |||||||||||
| MAG Aerospace Industries, Inc. | L+4.75% | 6.55 | % | 6/6/2025 | 3,251 | 3,234 | |||||||||||
| Novaria Holdings, LLC | L+4.75% | 6.55 | % | 12/19/2024 | 4,290 | 4,288 | |||||||||||
| Trident Maritime SH, Inc. | L+5.50% | 7.30 | % | 6/4/2024 | 4,435 | 4,404 | |||||||||||
| Trident Maritime SH, Inc. (Revolver) (c) | L+5.50% | 7.30 | % | 6/4/2024 | 340 | — | |||||||||||
| 21,940 | 20,823 | ||||||||||||||||
| Automotive | |||||||||||||||||
| Innovative Aftermarkets Systems | L+5.50% | 7.30 | % | 1/25/2021 | 1,893 | 1,891 | |||||||||||
| Wheel Pros, LLC | L+4.75% | 6.55 | % | 4/4/2025 | 4,933 | 4,875 | |||||||||||
| 6,826 | 6,766 | ||||||||||||||||
| Banking, Finance, Insurance & Real Estate | |||||||||||||||||
| Avison Young (USA), Inc. (e) | L+5.00% | 6.94 | % | 1/30/2026 | 4,950 | 4,874 | |||||||||||
| Lightbox Intermediate, L.P. | L+5.00% | 6.74 | % | 5/11/2026 | 4,975 | 4,913 | |||||||||||
| Minotaur Acquisition, Inc. | L+5.00% | 6.80 | % | 3/27/2026 | 2,978 | 2,940 | |||||||||||
| Nuvei Technologies Corp. (e) | L+5.00% | 6.80 | % | 9/26/2025 | 4,657 | 4,692 | |||||||||||
| Zenith Merger Sub, Inc. | L+5.25% | 7.19 | % | 12/13/2024 | 4,700 | 4,700 | |||||||||||
| Zenith Merger Sub, Inc. (Delayed Draw) (c) | L+5.25% | 7.19 | % | 12/13/2024 | 265 | 66 | |||||||||||
| 22,525 | 22,185 | ||||||||||||||||
| Beverage, Food & Tobacco | |||||||||||||||||
| CBC Restaurant Corp. | L+6.50% | 8.30 | % | 11/10/2022 | 2,537 | 2,502 | |||||||||||
| SW Ingredients Holdings, LLC | L+4.00% | 6.21 | % | 7/3/2025 | 3,694 | 3,688 | |||||||||||
| US Salt, LLC | L+4.75% | 6.55 | % | 1/16/2026 | 2,729 | 2,743 | |||||||||||
| 8,960 | 8,933 | ||||||||||||||||
| Capital Equipment | |||||||||||||||||
| Analogic Corporation | L+6.00% | 7.80 | % | 6/24/2024 | 4,874 | 4,854 | |||||||||||
| 4,874 | 4,854 | ||||||||||||||||
| Chemicals, Plastics & Rubber | |||||||||||||||||
| Polymer Solutions Group | L+6.75% | 8.45 | % | 6/30/2021 | 1,271 | 1,271 | |||||||||||
| 1,271 | 1,271 | ||||||||||||||||
| Construction & Building | |||||||||||||||||
| ISC Purchaser, LLC | L+5.00% | 6.94 | % | 7/11/2025 | 4,988 | 4,988 | |||||||||||
| The Cook & Boardman Group, LLC | L+5.75% | 7.67 | % | 10/20/2025 | 2,970 | 2,866 | |||||||||||
| 7,958 | 7,854 | ||||||||||||||||
| Consumer Goods: Durable | |||||||||||||||||
| International Textile Group, Inc. | L+5.00% | 6.69 | % | 5/1/2024 | 1,805 | 1,498 | |||||||||||
| 1,805 | 1,498 | ||||||||||||||||
| Consumer Goods: Non-Durable | |||||||||||||||||
| PH Beauty Holdings III, Inc. | L+5.00% | 6.80 | % | 9/26/2025 | 2,468 | 2,356 | |||||||||||
| 2,468 | 2,356 | ||||||||||||||||
| Containers, Packaging & Glass | |||||||||||||||||
| Liqui-Box Holdings, Inc. (d) | L+4.50% | 6.30 | % | 6/3/2026 | 4,333 | 4,241 | |||||||||||
| Polychem Acquisition, LLC | L+5.00% | 6.95 | % | 3/17/2025 | 2,978 | 2,978 | |||||||||||
| Port Townsend Holdings Company, Inc. | L+4.75% | 6.55 | % | 4/3/2024 | 4,838 | 4,777 | |||||||||||
| PVHC Holding Corp. | L+4.75% | 6.69 | % | 8/5/2024 | 3,283 | 2,947 | |||||||||||
| PVHC Holding Corp. (Delayed Draw) (c) | L+4.75% | 6.69 | % | 8/5/2024 | 425 | — | |||||||||||
| 15,857 | 14,943 | ||||||||||||||||
| Energy: Oil & Gas | |||||||||||||||||
| Drilling Info Holdings, Inc. | L+4.25% | 6.05 | % | 7/30/2025 | 4,609 | 4,586 | |||||||||||
| Offen, Inc. | L+5.00% | 6.94 | % | 6/22/2026 | 2,436 | 2,436 | |||||||||||
| Offen, Inc. (Delayed Draw) (c) | L+5.00% | 6.94 | % | 6/22/2026 | 885 | — | |||||||||||
| 7,930 | 7,022 | ||||||||||||||||
| Healthcare & Pharmaceuticals | |||||||||||||||||
| LSCS Holdings, Inc. | L+4.25% | 6.19 | % | 3/17/2025 | 2,322 | 2,299 | |||||||||||
| LSCS Holdings, Inc. | L+4.25% | 6.19 | % | 3/17/2025 | 599 | 593 | |||||||||||
| P&L Developments, LLC | L+7.50% | 9.50 | % | 6/28/2024 | 2,993 | 2,978 | |||||||||||
| Radiology Partners, Inc. | L+4.75% | 6.62 | % | 7/9/2025 | 4,938 | 4,970 | |||||||||||
| Solara Medical Supplies, LLC | L+6.00% | 7.94 | % | 2/27/2024 | 5,515 | 5,515 | |||||||||||
| Solara Medical Supplies, LLC | L+6.00% | 7.94 | % | 2/27/2024 | 1,068 | 1,068 | |||||||||||
| Solara Medical Supplies, LLC (Revolver) (c) | L+6.00% | 7.94 | % | 2/27/2024 | 714 | — | |||||||||||
| 18,149 | 17,423 | ||||||||||||||||
| 29 |
MRCC SENIOR LOAN FUND I, LLC
CONSOLIDATED SCHEDULE OF INVESTMENTS – (continued)
December 31, 2019
| Portfolio Company (a) | Spread
Above Index (b) |
Interest Rate (b) |
Maturity | Principal | Fair Value |
||||||||||||
| High Tech Industries | |||||||||||||||||
| AQA Acquisition Holding, Inc. | L+4.25% | 6.19 | % | 5/24/2023 | 3,291 | $ | 3,275 | ||||||||||
| Corel, Inc. (e) | L+5.00% | 6.91 | % | 7/2/2026 | 4,000 | 3,875 | |||||||||||
| Gigamon, Inc. | L+4.25% | 6.04 | % | 12/27/2024 | 2,940 | 2,914 | |||||||||||
| LW Buyer, LLC | L+5.00% | 6.80 | % | 12/30/2024 | 4,975 | 4,938 | |||||||||||
| Perforce Software, Inc. | L+4.50% | 6.30 | % | 7/1/2026 | 3,325 | 3,331 | |||||||||||
| TGG TS Acquisition Company | L+6.50% | 8.24 | % | 12/12/2025 | 4,058 | 4,037 | |||||||||||
| 22,589 | 22,370 | ||||||||||||||||
| Hotels, Gaming & Leisure | |||||||||||||||||
| Excel Fitness Holdings, Inc. | L+5.25% | 7.05 | % | 10/7/2025 | 4,250 | 4,255 | |||||||||||
| North Haven Spartan US Holdco, LLC | L+5.00% | 6.89 | % | 6/6/2025 | 2,344 | 2,343 | |||||||||||
| Tait, LLC | L+4.50% | 6.61 | % | 3/28/2025 | 4,210 | 4,210 | |||||||||||
| Tait, LLC (Revolver) (c) | L+4.50% | 6.61 | % | 3/28/2025 | 769 | — | |||||||||||
| 11,573 | 10,808 | ||||||||||||||||
| Media: Advertising, Printing & Publishing | |||||||||||||||||
| Cadent, LLC | L+5.25% | 7.05 | % | 9/11/2023 | 4,938 | 4,925 | |||||||||||
| Cadent, LLC (Revolver) (c) | L+5.25% | 7.05 | % | 9/11/2023 | 167 | — | |||||||||||
| Digital Room Holdings, Inc. | L+5.00% | 6.80 | % | 5/21/2026 | 4,406 | 4,186 | |||||||||||
| Monotype Imaging Holdings Corp. (d) | L+5.50% | 7.30 | % | 10/9/2026 | 5,000 | 4,825 | |||||||||||
| 14,511 | 13,936 | ||||||||||||||||
| Media: Diversified & Production | |||||||||||||||||
| Research Now Group, Inc. and Survey Sampling International, LLC | L+5.50% | 7.41 | % | 12/20/2024 | 6,860 | 6,869 | |||||||||||
| Stats Intermediate Holding, LLC | L+5.25% | 7.30 | % | 7/10/2026 | 5,000 | 4,894 | |||||||||||
| 11,860 | 11,763 | ||||||||||||||||
| Services: Business | |||||||||||||||||
| AQ Carver Buyer, Inc. (d) | L+5.00% | 6.80 | % | 9/24/2025 | 5,000 | 4,925 | |||||||||||
| CHA Holdings, Inc. | L+4.50% | 6.44 | % | 4/10/2025 | 2,023 | 2,020 | |||||||||||
| CHA Holdings, Inc. | L+4.50% | 6.44 | % | 4/10/2025 | 426 | 426 | |||||||||||
| Eliassen Group, LLC | L+4.50% | 6.30 | % | 11/5/2024 | 3,032 | 3,022 | |||||||||||
| Engage2Excel, Inc. | L+6.50% | 8.71 | % | 3/7/2023 | 4,298 | 4,181 | |||||||||||
| Engage2Excel, Inc. | L+6.50% | 8.42 | % | 3/7/2023 | 775 | 754 | |||||||||||
| Engage2Excel, Inc. (Delayed Draw) (c) | L+6.50% | 8.42 | % | 3/7/2023 | 500 | — | |||||||||||
| Engage2Excel, Inc. (Revolver) (c) | P+5.50% | 10.25 | % | 3/7/2023 | 545 | 354 | |||||||||||
| GI Revelation Acquisition, LLC | L+5.00% | 6.80 | % | 4/16/2025 | 1,379 | 1,305 | |||||||||||
| Orbit Purchaser, LLC | L+4.50% | 6.45 | % | 10/21/2024 | 2,481 | 2,479 | |||||||||||
| Orbit Purchaser, LLC | L+4.50% | 6.45 | % | 10/21/2024 | 1,916 | 1,914 | |||||||||||
| Orbit Purchaser, LLC | L+4.50% | 6.45 | % | 10/21/2024 | 560 | 560 | |||||||||||
| Output Services Group, Inc. | L+4.50% | 6.30 | % | 3/27/2024 | 4,916 | 4,166 | |||||||||||
| SIRVA Worldwide, Inc. | L+5.50% | 7.30 | % | 8/4/2025 | 1,950 | 1,931 | |||||||||||
| Teneo Holdings, LLC | L+5.25% | 6.99 | % | 7/11/2025 | 4,988 | 4,757 | |||||||||||
| The Kleinfelder Group, Inc. | L+4.75% | 6.37 | % | 11/29/2024 | 2,475 | 2,474 | |||||||||||
| 37,264 | 35,268 | ||||||||||||||||
| Services: Consumer | |||||||||||||||||
| Cambium Learning Group, Inc. | L+4.50% | 6.30 | % | 12/18/2025 | 4,950 | 4,801 | |||||||||||
| LegalZoom.com, Inc. | L+4.50% | 6.30 | % | 11/21/2024 | 2,722 | 2,747 | |||||||||||
| 7,672 | 7,548 | ||||||||||||||||
| Telecommunications | |||||||||||||||||
| Intermedia Holdings, Inc. | L+6.00% | 7.80 | % | 7/21/2025 | 1,815 | 1,820 | |||||||||||
| Mavenir Systems, Inc. | L+6.00% | 7.91 | % | 5/8/2025 | 3,940 | 3,920 | |||||||||||
| 5,755 | 5,740 | ||||||||||||||||
| Transportation: Cargo | |||||||||||||||||
| GlobalTranz Enterprises, LLC | L+5.00% | 6.79 | % | 5/15/2026 | 3,295 | 3,032 | |||||||||||
| 3,295 | 3,032 | ||||||||||||||||
| Utilities: Oil & Gas | |||||||||||||||||
| NGS US Finco, LLC | L+4.25% | 6.05 | % | 10/1/2025 | 1,733 | 1,733 | |||||||||||
| 1,733 | 1,733 | ||||||||||||||||
| Wholesale | |||||||||||||||||
| BMC Acquisition, Inc. | L+5.25% | 7.17 | % | 12/30/2024 | 4,900 | 4,888 | |||||||||||
| Halo Buyer, Inc. | L+4.50% | 6.30 | % | 6/30/2025 | 4,925 | 4,827 | |||||||||||
| PT Intermediate Holdings III, LLC | L+5.50% | 7.44 | % | 10/15/2025 | 2,000 | 1,995 | |||||||||||
| 11,825 | 11,710 | ||||||||||||||||
| TOTAL INVESTMENTS | $ | 239,836 | |||||||||||||||
| (a) | All investments are U.S. companies unless otherwise noted. |
| (b) | The majority of investments bear interest at a rate that may be determined by reference to the London Interbank Offered Rate (“LIBOR” or “L”) or Prime (“P”) which reset daily, monthly, quarterly or semiannually. The Company has provided the spread over LIBOR or Prime and the current contractual rate of interest in effect at December 31, 2019. Certain investments are subject to a LIBOR or Prime interest rate floor. |
| (c) | All or a portion of this commitment was unfunded as of December 31, 2019. As such, interest is earned only on the funded portion of this commitment. Principal reflects the commitment outstanding. |
| (d) | Investment position or portion thereof unsettled as of December 31, 2019. |
| (e) | This is an international company. |
| 30 |
Below is certain summarized financial information for SLF as of March 31, 2020 and December 31, 2019 and for the three months ended March 31, 2020 and 2019:
| March 31, 2020 | December 31, 2019 | |||||||
| (unaudited) | ||||||||
| Assets | ||||||||
| Investments, at fair value | $ | 217,169 | $ | 239,836 | ||||
| Cash | 430 | 446 | ||||||
| Restricted cash | 4,157 | 4,226 | ||||||
| Interest receivable | 724 | 920 | ||||||
| Other assets | 25 | 41 | ||||||
| Total assets | $ | 222,505 | $ | 245,469 | ||||
| Liabilities | ||||||||
| Revolving credit facility | $ | 150,697 | $ | 147,232 | ||||
| Less: Unamortized deferred financing costs | (1,298 | ) | (1,407 | ) | ||||
| Total debt, less unamortized deferred financing costs | 149,399 | 145,825 | ||||||
| Payable for open trades | 9,625 | 13,940 | ||||||
| Interest payable | 493 | 533 | ||||||
| Accounts payable and accrued expenses | 338 | 346 | ||||||
| Total liabilities | 159,855 | 160,644 | ||||||
| Members’ capital | 62,650 | 84,825 | ||||||
| Total liabilities and members’ capital | $ | 222,505 | $ | 245,469 | ||||
| Three months ended March 31, | ||||||||
| 2020 | 2019 | |||||||
| (unaudited) | ||||||||
| Investment income: | ||||||||
| Interest income | $ | 4,253 | $ | 3,448 | ||||
| Total investment income | 4,253 | 3,448 | ||||||
| Expenses: | ||||||||
| Interest and other debt financing expenses | 1,614 | 1,598 | ||||||
| Professional fees | 184 | 176 | ||||||
| Total expenses | 1,798 | 1,774 | ||||||
| Net investment income (loss) | 2,455 | 1,674 | ||||||
| Net gain (loss): | ||||||||
| Net change in unrealized gain (loss) | (22,329 | ) | 512 | |||||
| Net gain (loss) | (22,329 | ) | 512 | |||||
| Net increase (decrease) in members’ capital | $ | (19,874 | ) | $ | 2,186 | |||
Note 4. Fair Value Measurements
Investments
The Company values all investments in accordance with ASC Topic 820. ASC Topic 820 requires enhanced disclosures about assets and liabilities that are measured and reported at fair value. As defined in ASC Topic 820, fair value is the price that would be received to sell an asset or paid to transfer a liability in an orderly transaction between market participants at the measurement date. Where available, fair value is based on observable market prices or parameters, or derived from such prices or parameters. Where observable prices or inputs are not available, valuation models are applied. These valuation models involve some level of management estimation and judgment, the degree of which is dependent on the price transparency for the assets or liabilities or market and the assets’ or liabilities’ complexity.
ASC Topic 820 establishes a hierarchal disclosure framework which prioritizes and ranks the level of market price observability of inputs used in measuring investments at fair value. Market price observability is affected by a number of factors, including the type of investment and the characteristics specific to the investment. Investments with readily available active quoted prices or for which fair value can be measured from actively quoted prices generally will have a higher degree of market price observability and a lesser degree of judgment used in measuring fair value.
Based on the observability of the inputs used in the valuation techniques, the Company is required to provide disclosures on fair value measurements according to the fair value hierarchy. The fair value hierarchy ranks the observability of the inputs used to determine fair values. Investments carried at fair value are classified and disclosed in one of the following three categories:
| · | Level 1 – Valuations based on unadjusted quoted prices in active markets for identical assets or liabilities at the measurement date. |
| 31 |
| · | Level 2 – Valuations based on inputs other than quoted prices in active markets, including quoted prices for similar assets or liabilities, which are either directly or indirectly observable. |
| · | Level 3 – Valuations based on inputs that are unobservable and significant to the overall fair value measurement. This includes situations where there is little, if any, market activity for the assets or liabilities. The inputs into the determination of fair value are based upon the best information available and may require significant management judgment or estimation. |
In certain cases, the inputs used to measure fair value may fall into different levels of the fair value hierarchy. In such cases, an asset’s or liability’s categorization within the fair value hierarchy is based on the lowest level of input that is significant to the fair value measurement. The Company’s assessment of the significance of a particular input to the fair value measurement in its entirety requires judgment, and considers factors specific to the asset or liability. All investments, with the exception of investments measured at fair value using net asset value (“NAV”), as of March 31, 2020 and December 31, 2019 were categorized as Level 3 investments.
With respect to investments for which market quotations are not readily available, the Company’s Board undertakes a multi-step valuation process each quarter, as described below:
| · | the quarterly valuation process begins with each portfolio company or investment being initially evaluated and rated by the investment professionals of MC Advisors responsible for the credit monitoring of the portfolio investment; | |
| · | the Board engages one or more independent valuation firm(s) to conduct independent appraisals of a selection of investments for which market quotations are not readily available. The Company will consult with independent valuation firm(s) relative to each portfolio company at least once in every calendar year, but the independent appraisals are generally received quarterly; |
| · | to the extent an independent valuation firm is not engaged to conduct an investment appraisal on an investment for which market quotations are not readily available, the investment will be valued by the MC Advisors investment professional responsible for the credit monitoring; | |
| · | preliminary valuation conclusions are then documented and discussed with the investment committee of the Company; | |
| · | the audit committee of the Board reviews the preliminary valuations of MC Advisors and of the independent valuation firm(s) and MC Advisors adjusts or further supplements the valuation recommendations to reflect any comments provided by the audit committee; and | |
| · | the Board discusses these valuations and determines the fair value of each investment in the portfolio in good faith, based on the input of MC Advisors, the independent valuation firm(s) and the audit committee. |
The accompanying consolidated schedules of investments held by the Company consist primarily of private debt instruments (“Level 3 debt”). The Company generally uses the income approach to determine fair value for Level 3 debt where market quotations are not readily available, as long as it is appropriate. If there is deterioration in credit quality or a debt investment is in workout status, the Company may consider other factors in determining the fair value, including the value attributable to the debt investment from the enterprise value of the portfolio company or the proceeds that would be received in a liquidation analysis. This liquidation analysis may include probability weighting of alternative outcomes. The Company generally considers its Level 3 debt to be performing if the borrower is not in default, the borrower is remitting payments in a timely manner; the loan is in covenant compliance or is otherwise not deemed to be impaired. In determining the fair value of the performing Level 3 debt, the Company considers fluctuations in current interest rates, the trends in yields of debt instruments with similar credit ratings, financial condition of the borrower, economic conditions and other relevant factors, both qualitative and quantitative. In the event that a Level 3 debt instrument is not performing, as defined above, the Company will evaluate the value of the collateral utilizing the same framework described above for a performing loan to determine the value of the Level 3 debt instrument.
Under the income approach, discounted cash flow models are utilized to determine the present value of the future cash flow streams of its debt investments, based on future interest and principal payments as set forth in the associated loan agreements. In determining fair value under the income approach, the Company also considers the following factors: applicable market yields and leverage levels, credit quality, prepayment penalties, the nature and realizable value of any collateral, the portfolio company’s ability to make payments, and changes in the interest rate environment and the credit markets that generally may affect the price at which similar investments may be made.
Under the market approach, the enterprise value methodology is typically utilized to determine the fair value of an investment. There is no one methodology to estimate enterprise value and, in fact, for any one portfolio company, enterprise value is generally best expressed as a range of values, from which the Company derives a single estimate of enterprise value. In estimating the enterprise value of a portfolio company, the Company analyzes various factors consistent with industry practice, including but not limited to original transaction multiples, the portfolio company’s historical and projected financial results, applicable market trading and transaction comparables, applicable market yields and leverage levels, the nature and realizable value of any collateral, the markets in which the portfolio company does business, and comparisons of financial ratios of peer companies that are public. Typically, the enterprise values of private companies are based on multiples of earnings before interest, income taxes, depreciation and amortization (“EBITDA”), cash flows, net income, revenues, or in limited cases, book value.
| 32 |
In addition, for certain debt investments, the Company may base its valuation on indicative bid and ask prices provided by an independent third-party pricing service. Bid prices reflect the highest price that the Company and others may be willing to pay. Ask prices represent the lowest price that the Company and others may be willing to accept. The Company generally uses the midpoint of the bid/ask range as its best estimate of fair value of such investment.
The Board approved the fair value of the Company’s investment portfolio as of March 31, 2020 and these valuations were determined in accordance with the Company's valuation policy based on information known or knowable as of the valuation date. The COVID-19 pandemic is an unprecedented circumstance that materially impacts the fair value of the Company’s investments. As a result, the fair value of the Company’s portfolio investments may be further negatively impacted after March 31, 2020 by circumstances and events that are not yet known.
Foreign Currency Forward Contracts
The valuation for the Company’s foreign currency forward contracts is based on the difference between the exchange rate associated with the forward contract and the exchange rate at the current period end. Foreign currency forward contracts are categorized as Level 2 in the fair value hierarchy.
Fair Value Disclosures
The following table presents fair value measurements of investments and foreign currency forward contracts, by major class, as of March 31, 2020, according to the fair value hierarchy:
| Fair Value Measurements | ||||||||||||||||
| Level 1 | Level 2 | Level 3 | Total | |||||||||||||
| Investments: | ||||||||||||||||
| Senior secured loans | $ | — | $ | — | $ | 481,565 | $ | 481,565 | ||||||||
| Unitranche secured loans | — | — | 55,826 | 55,826 | ||||||||||||
| Junior secured loans | — | — | 11,704 | 11,704 | ||||||||||||
| Equity securities | — | — | 10,417 | 10,417 | ||||||||||||
| Investments measured at NAV (1) (2) | — | — | — | 31,325 | ||||||||||||
| Total investments | $ | — | $ | — | $ | 559,512 | $ | 590,837 | ||||||||
| Foreign currency forward contracts asset (liability) | $ | — | $ | 39 | $ | — | $ | 39 | ||||||||
| (1) | Certain investments that are measured at fair value using the NAV 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 on the consolidated statements of assets and liabilities. |
| (2) | Represents the Company’s investment in LLC equity interests in SLF. The fair value of this investment has been determined using the NAV of the Company’s ownership interest in members’ capital. |
The following table presents fair value measurements of investments and foreign currency forward contracts, by major class, as of December 31, 2019, according to the fair value hierarchy:
| Fair Value Measurements | ||||||||||||||||
| Level 1 | Level 2 | Level 3 | Total | |||||||||||||
| Investments: | ||||||||||||||||
| Senior secured loans | $ | — | $ | — | $ | 475,157 | $ | 475,157 | ||||||||
| Unitranche secured loans | — | — | 76,247 | 76,247 | ||||||||||||
| Junior secured loans | — | — | 13,676 | 13,676 | ||||||||||||
| Equity securities | — | — | 8,739 | 8,739 | ||||||||||||
| Investments measured at NAV (1) (2) | — | — | — | 42,412 | ||||||||||||
| Total investments | $ | — | $ | — | $ | 573,819 | $ | 616,231 | ||||||||
| Foreign currency forward contracts asset (liability) | $ | — | $ | (59 | ) | $ | — | $ | (59 | ) | ||||||
| (1) | Certain investments that are measured at fair value using the NAV 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 on the consolidated statements of assets and liabilities. |
| (2) | Represents the Company’s investment in LLC equity interests in SLF. The fair value of this investment has been determined using the NAV of the Company’s ownership interest in members’ capital. |
Senior secured, unitranche secured and junior secured loans are collateralized by tangible and intangible assets of the borrowers. These investments include loans to entities that have some level of challenge in obtaining financing from other, more conventional institutions, such as a bank. Interest rates on these loans are either fixed or floating, and are based on current market conditions and credit ratings of the borrower. Excluding loans on non-accrual, the contractual interest rates on the loans ranged from 6.00% to 16.58% at March 31, 2020 and 7.30% to 16.30% at December 31, 2019. The maturity dates on the loans outstanding at March 31, 2020 range between July 2020 and December 2025.
| 33 |
The following tables provide a reconciliation of the beginning and ending balances for investments at fair value that use Level 3 inputs for the three months ended March 31, 2020 and 2019:
| Investments | ||||||||||||||||||||
| Senior secured loans | Unitranche secured loans | Junior secured loans | Equity securities | Total investments | ||||||||||||||||
| Balance as of December 31, 2019 | $ | 475,157 | $ | 76,247 | $ | 13,676 | $ | 8,739 | $ | 573,819 | ||||||||||
| Net realized gain (loss) on investments | 5 | 89 | — | — | 94 | |||||||||||||||
| Net change in unrealized gain (loss) on investments | (23,542 | ) | (8,487 | ) | (1,510 | ) | (523 | ) | (34,062 | ) | ||||||||||
| Purchases of investments and other adjustments to cost (1) | 64,703 | 1,739 | 3,865 | 2,201 | 72,508 | |||||||||||||||
| Proceeds from principal payments and sales of investments (2) | (34,761 | ) | (13,759 | ) | (4,327 | ) | — | (52,847 | ) | |||||||||||
| Reclassifications (3) | 3 | (3 | ) | — | — | — | ||||||||||||||
| Balance as of March 31, 2020 | $ | 481,565 | $ | 55,826 | $ | 11,704 | $ | 10,417 | $ | 559,512 | ||||||||||
| Investments | ||||||||||||||||||||
| Senior secured loans | Unitranche secured loans | Junior secured loans | Equity securities | Total investments | ||||||||||||||||
| Balance as of December 31, 2018 | $ | 439,068 | $ | 58,852 | $ | 21,154 | $ | 6,913 | $ | 525,987 | ||||||||||
| Net realized gain (loss) on investments | — | — | — | — | — | |||||||||||||||
| Net change in unrealized gain (loss) on investments | 142 | 236 | 108 | 48 | 534 | |||||||||||||||
| Purchases of investments and other adjustments to cost (1) | 66,757 | 506 | 4 | 260 | 67,527 | |||||||||||||||
| Proceeds from principal payments and sales of investments (2) | (28,977 | ) | (158 | ) | — | — | (29,135 | ) | ||||||||||||
| Reclassifications (3) | (10,690 | ) | 10,690 | — | — | — | ||||||||||||||
| Balance as of March 31, 2019 | $ | 466,300 | $ | 70,126 | $ | 21,266 | $ | 7,221 | $ | 564,913 | ||||||||||
| (1) | Includes purchases of new investments, effects of refinancing and restructurings, premium and discount accretion and amortization and PIK interest. |
| (2) | Represents net proceeds from investments sold and principal paydowns received. |
| (3) | Represents non-cash reclassification of investment type due to the restructuring of the investments in portfolio companies. |
The total net change in unrealized gain (loss) on investments included on the consolidated statements of operations for the three months ended March 31, 2020 and 2019, attributable to Level 3 investments still held at March 31, 2020 and 2019, was ($33,632) and $626, respectively. Reclassifications impacting Level 3 of the fair value hierarchy are reported as transfers in or out of Level 3 as of the beginning of the period which the reclassifications occur. There were no transfers among Levels 1, 2 and 3 during the three months ended March 31, 2020 and 2019.
Significant Unobservable Inputs
ASC Topic 820 requires disclosure of quantitative information about the significant unobservable inputs used in the valuation of assets and liabilities classified as Level 3 within the fair value hierarchy. Disclosure of this information is not required in circumstances where a valuation (unadjusted) is obtained from a third-party pricing service and the information regarding the unobservable inputs is not reasonably available to the Company and as such, the disclosures provided below exclude those investments valued in that manner. The tables below are not intended to be all-inclusive, but rather to provide information on significant unobservable inputs and valuation techniques used by the Company.
The valuation techniques and significant unobservable inputs used in recurring Level 3 fair value measurements of assets and liabilities as of March 31, 2020 were as follows:
| Weighted | ||||||||||||||||||||
| Average | Range | |||||||||||||||||||
| Fair Value | Valuation Technique | Unobservable Input | Mean | Minimum | Maximum | |||||||||||||||
| Assets: | ||||||||||||||||||||
| Senior secured loans | $ | 281,346 | Discounted cash flow | EBITDA multiples | 6.4 | x | 4.3 | x | 13.5 | x | ||||||||||
| Market yields | 10.7 | % | 7.5 | % | 17.6 | % | ||||||||||||||
| Senior secured loans | 110,771 | Discounted cash flow | Revenue multiples | 4.9 | x | 0.2 | x | 10.3 | x | |||||||||||
| Market yields | 9.2 | % | 7.3 | % | 18.5 | % | ||||||||||||||
| Senior secured loans | 31,773 | Liquidation | Probability weighting of alternative outcomes | 147.6 | % | 9.1 | % | 175.7 | % | |||||||||||
| Senior secured loans | 17,756 | Enterprise value | EBITDA multiples | 5.9 | x | 4.3 | x | 7.5 | x | |||||||||||
| Senior secured loans | 19,222 | Enterprise value | Book value multiples | 1.4 | x | 1.3 | x | 1.4 | x | |||||||||||
| Senior secured loans | 10,646 | Enterprise value | Revenue multiples | 0.6 | x | 0.2 | x | 1.1 | x | |||||||||||
| Unitranche secured loans | 42,266 | Discounted cash flow | EBITDA multiples | 8.3 | x | 6.0 | x | 11.5 | x | |||||||||||
| Market yields | 10.4 | % | 9.0 | % | 12.8 | % | ||||||||||||||
| Unitranche secured loans | 7,533 | Discounted cash flow | Revenue multiples | 0.5 | x | 0.5 | x | 0.5 | x | |||||||||||
| Market yields | 11.2 | % | 11.0 | % | 11.5 | % | ||||||||||||||
| Unitranche secured loans | 6,027 | Enterprise value | Revenue multiples | 0.5 | x | 0.5 | x | 0.5 | x | |||||||||||
| Junior secured loans | 3,889 | Discounted cash flow | EBITDA multiples | 5.3 | x | 5.3 | x | 5.3 | x | |||||||||||
| Market yields | 11.2 | % | 11.2 | % | 11.2 | % | ||||||||||||||
| Junior secured loans | 762 | Liquidation | Probability weighting of alternative outcomes | 51.7 | % | 51.7 | % | 51.7 | % | |||||||||||
| Equity securities | 5,237 | Liquidation | Probability weighting of alternative outcomes | 53.6 | % | 8.2 | % | 54.6 | % | |||||||||||
| Equity securities | 4,343 | Enterprise value | EBITDA multiples | 7.8 | x | 5.0 | x | 12.5 | x | |||||||||||
| Equity securities | 783 | Enterprise value | Revenue multiples | 3.8 | x | 0.7 | x | 10.3 | x | |||||||||||
| Total Level 3 Assets | $ | 542,354 | (1) | |||||||||||||||||
| (1) | Excludes loans of $17,158 at fair value where valuation (unadjusted) is obtained from a third-party pricing service for which such disclosure is not required. |
| 34 |
The valuation techniques and significant unobservable inputs used in recurring Level 3 fair value measurements of assets and liabilities as of December 31, 2019 were as follows:
| Weighted | Range | |||||||||||||||||||
| Fair Value | Valuation Technique | Unobservable Input |
Average Mean |
Minimum | Maximum | |||||||||||||||
| Assets: | ||||||||||||||||||||
| Senior secured loans | $ | 287,776 | Discounted cash flow | EBITDA multiples | 7.0 | x | 4.0 | x | 14.0 | x | ||||||||||
| Market yields | 10.0 | % | 6.5 | % | 17.5 | % | ||||||||||||||
| Senior secured loans | 94,468 | Discounted cash flow | Revenue multiples | 5.7 | x | 0.7 | x | 11.8 | x | |||||||||||
| Market yields | 8.2 | % | 6.5 | % | 15.8 | % | ||||||||||||||
| Senior secured loans | 31,720 | Liquidation | Probability weighting of alternative outcomes | 147.4 | % | 9.8 | % | 175.5 | % | |||||||||||
| Senior secured loans | 17,616 | Enterprise value | Book value multiples | 1.6 | x | 1.6 | x | 1.6 | x | |||||||||||
| Senior secured loans | 20,742 | Enterprise value | EBITDA multiples | 6.6 | x | 4.8 | x | 8.5 | x | |||||||||||
| Senior secured loans | 9,164 | Enterprise value | Revenue multiples | 0.4 | x | 0.2 | x | 0.7 | x | |||||||||||
| Unitranche secured loans | 49,943 | Discounted cash flow | EBITDA multiples | 8.6 | x | 7.8 | x | 10.5 | x | |||||||||||
| Market yields | 9.0 | % | 7.4 | % | 10.8 | % | ||||||||||||||
| Unitranche secured loans | 13,961 | Discounted cash flow | Revenue multiples | 2.3 | x | 0.6 | x | 3.6 | x | |||||||||||
| Market yields | 10.9 | % | 10.7 | % | 11.5 | % | ||||||||||||||
| Unitranche secured loans | 12,343 | Enterprise value | Revenue multiples | 0.6 | x | 0.6 | x | 0.6 | x | |||||||||||
| Junior secured loans | 774 | Liquidation | Probability weighting of alternative outcomes | 52.4 | % | 52.4 | % | 52.4 | % | |||||||||||
| Equity securities | 5,435 | Liquidation | Probability weighting of alternative outcomes | 52.7 | % | 21.8 | % | 54.6 | % | |||||||||||
| Equity securities | 2,375 | Enterprise value | EBITDA multiples | 6.7 | x | 4.0 | x | 10.5 | x | |||||||||||
| Equity securities | 877 | Enterprise value | Revenue multiples | 4.4 | x | 1.5 | x | 11.8 | x | |||||||||||
| Total Level 3 Assets | $ | 547,194 | (1) | |||||||||||||||||
| (1) | Excludes loans of $26,625 at fair value where valuation (unadjusted) is obtained from a third-party pricing service for which such disclosure is not required. |
The significant unobservable inputs used in the income approach of fair value measurement of the Company’s investments is the discount rate used to discount the estimated future cash flows expected to be received from the underlying investment, which include both future principal and interest payments. Increases (decreases) in the discount rate would result in a decrease (increase) in the fair value estimate of the investment. Included in the consideration and selection of discount rates are the following factors: risk of default, rating of the investment and comparable investments, and call provisions.
The significant unobservable inputs used in the market approach of fair value measurement of the Company’s investments are the market multiples of EBITDA or revenue of the comparable guideline public companies. The Company selects a population of public companies for each investment with similar operations and attributes of the portfolio company. Using these guideline public companies’ data, a range of multiples of enterprise value to EBITDA or revenue is calculated. The Company selects percentages from the range of multiples for purposes of determining the portfolio company’s estimated enterprise value based on said multiple and generally the latest twelve months EBITDA or revenue of the portfolio company (or other meaningful measure). Increases (decreases) in the multiple will result in an increase (decrease) in enterprise value, resulting in an increase (decrease) in the fair value estimate of the investment.
Other Financial Assets and Liabilities
ASC Topic 820 requires disclosure of the fair value of financial instruments for which it is practical to estimate such value. The Company believes that the carrying amounts of its other financial instruments such as cash, receivables and payables approximate the fair value of such items due to the short maturity of such instruments. Fair value of the Company’s revolving credit facility is estimated by discounting remaining payments using applicable market rates or market quotes for similar instruments at the measurement date, if applicable. As of both March 31, 2020 and December 31, 2019, the Company believes that the carrying value of its revolving credit facility approximates fair value. As of March 31, 2020, the senior unsecured notes (“2023 Notes”) were trading on The Nasdaq Global Select Market for $19.80 per unit at par value. The par value at underwriting for the 2023 Notes was $25.00 per unit. Based on this Level 1 input, the fair value of the $109,000 in principal outstanding 2023 Notes was $86,328. As of December 31, 2019, the 2023 Notes were trading on The Nasdaq Global Select Market for $25.70 per unit at par value. Based on this Level 1 input, the fair value of the $109,000 in principal outstanding 2023 Notes was $112,052. SBA debentures are carried at cost and with their longer maturity dates, fair value is estimated by discounting remaining payments using current market rates for similar instruments and considering such factors as the legal maturity date and the ability of market participants to prepay the debentures. As of both March 31, 2020 and December 31, 2019, the Company believes that the carrying value of the SBA debentures approximates fair value.
| 35 |
Note 5. Transactions with Affiliated Companies
An affiliated company is a company in which the Company has an ownership interest of 5% or more of its voting securities. A controlled affiliate company is a company in which the Company has an ownership interest of more than 25% of its voting securities. Please see the Company’s consolidated schedule of investments for the type of investment, principal amount, interest rate including the spread, and the maturity date. Transactions related to the Company’s investments with affiliates for the three months ended March 31, 2020 and 2019 were as follows:
| Portfolio Company | Fair
value at December 31, 2019 | Transfers
in (out) | Purchases (cost) | Sales
and paydowns (cost) | PIK interest (cost) | Discount accretion | Net realized gain (loss) | Net unrealized gain (loss) | Fair
value at March 31, 2020 | |||||||||||||||||||||||||||
| Non-controlled affiliate company investment: | ||||||||||||||||||||||||||||||||||||
| American Community Homes, Inc. | $ | 6,764 | $ | — | $ | — | $ | — | $ | 266 | $ | 2 | $ | — | $ | (773 | ) | $ | 6,259 | |||||||||||||||||
| American Community Homes, Inc. | 4,289 | — | — | — | 235 | 1 | — | (511 | ) | 4,014 | ||||||||||||||||||||||||||
| American Community Homes, Inc. | 512 | — | — | — | 21 | — | — | (59 | ) | 474 | ||||||||||||||||||||||||||
| American Community Homes, Inc. | 410 | — | — | — | 16 | — | — | (47 | ) | 379 | ||||||||||||||||||||||||||
| American Community Homes, Inc. | 230 | — | — | — | 13 | — | — | (27 | ) | 216 | ||||||||||||||||||||||||||
| American Community Homes, Inc. | 1,472 | — | — | — | 48 | — | — | (165 | ) | 1,355 | ||||||||||||||||||||||||||
| American Community Homes, Inc. | 2,760 | — | — | — | 90 | — | — | (309 | ) | 2,541 | ||||||||||||||||||||||||||
| American Community Homes, Inc. | 11 | — | — | — | 1 | — | — | (2 | ) | 10 | ||||||||||||||||||||||||||
| American Community Homes, Inc. | 1,168 | — | — | (1,111 | ) | 9 | — | — | (8 | ) | 58 | |||||||||||||||||||||||||
| American Community Homes, Inc. (Revolver) | — | — | 1,667 | — | — | — | — | (520 | ) | 1,147 | ||||||||||||||||||||||||||
| American Community Homes, Inc. (warrant to purchase up to 22.3% of the equity) | — | — | — | — | — | — | — | — | — | |||||||||||||||||||||||||||
| 17,616 | — | 1,667 | (1,111 | ) | 699 | 3 | — | (2,421 | ) | 16,453 | ||||||||||||||||||||||||||
| Ascent Midco, LLC | — | — | 6,860 | (17 | ) | — | 4 | — | (130 | ) | 6,717 | |||||||||||||||||||||||||
| Ascent Midco, LLC (Delayed Draw) | — | — | — | — | — | — | — | — | — | |||||||||||||||||||||||||||
| Ascent Midco, LLC (Revolver) | — | — | 734 | — | — | — | — | (28 | ) | 706 | ||||||||||||||||||||||||||
| Ascent Midco, LLC (2,032,258 Class A units) | — | — | 2,032 | — | — | — | — | (54 | ) | 1,978 | ||||||||||||||||||||||||||
| — | — | 9,626 | (17 | ) | — | 4 | — | (212 | ) | 9,401 | ||||||||||||||||||||||||||
| Curion Holdings, LLC | 3,279 | — | — | — | — | — | — | (268 | ) | 3,011 | ||||||||||||||||||||||||||
| Curion Holdings, LLC (Revolver) | 441 | — | — | — | — | — | — | (1 | ) | 440 | ||||||||||||||||||||||||||
| Curion Holdings, LLC (Junior secured loan) | — | — | — | — | — | — | — | — | — | |||||||||||||||||||||||||||
| Curion Holdings, LLC (Junior secured loan) | — | — | — | — | — | — | — | — | — | |||||||||||||||||||||||||||
| Curion Holdings, LLC (58,779 shares of common stock) | — | — | — | — | — | — | — | — | — | |||||||||||||||||||||||||||
| 3,720 | — | — | — | — | — | — | (269 | ) | 3,451 | |||||||||||||||||||||||||||
| Incipio, LLC | 12,343 | — | — | — | 128 | — | — | (6,444 | ) | 6,027 | ||||||||||||||||||||||||||
| Incipio, LLC | 3,750 | — | — | — | 99 | — | — | (38 | ) | 3,811 | ||||||||||||||||||||||||||
| Incipio, LLC | 1,606 | — | — | — | 42 | — | — | (17 | ) | 1,631 | ||||||||||||||||||||||||||
| Incipio, LLC | 686 | — | — | — | 18 | — | — | (8 | ) | 696 | ||||||||||||||||||||||||||
| Incipio, LLC | — | — | 1,404 | — | 19 | — | — | (28 | ) | 1,395 | ||||||||||||||||||||||||||
| Incipio, LLC (Junior secured loan) | — | — | — | — | — | — | — | — | — | |||||||||||||||||||||||||||
| Incipio, LLC (Junior secured loan) | — | — | — | — | — | — | — | — | — | |||||||||||||||||||||||||||
| Incipio, LLC (1,774 shares of Series C common units) | — | — | — | — | — | — | — | — | — | |||||||||||||||||||||||||||
| 18,385 | — | 1,404 | — | 306 | — | — | (6,535 | ) | 13,560 | |||||||||||||||||||||||||||
| Luxury Optical Holdings Co. | 3,457 | — | — | — | — | — | — | (500 | ) | 2,957 | ||||||||||||||||||||||||||
| Luxury Optical Holdings Co. (Delayed Draw) | 620 | — | — | — | — | — | — | (5 | ) | 615 | ||||||||||||||||||||||||||
| Luxury Optical Holdings Co. (Revolver) | 159 | — | — | — | — | — | — | (23 | ) | 136 | ||||||||||||||||||||||||||
| Luxury Optical Holdings Co. (86 shares of common stock) | — | — | — | — | — | — | — | — | — | |||||||||||||||||||||||||||
| 4,236 | — | — | — | — | — | — | (528 | ) | 3,708 | |||||||||||||||||||||||||||
| New England College of Business and Finance, LLC (Revolver) | 1,148 | — | 112 | — | — | — | — | — | 1,260 | |||||||||||||||||||||||||||
| New England College of Business and Finance, LLC (20.8% of units) | 318 | — | — | — | — | — | — | (198 | ) | 120 | ||||||||||||||||||||||||||
| 1,466 | — | 112 | — | — | — | — | (198 | ) | 1,380 | |||||||||||||||||||||||||||
| SHI Holdings, Inc. | 2,459 | — | — | — | — | — | — | (1,279 | ) | 1,180 | ||||||||||||||||||||||||||
| SHI Holdings, Inc. (Revolver) | 3,601 | — | 345 | — | — | — | — | (2,078 | ) | 1,868 | ||||||||||||||||||||||||||
| SHI Holdings, Inc. (24 shares of common stock) | — | — | — | — | — | — | — | — | — | |||||||||||||||||||||||||||
| 6,060 | — | 345 | — | — | — | — | (3,357 | ) | 3,048 | |||||||||||||||||||||||||||
| Summit Container Corporation | 2,971 | — | — | — | — | — | — | (171 | ) | 2,800 | ||||||||||||||||||||||||||
| Summit Container Corporation (Revolver) | 5,406 | — | 8,236 | (9,409 | ) | — | — | — | (16 | ) | 4,217 | |||||||||||||||||||||||||
| Summit Container Corporation (warrant to purchase up to 19.5% of the equity) | — | — | — | — | — | — | — | — | — | |||||||||||||||||||||||||||
| 8,377 | — | 8,236 | (9,409 | ) | — | — | — | (187 | ) | 7,017 | ||||||||||||||||||||||||||
| Total non-controlled affiliate company investments | $ | 59,860 | $ | — | $ | 21,390 | $ | (10,537 | ) | $ | 1,005 | $ | 7 | $ | — | $ | (13,707 | ) | $ | 58,018 | ||||||||||||||||
| Controlled affiliate company investments: | ||||||||||||||||||||||||||||||||||||
| MRCC Senior Loan Fund I, LLC | $ | 42,412 | $ | — | $ | — | $ | — | $ | — | $ | — | $ | — | $ | (11,087 | ) | $ | 31,325 | |||||||||||||||||
| 42,412 | — | — | — | — | — | — | (11,087 | ) | 31,325 | |||||||||||||||||||||||||||
| Total controlled affiliate company investments | $ | 42,412 | $ | — | $ | — | $ | — | $ | — | $ | — | $ | — | $ | (11,087 | ) | $ | 31,325 | |||||||||||||||||
| 36 |
| Portfolio Company | Fair value at December 31, 2018 | Transfers in (out) | Purchases (cost) | Sales and paydowns (cost) | PIK interest (cost) | Discount accretion | Net realized gain (loss) | Net unrealized gain (loss) | Fair value at March 31, 2019 | |||||||||||||||||||||||||||
| Non-controlled affiliate company investments: | ||||||||||||||||||||||||||||||||||||
| American Community Homes, Inc. | $ | 6,596 | $ | — | $ | — | $ | — | $ | 249 | $ | 12 | $ | — | $ | (283 | ) | $ | 6,574 | |||||||||||||||||
| American Community Homes, Inc. | 3,997 | — | — | — | 206 | 6 | — | (181 | ) | 4,028 | ||||||||||||||||||||||||||
| American Community Homes, Inc. | 499 | — | — | — | 19 | 1 | — | (22 | ) | 497 | ||||||||||||||||||||||||||
| American Community Homes, Inc. | 400 | — | — | — | 15 | 2 | — | (18 | ) | 399 | ||||||||||||||||||||||||||
| American Community Homes, Inc. | 215 | — | — | — | 11 | 1 | — | (10 | ) | 217 | ||||||||||||||||||||||||||
| American Community Homes, Inc. | 1,446 | — | — | — | 68 | — | — | (62 | ) | 1,452 | ||||||||||||||||||||||||||
| American Community Homes, Inc. | — | — | 3,333 | — | — | — | — | (610 | ) | 2,723 | ||||||||||||||||||||||||||
| American Community Homes, Inc. (warrant to purchase up to 22.3% of the equity) | — | — | — | — | — | — | — | — | — | |||||||||||||||||||||||||||
| 13,153 | — | 3,333 | — | 568 | 22 | — | (1,186 | ) | 15,890 | |||||||||||||||||||||||||||
| Curion Holdings, LLC | 3,592 | — | — | — | 127 | 2 | — | 2 | 3,723 | |||||||||||||||||||||||||||
| Curion Holdings, LLC (Revolver) | 244 | — | — | — | 6 | — | — | — | 250 | |||||||||||||||||||||||||||
| Curion Holdings, LLC (Junior secured loan) | — | — | — | — | — | — | — | — | — | |||||||||||||||||||||||||||
| Curion Holdings, LLC (Junior secured loan) | — | — | — | — | — | — | — | — | — | |||||||||||||||||||||||||||
| Curion Holdings, LLC (58,779 shares of common stock) | — | — | — | — | — | — | — | — | — | |||||||||||||||||||||||||||
| 3,836 | — | — | — | 133 | 2 | — | 2 | 3,973 | ||||||||||||||||||||||||||||
| Incipio, LLC | 12,830 | — | — | — | — | 28 | — | (173 | ) | 12,685 | ||||||||||||||||||||||||||
| Incipio, LLC | 3,573 | — | — | — | — | — | — | 26 | 3,599 | |||||||||||||||||||||||||||
| Incipio, LLC | 1,518 | — | — | — | — | — | — | 11 | 1,529 | |||||||||||||||||||||||||||
| Incipio, LLC (Junior secured loan) | 1,260 | — | — | — | — | — | — | (151 | ) | 1,109 | ||||||||||||||||||||||||||
| Incipio, LLC (Junior secured loan) | — | — | — | — | — | — | — | — | — | |||||||||||||||||||||||||||
| Incipio, LLC (1,774 shares of Series C common units) | — | — | — | — | — | — | — | — | — | |||||||||||||||||||||||||||
| 19,181 | — | — | — | — | 28 | — | (287 | ) | 18,922 | |||||||||||||||||||||||||||
| Luxury Optical Holdings Co. | 4,334 | — | — | — | 126 | 5 | — | (36 | ) | 4,429 | ||||||||||||||||||||||||||
| Luxury Optical Holdings Co. (Delayed Draw) | 622 | — | — | — | — | — | — | — | 622 | |||||||||||||||||||||||||||
| Luxury Optical Holdings Co. (Revolver) | 200 | — | — | — | 5 | — | — | (1 | ) | 204 | ||||||||||||||||||||||||||
| Luxury Optical Holdings Co. (86 shares of common stock) | — | — | — | — | — | — | — | — | — | |||||||||||||||||||||||||||
| 5,156 | — | — | — | 131 | 5 | — | (37 | ) | 5,255 | |||||||||||||||||||||||||||
| Millennial Brands LLC (10 preferred units) | — | — | — | — | — | — | — | — | — | |||||||||||||||||||||||||||
| Millennial Brands LLC (75,502 common units) | — | — | — | — | — | — | — | — | — | |||||||||||||||||||||||||||
| — | — | — | — | — | — | — | — | — | ||||||||||||||||||||||||||||
| SHI Holdings, Inc. | 2,598 | — | — | (14 | ) | 53 | 3 | — | (28 | ) | 2,612 | |||||||||||||||||||||||||
| SHI Holdings, Inc. (Revolver) | 3,342 | — | 136 | — | 71 | 1 | — | (35 | ) | 3,515 | ||||||||||||||||||||||||||
| SHI Holdings, Inc. (24 shares of common stock) | 307 | — | — | — | — | — | — | (181 | ) | 126 | ||||||||||||||||||||||||||
| 6,247 | — | 136 | (14 | ) | 124 | 4 | — | (244 | ) | 6,253 | ||||||||||||||||||||||||||
| Summit Container Corporation | 3,034 | — | — | — | — | — | — | (5 | ) | 3,029 | ||||||||||||||||||||||||||
| Summit Container Corporation (Revolver) | 6,660 | — | 8,541 | (9,570 | ) | — | — | — | 3 | 5,634 | ||||||||||||||||||||||||||
| Summit Container Corporation (warrant to purchase up to 19.5% of the equity) | — | — | — | — | — | — | — | — | — | |||||||||||||||||||||||||||
| 9,694 | — | 8,541 | (9,570 | ) | — | — | — | (2 | ) | 8,663 | ||||||||||||||||||||||||||
| Total non-controlled affiliate company investments | $ | 57,267 | $ | — | $ | 12,010 | $ | (9,584 | ) | $ | 956 | $ | 61 | $ | — | $ | (1,754 | ) | $ | 58,956 | ||||||||||||||||
| Controlled affiliate company investments: | ||||||||||||||||||||||||||||||||||||
| MRCC Senior Loan Fund I, LLC | $ | 27,634 | $ | — | $ | 4,075 | $ | — | $ | — | $ | — | $ | — | $ | 323 | $ | 32,032 | ||||||||||||||||||
| 27,634 | — | 4,075 | — | — | — | — | 323 | 32,032 | ||||||||||||||||||||||||||||
| Total controlled affiliate company investments | $ | 27,634 | $ | — | $ | 4,075 | $ | — | $ | — | $ | — | $ | — | $ | 323 | $ | 32,032 | ||||||||||||||||||
| 37 |
| For the three months ended March 31, | ||||||||||||||||||||||||
| 2020 | 2019 | |||||||||||||||||||||||
| Portfolio Company | Interest Income |
Dividend Income |
Fee Income |
Interest Income |
Dividend Income |
Fee Income |
||||||||||||||||||
| Non-controlled affiliate company investments: | ||||||||||||||||||||||||
| American Community Homes, Inc. | $ | 265 | $ | — | $ | — | $ | 258 | $ | — | $ | — | ||||||||||||
| American Community Homes, Inc. | 233 | — | — | 210 | — | — | ||||||||||||||||||
| American Community Homes, Inc. | 20 | — | — | 20 | — | — | ||||||||||||||||||
| American Community Homes, Inc. | 16 | — | — | 17 | — | — | ||||||||||||||||||
| American Community Homes, Inc. | 13 | — | — | 12 | — | — | ||||||||||||||||||
| American Community Homes, Inc. | 47 | — | — | 47 | — | — | ||||||||||||||||||
| American Community Homes, Inc. | 101 | — | — | 3 | — | — | ||||||||||||||||||
| American Community Homes, Inc. | 1 | — | — | — | — | — | ||||||||||||||||||
| American Community Homes, Inc. | 9 | — | — | — | — | — | ||||||||||||||||||
| American Community Homes, Inc. (Revolver) | 1 | — | — | — | — | — | ||||||||||||||||||
| American Community Homes, Inc. (Warrant) | — | — | — | — | — | — | ||||||||||||||||||
| 706 | — | — | 567 | — | — | |||||||||||||||||||
| Ascent Midco, LLC | 84 | — | — | n/a | n/a | n/a | ||||||||||||||||||
| Ascent Midco, LLC (Delayed Draw) | 3 | — | — | n/a | n/a | n/a | ||||||||||||||||||
| Ascent Midco, LLC (Revolver) | 1 | — | — | n/a | n/a | n/a | ||||||||||||||||||
| Ascent Midco, LLC (Class A units) | — | 25 | — | n/a | n/a | n/a | ||||||||||||||||||
| 88 | 25 | — | n/a | n/a | n/a | |||||||||||||||||||
| Curion Holdings, LLC | — | — | — | 142 | — | — | ||||||||||||||||||
| Curion Holdings, LLC (Revolver) | — | — | — | 9 | — | — | ||||||||||||||||||
| Curion Holdings, LLC (Junior secured loan) | — | — | — | — | — | — | ||||||||||||||||||
| Curion Holdings, LLC (Junior secured loan) | — | — | — | — | — | — | ||||||||||||||||||
| Curion Holdings, LLC (Common units) | — | — | — | — | — | — | ||||||||||||||||||
| — | — | — | 151 | — | — | |||||||||||||||||||
| Incipio, LLC | (52 | ) | — | — | 426 | — | — | |||||||||||||||||
| Incipio, LLC | 101 | — | — | 102 | — | — | ||||||||||||||||||
| Incipio, LLC | 42 | — | — | 42 | — | — | ||||||||||||||||||
| Incipio, LLC | 18 | — | — | — | — | — | ||||||||||||||||||
| Incipio, LLC | 31 | — | — | — | — | — | ||||||||||||||||||
| Incipio, LLC (Junior secured loan) | — | — | — | — | — | — | ||||||||||||||||||
| Incipio, LLC (Junior secured loan) | — | — | — | — | — | — | ||||||||||||||||||
| Incipio, LLC (Common units) | — | — | — | — | — | — | ||||||||||||||||||
| 140 | — | — | 570 | — | — | |||||||||||||||||||
| Luxury Optical Holdings Co. | — | — | — | 129 | — | — | ||||||||||||||||||
| Luxury Optical Holdings Co. (Delayed Draw) | 21 | — | — | 22 | — | — | ||||||||||||||||||
| Luxury Optical Holdings Co. (Revolver) | — | — | — | 6 | — | — | ||||||||||||||||||
| Luxury Optical Holdings Co. (Common stock) | — | — | — | — | — | — | ||||||||||||||||||
| 21 | — | — | 157 | — | — | |||||||||||||||||||
| Millennial Brands LLC (Preferred units) | n/a | n/a | n/a | — | — | — | ||||||||||||||||||
| Millennial Brands LLC (Common units) | n/a | n/a | n/a | — | — | — | ||||||||||||||||||
| n/a | n/a | n/a | — | — | — | |||||||||||||||||||
| New England College of Business and Finance, LLC (Revolver) | 39 | — | — | n/a | n/a | n/a | ||||||||||||||||||
| New England College of Business and Finance, LLC (LLC units) | — | — | — | n/a | n/a | n/a | ||||||||||||||||||
| 39 | — | — | n/a | n/a | n/a | |||||||||||||||||||
| Rockdale Blackhawk, LLC | n/a | n/a | n/a | — | — | — | ||||||||||||||||||
| Rockdale Blackhawk, LLC (Capex) | n/a | n/a | n/a | — | — | — | ||||||||||||||||||
| Rockdale Blackhawk, LLC (Revolver) | n/a | n/a | n/a | — | — | — | ||||||||||||||||||
| Rockdale Blackhawk, LLC (Revolver) | n/a | n/a | n/a | — | — | — | ||||||||||||||||||
| Rockdale Blackhawk, LLC (Revolver) | n/a | n/a | n/a | — | — | — | ||||||||||||||||||
| Rockdale Blackhawk, LLC (LLC interest) | n/a | n/a | n/a | — | — | — | ||||||||||||||||||
| n/a | n/a | n/a | — | — | — | |||||||||||||||||||
| SHI Holdings, Inc. | (2 | ) | — | — | 86 | — | — | |||||||||||||||||
| SHI Holdings, Inc. (Revolver) | (3 | ) | — | — | 113 | — | — | |||||||||||||||||
| SHI Holdings, Inc. (Common stock) | — | — | — | — | — | — | ||||||||||||||||||
| (5 | ) | — | — | 199 | — | — | ||||||||||||||||||
| Summit Container Corporation | 80 | — | — | 86 | — | — | ||||||||||||||||||
| Summit Container Corporation | — | — | — | — | — | — | ||||||||||||||||||
| Summit Container Corporation (Revolver) | 126 | — | — | 149 | — | — | ||||||||||||||||||
| Summit Container Corporation (Warrant) | — | — | — | — | — | — | ||||||||||||||||||
| 206 | — | — | 235 | — | — | |||||||||||||||||||
| Total non-controlled affiliate company investments | $ | 1,195 | $ | 25 | $ | — | $ | 1,879 | $ | — | $ | — | ||||||||||||
| Controlled affiliate company investments: | ||||||||||||||||||||||||
| MRCC Senior Loan Fund I, LLC | $ | — | $ | 1,150 | $ | — | $ | — | $ | 770 | $ | — | ||||||||||||
| — | 1,150 | — | — | 770 | — | |||||||||||||||||||
| Total controlled affiliate company investments | $ | — | $ | 1,150 | $ | — | $ | — | $ | 770 | $ | — | ||||||||||||
| 38 |
Note 6. Transactions with Related Parties
The Company has entered into an investment advisory agreement with MC Advisors (the “Investment Advisory Agreement”), under which MC Advisors, subject to the overall supervision of the Board, provides investment advisory services to the Company. The Company pays MC Advisors a fee for its services under the Investment Advisory Agreement consisting of two components - a base management fee and an incentive fee. The cost of both the base management fee and the incentive fee are borne by the Company’s stockholders, unless such fees are waived by MC Advisors.
On November 4, 2019, the Board approved a change to the Investment Advisory Agreement to amend the base management fee structure. Effective July 1, 2019, the base management fee is calculated initially at an annual rate equal to 1.75% of average invested assets (calculated as total assets excluding cash, which includes assets financed using leverage); provided, however, the base management fee is calculated at an annual rate equal to 1.00% of the Company’s average invested assets (calculated as total assets excluding cash, which includes assets financed using leverage) that exceeds the product of (i) 200% and (ii) the Company’s average net assets. For the avoidance of doubt, the 200% is calculated in accordance with the asset coverage limitation as defined in the 1940 Act to give effect to the Company’s exemptive relief with respect to MRCC SBIC’s SBA debentures. This change has the effect of reducing the Company’s base management fee rate on assets in excess of regulatory leverage of 1:1 debt to equity to 1.00% per annum. The base management fee is payable quarterly in arrears.
Prior to July 1, 2019, the base management fee was calculated at an annual rate equal to 1.75% of average invested assets (calculated as total assets excluding cash, which included assets financed using leverage) and was payable quarterly in arrears.
Base management fees for the three months ended March 31, 2020 and 2019 were $2,551 and $2,521, respectively.
The incentive fee consists of two parts. The first part is calculated and payable quarterly in arrears and equals 20% of “pre-incentive fee net investment income” for the immediately preceding quarter, subject to a 2% (8% annualized) preferred return, or “hurdle,” and a “catch up” feature. The foregoing incentive fee is subject to a total return requirement, which provides that no incentive fee in respect of pre-incentive fee net investment income will be payable except to the extent that 20% 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 calendar quarters (the “Incentive Fee Limitation”). Therefore, any ordinary income incentive fee that is payable in a calendar quarter will be limited to the lesser of (1) 20% of the amount by which pre-incentive fee net investment income for such calendar quarter exceeds the 2% hurdle, subject to the “catch-up” provision, and (2) (x) 20% of the cumulative net increase in net assets resulting from operations for the then current and 11 preceding calendar 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 sum of pre-incentive fee net investment income, realized gains and losses and unrealized gains and losses for the then current and 11 preceding calendar quarters. The second part of the incentive fee is determined and payable in arrears as of the end of each fiscal year in an amount equal to 20% of realized capital gains, if any, on a cumulative basis from inception through the end of the year, computed net of all realized capital losses on a cumulative basis and unrealized depreciation, less the aggregate amount of any previously paid capital gain incentive fees.
The composition of the Company’s incentive fees was as follows:
| For the three months ended March 31, | ||||||||
| 2020 | 2019 | |||||||
| Part one incentive fees (1) | $ | 1,356 | $ | 1,678 | ||||
| Part two incentive fees (2) | — | — | ||||||
| Incentive Fee Limitation | (1,356 | ) | (78 | ) | ||||
| Incentive fees, excluding the impact of the incentive fee waiver | — | 1,600 | ||||||
| Incentive fee waiver (3) | — | (281 | ) | |||||
| Total incentive fees, net of incentive fee waiver | $ | — | $ | 1,319 | ||||
| (1) | Based on pre-incentive fee net investment income. |
| (2) | Based upon net realized and unrealized gains and losses, or capital gains. The Company accrues, but does not pay, a capital gains incentive fee in connection with any unrealized capital appreciation, as appropriate. If, on a cumulative basis, the sum of net realized gain (loss) plus net unrealized gain (loss) decreases during a period, the Company will reverse any excess capital gains incentive fee previously accrued such that the amount of capital gains incentive fee accrued is no more than 20% of the sum of net realized gain (loss) plus net unrealized gain (loss). |
| (3) | Represents part one incentive fees waived by MC Advisors. |
The Company has entered into an administration agreement with MC Management (the “Administration Agreement”), under which the Company reimburses MC Management, subject to the review and approval of the Board, for its allocable portion of overhead and other expenses, including the costs of furnishing the Company with office facilities and equipment and providing clerical, bookkeeping, record-keeping and other administrative services at such facilities, and the Company’s allocable portion of the cost of the chief financial officer and chief compliance officer and their respective staffs. To the extent that MC Management outsources any of its functions, the Company will pay the fees associated with such functions on a direct basis, without incremental profit to MC Management. For the three months ended March 31, 2020 and 2019, the Company incurred $784 and $863, respectively, in administrative expenses (included within Professional fees, Administrative service fees and General and administrative expenses on the consolidated statements of operations) under the Administration Agreement, of which $338 and $347, respectively, was related to MC Management overhead and salary allocation and paid directly to MC Management. As of March 31, 2020 and December 31, 2019, $338 and $322, respectively, of expenses were due to MC Management under this agreement and are included in accounts payable and accrued expenses on the consolidated statements of assets and liabilities.
| 39 |
The Company has entered into a license agreement with Monroe Capital LLC under which Monroe Capital LLC has agreed to grant the Company a non-exclusive, royalty-free license to use the name “Monroe Capital” for specified purposes in its business. Under this agreement, the Company has the right to use the “Monroe Capital” name at no cost, subject to certain conditions, for so long as MC Advisors or one of its affiliates remains its investment adviser. Other than with respect to this limited license, the Company has no legal right to the “Monroe Capital” name or logo.
As of March 31, 2020 and December 31, 2019, the Company had accounts payable to members of the Board of $35 and zero, respectively, representing accrued and unpaid fees for their services.
Note 7. Borrowings
In accordance with the 1940 Act, the Company is permitted to borrow amounts such that its asset coverage ratio, as defined in the 1940 Act, is at least 150% after such borrowing. As of March 31, 2020 and December 31, 2019, the Company’s asset coverage ratio based on aggregate borrowings outstanding was 168% and 183%, respectively.
Revolving Credit Facility: The Company has a $255,000 revolving credit facility with ING Capital LLC, as agent. The revolving credit facility has an accordion feature which permits the Company, under certain circumstances to increase the size of the facility up to $400,000 (subject to maintaining 150% asset coverage, as defined by the 1940 Act). The revolving credit facility is secured by a lien on all of the Company’s assets, including cash on hand, but excluding the assets of the Company’s wholly-owned subsidiary, MRCC SBIC. The Company may make draws under the revolving credit facility to make or purchase additional investments through March 1, 2023 and for general working capital purposes until March 1, 2024, the maturity date of the revolving credit facility.
The Company’s ability to borrow under the revolving credit facility is subject to availability under the borrowing base, which permits the Company to borrow up to 72.5% of the fair market value of its portfolio company investments depending on the type of the investment the Company holds and whether the investment is quoted. The Company’s ability to borrow is also subject to certain concentration limits, and continued compliance with the representations, warranties and covenants given by the Company under the facility. The revolving credit facility contains certain financial and restrictive covenants, including, but not limited to, the Company’s maintenance of: (1) minimum consolidated total net assets at least equal to $175,000 plus 65% of the net proceeds to the Company from sales of its equity securities after March 1, 2019; (2) a ratio of total assets (less total liabilities other than indebtedness) to total indebtedness of not less than 1.5 to 1; and (3) a senior debt coverage ratio of at least 2 to 1. The revolving credit facility also requires the Company to undertake customary indemnification obligations with respect to ING Capital LLC and other members of the lending group and to reimburse the lenders for expenses associated with entering into the credit facility. The revolving credit facility also has customary provisions regarding events of default, including events of default for nonpayment, change in control transactions at both Monroe Capital Corporation and MC Advisors, failure to comply with financial and negative covenants, and failure to maintain the Company’s relationship with MC Advisors. If the Company incurs an event of default under the revolving credit facility and fails to remedy such default under any applicable grace period, if any, then the entire revolving credit facility could become immediately due and payable, which would materially and adversely affect the Company’s liquidity, financial condition, results of operations and cash flows.
The Company’s revolving credit facility also imposes certain conditions that may limit the amount of the Company’s distributions to stockholders. Distributions payable in the Company’s common stock under the DRIP are not limited by the revolving credit facility. Distributions in cash or property other than common stock are generally limited to 115% of the amount of distributions required to maintain the Company’s status as a RIC.
| 40 |
As of March 31, 2020, the Company had U.S. dollar borrowings of $172,050 and non-U.S. dollar borrowings denominated in Great Britain pounds of £16,100 ($19,996 in U.S. dollars) under the revolving credit facility. As of December 31, 2019, the Company had U.S. dollar borrowings of $158,950 and non-U.S. dollar borrowings denominated in Great Britain pounds of £16,100 ($21,344 in U.S. dollars) under the revolving credit facility. The borrowings denominated in Great Britain pounds may be positively or negatively affected by movements in the rate of exchange between the U.S. dollar and the Great Britain pound. These movements are beyond the control of the Company and cannot be predicted. The borrowings denominated in Great Britain pounds are translated into U.S. dollars based on the spot rate at each balance sheet date. The impact resulting from changes in foreign currency borrowings is included in net change in unrealized gain (loss) on foreign currency and other transactions on the Company’s consolidated statements of operations and totaled $1,348 and ($416) for the three months ended March 31, 2020 and 2019, respectively.
Borrowings under the revolving credit facility bear interest, at the Company’s election, at an annual rate of LIBOR (one-month, three-month or six-month at the Company’s discretion based on the term of the borrowing) plus 2.375% or at a daily rate equal to 1.375% per annum plus the greater of the prime interest rate, the federal funds rate plus 0.5% or LIBOR plus 1.0%. In addition to the stated interest rate on borrowings under the revolving credit facility, the Company is required to pay a fee of 0.5% per annum on any unused portion of the revolving credit facility if the unused portion of the facility is less than 35% of the then available maximum borrowing or a fee of 1.0% per annum on any unused portion of the revolving credit facility if the unused portion of the facility is greater than or equal to 35% of the then available maximum borrowing. As of March 31, 2020 and December 31, 2019, the outstanding borrowings were accruing at a weighted average interest rate of 3.3% and 4.0%, respectively.
2023 Notes: The Company has issued $109,000 in aggregate principal amount of senior unsecured notes that mature on October 31, 2023. Interest on the 2023 Notes is paid quarterly on January 31, April 30, July 31, and October 31, at an annual rate of 5.75%. The Company may redeem the 2023 Notes in whole or in part at any time or from time to time on or after October 31, 2020. The 2023 Notes are general, unsecured obligations and rank equal in right of payment with all of the Company’s existing and future unsecured indebtedness. The 2023 Notes are listed on The Nasdaq Global Select Market under the trading symbol MRCCL.
SBA Debentures: On February 28, 2014, the Company’s wholly-owned subsidiary, MRCC SBIC received a license from the SBA to operate as a SBIC under Section 301(c) of the Small Business Investment Act of 1958, as amended. MRCC SBIC commenced operations on September 16, 2013.
The SBIC license allows MRCC SBIC to obtain leverage by issuing SBA debentures, subject to the issuance of a leverage commitment by the SBA and other customary procedures. SBA debentures are non-recourse, interest only debentures with interest payable semi-annually and have a 10-year maturity. The principal amount of SBA debentures is not required to be paid prior to maturity but may be prepaid at any time without penalty. The interest rate of SBA debentures is fixed on a semi-annual basis (pooling date) at a market-driven spread over U.S. Treasury Notes with 10-year maturities. The SBA, as a creditor, has a superior claim to MRCC SBIC’s assets over the Company’s stockholders in the event the Company liquidates MRCC SBIC, or the SBA exercises its remedies upon an event of default. As of March 31, 2020, MRCC SBIC had $9,892 in cash and $143,439 in investments at fair value. As of December 31, 2019, MRCC SBIC had $27,409 in cash and $133,982 in investments at fair value.
SBA regulations currently limit the amount that an individual SBIC may borrow to a maximum of $175,000 when it has at least $87,500 in regulatory capital, receives a leverage commitment from the SBA and has been through an audit examination by the SBA subsequent to licensing. The SBA also limits a related group of SBICs (commonly referred to as a “family of funds”) to a maximum of $350,000 in total borrowings.
As of both March 31, 2020 and December 31, 2019, MRCC SBIC had $57,624 in leverageable capital and the following SBA debentures outstanding:
| Maturity Date | Interest Rate | Amount | ||||||
| September 2024 | 3.4 | % | $ | 12,920 | ||||
| March 2025 | 3.3 | % | 14,800 | |||||
| March 2025 | 2.9 | % | 7,080 | |||||
| September 2025 | 3.6 | % | 5,200 | |||||
| March 2027 | 3.5 | % | 20,000 | |||||
| September 2027 | 3.2 | % | 32,100 | |||||
| March 2028 | 3.9 | % | 18,520 | |||||
| September 2028 | 4.2 | % | 4,380 | |||||
| Total | $ | 115,000 | ||||||
The Company has been granted exemptive relief from the SEC for permission to exclude the debt of MRCC SBIC guaranteed by the SBA from the asset coverage test under the 1940 Act. The receipt of this exemption for this SBA debt increases flexibility under the asset coverage test.
| 41 |
Components of interest expense: The components of the Company’s interest expense and other debt financing expenses, average outstanding balances and average stated interest rates (i.e. the rate in effect plus spread) were as follows:
| Three months ended March, | ||||||||
| 2020 | 2019 | |||||||
| Interest expense – revolving credit facility | $ | 1,798 | $ | 1,895 | ||||
| Interest expense – 2023 Notes | 1,567 | 1,056 | ||||||
| Interest expense – SBA debentures | 981 | 970 | ||||||
| Amortization of deferred financing costs | 484 | 433 | ||||||
| Total interest and other debt financing expenses | $ | 4,830 | $ | 4,354 | ||||
| Average outstanding balance | $ | 400,453 | $ | 338,741 | ||||
| Average stated interest rate | 4.4 | % | 4.7 | % | ||||
Note 8. Derivative Instruments
The Company enters into foreign currency forward contracts from time to time to help mitigate the impact that an adverse change in foreign exchange rates would have on future interest cash flows from the Company’s investments denominated in foreign currencies. As of March 31, 2020 and December 31, 2019, the counterparty to these foreign currency forward contracts was Bannockburn Global Forex, LLC. Net unrealized gain or loss on foreign currency forward contracts are included in net change in unrealized gain (loss) on foreign currency forward contracts and net realized gain or loss on forward currency forward contracts are included in net realized gain (loss) on foreign currency forward contracts on the accompanying consolidated statements of operations.
Certain information related to the Company’s foreign currency forward contracts is presented below as of March 31, 2020 and December 31, 2019.
| As of March 31, 2020 | ||||||||||||||||
| Notional Amount to be Sold | Settlement Date | Gross Amount of Unrealized Gain | Gross Amount of Unrealized Loss | Balance Sheet location of Net Amounts | ||||||||||||
| Foreign currency forward contract | £ | 103 | 4/1/2020 | $ | 4 | $ | — | Unrealized gain on foreign currency forward contracts | ||||||||
| Foreign currency forward contract | £ | 102 | 5/5/2020 | 4 | — | Unrealized gain on foreign currency forward contracts | ||||||||||
| Foreign currency forward contract | £ | 230 | 5/29/2020 | 9 | — | Unrealized gain on foreign currency forward contracts | ||||||||||
| Foreign currency forward contract | £ | 27 | 6/1/2020 | 1 | — | Unrealized gain on foreign currency forward contracts | ||||||||||
| Foreign currency forward contract | £ | 230 | 8/28/2020 | 9 | — | Unrealized gain on foreign currency forward contracts | ||||||||||
| Foreign currency forward contract | £ | 28 | 9/3/2020 | 1 | — | Unrealized gain on foreign currency forward contracts | ||||||||||
| Foreign currency forward contract | £ | 229 | 11/30/2020 | 10 | — | Unrealized gain on foreign currency forward contracts | ||||||||||
| Foreign currency forward contract | £ | 26 | 12/2/2020 | 1 | — | Unrealized gain on foreign currency forward contracts | ||||||||||
| Total | £ | 975 | $ | 39 | $ | — | ||||||||||
| As of December 31, 2019 | ||||||||||||||||
| Notional Amount to be Sold | Settlement Date | Gross Amount of Unrealized Gain | Gross Amount of Unrealized Loss | Balance Sheet location of Net Amounts | ||||||||||||
| Foreign currency forward contract | £ | 104 | 1/2/2020 | $ | — | $ | (5 | ) | Unrealized loss on foreign currency forward contracts | |||||||
| Foreign currency forward contract | £ | 231 | 2/28/2020 | — | (10 | ) | Unrealized loss on foreign currency forward contracts | |||||||||
| Foreign currency forward contract | £ | 27 | 3/2/2020 | — | (1 | ) | Unrealized loss on foreign currency forward contracts | |||||||||
| Foreign currency forward contract | £ | 103 | 4/1/2020 | — | (5 | ) | Unrealized loss on foreign currency forward contracts | |||||||||
| Foreign currency forward contract | £ | 102 | 5/5/2020 | — | (4 | ) | Unrealized loss on foreign currency forward contracts | |||||||||
| Foreign currency forward contract | £ | 230 | 5/29/2020 | — | (10 | ) | Unrealized loss on foreign currency forward contracts | |||||||||
| Foreign currency forward contract | £ | 27 | 6/1/2020 | — | (1 | ) | Unrealized loss on foreign currency forward contracts | |||||||||
| Foreign currency forward contract | £ | 230 | 8/28/2020 | — | (10 | ) | Unrealized loss on foreign currency forward contracts | |||||||||
| Foreign currency forward contract | £ | 28 | 9/3/2020 | — | (2 | ) | Unrealized loss on foreign currency forward contracts | |||||||||
| Foreign currency forward contract | £ | 229 | 11/30/2020 | — | (10 | ) | Unrealized loss on foreign currency forward contracts | |||||||||
| Foreign currency forward contract | £ | 26 | 12/2/2020 | — | (1 | ) | Unrealized loss on foreign currency forward contracts | |||||||||
| Total | £ | 1,337 | $ | — | $ | (59 | ) | |||||||||
For the three months ended March 31, 2020 and 2019, the Company recognized net change in unrealized gain (loss) on foreign currency forward contracts of $98 and ($65), respectively. For the three months ended March 31, 2020 and 2019, the Company recognized net realized gain (loss) on foreign currency forward contracts of ($4) and ($8), respectively.
| 42 |
Note 9. Distributions
The Company’s distributions are recorded on the record date. The following table summarizes distributions declared during the three months ended March 31, 2020 and 2019:
| Date Declared | Record Date | Payment Date | Amount Per Share | Cash Distribution | DRIP Shares Issued | DRIP Shares Value | DRIP Shares Repurchased in the Open Market | Cost of DRIP Shares Repurchased | ||||||||||||||||||||
| Three months ended March 31, 2020: | ||||||||||||||||||||||||||||
| March 3, 2020 | March 16, 2020 | March 31, 2020 | $ | 0.35 | $ | 7,155 | — | $ | — | 55,938 | $ | 374 | ||||||||||||||||
| Total distributions declared | $ | 0.35 | $ | 7,155 | — | $ | — | 55,938 | $ | 374 | ||||||||||||||||||
| Three months ended March 31, 2019: | ||||||||||||||||||||||||||||
| March 5, 2019 | March 15, 2019 | March 29, 2019 | $ | 0.35 | $ | 7,156 | — | $ | — | 27,498 | $ | 342 | ||||||||||||||||
| Total distributions declared | $ | 0.35 | $ | 7,156 | — | $ | — | 27,498 | $ | 342 | ||||||||||||||||||
Note 10. Stock Issuances and Repurchases
Stock Issuances: On May 12, 2017, the Company entered into its current at-the-market (“ATM”) securities offering program with JMP Securities LLC (“JMP”) and FBR Capital Markets & Co. (“FBR”) (the “ATM Program”). There were no stock issuances through the ATM Program during the three months ended March 31, 2020 and 2019.
Note 11. Commitments and Contingencies
Commitments: As of March 31, 2020 and December 31, 2019, the Company had $38,304 and $44,208, respectively, in outstanding commitments to fund investments under undrawn revolvers, capital expenditure loans, delayed draw commitments and subscription agreements (excluding SLF). As described in Note 3, the Company had unfunded commitments of $7,850 and $7,850, respectively, to SLF as of March 31, 2020 and December 31, 2019 that may be contributed primarily for the purpose of funding new investments approved by the SLF investment committee. Drawdowns of the commitments to SLF require authorization from one of the Company’s representatives on SLF’s board of managers. Management believes that the Company’s available cash balances and/or ability to draw on the revolving credit facility provide sufficient funds to cover its unfunded commitments as of March 31, 2020.
Indemnifications: In the normal course of business, the Company enters into contracts and agreements that contain a variety of representations and warranties that provide general indemnifications. The Company’s maximum exposure under these agreements is unknown, as these involve future claims that may be made against the Company but that have not occurred. The Company expects the risk of any future obligations under these indemnifications to be remote.
Concentration of credit and counterparty risk: Credit risk arises primarily from the potential inability of counterparties to perform in accordance with the terms of the contract. In the event that the counterparties do not fulfill their obligations, the Company may be exposed to risk. The risk of default depends on the creditworthiness of the counterparties or issuers of the instruments. It is the Company’s policy to review, as necessary, the credit standing of each counterparty.
Market risk: The Company’s investments and borrowings are subject to market risk. Market risk is the potential for changes in the value due to market changes. Market risk is directly impacted by the volatility and liquidity in the markets in which the investments and borrowings are traded.
Legal proceedings: In the normal course of business, the Company may be subject to legal and regulatory proceedings that are generally incidental to its ongoing operations. While there can be no assurance of the ultimate disposition of any such proceedings, the Company is not currently aware of any such proceedings or disposition that would have a material adverse effect on the Company’s consolidated financial statements.
| 43 |
Note 12. Financial Highlights
The following is a schedule of financial highlights for the three months ended March 31, 2020 and 2019:
| March 31, 2020 | March 31, 2019 | |||||||
| Per share data: | ||||||||
| Net asset value at beginning of period | $ | 12.20 | $ | 12.66 | ||||
| Net investment income (1) | 0.33 | 0.35 | ||||||
| Net gain (loss) (1) | (2.14 | ) | 0.01 | |||||
| Net increase (decrease) in net assets resulting from operations (1) | (1.81 | ) | 0.36 | |||||
| Stockholder distributions - income (2) | (0.35 | ) | (0.35 | ) | ||||
| Net asset value at end of period | $ | 10.04 | $ | 12.67 | ||||
| Net assets at end of period | $ | 205,352 | $ | 259,052 | ||||
| Shares outstanding at end of period | 20,444,564 | 20,444,564 | ||||||
| Per share market value at end of period | $ | 7.10 | $ | 12.14 | ||||
| Total return based on market value (3) | (31.20 | )% | 30.02 | % | ||||
| Total return based on average net asset value (4) | (16.21 | )% | 2.87 | % | ||||
| Ratio/Supplemental data: | ||||||||
| Ratio of net investment income to average net assets (5) | 12.00 | % | 12.64 | % | ||||
| Ratio of total expenses, net of incentive fee waiver, to average net assets (5) (6) | 14.54 | % | 12.67 | % | ||||
| Portfolio turnover (7) | 8.76 | % | 5.06 | % | ||||
| (1) | Calculated using the weighted average shares outstanding during the periods presented. |
| (2) | Management monitors available taxable earnings, including net investment income and realized capital gains, to determine if a tax return of capital may occur for the year. To the extent the Company’s taxable earnings fall below the total amount of the Company’s distributions for that fiscal year, a portion of those distributions may be deemed a tax return of capital to the Company’s stockholders. The tax character of distributions will be determined at the end of the fiscal year. However, if the character of such distributions were determined as of March 31, 2020 and 2019, none of the distributions would have been characterized as a tax return of capital to the Company’s stockholders; this tax return of capital may differ from the return of capital calculated with reference to net investment income for financial reporting purposes. |
| (3) | Total return based on market value is calculated assuming a purchase of common shares at the market value on the first day and a sale at the market value on the last day of the periods reported. Distributions, if any, are assumed for purposes of this calculation to be reinvested at prices obtained under the Company’s DRIP. Total return based on market value does not reflect brokerage commissions. Return calculations are not annualized. |
| (4) | Total return based on average net asset value is calculated by dividing the net increase in net assets resulting from operations by the average net asset value. Return calculations are not annualized. |
| (5) | Ratios are annualized. Incentive fees included within the ratio are not annualized. |
| (6) | The following is a schedule of supplemental ratios for the three months ended March 31, 2020 and 2019. These ratios have been annualized unless otherwise noted. |
| March 31, 2020 | March 31, 2019 | |||||||
| Ratio of interest and other debt financing expenses to average net assets | 8.54 | % | 6.82 | % | ||||
| Ratio of total expenses (without incentive fees) to average net assets | 14.54 | % | 12.16 | % | ||||
| Ratio of incentive fees, net of incentive fee waiver, to average net assets (7) (8) | 0.00 | % | 0.51 | % | ||||
| (7) | Ratios are not annualized. |
| (8) | The ratio of waived incentive fees to average net assets was zero and 0.11% for three months ended March 31, 2020 and 2019, respectively. |
Note 13. Subsequent Events
The Company has evaluated subsequent events through May 8, 2020, the date on which the consolidated financial statements were issued.
In May 2020, an arbitrator issued a final award in favor of the estate of Rockdale (the “Estate”) in the legal proceeding between the Estate and a national insurance carrier. The final award updated the interim award received in January 2020 to include certain attorneys’ fees, interest and other amounts. At this time, Management believes that the Company’s share of the net proceeds from the award will exceed the cost basis of the Company’s investment due to its right to receive excess proceeds pursuant to the terms of a sharing agreement between the lenders and the Estate. The lenders to Rockdale, including the Company, will share in the proceeds of this arbitration award with the Estate once it is paid. At this time, it is also unclear whether, or to what extent, the national insurance carrier may seek to appeal the adverse ruling against it. Management believes that any such appeal is unlikely to be successful based on the appellate standard for arbitration.
On May 8, 2020, the Board declared a quarterly distribution of $0.25 per share payable on June 30, 2020 to holders of record on June 15, 2020.
| 44 |
ITEM 2. MANAGEMENT’S DISCUSSION AND ANALYSIS OF FINANCIAL CONDITION AND RESULTS OF OPERATIONS
Except as otherwise specified, references to “we,” “us” and “our” refer to Monroe Capital Corporation and its consolidated subsidiaries; MC Advisors refers to Monroe Capital BDC Advisors, LLC, our investment adviser and a Delaware limited liability company; MC Management refers to Monroe Capital Management Advisors, LLC, our administrator and a Delaware limited liability company; Monroe Capital refers to Monroe Capital LLC, a Delaware limited liability company, and its subsidiaries and affiliates; and SLF refers to MRCC Senior Loan Fund I, LLC, an unconsolidated Delaware limited liability company, in which we co-invest with NLV Financial Corporation (“NLV”) primarily in senior secured loans. The following discussion and analysis of our financial condition and results of operations should be read in conjunction with our consolidated financial statements and related notes appearing in our annual report on Form 10-K (the “Annual Report”) for the year ended December 31, 2019, filed with the U.S. Securities and Exchange Commission (“SEC”) on March 3, 2020. The information contained in this section should also be read in conjunction with our unaudited consolidated financial statements and related notes and other financial information appearing elsewhere in this quarterly report on Form 10-Q (the “Quarterly Report”).
FORWARD-LOOKING STATEMENTS
This Quarterly Report, including Management’s Discussion and Analysis of Financial Condition and Results of Operations, contains statements that constitute forward-looking statements, which relate to future events or our future performance or future financial condition. These forward-looking statements are not historical facts, but rather are based on current expectations, estimates and projections about our company, our industry, our beliefs and our assumptions. The forward-looking statements contained in this Quarterly Report involve risks and uncertainties, including statements as to:
| • | our future operating results; |
| • | our business prospects and the prospects of our portfolio companies; |
| • | the dependence of our future success on the general economy and its impact on the industries in which we invest; |
| • | the impact of global health epidemics, such as the current novel coronavirus (“COVID-19”) pandemic, on our or our portfolio companies’ business and the global economy; | |
| • | the impact of a protracted decline in the liquidity of credit markets on our business; | |
| • | the impact of changes in London Interbank Offered Rate (“LIBOR”) on our operating results; |
| • | the impact of increased competition; |
| • | the impact of fluctuations in interest rates on our business and our portfolio companies; |
| • | our contractual arrangements and relationships with third parties; |
| • | the valuation of our investments in portfolio companies, particularly those having no liquid trading market; |
| • | actual and potential conflicts of interest with MC Advisors, MC Management and other affiliates of Monroe Capital; |
| • | the ability of our portfolio companies to achieve their objectives; |
| • | the use of borrowed money to finance a portion of our investments; |
| • | the adequacy of our financing sources and working capital; |
| • | the timing of cash flows, if any, from the operations of our portfolio companies; |
| • | the ability of MC Advisors to locate suitable investments for us and to monitor and administer our investments; |
| • | the ability of MC Advisors or its affiliates to attract and retain highly talented professionals; |
| • | our ability to qualify and maintain our qualification as a regulated investment company and as a business development company; and |
| • | the impact of future legislation and regulation on our business and our portfolio companies. |
We use words such as “anticipates,” “believes,” “expects,” “intends,” “seeks,” “plans,” “estimates,” “targets” and similar expressions to identify forward-looking statements. The forward-looking statements contained in this Quarterly Report involve risks and uncertainties. Our actual results could differ materially from those implied or expressed in the forward-looking statements for any reason, including the factors set forth in “Part I-Item 1A. Risk Factors” in our Annual Report and “Part II-Item 1A. Risk Factors” in this Quarterly Report.
Although we believe that the assumptions on which these forward-looking statements are based are reasonable, any of those assumptions could prove to be inaccurate, and as a result, the forward-looking statements based on those assumptions also could be inaccurate. Important assumptions include our ability to originate new loans and investments, certain margins and levels of profitability and the availability of additional capital. In light of these and other uncertainties, the inclusion of a projection or forward-looking statements in this Quarterly Report should not be regarded as a representation by us that our plans and objectives will be achieved.
| 45 |
We have based the forward-looking statements included in this Quarterly Report on information available to us on the date of this Quarterly Report, and we assume no obligation to update any such forward-looking statements. Although we undertake no obligation to revise or update any forward-looking statements in this Quarterly Report, whether as a result of new information, future events or otherwise, you are advised to consult any additional disclosures that we may make directly to you or through reports that we may file in the future with the SEC, including Annual Reports on Form 10-K, quarterly reports on Form 10-Q and current reports on Form 8-K.
Overview
Monroe Capital Corporation is an externally managed, closed-end, non-diversified management investment company that has elected to be regulated as a business development company (“BDC”) under the Investment Company Act of 1940, as amended (the “1940 Act”). In addition, for U.S. federal income tax purposes, we have elected to be treated as a regulated investment company (“RIC”) under the subchapter M of the Internal Revenue Code of 1986, as amended (the “Code”). We are a specialty finance company focused on providing financing solutions primarily to lower middle-market companies in the United States and Canada. We provide customized financing solutions focused primarily on senior secured, junior secured and unitranche secured (a combination of senior secured and junior secured debt in the same facility in which we syndicate a “first out” portion of the loan to an investor and retain a “last out” portion of the loan) debt and, to a lesser extent, unsecured subordinated debt and equity, including equity co-investments in preferred and common stock, and warrants.
Our shares are currently listed on the NASDAQ Global Select Market under the symbol “MRCC”.
Our investment objective is to maximize the total return to our stockholders in the form of current income and capital appreciation through investment in senior secured, unitranche secured and junior secured debt and, to a lesser extent, subordinated debt and equity investments. We seek to use our extensive leveraged finance origination infrastructure and broad expertise in sourcing loans to invest in primarily senior secured, unitranche secured and junior secured debt of middle-market companies. Our investments will generally range between $2.0 million and $18.0 million each, although this investment size may vary proportionately with the size of our capital base. As of March 31, 2020, our portfolio included approximately 81.5% senior secured debt, 9.4% unitranche secured debt, 2.0% junior secured debt and 7.1% equity securities, compared to December 31, 2019, when our portfolio included approximately 77.1% senior secured debt, 12.4% unitranche secured debt, 2.2% junior secured debt and 8.3% equity securities. We expect that the companies in which we invest may be leveraged, often as a result of leveraged buy-outs or other recapitalization transactions, and, in certain cases, will not be rated by national ratings agencies. If such companies were rated, we believe that they would typically receive a rating below investment grade (between BB and CCC under the Standard & Poor’s system) from the national rating agencies.
While our primary focus is to maximize current income and capital appreciation through debt investments in thinly traded or private U.S. companies, we may invest a portion of the portfolio in opportunistic investments in order to seek to enhance returns to stockholders. Such investments may include investments in high-yield bonds, distressed debt, private equity or securities of public companies that are not thinly traded and securities of middle-market companies located outside of the United States. We expect that these public companies generally will have debt securities that are non-investment grade.
On February 28, 2014, our wholly-owned subsidiary, Monroe Capital Corporation SBIC, LP (“MRCC SBIC”), a Delaware limited partnership, received a license from the Small Business Administration (“SBA”) to operate as a Small Business Investment Company (“SBIC”) under Section 301(c) of the Small Business Investment Act of 1958. MRCC SBIC commenced operations on September 16, 2013. See “SBA Debentures” below for more information.
Investment income
We generate interest income on the debt investments in portfolio company investments that we originate or acquire. Our debt investments, whether in the form of senior secured, unitranche secured or junior secured debt, typically have an initial term of three to seven years and bear interest at a fixed or floating rate. In some instances, we receive payments on our debt investment based on scheduled amortization of the outstanding balances. In addition, we receive repayments of some of our debt investments prior to their scheduled maturity date. In some cases, our investments provide for deferred interest of payment-in-kind (“PIK”) interest. In addition, we may generate revenue in the form of commitment, origination, amendment, structuring or due diligence fees, fees for providing managerial assistance and consulting fees. Loan origination fees, original issue discount and market discount or premium are capitalized, and we accrete or amortize such amounts as interest income. We record prepayment premiums and prepayment gains (losses) on loans as interest income. As the frequency or volume of the repayments which trigger these prepayment premiums and prepayment gains (losses) may fluctuate significantly from period to period, the associated interest income recorded may also fluctuate significantly from period to period. Interest and fee income is recorded on the accrual basis to the extent we expect to collect such amounts. Interest income is accrued based upon the outstanding principal amount and contractual terms of debt and preferred equity investments. Interest is accrued on a daily basis. We record fees on loans based on the determination of whether the fee is considered a yield enhancement or payment for a service. If the fee is considered a yield enhancement associated with a funding of cash on a loan, the fee is generally deferred and recognized into interest income using the effective interest method if captured in the cost basis or using the straight-line method if the loan is unfunded and therefore there is no cost basis. If the fee is not considered a yield enhancement because a service was provided, and the fee is payment for that service, the fee is deemed earned and recognized as fee income in the period the service has been completed.
| 46 |
Dividend income on preferred equity securities is recorded as dividend income 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 securities is recorded on the record date for private portfolio companies. Each distribution received from limited liability company (“LLC”) and limited partnership (“LP”) investments is evaluated to determine if the distribution should be recorded as dividend income or a return of capital. Generally, we will not record distributions from equity investments in LLCs and LPs as dividend income unless there are sufficient accumulated tax-basis earnings and profits in the LLC or LP prior to the distribution. Distributions that are classified as a return of capital are recorded as a reduction in the cost basis of the investment. The frequency and volume of the distributions on common equity securities and LLC and LP investments may fluctuate significantly from period to period.
Expenses
Our primary operating expenses include the payment of base management and incentive fees to MC Advisors, under the investment advisory and management agreement (the “Investment Advisory Agreement”), the payment of fees to MC Management for our allocable portion of overhead and other expenses under the administration agreement (the “Administration Agreement”) and other operating costs. See Note 6 to our consolidated financial statements and “Related Party Transactions” below for additional information on our Investment Advisory Agreement and Administration Agreement. Our expenses also include interest expense on our various forms of indebtedness. We bear all other out-of-pocket costs and expenses of our operations and transactions.
Net gain (loss)
We recognize realized gains or losses on investments based on the difference between the net proceeds from the disposition and the cost basis of the investment without regard to unrealized gains or losses previously recognized. We record current period changes in fair value of investments, foreign currency forward contracts, foreign currency and other transactions within net change in unrealized gain (loss) on the consolidated statements of operations.
Portfolio and Investment Activity
During the three months ended March 31, 2020, we invested $41.3 million in six new portfolio companies and $29.8 million in 34 existing portfolio companies and had $52.8 million in aggregate amount of sales and principal repayments, resulting in net investments of $18.3 million for the period.
During the three months ended March 31, 2019, we invested $36.2 million in eight new portfolio companies and $33.9 million in 21 existing portfolio companies and had $29.1 million in aggregate amount of sales and principal repayments, resulting in net investments of $41.0 million for the period.
The following table shows portfolio yield by security type:
| March 31, 2020 | December 31, 2019 | |||||||||||||||
| Weighted Average Annualized Contractual Coupon Yield (1) | Weighted Average Annualized Effective Yield (2) | Weighted Average Annualized Contractual Coupon Yield (1) | Weighted Average Annualized Effective Yield (2) | |||||||||||||
| Senior secured loans | 8.4 | % | 8.4 | % | 8.9 | % | 8.9 | % | ||||||||
| Unitranche secured loans | 6.3 | 6.6 | 9.3 | 9.8 | ||||||||||||
| Junior secured loans | 8.9 | 8.9 | 9.1 | 9.1 | ||||||||||||
| Preferred equity securities | 1.8 | 1.8 | 0.5 | 0.5 | ||||||||||||
| Total | 8.0 | % | 8.1 | % | 8.8 | % | 8.9 | % | ||||||||
| (1) | The weighted average annualized contractual coupon yield at period end is computed by dividing (a) the interest income on debt investments and preferred equity investments (with a stated coupon rate) at the period end contractual coupon rate for each investment by (b) the par value of our debt investments (excluding debt investments acquired for no cost in a restructuring on non-accrual status) and the cost basis of our preferred equity investments. We exclude loans acquired for no cost in a restructuring on non-accrual status within this metric as management believes this disclosure provides a better indication of return on invested capital. This exclusion impacts only the junior secured loans and total disclosed above. The weighted average contractual coupon yield including debt investments acquired for no cost in a restructuring on non-accrual status was 4.6% for junior secured loans and 7.8% in total as of March 31, 2020. The weighted average contractual coupon yield including debt investments acquired for no cost in a restructuring on non-accrual status was 4.8% for junior secured loans and 8.6% in total as of December 31, 2019. |
| (2) | The weighted average annualized effective yield on portfolio investments at period end is computed by dividing (a) interest income on debt investments and preferred equity investments (with a stated coupon rate) at the period end effective rate for each investment by (b) the par value of our debt investments (excluding debt investments acquired for no cost in a restructuring on non-accrual status) and the cost basis of our preferred equity investments. We exclude loans acquired for no cost in a restructuring on non-accrual status within this metric as management believes this disclosure provides a better indication of return on invested capital. This exclusion impacts only the junior secured loans and total disclosed above. The weighted average effective yield including debt investments acquired for no cost in a restructuring on non-accrual status was 4.6% for junior secured loans and 7.9% in total as of March 31, 2020. The weighted average effective yield including debt investments acquired for no cost in a restructuring on non-accrual status was 4.8% for junior secured loans and 8.7% in total as of December 31, 2019. The weighted average annualized effective yield on portfolio investments is a metric on the investment portfolio alone and does not represent a return to stockholders. This metric is not inclusive of our fees and expenses, the impact of leverage on the portfolio or sales load that may be paid by investors. |
| 47 |
The following table shows the composition of our investment portfolio (in thousands):
| March 31, 2020 | December 31, 2019 | |||||||||||||||
| Fair Value: | ||||||||||||||||
| Senior secured loans | $ | 481,565 | 81.5 | % | $ | 475,157 | 77.1 | % | ||||||||
| Unitranche secured loans | 55,826 | 9.4 | 76,247 | 12.4 | ||||||||||||
| Junior secured loans | 11,704 | 2.0 | 13,676 | 2.2 | ||||||||||||
| LLC equity interest in SLF | 31,325 | 5.3 | 42,412 | 6.9 | ||||||||||||
| Equity securities | 10,417 | 1.8 | 8,739 | 1.4 | ||||||||||||
| Total | $ | 590,837 | 100.0 | % | $ | 616,231 | 100.0 | % | ||||||||
Our portfolio composition remained relatively consistent with December 31, 2019, with the largest shifts in portfolio composition resulting from the funding of senior secured loans and unrealized losses on SLF during the three months ended March 31, 2020. The decrease in total contractual and effective yields on the portfolio was primarily attributed to general decreases in LIBOR and moving additional investments to non-accrual status during the three months ended March 31, 2020.
The following table shows our portfolio composition by industry (in thousands):
| March 31, 2020 | December 31, 2019 | |||||||||||||||
| Fair Value: | ||||||||||||||||
| Automotive | $ | 7,616 | 1.3 | % | $ | 7,787 | 1.3 | % | ||||||||
| Banking, Finance, Insurance & Real Estate | 73,872 | 12.5 | 76,351 | 12.4 | ||||||||||||
| Beverage, Food & Tobacco | 21,547 | 3.6 | 15,634 | 2.5 | ||||||||||||
| Capital Equipment | 15,534 | 2.6 | — | — | ||||||||||||
| Chemicals, Plastics & Rubber | 26,398 | 4.5 | 29,509 | 4.8 | ||||||||||||
| Construction & Building | 18,183 | 3.1 | 30,887 | 5.0 | ||||||||||||
| Consumer Goods: Durable | 23,645 | 4.0 | 21,237 | 3.4 | ||||||||||||
| Consumer Goods: Non-Durable | 15,288 | 2.6 | 20,365 | 3.3 | ||||||||||||
| Containers, Packaging & Glass | 7,017 | 1.2 | 8,377 | 1.4 | ||||||||||||
| Energy: Oil & Gas | 4,203 | 0.7 | 4,306 | 0.7 | ||||||||||||
| Environmental Industries | 11,810 | 2.0 | 12,001 | 1.9 | ||||||||||||
| Healthcare & Pharmaceuticals | 68,845 | 11.7 | 62,727 | 10.2 | ||||||||||||
| High Tech Industries | 90,172 | 15.3 | 90,385 | 14.7 | ||||||||||||
| Investment Funds & Vehicles | 31,325 | 5.3 | 42,412 | 6.9 | ||||||||||||
| Media: Advertising, Printing & Publishing | 27,372 | 4.6 | 26,333 | 4.3 | ||||||||||||
| Media: Broadcasting & Subscription | 1,892 | 0.3 | 1,491 | 0.2 | ||||||||||||
| Media: Diversified & Production | 6,450 | 1.1 | 10,652 | 1.7 | ||||||||||||
| Retail | 16,228 | 2.7 | 16,998 | 2.8 | ||||||||||||
| Services: Business | 100,236 | 17.0 | 108,704 | 17.6 | ||||||||||||
| Services: Consumer | 13,797 | 2.3 | 22,051 | 3.6 | ||||||||||||
| Wholesale | 9,407 | 1.6 | 8,024 | 1.3 | ||||||||||||
| Total | $ | 590,837 | 100.0 | % | $ | 616,231 | 100.0 | % | ||||||||
Portfolio Asset Quality
MC Advisors’ portfolio management staff closely monitors all credits, with senior portfolio managers covering agented and more complex investments. MC Advisors segregates our capital markets investments by industry. The MC Advisors’ monitoring process and projections developed by Monroe Capital both have daily, weekly, monthly and quarterly components and related reports, each to evaluate performance against historical, budget and underwriting expectations. MC Advisors’ analysts will monitor performance using standard industry software tools to provide consistent disclosure of performance. When necessary, MC Advisors will update our internal risk ratings, borrowing base criteria and covenant compliance reports.
| 48 |
As part of the monitoring process, MC Advisors regularly assesses the risk profile of each of our investments and rates each of them based on an internal proprietary system that uses the categories listed below, which we refer to as MC Advisors’ investment performance rating. For any investment rated in grades 3, 4 or 5, MC Advisors, through its internal Portfolio Management Group (“PMG”), will increase its monitoring intensity and prepare regular updates for the investment committee, summarizing current operating results and material impending events and suggesting recommended actions. The PMG is responsible for oversight and management of any investments rated in grades 3, 4, or 5. MC Advisors monitors and, when appropriate, changes the investment ratings assigned to each investment in our portfolio. In connection with our valuation process, MC Advisors reviews these investment ratings on a quarterly basis. The investment performance rating system is described as follows:
| Investment Performance Risk Rating |
Summary Description | |
| Grade 1 | Includes investments exhibiting the least amount of risk in our portfolio. The issuer is performing above expectations or the issuer’s operating trends and risk factors are generally positive. | |
| Grade 2 | Includes investments exhibiting an acceptable level of risk that is similar to the risk at the time of origination. The issuer is generally performing as expected or the risk factors are neutral to positive. | |
| Grade 3 | Includes investments performing below expectations and indicates that the investment’s risk has increased somewhat since origination. The issuer may be out of compliance with debt covenants; however, scheduled loan payments are generally not past due. | |
| Grade 4 | Includes an issuer performing materially below expectations and indicates that the issuer’s risk has increased materially since origination. In addition to the issuer being generally out of compliance with debt covenants, scheduled loan payments may be past due (but generally not more than six months past due). | |
| Grade 5 | Indicates that the issuer is performing substantially below expectations and the investment risk has substantially increased since origination. Most or all of the debt covenants are out of compliance or payments are substantially delinquent. Investments graded 5 are not anticipated to be repaid in full. |
Our investment performance risk ratings do not constitute any rating of investments by a nationally recognized statistical rating organization or reflect or represent any third-party assessment of any of our investments.
In the event of a delinquency or a decision to rate an investment grade 4 or grade 5, the PMG, in consultation with the investment committee, will develop an action plan. Such a plan may require a meeting with the borrower’s management or the lender group to discuss reasons for the default and the steps management is undertaking to address the under-performance, as well as amendments and waivers that may be required. In the event of a dramatic deterioration of a credit, MC Advisors and the PMG will form a team or engage outside advisors to analyze, evaluate and take further steps to preserve our value in the credit. In this regard, we would expect to explore all options, including in a private equity sponsored investment, assuming certain responsibilities for the private equity sponsor or a formal sale of the business with oversight of the sale process by us. The PMG and the investment committee have extensive experience in running debt work-out transactions and bankruptcies.
The following table shows the distribution of our investments on the 1 to 5 investment performance risk rating scale as of March 31, 2020 (in thousands):
| Investment Performance Risk Rating | Investments at Fair Value | Percentage of Total Investments | ||||||
| 1 | $ | — | — | % | ||||
| 2 | 490,546 | 83.0 | ||||||
| 3 | 84,888 | 14.4 | ||||||
| 4 | 14,445 | 2.4 | ||||||
| 5 | 958 | 0.2 | ||||||
| Total | $ | 590,837 | 100.0 | % | ||||
The following table shows the distribution of our investments on the 1 to 5 investment performance risk rating scale as of December 31, 2019 (in thousands):
| Investment Performance Risk Rating | Investments at Fair Value | Percentage of Total Investments | ||||||
| 1 | $ | — | — | % | ||||
| 2 | 517,597 | 84.0 | ||||||
| 3 | 83,701 | 13.6 | ||||||
| 4 | 13,899 | 2.2 | ||||||
| 5 | 1,034 | 0.2 | ||||||
| Total | $ | 616,231 | 100.0 | % | ||||
| 49 |
As of March 31, 2020, we had eight borrowers with loans or preferred equity securities on non-accrual status (Bluestem Brands, Inc., Curion Holdings, LLC (“Curion”), Education Corporation of America (“ECA”), Incipio, LLC (“Incipio”) last out term loan and third lien tranches, Luxury Optical Holdings Co. (“LOH”), Rockdale Blackhawk, LLC (“Rockdale”) pre-petition debt, SHI Holdings, Inc., and The Worth Collection, Ltd. (“Worth”)), and these investments totaled $43.6 million in fair value, or 7.4% of our total investments at fair value. As of December 31, 2019, we had six borrowers with loans or preferred equity securities on non-accrual status (Curion, ECA, Incipio third lien tranches, LOH, Rockdale pre-petition debt, and Worth), and these investments totaled $34.1 million in fair value, or 5.5% of our total investments at fair value. The Curion promissory notes and the Incipio third lien tranches were obtained in restructurings during the year ended December 31, 2018 for no cost. Loans or preferred equity securities are placed on non-accrual status when principal, interest or dividend payments become materially past due, or when there is reasonable doubt that principal, interest or dividends will be collected.
Results of Operations
Operating results were as follows (in thousands):
| Three months ended March 31, | ||||||||
| 2020 | 2019 | |||||||
| Total investment income | $ | 15,002 | $ | 16,159 | ||||
| Total expenses, net of incentive fee waiver | 8,200 | 9,092 | ||||||
| Net investment income before income taxes | 6,802 | 7,067 | ||||||
| Income taxes, including excise taxes | 20 | (7 | ) | |||||
| Net investment income | 6,782 | 7,074 | ||||||
| Net realized gain (loss) on investments | 94 | — | ||||||
| Net realized gain (loss) on foreign currency forward contracts | (4 | ) | (8 | ) | ||||
| Net realized gain (loss) on foreign currency and other transactions | (15 | ) | (1 | ) | ||||
| Net realized gain (loss) | 75 | (9 | ) | |||||
| Net change in unrealized gain (loss) on investments | (45,149 | ) | 857 | |||||
| Net change in unrealized gain (loss) on foreign currency forward contracts | 98 | (65 | ) | |||||
| Net change in unrealized gain (loss) on foreign currency and other transactions | 1,344 | (416 | ) | |||||
| Net change in unrealized gain (loss) | (43,707 | ) | 376 | |||||
| Net increase (decrease) in net assets resulting from operations | $ | (36,850 | ) | $ | 7,441 | |||
Investment Income
The composition of our investment income was as follows (in thousands):
| Three months ended March 31, | ||||||||
| 2020 | 2019 | |||||||
| Interest income | $ | 11,979 | $ | 13,214 | ||||
| PIK interest income | 1,076 | 1,054 | ||||||
| Dividend income (1) | 1,191 | 783 | ||||||
| Fee income | 198 | 569 | ||||||
| Prepayment gain (loss) | 214 | 113 | ||||||
| Accretion of discounts and amortization of premium | 344 | 426 | ||||||
| Total investment income | $ | 15,002 | $ | 16,159 | ||||
| (1) | Includes PIK dividends of $41 and $13, respectively. |
The decrease in investment income of $1.2 million during the three months ended March 31, 2020 as compared to the three months ended March 31, 2019, is primarily the result of a decline in the effective rate on the portfolio, driven by decreases in LIBOR and the placement of additional investments on non-accrual status, and a decrease in fee income, partially offset by an increase in dividend income from our investment in SLF.
| 50 |
Operating Expenses
The composition of our operating expenses was as follows (in thousands):
| Three months ended March 31, | ||||||||
| 2020 | 2019 | |||||||
| Interest and other debt financing expenses | $ | 4,830 | $ | 4,354 | ||||
| Base management fees | 2,551 | 2,521 | ||||||
| Incentive fees, net of incentive fee waiver (1) | — | 1,319 | ||||||
| Professional fees | 215 | 289 | ||||||
| Administrative service fees | 338 | 347 | ||||||
| General and administrative expenses | 231 | 227 | ||||||
| Directors’ fees | 35 | 35 | ||||||
| Total expenses, net of incentive fee waiver | $ | 8,200 | $ | 9,092 | ||||
| (1) | During the three months ended March 31, 2020 and 2019, MC Advisors waived part one incentive fees (based on net investment income) of zero and $281 thousand, respectively. Incentive fees during the three months ended March 31, 2020 and 2019 were limited by $1.4 million and $78 thousand, respectively, due to the Incentive Fee Limitation. See Note 6 in our attached consolidated financial statements for additional information on the Incentive Fee Limitation. |
The composition of our interest and other debt financing expenses, average outstanding balances and average stated interest rates (i.e. the rate in effect plus spread) were as follows (in thousands):
| Three months ended March, | ||||||||
| 2020 | 2019 | |||||||
| Interest expense – revolving credit facility | $ | 1,798 | $ | 1,895 | ||||
| Interest expense – 2023 Notes | 1,567 | 1,056 | ||||||
| Interest expense – SBA debentures | 981 | 970 | ||||||
| Amortization of deferred financing costs | 484 | 433 | ||||||
| Total interest and other debt financing expenses | $ | 4,830 | $ | 4,354 | ||||
| Average debt outstanding | $ | 400,453 | $ | 338,741 | ||||
| Average stated interest rate | 4.4 | % | 4.7 | % | ||||
The decrease in expenses of $0.9 million during the three months ended March 31, 2020, as compared to the three months ended March 31, 2019, is primarily the result of a decrease in incentive fees due to the Incentive Fee Limitation, partially offset by an increase in interest expense on our senior unsecured notes (“2023 Notes”).
Income Taxes, Including Excise Taxes
We have elected to be treated as a RIC under Subchapter M of the Code and operate in a manner so as to qualify for the tax treatment available to RICs. To maintain qualification as a RIC, we must, among other things, meet certain source-of-income and asset diversification requirements and distribute to stockholders, for each taxable year, at least 90% of our “investment company taxable income,” which is generally our net ordinary income plus the excess, if any, of realized net short-term capital gains over realized net long-term capital losses.
Depending on the level of taxable income earned in a tax year, we may choose to carry forward such taxable income in excess of current year dividend distributions from such current year taxable income into the next year and pay a 4% excise tax on such income, as required. To the extent that we determine that our estimated current year annual taxable income may exceed estimated current year dividend distributions, we accrue excise tax, if any, on estimated excess taxable income as such taxable income is earned. For the three months ended March 31, 2020 and 2019, we recorded a net expense on the consolidated statements of operations of $20 thousand and ($7) thousand, respectively, for U.S. federal excise tax.
Certain of our consolidated subsidiaries are subject to U.S. federal and state corporate-level income taxes. For both the three months ended March 31, 2020 and 2019, we recorded a net tax expense of zero on the consolidated statements of operations for these subsidiaries.
Net Realized Gain (Loss)
During the three months ended March 31, 2020 and 2019, we had sales of investments of $13.1 million and zero, respectively, resulting in $94 thousand and zero of net realized gain (loss) on investments, respectively.
We may enter into foreign currency forward contracts to reduce our exposure to foreign currency exchange rate fluctuations. During the three months ended March 31, 2020 and 2019, we had ($4) thousand and ($8) thousand of net realized gain (loss) on foreign currency forward contracts, respectively. During the three months ended March 31, 2020 and 2019, we had ($15) thousand and ($1) thousand of net realized gain (loss) on foreign currency and other transactions, respectively.
Net Change in Unrealized Gain (Loss)
For the three months ended March 31, 2020 and 2019, our investments had ($45.1) million and $0.9 million of net change in unrealized gain (loss), respectively. During the three months ended March 31, 2020, our operating results were negatively impacted by the uncertainty surrounding the COVID-19 pandemic which has caused severe disruptions in the global economy and negatively impacted the fair value and performance of our investment portfolio.
| 51 |
We estimate approximately $25.6 million of the net unrealized loss on investments during the three months ended March 31, 2020 was attributable to broad market movements and widening credit spreads in the loan markets as market participants expected a higher yield on similar investments given the significant market volatility generated by the COVID-19 pandemic. Approximately $14.5 million of these net unrealized losses were attributable to investments held in the portfolio directly, while approximately $11.1 million of these losses were attributable to our investment in SLF. The SLF’s underlying investments are loans to middle-market borrowers that are generally larger than the rest of our portfolio which is focused on lower middle-market companies. These upper middle-market loans held within the SLF experienced higher volatility in valuation during the period than the rest of our portfolio. Additionally, we estimate the remaining approximately $19.5 million of the net unrealized losses this period were attributable to specific credit or fundamental performance of the underlying portfolio companies, a significant portion of which is as a result of the impact of the COVID-19 pandemic on individual credit performance. The fair value of our portfolio investments may be further negatively impacted after March 31, 2020 by circumstances and events that are not yet known.
For the three months ended March 31, 2020 and 2019, our foreign currency forward contracts had $98 thousand and ($65) thousand of net change in unrealized gain (loss), respectively. For the three months ended March 31, 2020 and 2019, our foreign currency borrowings had $1.3 million and ($0.4) million of net change in unrealized gain (loss), respectively.
Net Increase (Decrease) in Net Assets Resulting from Operations
For the three months ended March 31, 2020 and 2019, the net increase (decrease) in net assets resulting from operations was ($36.9) million and $7.4 million, respectively. Based on the weighted average shares of common stock outstanding for the three months ended March 31, 2020 and 2019, our per share net increase (decrease) in net assets resulting from operations was ($1.81) and $0.36, respectively. The ($44.3) million decrease during the three months ended March 31, 2020 as compared to the three months ended March 31, 2019, is primarily the result of an increase in net unrealized mark-to-market losses on investments in the portfolio.
Liquidity and Capital Resources
As of March 31, 2020, we had $9.3 million in cash, $9.9 million in cash at MRCC SBIC, $192.0 million of total debt outstanding on our revolving credit facility, $109.0 million in 2023 Notes and $115.0 million in outstanding SBA debentures. We had $63.0 million available for additional borrowings on our revolving credit facility, subject to borrowing base availability. See “Borrowings” below for additional information.
Cash Flows
For the three months ended March 31, 2020 and 2019, we experienced a net increase (decrease) in cash and restricted cash of ($10.4) million and $4.3 million, respectively. For the three months ended March 31, 2020, operating activities used $16.3 million, primarily as a result of purchases of portfolio investments and net investment income, partially offset by principal repayments on portfolio investments. For the three months ended March 31, 2019, operating activities used $35.0 million, primarily as a result of purchases of portfolio investments, partially offset by principal repayments on portfolio investments. During the three months ended March 31, 2020, we generated $5.9 million from financing activities, primarily as a result of net proceeds from net borrowings on our revolving credit facility partially offset by distributions to stockholders. During the three months ended March 31, 2019, we generated $39.3 million from financing activities, primarily as a result of net proceeds from net borrowings on our revolving credit facility and 2023 Notes, partially offset by distributions to stockholders.
Capital Resources
As a BDC, we distribute substantially all of our net income to our stockholders and have an ongoing need to raise additional capital for investment purposes. We intend to generate additional cash primarily from future offerings of securities, future borrowings and cash flows from operations, including income earned from investments in our portfolio companies. On both a short-term and long-term basis, our primary use of funds will be to invest in portfolio companies and make cash distributions to our stockholders. We may also use available funds to repay outstanding borrowings.
As a BDC, we are generally not permitted to issue and sell our common stock at a price below net asset value (“NAV”) per share. We may, however, sell our common stock, or warrants, options or rights to acquire our common stock, at a price below the then-current NAV per share of our common stock if our board of directors (the “Board”) , including independent directors, determines that such sale is in the best interests of us and our stockholders, and if our stockholders have approved such sales. On June 19, 2019, our stockholders voted to allow us to sell or otherwise issue common stock at a price below NAV per share for a period of one year, subject to certain limitations. As of both March 31, 2020 and December 31, 2019, we had 20,444,564 shares outstanding.
On June 24, 2015, our stockholders approved a proposal to authorize us to issue warrants, options or rights to subscribe to, convert to, or purchase our common stock in one or more offerings. This is a standing authorization and does not require annual re-approval by our stockholders.
In accordance with the 1940 Act, we are permitted to borrow amounts such that our asset coverage ratio, as defined in the 1940 Act, is at least 150% after such borrowing. As of March 31, 2020 and December 31, 2019, our asset coverage ratio based on aggregate borrowings outstanding was 168% and 183%, respectively.
Stock Issuances: On May 12, 2017, we entered into our current at-the-market (“ATM”) securities offering program with JMP Securities LLC (“JMP”) and FBR Capital Markets & Co. (“FBR”) (the “ATM Program”). There were no stock issuances through the ATM Program during the three months ended March 31, 2020 and 2019.
| 52 |
Borrowings
Revolving Credit Facility: We have a $255.0 million revolving credit facility with ING Capital LLC, as agent. The revolving credit facility has an accordion feature which permits us, under certain circumstances to increase the size of the facility up to $400.0 million (subject to maintaining 150% asset coverage, as defined by the 1940 Act). The revolving credit facility is secured by a lien on all of our assets, including cash on hand, but excluding the assets of our wholly-owned subsidiary, MRCC SBIC. We may make draws under the revolving credit facility to make or purchase additional investments through March 1, 2023 and for general working capital purposes until March 1, 2024, the maturity date of the revolving credit facility.
Our ability to borrow under the revolving credit facility is subject to availability under the borrowing base, which permits us to borrow up to 72.5% of the fair market value of our portfolio company investments depending on the type of the investment we hold and whether the investment is quoted. Our ability to borrow is also subject to certain concentration limits, and continued compliance with the representations, warranties and covenants given by us under the facility. The revolving credit facility contains certain financial and restrictive covenants, including, but not limited to, our maintenance of: (1) minimum consolidated total net assets at least equal to $175.0 million plus 65% of the net proceeds to us from sales of our equity securities after March 1, 2019; (2) a ratio of total assets (less total liabilities other than indebtedness) to total indebtedness of not less than 1.5 to 1; and (3) a senior debt coverage ratio of at least 2 to 1. The revolving credit facility also requires us to undertake customary indemnification obligations with respect to ING Capital LLC and other members of the lending group and to reimburse the lenders for expenses associated with entering into the credit facility. The revolving credit facility also has customary provisions regarding events of default, including events of default for nonpayment, change in control transactions at both Monroe Capital Corporation and MC Advisors, failure to comply with financial and negative covenants, and failure to maintain our relationship with MC Advisors. If we incur an event of default under the revolving credit facility and fail to remedy such default under any applicable grace period, if any, then the entire revolving credit facility could become immediately due and payable, which would materially and adversely affect our liquidity, financial condition, results of operations and cash flows.
Our revolving credit facility also imposes certain conditions that may limit the amount of our distributions to stockholders. Distributions payable in our common stock under the DRIP are not limited by the revolving credit facility. Distributions in cash or property other than common stock are generally limited to 115% of the amount of distributions required to maintain our status as a RIC.
As of March 31, 2020, we had U.S. dollar borrowings of $172.0 million and non-U.S. dollar borrowings denominated in Great Britain pounds of £16.1 million ($20.0 million in U.S. dollars) under the revolving credit facility. As of December 31, 2019, we had U.S. dollar borrowings of $159.0 million and non-U.S. dollar borrowings denominated in Great Britain pounds of £16.1 million ($21.3 million in U.S. dollars) under the revolving credit facility. The borrowings denominated in Great Britain pounds may be positively or negatively affected by movements in the rate of exchange between the U.S. dollar and the Great Britain pound. These movements are beyond our control and cannot be predicted. The borrowings denominated in Great Britain pounds are translated into U.S. dollars based on the spot rate at each balance sheet date. The impact resulting from changes in foreign currency borrowings is included in net change in unrealized gain (loss) on foreign currency and other transactions on our consolidated statements of operations and totaled $1.3 million and ($0.4) million for the three months ended March 31, 2020 and 2019, respectively.
Borrowings under the revolving credit facility bear interest, at our election, at an annual rate of LIBOR (one-month, three-month or six-month at our discretion based on the term of the borrowing) plus 2.375% or at a daily rate equal to 1.375% per annum plus the greater of the prime interest rate, the federal funds rate plus 0.5% or LIBOR plus 1.0%. In addition to the stated interest rate on borrowings under the revolving credit facility, we are required to pay a fee of 0.5% per annum on any unused portion of the revolving credit facility if the unused portion of the facility is less than 35% of the then available maximum borrowing or a fee of 1.0% per annum on any unused portion of the revolving credit facility if the unused portion of the facility is greater than or equal to 35% of the then available maximum borrowing. As of March 31, 2020 and December 31, 2019, the outstanding borrowings were accruing at a weighted average interest rate of 3.3% and 4.0%, respectively.
2023 Notes: We have issued $109.0 million in aggregate principal amount of senior unsecured notes that mature on October 31, 2023. Interest on the 2023 Notes is paid quarterly on January 31, April 30, July 31, and October 31, at an annual rate of 5.75%. We may redeem the 2023 Notes in whole or in part at any time or from time to time on or after October 31, 2020. The 2023 Notes are general, unsecured obligations and rank equal in right of payment with all of our existing and future unsecured indebtedness. The 2023 Notes are listed on The Nasdaq Global Select Market under the trading symbol MRCCL.
| 53 |
SBA Debentures: On February 28, 2014, our wholly-owned subsidiary, MRCC SBIC, received a license from the SBA to operate as a SBIC under Section 301(c) of the Small Business Investment Act of 1958, as amended. MRCC SBIC commenced operations on September 16, 2013.
The SBIC license allows MRCC SBIC to obtain leverage by issuing SBA debentures, subject to the issuance of a leverage commitment by the SBA and other customary procedures. SBA debentures are non-recourse, interest only debentures with interest payable semi-annually and have a ten-year maturity. The principal amount of SBA debentures is not required to be paid prior to maturity but may be prepaid at any time without penalty. The interest rate of SBA debentures is fixed on a semi-annual basis (pooling date) at a market-driven spread over U.S. Treasury Notes with 10-year maturities. The SBA, as a creditor, has a superior claim to MRCC SBIC’s assets over our stockholders in the event we liquidate MRCC SBIC, or the SBA exercises its remedies upon an event of default. As of March 31, 2020, MRCC SBIC had $9.9 million in cash and $143.4 million in investments at fair value. As of December 31, 2019, MRCC SBIC had $27.4 million in cash and $134.0 million in investments at fair value.
SBA regulations currently limit the amount that an individual SBIC may borrow to a maximum of $175.0 million when it has at least $87.5 million in regulatory capital, receives a leverage commitment from the SBA and has been through an audit examination by the SBA subsequent to licensing. The SBA also limits a related group of SBICs (commonly referred to as a “family of funds”) to a maximum of $350.0 million in total borrowings.
As of both March 31, 2020 and December 31, 2019, MRCC SBIC had $57.6 million in leverageable capital and the following SBA debentures outstanding (in thousands):
| Maturity Date | Interest Rate | Amount | ||||||
| September 2024 | 3.4 | % | $ | 12,920 | ||||
| March 2025 | 3.3 | % | 14,800 | |||||
| March 2025 | 2.9 | % | 7,080 | |||||
| September 2025 | 3.6 | % | 5,200 | |||||
| March 2027 | 3.5 | % | 20,000 | |||||
| September 2027 | 3.2 | % | 32,100 | |||||
| March 2028 | 3.9 | % | 18,520 | |||||
| September 2028 | 4.2 | % | 4,380 | |||||
| Total | $ | 115,000 | ||||||
We were granted exemptive relief from the SEC for permission to exclude the debt of MRCC SBIC guaranteed by the SBA from the asset coverage test under the 1940 Act. The receipt of this exemption for this SBA debt increases flexibility under the asset coverage test.
Distributions
Our Board will determine the timing and amount, if any, of our distributions. We intend to pay distributions on a quarterly basis. In order to avoid corporate-level tax on the income we distribute as a RIC, we must distribute to our stockholders at least 90% of our ordinary income and realized net short-term capital gains in excess of realized net long-term capital losses, if any, on an annual basis out of the assets legally available for such distributions. In addition, we also intend to distribute any realized net capital gains (i.e., realized net long-term capital gains in excess of realized net short-term capital losses) at least annually out of the assets legally available for such distributions. Distributions to stockholders for the three months ended March 31, 2020 and 2019, totaled $7.2 million ($0.35 per share) and $7.2 million ($0.35 per share), respectively. The tax character of such distributions is determined at the end of the fiscal year. However, if the character of such distributions were determined as of March 31, 2020 and 2019, no portion of these distributions would have been characterized as a tax return of capital to stockholders.
In October 2012, we adopted an “opt out” dividend reinvestment plan (“DRIP”) for our common stockholders. When we declare a distribution, our stockholders’ cash distributions will automatically be reinvested in additional shares of our common stock unless a stockholder specifically “opts out” of our DRIP. If a stockholder opts out, that stockholder will receive cash distributions. Although distributions paid in the form of additional shares of our common stock will generally be subject to U.S. federal, state and local taxes in the same manner as cash distributions, stockholders participating in our DRIP will not receive any corresponding cash distributions with which to pay any such applicable taxes.
MRCC Senior Loan Fund I, LLC
We co-invest with NLV in senior secured loans through SLF, an unconsolidated Delaware LLC. SLF is capitalized as underlying investment transactions are completed, taking into account available debt and equity commitments available for funding these investments. All portfolio and investment decisions in respect to SLF must be approved by the SLF investment committee, consisting of one representative of each of us and NLV. SLF may cease making new investments upon notification of either member but operations will continue until all investments have been sold or paid-off in the normal course of business. Investments held by SLF are measured at fair value using the same valuation methodologies as described below. Our investment is illiquid in nature as SLF does not allow for withdrawal from the LLC or the sale of a member’s interest unless approved by the board members of SLF. The full withdrawal of a member would result in an orderly wind-down of SLF.
| 54 |
SLF’s profits and losses are allocated to us and NLV in accordance with the respective ownership interests. As of both March 31, 2020 and December 31, 2019, we and NLV each owned 50.0% of the LLC equity interests of SLF. As of both March 31, 2020 and December 31, 2019, SLF had $100.0 million in equity commitments from its members (in the aggregate), of which $84.3 million was funded.
As of both March 31, 2020 and December 31, 2019, we have committed to fund $50.0 million of LLC equity interest subscriptions to SLF. As of both March 31, 2020 and December 31, 2019, $42.2 million of our LLC equity interest subscriptions to SLF had been called and contributed, net of return of capital distributions subject to recall.
For the three months ended March 31, 2020 and 2019, we received $1.2 million and $0.8 million of dividend income from our LLC equity interest in SLF, respectively.
SLF has a senior secured revolving credit facility (as amended, the “SLF Credit Facility”) with Capital One, N.A., through its wholly-owned subsidiary MRCC Senior Loan Fund I Financing SPV, LLC (“SLF SPV”), which as of March 31, 2020 allowed SLF SPV to borrow up to $170.0 million at any one time, subject to leverage and borrowing base restrictions. Borrowings under the SLF Credit Facility bear interest at an annual rate of LIBOR (three-month) plus 2.25%. The maturity date on the SLF Credit Facility is March 22, 2023.
SLF does not pay any fees to MC Advisors or its affiliates; however, SLF has entered into an administration agreement with Monroe Capital Management Advisors, LLC (“MC Management”), pursuant to which certain loan servicing and administrative functions are delegated to MC Management. SLF may reimburse MC Management for its allocable share of overhead and other expenses incurred by MC Management. For the three months ended March 31, 2020 and 2019, SLF incurred $56 thousand and $46 thousand, respectively, of allocable expenses. There are no agreements or understandings by which we guarantee any SLF obligations.
As of March 31, 2020 and December 31, 2019, SLF had total assets at fair value of $222.5 million and $245.5 million, respectively. As of both March 31, 2020 and December 31, 2019, SLF had zero portfolio company investments on non-accrual status. The portfolio companies in SLF are in industries and geographies similar to those in which we may invest directly. Additionally, as of March 31, 2020 and December 31, 2019, SLF had $3.0 million and $4.9 million, respectively, in outstanding commitments to fund investments under undrawn revolvers and delayed draw commitments.
Below is a summary of SLF’s portfolio, followed by a listing of the individual investments in SLF’s portfolio as of March 31, 2020 and December 31, 2019:
| As of | ||||||||
| March 31, 2020 | December 31, 2019 | |||||||
| Senior secured loans (1) | 243,373 | 243,778 | ||||||
| Weighted average current interest rate on senior secured loans (2) | 6.5 | % | 7.0 | % | ||||
| Number of borrowers in SLF | 63 | 64 | ||||||
| Largest portfolio company investment (1) | 7,280 | 6,860 | ||||||
| Total of five largest portfolio company investments (1) | 29,557 | 28,880 | ||||||
| (1) | Represents outstanding principal amount, excluding unfunded commitments. Principal amounts in thousands. |
| (2) | Computed as the (a) annual stated interest rate on accruing senior secured loans divided by (b) total senior secured loans at outstanding principal amount. |
| 55 |
MRCC SENIOR LOAN FUND I, LLC
CONSOLIDATED SCHEDULE OF INVESTMENTS
(unaudited)
March 31, 2020
(in thousands)
| Portfolio Company (a) | Spread Above Index (b) | Interest Rate (b) | Maturity | Principal | Fair Value | ||||||||||||
| Non-Controlled/Non-Affiliate Company Investments | |||||||||||||||||
| Senior Secured Loans | |||||||||||||||||
| Aerospace & Defense | |||||||||||||||||
| Bromford Industries Limited (e) | L+5.25% | 6.70 | % | 11/5/2025 | 2,793 | $ | 2,646 | ||||||||||
| Bromford Industries Limited (e) | L+5.25% | 6.70 | % | 11/5/2025 | 1,862 | 1,764 | |||||||||||
| IMIA Holdings, Inc. | L+4.50% | 5.95 | % | 10/28/2024 | 4,266 | 4,204 | |||||||||||
| IMIA Holdings, Inc. (Revolver) (c) | L+4.50% | 5.50 | % | 10/28/2024 | 680 | 340 | |||||||||||
| MAG Aerospace Industries, Inc. | L+4.75% | 6.35 | % | 6/6/2025 | 3,242 | 3,161 | |||||||||||
| Trident Maritime SH, Inc. | L+5.50% | 6.50 | % | 6/4/2024 | 4,435 | 4,344 | |||||||||||
| Trident Maritime SH, Inc. (Revolver) (c) | L+5.50% | 6.25 | % | 6/4/2024 | 340 | 166 | |||||||||||
| 17,618 | 16,625 | ||||||||||||||||
| Automotive | |||||||||||||||||
| Innovative Aftermarkets Systems | L+5.50% | 6.50 | % | 1/25/2021 | 1,867 | 1,864 | |||||||||||
| Truck-Lite Co., LLC | L+6.25% | 7.32 | % | 12/14/2026 | 1,739 | 1,722 | |||||||||||
| Truck-Lite Co., LLC (Delayed Draw) (c) | L+6.25% | 7.32 | % | 12/14/2026 | 256 | — | |||||||||||
| Wheel Pros, LLC | L+4.75% | 5.82 | % | 4/4/2025 | 4,920 | 3,567 | |||||||||||
| 8,782 | 7,153 | ||||||||||||||||
| Banking, Finance, Insurance & Real Estate | |||||||||||||||||
| Avison Young (USA), Inc. (e) | L+5.00% | 6.45 | % | 1/30/2026 | 4,938 | 4,065 | |||||||||||
| Lightbox Intermediate, L.P. | L+5.00% | 5.80 | % | 5/11/2026 | 4,963 | 4,888 | |||||||||||
| Minotaur Acquisition, Inc. | L+5.00% | 5.99 | % | 3/27/2026 | 2,970 | 2,520 | |||||||||||
| Nuvei Technologies Corp. (e) | L+5.00% | 6.00 | % | 9/26/2025 | 4,657 | 4,238 | |||||||||||
| Zenith Merger Sub, Inc. | L+5.25% | 6.70 | % | 12/13/2024 | 4,688 | 4,477 | |||||||||||
| Zenith Merger Sub, Inc. (Delayed Draw) (c) | L+5.25% | 6.70 | % | 12/13/2024 | 264 | 63 | |||||||||||
| 22,480 | 20,251 | ||||||||||||||||
| Beverage, Food & Tobacco | |||||||||||||||||
| CBC Restaurant Corp. | L+6.50% | 7.95 | % | 11/10/2022 | 2,537 | 2,389 | |||||||||||
| SW Ingredients Holdings, LLC | L+4.00% | 5.91 | % | 7/3/2025 | 3,684 | 3,616 | |||||||||||
| 6,221 | 6,005 | ||||||||||||||||
| Capital Equipment | |||||||||||||||||
| Analogic Corporation | L+5.25% | 6.25 | % | 6/24/2024 | 4,836 | 4,624 | |||||||||||
| 4,836 | 4,624 | ||||||||||||||||
| Chemicals, Plastics & Rubber | |||||||||||||||||
| Polymer Solutions Group | L+6.75% | 7.75 | % | 6/30/2021 | 1,244 | 1,218 | |||||||||||
| 1,244 | 1,218 | ||||||||||||||||
| Construction & Building | |||||||||||||||||
| ISC Purchaser, LLC | P+4.00% | 7.25 | % | 7/11/2025 | 4,975 | 4,873 | |||||||||||
| The Cook & Boardman Group, LLC | L+5.75% | 7.67 | % | 10/20/2025 | 2,963 | 2,489 | |||||||||||
| 7,938 | 7,362 | ||||||||||||||||
| Consumer Goods: Durable | |||||||||||||||||
| International Textile Group, Inc. | L+5.00% | 6.58 | % | 5/1/2024 | 1,793 | 1,228 | |||||||||||
| 1,793 | 1,228 | ||||||||||||||||
| Consumer Goods: Non-Durable | |||||||||||||||||
| PH Beauty Holdings III, Inc. | L+5.00% | 6.07 | % | 9/26/2025 | 2,461 | 1,907 | |||||||||||
| 2,461 | 1,907 | ||||||||||||||||
| Containers, Packaging & Glass | |||||||||||||||||
| Liqui-Box Holdings, Inc. | L+4.50% | 6.15 | % | 2/26/2027 | 4,333 | 3,748 | |||||||||||
| Polychem Acquisition, LLC | L+5.00% | 6.08 | % | 3/17/2025 | 2,970 | 2,970 | |||||||||||
| Port Townsend Holdings Company, Inc. | L+4.75% | 5.75 | % | 4/3/2024 | 4,721 | 4,249 | |||||||||||
| PVHC Holding Corp. | L+4.75% | 6.18 | % | 8/5/2024 | 3,275 | 2,718 | |||||||||||
| PVHC Holding Corp. (Delayed Draw) (c) | L+4.75% | 6.18 | % | 8/5/2024 | 425 | — | |||||||||||
| 15,724 | 13,685 | ||||||||||||||||
| Energy: Oil & Gas | |||||||||||||||||
| Drilling Info Holdings, Inc. | L+4.25% | 5.24 | % | 7/30/2025 | 4,598 | 3,678 | |||||||||||
| Offen, Inc. | L+5.00% | 6.07 | % | 6/22/2026 | 2,430 | 2,255 | |||||||||||
| Offen, Inc. (Delayed Draw) (c) | L+5.00% | 6.07 | % | 6/22/2026 | 885 | — | |||||||||||
| 7,913 | 5,933 | ||||||||||||||||
| Healthcare & Pharmaceuticals | |||||||||||||||||
| LSCS Holdings, Inc. | L+4.25% | 5.32 | % | 3/17/2025 | 2,316 | 2,143 | |||||||||||
| LSCS Holdings, Inc. | L+4.25% | 5.32 | % | 3/17/2025 | 598 | 553 | |||||||||||
| P&L Developments, LLC | L+7.50% | 9.50 | % | 6/28/2024 | 2,985 | 2,612 | |||||||||||
| Radiology Partners, Inc. | L+4.25% | 5.99 | % | 7/9/2025 | 4,760 | 3,989 | |||||||||||
| Solara Medical Supplies, LLC | L+6.00% | 7.45 | % | 2/27/2024 | 5,501 | 5,313 | |||||||||||
| Solara Medical Supplies, LLC | L+6.00% | 7.45 | % | 2/27/2024 | 1,065 | 1,029 | |||||||||||
| Solara Medical Supplies, LLC (Revolver) | L+6.00% | 7.00 | % | 2/27/2024 | 714 | 714 | |||||||||||
| 17,939 | 16,353 | ||||||||||||||||
| 56 |
MRCC SENIOR LOAN FUND I, LLC
CONSOLIDATED SCHEDULE OF INVESTMENTS – (continued)
(unaudited)
March 31, 2020
(in thousands)
| Portfolio Company (a) | Spread Above Index (b) | Interest Rate (b) | Maturity | Principal | Fair Value | ||||||||||||
| High Tech Industries | |||||||||||||||||
| AQA Acquisition Holding, Inc. | L+4.25% | 5.70 | % | 5/24/2023 | 3,283 | $ | 3,266 | ||||||||||
| Corel, Inc. (e) | L+5.00% | 6.61 | % | 7/2/2026 | 3,975 | 3,528 | |||||||||||
| LW Buyer, LLC | L+5.00% | 5.99 | % | 12/30/2024 | 4,963 | 4,491 | |||||||||||
| TGG TS Acquisition Company | L+6.50% | 7.50 | % | 12/12/2025 | 4,028 | 3,363 | |||||||||||
| 16,249 | 14,648 | ||||||||||||||||
| Hotels, Gaming & Leisure | |||||||||||||||||
| Excel Fitness Holdings, Inc. | L+5.25% | 6.25 | % | 10/7/2025 | 4,239 | 3,286 | |||||||||||
| North Haven Spartan US Holdco, LLC | L+5.00% | 6.00 | % | 6/6/2025 | 2,338 | 2,052 | |||||||||||
| Tait, LLC | L+4.50% | 6.11 | % | 3/28/2025 | 4,199 | 3,815 | |||||||||||
| Tait, LLC (Revolver) | P+3.50% | 6.75 | % | 3/28/2025 | 769 | 699 | |||||||||||
| 11,545 | 9,852 | ||||||||||||||||
| Media: Advertising, Printing & Publishing | |||||||||||||||||
| Cadent, LLC | L+5.25% | 6.70 | % | 9/11/2023 | 4,925 | 4,913 | |||||||||||
| Cadent, LLC (Revolver) (c) | L+5.25% | 6.25 | % | 9/11/2023 | 167 | 65 | |||||||||||
| Digital Room Holdings, Inc. | L+5.00% | 6.07 | % | 5/21/2026 | 4,395 | 3,835 | |||||||||||
| Monotype Imaging Holdings Corp. (d) | L+5.50% | 6.95 | % | 10/9/2026 | 5,000 | 3,875 | |||||||||||
| 14,487 | 12,688 | ||||||||||||||||
| Media: Diversified & Production | |||||||||||||||||
| Research Now Group, Inc. and Survey Sampling International, LLC | L+5.50% | 7.26 | % | 12/20/2024 | 6,843 | 6,158 | |||||||||||
| Stats Intermediate Holding, LLC | L+5.25% | 6.96 | % | 7/10/2026 | 4,988 | 4,165 | |||||||||||
| The Octave Music Group, Inc. | L+5.25% | 6.86 | % | 5/29/2025 | 5,000 | 4,450 | |||||||||||
| 16,831 | 14,773 | ||||||||||||||||
| Services: Business | |||||||||||||||||
| AQ Carver Buyer, Inc. (d) | L+5.00% | 6.37 | % | 9/23/2025 | 4,975 | 3,856 | |||||||||||
| CHA Holdings, Inc. | L+4.50% | 5.57 | % | 4/10/2025 | 2,018 | 1,866 | |||||||||||
| CHA Holdings, Inc. | L+4.50% | 5.57 | % | 4/10/2025 | 425 | 393 | |||||||||||
| Eliassen Group, LLC | L+4.50% | 5.49 | % | 11/5/2024 | 3,029 | 2,834 | |||||||||||
| Engage2Excel, Inc. | L+6.50% | 8.40 | % | 3/7/2023 | 4,288 | 3,884 | |||||||||||
| Engage2Excel, Inc. | L+6.50% | 8.42 | % | 3/7/2023 | 773 | 701 | |||||||||||
| Engage2Excel, Inc. (Delayed Draw) (c) | L+6.50% | 8.42 | % | 3/7/2023 | 500 | — | |||||||||||
| Engage2Excel, Inc. (Revolver) (c) | P+5.50% | 8.75 | % | 3/7/2023 | 545 | 338 | |||||||||||
| GI Revelation Acquisition, LLC | L+5.00% | 5.99 | % | 4/16/2025 | 1,376 | 1,087 | |||||||||||
| Legility, LLC | L+6.00% | 6.84 | % | 12/17/2025 | 5,000 | 4,900 | |||||||||||
| Orbit Purchaser, LLC | L+4.50% | 5.96 | % | 10/21/2024 | 2,475 | 2,359 | |||||||||||
| Orbit Purchaser, LLC | L+4.50% | 5.96 | % | 10/21/2024 | 1,911 | 1,821 | |||||||||||
| Orbit Purchaser, LLC | L+4.50% | 5.96 | % | 10/21/2024 | 559 | 533 | |||||||||||
| Output Services Group, Inc. | L+4.50% | 6.11 | % | 3/27/2024 | 4,902 | 4,191 | |||||||||||
| SIRVA Worldwide, Inc. | L+5.50% | 6.49 | % | 8/4/2025 | 1,938 | 1,453 | |||||||||||
| Teneo Holdings, LLC | L+5.25% | 6.25 | % | 7/11/2025 | 4,975 | 4,080 | |||||||||||
| The Kleinfelder Group, Inc. | L+4.75% | 5.95 | % | 11/29/2024 | 2,469 | 2,368 | |||||||||||
| 42,158 | 36,664 | ||||||||||||||||
| Services: Consumer | |||||||||||||||||
| Cambium Learning Group, Inc. | L+4.50% | 5.95 | % | 12/18/2025 | 4,938 | 4,073 | |||||||||||
| LegalZoom.com, Inc. | L+4.50% | 5.49 | % | 11/21/2024 | 2,715 | 2,396 | |||||||||||
| 7,653 | 6,469 | ||||||||||||||||
| Telecommunications | |||||||||||||||||
| Intermedia Holdings, Inc. | L+6.00% | 7.00 | % | 7/21/2025 | 1,810 | 1,657 | |||||||||||
| Mavenir Systems, Inc. | L+6.00% | 7.00 | % | 5/8/2025 | 3,930 | 3,419 | |||||||||||
| 5,740 | 5,076 | ||||||||||||||||
| Transportation: Cargo | |||||||||||||||||
| GlobalTranz Enterprises, LLC | L+5.00% | 5.93 | % | 5/15/2026 | 3,287 | 2,408 | |||||||||||
| 3,287 | 2,408 | ||||||||||||||||
| Utilities: Oil & Gas | |||||||||||||||||
| NGS US Finco, LLC | L+4.25% | 5.25 | % | 10/1/2025 | 1,728 | 1,408 | |||||||||||
| 1,728 | 1,408 | ||||||||||||||||
| Wholesale | |||||||||||||||||
| BMC Acquisition, Inc. | L+5.25% | 7.17 | % | 12/30/2024 | 4,888 | 4,826 | |||||||||||
| HALO Buyer, Inc. | L+4.50% | 5.50 | % | 6/30/2025 | 4,913 | 4,028 | |||||||||||
| PT Intermediate Holdings III, LLC | L+5.50% | 6.95 | % | 10/15/2025 | 1,995 | 1,985 | |||||||||||
| 11,796 | 10,839 | ||||||||||||||||
| TOTAL INVESTMENTS | $ | 217,169 | |||||||||||||||
| (a) | All investments are U.S. companies unless otherwise noted. |
| (b) | The majority of investments bear interest at a rate that may be determined by reference to the London Interbank Offered Rate (“LIBOR” or “L”) or Prime (“P”) which reset daily, monthly, quarterly or semiannually. We have provided the spread over LIBOR or Prime and the current contractual rate of interest in effect at March 31, 2020. Certain investments are subject to a LIBOR or Prime interest rate floor. |
| (c) | All or a portion of this commitment was unfunded as of March 31, 2020. As such, interest is earned only on the funded portion of this commitment. Principal reflects the commitment outstanding. |
| (d) | Investment position or portion thereof unsettled as of March 31, 2020. |
| (e) | This is an international company. |
| 57 |
MRCC SENIOR LOAN FUND I, LLC
CONSOLIDATED SCHEDULE OF INVESTMENTS
December 31, 2019
(in thousands)
| Portfolio Company (a) | Spread
Above Index (b) |
Interest Rate (b) |
Maturity | Principal | Fair Value |
||||||||||||
| Non-Controlled/Non-Affiliate Company Investments | |||||||||||||||||
| Senior Secured Loans | |||||||||||||||||
| Aerospace & Defense | |||||||||||||||||
| Bromford Industries Limited (e) | L+5.25% | 7.14 | % | 11/5/2025 | 2,800 | $ | 2,772 | ||||||||||
| Bromford Industries Limited (e) | L+5.25% | 7.14 | % | 11/5/2025 | 1,867 | 1,848 | |||||||||||
| IMIA Holdings, Inc. | L+4.50% | 6.44 | % | 10/28/2024 | 4,277 | 4,277 | |||||||||||
| IMIA Holdings, Inc. (Revolver) (c) | L+4.50% | 6.44 | % | 10/28/2024 | 680 | — | |||||||||||
| MAG Aerospace Industries, Inc. | L+4.75% | 6.55 | % | 6/6/2025 | 3,251 | 3,234 | |||||||||||
| Novaria Holdings, LLC | L+4.75% | 6.55 | % | 12/19/2024 | 4,290 | 4,288 | |||||||||||
| Trident Maritime SH, Inc. | L+5.50% | 7.30 | % | 6/4/2024 | 4,435 | 4,404 | |||||||||||
| Trident Maritime SH, Inc. (Revolver) (c) | L+5.50% | 7.30 | % | 6/4/2024 | 340 | — | |||||||||||
| 21,940 | 20,823 | ||||||||||||||||
| Automotive | |||||||||||||||||
| Innovative Aftermarkets Systems | L+5.50% | 7.30 | % | 1/25/2021 | 1,893 | 1,891 | |||||||||||
| Wheel Pros, LLC | L+4.75% | 6.55 | % | 4/4/2025 | 4,933 | 4,875 | |||||||||||
| 6,826 | 6,766 | ||||||||||||||||
| Banking, Finance, Insurance & Real Estate | |||||||||||||||||
| Avison Young (USA), Inc. (e) | L+5.00% | 6.94 | % | 1/30/2026 | 4,950 | 4,874 | |||||||||||
| Lightbox Intermediate, L.P. | L+5.00% | 6.74 | % | 5/11/2026 | 4,975 | 4,913 | |||||||||||
| Minotaur Acquisition, Inc. | L+5.00% | 6.80 | % | 3/27/2026 | 2,978 | 2,940 | |||||||||||
| Nuvei Technologies Corp. (e) | L+5.00% | 6.80 | % | 9/26/2025 | 4,657 | 4,692 | |||||||||||
| Zenith Merger Sub, Inc. | L+5.25% | 7.19 | % | 12/13/2024 | 4,700 | 4,700 | |||||||||||
| Zenith Merger Sub, Inc. (Delayed Draw) (c) | L+5.25% | 7.19 | % | 12/13/2024 | 265 | 66 | |||||||||||
| 22,525 | 22,185 | ||||||||||||||||
| Beverage, Food & Tobacco | |||||||||||||||||
| CBC Restaurant Corp. | L+6.50% | 8.30 | % | 11/10/2022 | 2,537 | 2,502 | |||||||||||
| SW Ingredients Holdings, LLC | L+4.00% | 6.21 | % | 7/3/2025 | 3,694 | 3,688 | |||||||||||
| US Salt, LLC | L+4.75% | 6.55 | % | 1/16/2026 | 2,729 | 2,743 | |||||||||||
| 8,960 | 8,933 | ||||||||||||||||
| Capital Equipment | |||||||||||||||||
| Analogic Corporation | L+6.00% | 7.80 | % | 6/24/2024 | 4,874 | 4,854 | |||||||||||
| 4,874 | 4,854 | ||||||||||||||||
| Chemicals, Plastics & Rubber | |||||||||||||||||
| Polymer Solutions Group | L+6.75% | 8.45 | % | 6/30/2021 | 1,271 | 1,271 | |||||||||||
| 1,271 | 1,271 | ||||||||||||||||
| Construction & Building | |||||||||||||||||
| ISC Purchaser, LLC | L+5.00% | 6.94 | % | 7/11/2025 | 4,988 | 4,988 | |||||||||||
| The Cook & Boardman Group, LLC | L+5.75% | 7.67 | % | 10/20/2025 | 2,970 | 2,866 | |||||||||||
| 7,958 | 7,854 | ||||||||||||||||
| Consumer Goods: Durable | |||||||||||||||||
| International Textile Group, Inc. | L+5.00% | 6.69 | % | 5/1/2024 | 1,805 | 1,498 | |||||||||||
| 1,805 | 1,498 | ||||||||||||||||
| Consumer Goods: Non-Durable | |||||||||||||||||
| PH Beauty Holdings III, Inc. | L+5.00% | 6.80 | % | 9/26/2025 | 2,468 | 2,356 | |||||||||||
| 2,468 | 2,356 | ||||||||||||||||
| Containers, Packaging & Glass | |||||||||||||||||
| Liqui-Box Holdings, Inc. (d) | L+4.50% | 6.30 | % | 6/3/2026 | 4,333 | 4,241 | |||||||||||
| Polychem Acquisition, LLC | L+5.00% | 6.95 | % | 3/17/2025 | 2,978 | 2,978 | |||||||||||
| Port Townsend Holdings Company, Inc. | L+4.75% | 6.55 | % | 4/3/2024 | 4,838 | 4,777 | |||||||||||
| PVHC Holding Corp. | L+4.75% | 6.69 | % | 8/5/2024 | 3,283 | 2,947 | |||||||||||
| PVHC Holding Corp. (Delayed Draw) (c) | L+4.75% | 6.69 | % | 8/5/2024 | 425 | — | |||||||||||
| 15,857 | 14,943 | ||||||||||||||||
| Energy: Oil & Gas | |||||||||||||||||
| Drilling Info Holdings, Inc. | L+4.25% | 6.05 | % | 7/30/2025 | 4,609 | 4,586 | |||||||||||
| Offen, Inc. | L+5.00% | 6.94 | % | 6/22/2026 | 2,436 | 2,436 | |||||||||||
| Offen, Inc. (Delayed Draw) (c) | L+5.00% | 6.94 | % | 6/22/2026 | 885 | — | |||||||||||
| 7,930 | 7,022 | ||||||||||||||||
| Healthcare & Pharmaceuticals | |||||||||||||||||
| LSCS Holdings, Inc. | L+4.25% | 6.19 | % | 3/17/2025 | 2,322 | 2,299 | |||||||||||
| LSCS Holdings, Inc. | L+4.25% | 6.19 | % | 3/17/2025 | 599 | 593 | |||||||||||
| P&L Developments, LLC | L+7.50% | 9.50 | % | 6/28/2024 | 2,993 | 2,978 | |||||||||||
| Radiology Partners, Inc. | L+4.75% | 6.62 | % | 7/9/2025 | 4,938 | 4,970 | |||||||||||
| Solara Medical Supplies, LLC | L+6.00% | 7.94 | % | 2/27/2024 | 5,515 | 5,515 | |||||||||||
| Solara Medical Supplies, LLC | L+6.00% | 7.94 | % | 2/27/2024 | 1,068 | 1,068 | |||||||||||
| Solara Medical Supplies, LLC (Revolver) (c) | L+6.00% | 7.94 | % | 2/27/2024 | 714 | — | |||||||||||
| 18,149 | 17,423 | ||||||||||||||||
| 58 |
MRCC SENIOR LOAN FUND I, LLC
CONSOLIDATED SCHEDULE OF INVESTMENTS – (continued)
December 31, 2019
(in thousands)
| Portfolio Company (a) | Spread
Above Index (b) |
Interest Rate (b) |
Maturity | Principal | Fair Value |
||||||||||||
| High Tech Industries | |||||||||||||||||
| AQA Acquisition Holding, Inc. | L+4.25% | 6.19 | % | 5/24/2023 | 3,291 | $ | 3,275 | ||||||||||
| Corel, Inc. (e) | L+5.00% | 6.91 | % | 7/2/2026 | 4,000 | 3,875 | |||||||||||
| Gigamon, Inc. | L+4.25% | 6.04 | % | 12/27/2024 | 2,940 | 2,914 | |||||||||||
| LW Buyer, LLC | L+5.00% | 6.80 | % | 12/30/2024 | 4,975 | 4,938 | |||||||||||
| Perforce Software, Inc. | L+4.50% | 6.30 | % | 7/1/2026 | 3,325 | 3,331 | |||||||||||
| TGG TS Acquisition Company | L+6.50% | 8.24 | % | 12/12/2025 | 4,058 | 4,037 | |||||||||||
| 22,589 | 22,370 | ||||||||||||||||
| Hotels, Gaming & Leisure | |||||||||||||||||
| Excel Fitness Holdings, Inc. | L+5.25% | 7.05 | % | 10/7/2025 | 4,250 | 4,255 | |||||||||||
| North Haven Spartan US Holdco, LLC | L+5.00% | 6.89 | % | 6/6/2025 | 2,344 | 2,343 | |||||||||||
| Tait, LLC | L+4.50% | 6.61 | % | 3/28/2025 | 4,210 | 4,210 | |||||||||||
| Tait, LLC (Revolver) (c) | L+4.50% | 6.61 | % | 3/28/2025 | 769 | — | |||||||||||
| 11,573 | 10,808 | ||||||||||||||||
| Media: Advertising, Printing & Publishing | |||||||||||||||||
| Cadent, LLC | L+5.25% | 7.05 | % | 9/11/2023 | 4,938 | 4,925 | |||||||||||
| Cadent, LLC (Revolver) (c) | L+5.25% | 7.05 | % | 9/11/2023 | 167 | — | |||||||||||
| Digital Room Holdings, Inc. | L+5.00% | 6.80 | % | 5/21/2026 | 4,406 | 4,186 | |||||||||||
| Monotype Imaging Holdings Corp. (d) | L+5.50% | 7.30 | % | 10/9/2026 | 5,000 | 4,825 | |||||||||||
| 14,511 | 13,936 | ||||||||||||||||
| Media: Diversified & Production | |||||||||||||||||
| Research Now Group, Inc. and Survey Sampling International, LLC | L+5.50% | 7.41 | % | 12/20/2024 | 6,860 | 6,869 | |||||||||||
| Stats Intermediate Holding, LLC | L+5.25% | 7.30 | % | 7/10/2026 | 5,000 | 4,894 | |||||||||||
| 11,860 | 11,763 | ||||||||||||||||
| Services: Business | |||||||||||||||||
| AQ Carver Buyer, Inc. (d) | L+5.00% | 6.80 | % | 9/24/2025 | 5,000 | 4,925 | |||||||||||
| CHA Holdings, Inc. | L+4.50% | 6.44 | % | 4/10/2025 | 2,023 | 2,020 | |||||||||||
| CHA Holdings, Inc. | L+4.50% | 6.44 | % | 4/10/2025 | 426 | 426 | |||||||||||
| Eliassen Group, LLC | L+4.50% | 6.30 | % | 11/5/2024 | 3,032 | 3,022 | |||||||||||
| Engage2Excel, Inc. | L+6.50% | 8.71 | % | 3/7/2023 | 4,298 | 4,181 | |||||||||||
| Engage2Excel, Inc. | L+6.50% | 8.42 | % | 3/7/2023 | 775 | 754 | |||||||||||
| Engage2Excel, Inc. (Delayed Draw) (c) | L+6.50% | 8.42 | % | 3/7/2023 | 500 | — | |||||||||||
| Engage2Excel, Inc. (Revolver) (c) | P+5.50% | 10.25 | % | 3/7/2023 | 545 | 354 | |||||||||||
| GI Revelation Acquisition, LLC | L+5.00% | 6.80 | % | 4/16/2025 | 1,379 | 1,305 | |||||||||||
| Orbit Purchaser, LLC | L+4.50% | 6.45 | % | 10/21/2024 | 2,481 | 2,479 | |||||||||||
| Orbit Purchaser, LLC | L+4.50% | 6.45 | % | 10/21/2024 | 1,916 | 1,914 | |||||||||||
| Orbit Purchaser, LLC | L+4.50% | 6.45 | % | 10/21/2024 | 560 | 560 | |||||||||||
| Output Services Group, Inc. | L+4.50% | 6.30 | % | 3/27/2024 | 4,916 | 4,166 | |||||||||||
| SIRVA Worldwide, Inc. | L+5.50% | 7.30 | % | 8/4/2025 | 1,950 | 1,931 | |||||||||||
| Teneo Holdings, LLC | L+5.25% | 6.99 | % | 7/11/2025 | 4,988 | 4,757 | |||||||||||
| The Kleinfelder Group, Inc. | L+4.75% | 6.37 | % | 11/29/2024 | 2,475 | 2,474 | |||||||||||
| 37,264 | 35,268 | ||||||||||||||||
| Services: Consumer | |||||||||||||||||
| Cambium Learning Group, Inc. | L+4.50% | 6.30 | % | 12/18/2025 | 4,950 | 4,801 | |||||||||||
| LegalZoom.com, Inc. | L+4.50% | 6.30 | % | 11/21/2024 | 2,722 | 2,747 | |||||||||||
| 7,672 | 7,548 | ||||||||||||||||
| Telecommunications | |||||||||||||||||
| Intermedia Holdings, Inc. | L+6.00% | 7.80 | % | 7/21/2025 | 1,815 | 1,820 | |||||||||||
| Mavenir Systems, Inc. | L+6.00% | 7.91 | % | 5/8/2025 | 3,940 | 3,920 | |||||||||||
| 5,755 | 5,740 | ||||||||||||||||
| Transportation: Cargo | |||||||||||||||||
| GlobalTranz Enterprises, LLC | L+5.00% | 6.79 | % | 5/15/2026 | 3,295 | 3,032 | |||||||||||
| 3,295 | 3,032 | ||||||||||||||||
| Utilities: Oil & Gas | |||||||||||||||||
| NGS US Finco, LLC | L+4.25% | 6.05 | % | 10/1/2025 | 1,733 | 1,733 | |||||||||||
| 1,733 | 1,733 | ||||||||||||||||
| Wholesale | |||||||||||||||||
| BMC Acquisition, Inc. | L+5.25% | 7.17 | % | 12/30/2024 | 4,900 | 4,888 | |||||||||||
| Halo Buyer, Inc. | L+4.50% | 6.30 | % | 6/30/2025 | 4,925 | 4,827 | |||||||||||
| PT Intermediate Holdings III, LLC | L+5.50% | 7.44 | % | 10/15/2025 | 2,000 | 1,995 | |||||||||||
| 11,825 | 11,710 | ||||||||||||||||
| TOTAL INVESTMENTS | $ | 239,836 | |||||||||||||||
| (a) | All investments are U.S. companies unless otherwise noted. |
| (b) | The majority of investments bear interest at a rate that may be determined by reference to the London Interbank Offered Rate (“LIBOR” or “L”) or Prime (“P”) which reset daily, monthly, quarterly or semiannually. We have provided the spread over LIBOR or Prime and the current contractual rate of interest in effect at December 31, 2019. Certain investments are subject to a LIBOR or Prime interest rate floor. |
| (c) | All or a portion of this commitment was unfunded as of December 31, 2019. As such, interest is earned only on the funded portion of this commitment. Principal reflects the commitment outstanding. |
| (d) | Investment position or portion thereof unsettled as of December 31, 2019. |
| (e) | This is an international company. |
| 59 |
Below is certain summarized financial information for SLF as of March 31, 2020 and December 31, 2019 and for the three months ended March 31, 2020 and 2019 (in thousands):
| March 31, 2020 | December 31, 2019 | |||||||
| (unaudited) | ||||||||
| Assets | ||||||||
| Investments, at fair value | $ | 217,169 | $ | 239,836 | ||||
| Cash | 430 | 446 | ||||||
| Restricted cash | 4,157 | 4,226 | ||||||
| Interest receivable | 724 | 920 | ||||||
| Other assets | 25 | 41 | ||||||
| Total assets | $ | 222,505 | $ | 245,469 | ||||
| Liabilities | ||||||||
| Revolving credit facility | $ | 150,697 | $ | 147,232 | ||||
| Less: Unamortized deferred financing costs | (1,298 | ) | (1,407 | ) | ||||
| Total debt, less unamortized deferred financing costs | 149,399 | 145,825 | ||||||
| Payable for open trades | 9,625 | 13,940 | ||||||
| Interest payable | 493 | 533 | ||||||
| Accounts payable and accrued expenses | 338 | 346 | ||||||
| Total liabilities | 159,855 | 160,644 | ||||||
| Members’ capital | 62,650 | 84,825 | ||||||
| Total liabilities and members’ capital | $ | 222,505 | $ | 245,469 | ||||
| Three months ended March 31, | ||||||||
| 2020 | 2019 | |||||||
| (unaudited) | ||||||||
| Investment income: | ||||||||
| Interest income | $ | 4,253 | $ | 3,448 | ||||
| Total investment income | 4,253 | 3,448 | ||||||
| Expenses: | ||||||||
| Interest and other debt financing expenses | 1,614 | 1,598 | ||||||
| Professional fees | 184 | 176 | ||||||
| Total expenses | 1,798 | 1,774 | ||||||
| Net investment income (loss) | 2,455 | 1,674 | ||||||
| Net gain (loss): | ||||||||
| Net change in unrealized gain (loss) | (22,329 | ) | 512 | |||||
| Net gain (loss) | (22,329 | ) | 512 | |||||
| Net increase (decrease) in members’ capital | $ | (19,874 | ) | $ | 2,186 | |||
Related Party Transactions
We have a number of business relationships with affiliated or related parties, including the following:
| · | We have an Investment Advisory Agreement with MC Advisors, an investment advisor registered with the SEC, to manage our day-to-day operating and investing activities. We pay MC Advisors a fee for its services under the Investment Advisory Agreement consisting of two components - a base management fee and an incentive fee. On November 4, 2019, we amended the base management fee under the Investment Advisory Agreement, effective July 1, 2019. See Note 6 to our consolidated financial statements and “Significant Accounting Estimates and Critical Accounting Policies - Capital Gains Incentive Fee” for additional information. |
| · | We have an Administration Agreement with MC Management to provide us with the office facilities and administrative services necessary to conduct our day-to-day operations. See Note 6 to our consolidated financial statements for additional information. |
| · | SLF has an administration agreement with MC Management to provide SLF with certain loan servicing and administrative functions. SLF may reimburse MC Management for its allocable share of overhead and other expenses incurred by MC Management. See Note 3 to our consolidated financial statements and “Liquidity and Capital Resources - MRCC Senior Loan Fund I, LLC” for additional information. |
| · | Theodore L. Koenig, our Chief Executive Officer and Chairman of our Board is also a manager of MC Advisors and the President and Chief Executive Officer of MC Management. Aaron D. Peck, our Chief Financial Officer and Chief Investment Officer, serves as a director on our Board and is also a managing director of MC Management. |
| · | We have a license agreement with Monroe Capital LLC, under which Monroe Capital LLC has agreed to grant us a non-exclusive, royalty-free license to use the name “Monroe Capital” for specified purposes in our business. |
In addition, we have adopted a formal code of ethics that governs the conduct of MC Advisors’ officers, directors and employees. Our officers and directors also remain subject to the duties imposed by both the 1940 Act and Maryland General Corporation Law.
| 60 |
Commitments and Contingencies and Off-Balance Sheet Arrangements
Commitments and Contingencies
As of March 31, 2020 and December 31, 2019, we had outstanding commitments to fund investments under undrawn revolvers, capital expenditure loans, delayed draw commitments and subscription agreements, excluding investments in SLF, totaling $38.3 million and $44.2 million, respectively. As of March 31, 2020 and December 31, 2019, we had unfunded commitments to SLF of $7.8 million and $7.8 million, respectively, that may be contributed primarily for the purpose of funding new investments approved by the SLF investment committee. Drawdowns of the commitments to SLF require authorization from one of our representatives on SLF’s board of managers. Additionally, we have entered into certain contracts with other parties that contain a variety of indemnifications. Our maximum exposure under these arrangements is unknown. However, we have not experienced claims or losses pursuant to these contracts and believe the risk of loss related to such indemnifications to be remote.
Off-Balance Sheet Arrangements
Other than contractual commitments and other legal contingencies incurred in the normal course of our business, we do not have any off-balance sheet financings or liabilities.
Market Trends
In late 2019 and early 2020, COVID-19 emerged in China and spread rapidly across the world, including to the United States. This outbreak has led to disruptions in local, regional, national and global markets and economies affected thereby and will continue to cause disruptions for an unknown and potentially significant amount of time. To date, cross border commercial activity and market sentiment have been negatively impacted by the outbreak and government and other measures seeking to contain its spread. The federal government and the Federal Reserve, as well as foreign governments and central banks, have implemented significant fiscal and monetary policies in response to these disruptions, and additional government and regulatory responses may be possible. It is currently impossible to determine the scope of this or any future outbreak, how long any such outbreak and market disruption, volatility or uncertainty may last, the effect any governmental actions and changes in base interest rates will have or the full potential impact on us, our industry and our portfolio companies.
We have also identified the following general trends that may affect our business:
Target Market: We believe that small and middle-market companies in the United States with annual revenues between $10.0 million and $2.5 billion represent a significant growth segment of the U.S. economy and often require substantial capital investments to grow. Middle-market companies have generated a significant number of investment opportunities for investment funds managed or advised by Monroe Capital, and we believe that this market segment will continue to produce significant investment opportunities for us.
Specialized Lending Requirements: We believe that several factors render many U.S. financial institutions ill-suited to lend to U.S. middle-market companies. For example, based on the experience of our management team, lending to U.S. middle-market companies (1) is generally more labor intensive than lending to larger companies due to the smaller size of each investment and the fragmented nature of information for such companies, (2) requires due diligence and underwriting practices consistent with the demands and economic limitations of the middle-market and (3) may also require more extensive ongoing monitoring by the lender.
Demand for Debt Capital: We believe there is a large pool of uninvested private equity capital for middle-market companies. We expect private equity firms will seek to leverage their investments by combining equity capital with senior secured loans and mezzanine debt from other sources, such as us.
Competition from Other Lenders: We believe that many traditional bank lenders, in recent years, de-emphasized their service and product offerings to middle-market businesses in favor of lending to large corporate clients and managing capital market transactions. In addition, many commercial banks face significant balance sheet constraints as they seek to build capital and meet future regulatory capital requirements. These factors may result in opportunities for alternative funding sources to middle-market companies and therefore drive increased new investment opportunities for us. Conversely, there has been a significant amount of capital raised over the past several years dedicated to middle market lending which has increased competitive pressure in the BDC and investment company marketplace for senior and subordinated debt which could result in lower yields and weaker financial covenants for new assets.
Pricing and Deal Structures: We believe that the volatility in global markets over the last several years and current macroeconomic issues including changes in bank regulations for middle-market banks has reduced access to, and availability of, debt capital to middle-market companies, causing a reduction in competition and generally more favorable capital structures and deal terms. Recent capital raises in the BDC and investment company marketplace have created increased competition; however, we believe that current market conditions may continue to create favorable opportunities to invest at attractive risk-adjusted returns.
Recent Developments
On March 11, 2020, the World Health Organization declared the novel coronavirus COVID-19 as a pandemic, and on March 13, 2020 the United States declared a national emergency with respect to COVID-19. The outbreak of COVID-19 has severely impacted global economic activity and caused significant volatility and negative pressure in financial markets. The Company is actively monitoring the situation and continues to assess what additional adverse financial and operational consequences may result from the global spread of COVID-19 and the associated economic turbulence, however, the extent of such consequences remains uncertain as of the filing of this Form 10-Q.
In May 2020, an arbitrator issued a final award in favor of the estate of Rockdale (the “Estate”) in the legal proceeding between the Estate and a national insurance carrier. The final award updated the interim award received in January 2020 to include certain attorneys’ fees, interest and other amounts. At this time, we believe that our share of the net proceeds from the award will exceed the cost basis of our investment due to our right to receive excess proceeds pursuant to the terms of a sharing agreement between the lenders and the Estate. The lenders to Rockdale, including the Company, will share in the proceeds of this arbitration award with the Estate once it is paid. At this time, it is also unclear whether, or to what extent, the national insurance carrier may seek to appeal the adverse ruling against it. We believe that any such appeal is unlikely to be successful based on the appellate standard for arbitration.
On May 8, 2020, the Board declared a quarterly distribution of $0.25 per share payable on June 30, 2020 to holders of record on June 15, 2020.
| 61 |
Significant Accounting Estimates and Critical Accounting Policies
Revenue Recognition
We record interest and fee income on an accrual basis to the extent that we expect to collect such amounts. For loans and debt securities with contractual PIK interest, we do not accrue PIK interest if the portfolio company valuation indicates that such PIK interest is not collectible. We do not accrue as a receivable interest on loans and debt securities if we have reason to doubt our ability to collect such interest. Loan origination fees, original issue discount and market discount or premium are capitalized, and then we amortize such amounts using the effective interest method as interest income over the life of the investment. Upon the prepayment of a loan or debt security, any unamortized premium or discount or loan origination fees are recorded as interest income. We record prepayment premiums on loans and debt securities as interest income when we receive such amounts. Interest income is accrued based upon the outstanding principal amount and contractual terms of debt and preferred equity investments. Interest is accrued on a daily basis. We record fees on loans based on the determination of whether the fee is considered a yield enhancement or payment for a service. If the fee is considered a yield enhancement associated with a funding of cash on a loan, the fee is generally deferred and recognized into interest income using the effective interest method if captured in the cost basis or using the straight-line method if the loan is unfunded and therefore there is no cost basis. If the fee is not considered a yield enhancement because a service was provided, and the fee is payment for that service, the fee is deemed earned and recognized as fee income in the period the service has been completed.
Dividend income on preferred equity securities is recorded as dividend income 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 securities is recorded on the record date for private portfolio companies. Each distribution received from LLC and LP investments is evaluated to determine if the distribution should be recorded as dividend income or a return of capital. Generally, we will not record distributions from equity investments in LLCs and LPs as dividend income unless there are sufficient accumulated tax-basis earnings and profits in the LLC or LP prior to the distribution. Distributions that are classified as a return of capital are recorded as a reduction in the cost basis of the investment.
Valuation of Portfolio Investments
As a BDC, we generally invest in illiquid securities including debt and, to a lesser extent, equity securities of middle-market companies. Under procedures established by our Board, we value investments for which market quotations are readily available and within a recent date at such market quotations. When doing so, we determine whether the quote obtained is sufficient in accordance with generally accepted accounting principles in the United States of America to determine the fair value of the security. Debt and equity securities that are not publicly traded or whose market prices are not readily available or whose market prices are not regularly updated are valued at fair value as determined in good faith by our Board. Such determination of fair values may involve subjective judgments and estimates. Investments purchased within 60 days of maturity are valued at cost plus accreted discount, or minus amortized premium, which approximates fair value.
Our Board is ultimately and solely responsible for determining the fair value of the portfolio investments that are not publicly traded, whose market prices are not readily available on a quarterly basis in good faith or any other situation where portfolio investments require a fair value determination. Because we expect that there will not be a readily available market for many of the investments in our portfolio, we expect to value many of our portfolio investments at fair value as determined in good faith by our Board using a documented valuation policy and a consistently applied valuation process. 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 our 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, our Board undertakes a multi-step valuation process each quarter, as described below:
| · | the quarterly valuation process begins with each portfolio company or investment being initially evaluated and rated by the investment professionals of MC Advisors responsible for the credit monitoring of the portfolio investment; |
| · | our Board engages one or more independent valuation firm(s) to conduct independent appraisals of a selection of investments for which market quotations are not readily available. We will consult with independent valuation firm(s) relative to each portfolio company at least once in every calendar year, but the independent appraisals are generally received quarterly; |
| · | to the extent an independent valuation firm is not engaged to conduct an investment appraisal on an investment for which market quotations are not readily available, the investment will be valued by the MC Advisors investment professional responsible for the credit monitoring; |
| · | preliminary valuation conclusions are then documented and discussed with the investment committee; |
| · | the audit committee of our Board reviews the preliminary valuations of MC Advisors and of the independent valuation firm(s) and MC Advisors adjusts or further supplements the valuation recommendations to reflect any comments provided by the audit committee; and |
| · | our Board discusses these valuations and determines the fair value of each investment in the portfolio in good faith, based on the input of MC Advisors, the independent valuation firm(s) and the audit committee. |
| 62 |
We generally use the income approach to determine fair value for loans where market quotations are not readily available, as long as it is appropriate. If there is deterioration in credit quality or a debt investment is in workout status, we may consider other factors in determining the fair value, including the value attributable to the debt investment from the enterprise value of the portfolio company or the proceeds that would be received in a liquidation analysis. This liquidation analysis may also include probability weighting of alternative outcomes. We generally consider our debt to be performing if the borrower is not in default, the borrower is remitting payments in a timely manner, the loan is in covenant compliance and is otherwise not deemed to be impaired. In determining the fair value of the performing debt, we consider fluctuations in current interest rates, the trends in yields of debt instruments with similar credit ratings, financial condition of the borrower, economic conditions and other relevant factors, both qualitative and quantitative. In the event that a debt instrument is not performing, as defined above, we will evaluate the value of the collateral utilizing the same framework described above for a performing loan to determine the value of the debt instrument.
Under the income approach, discounted cash flow models are utilized to determine the present value of the future cash flow streams of our debt investments, based on future interest and principal payments as set forth in the associated loan agreements. In determining fair value under the income approach, we also consider the following factors: applicable market yields and leverage levels, credit quality, prepayment penalties, the nature and realizable value of any collateral, the portfolio company’s ability to make payments, and changes in the interest rate environment and the credit markets that generally may affect the price at which similar investments may be made.
Under the market approach, the enterprise value methodology is typically utilized to determine the fair value of an investment. There is no one methodology to estimate enterprise value and, in fact, for any one portfolio company, enterprise value is generally best expressed as a range of values, from which we derive a single estimate of enterprise value. In estimating the enterprise value of a portfolio company, we analyze various factors consistent with industry practice, including but not limited to original transaction multiples, the portfolio company’s historical and projected financial results, applicable market trading and transaction comparables, applicable market yields and leverage levels, the nature and realizable value of any collateral, the markets in which the portfolio company does business, and comparisons of financial ratios of peer companies that are public. Typically, the enterprise values of private companies are based on multiples of earnings before interest, income taxes, depreciation and amortization, cash flows, net income, revenues, or in limited cases, book value.
In addition, for certain debt investments, we may base our valuation on indicative bid and ask prices provided by an independent third-party pricing service. Bid prices reflect the highest price that we and others may be willing to pay. Ask prices represent the lowest price that we and others may be willing to accept. We generally use the midpoint of the bid/ask range as our best estimate of fair value of such investment.
Our Board approved the fair value of our investment portfolio as of March 31, 2020 and these valuations were determined in accordance with our valuation policy based on information known or knowable as of the valuation date. The COVID-19 pandemic is an unprecedented circumstance that materially impacts the fair value of our investments. As a result, the fair value of our portfolio investments may be further negatively impacted after March 31, 2020 by circumstances and events that are not yet known.
Net Realized Gain or Loss and Net Change in Unrealized Gain or Loss
We measure realized gain or loss by the difference between the net proceeds from the sale and the amortized cost basis of the investment, without regard to unrealized gain or loss previously recognized. Net change in unrealized gain or loss reflects the change in portfolio investment values during the reporting period, including any reversal of previously recorded unrealized gain or loss, when gain or loss is realized. Additionally, we do not isolate the portion of the change in fair value resulting from foreign currency exchange rate fluctuations from the changes in fair values of the underlying investment. All fluctuations in fair value are included in net change in unrealized gain (loss) on our consolidated statements of operations. We report changes in the fair value of secured borrowings that are measured at fair value as a component of the net change in unrealized gain (loss) on secured borrowings on the consolidated statements of operations. The impact resulting from changes in foreign exchange rates on the revolving credit facility borrowings is included in net change in unrealized gain (loss) on foreign currency and other transactions.
Capital Gains Incentive Fee
Pursuant to the terms of the Investment Advisory Agreement with MC Advisors, the incentive fee on capital gains earned on liquidated investments of our portfolio is determined and payable in arrears as of the end of each calendar year (or upon termination of the Investment Advisory Agreement). This fee equals 20% of our incentive fee capital gains (i.e., our realized capital gains on a cumulative basis from inception, calculated as of the end of the applicable period, net of all realized capital losses and unrealized capital depreciation on a cumulative basis), less the aggregate amount of any previously paid capital gains incentive fees. On a quarterly basis, we accrue for the capital gains incentive fee by calculating such fee as if it were due and payable as of the end of such period.
While the Investment Advisory Agreement with MC Advisors neither includes nor contemplates the inclusion of unrealized gains in the calculation of the capital gains incentive fee, pursuant to an interpretation of an American Institute for Certified Public Accountants Technical Practice Aid for investment companies, we include unrealized gains in the calculation of the capital gains incentive fee expense and related accrued capital gains incentive fee. This accrual reflects the incentive fees that would be payable to MC Advisors if our entire portfolio was liquidated at its fair value as of the balance sheet date even though MC Advisors is not entitled to an incentive fee with respect to unrealized gains unless and until such gains are actually realized.
During the three months ended March 31, 2020 and 2019, we did not have any further reductions in accrued capital gains incentive fees as they were already at zero, primarily as a result of accumulated realized and unrealized losses on the portfolio.
New Accounting Pronouncements
In August 2018, the FASB issued ASU 2018-13, Fair Value Measurement (Topic 820): Disclosure Framework – Changes to the Disclosure Requirements for Fair Value Measurement (“ASU 2018-13”). The primary objective of ASU 2018-13 is to improve the effectiveness of the disclosure requirements for fair value measurements in the notes to the financial statements. ASU 2018-13 is effective for interim and annual reporting periods beginning after December 15, 2019, although early adoption is permitted. We have adopted ASU 2018-13 and the adoption did not have a significant impact on our consolidated financial statements and disclosures.
In March 2020, the FASB issued ASU 2020-04, Reference Rate Reform. The amendments in ASU 2020-04 provide optional expedients and exceptions for applying U.S. GAAP to contracts, hedging relationships, and other transactions affected by reference rate reform if certain criteria are met. The standard is effective as of March 12, 2020 through December 31, 2022. We are currently evaluating the impact of the optional guidance on our consolidated financial statements and disclosures. We did not utilize the optional expedients and exceptions provided by ASU 2020-04 during the three months ended March 31, 2020.
| 63 |
ITEM 3. QUANTITATIVE AND QUALITATIVE DISCLOSURES ABOUT MARKET RISK
We are subject to financial market risks, including changes in interest rates and the valuations of our investment portfolio. Uncertainty with respect to the economic effects of the COVID-19 outbreak has introduced significant volatility in the financial markets, and the effects of this volatility could materially impact our market risks. For additional information concerning the COVID-19 pandemic and its potential impact on our business and our operating results, see Part II – Other Information, Item 1A. Risk Factors, “Risk Factors – The COVID-19 pandemic has caused severe disruptions in the global economy, which has had, and may continue to have, a negative impact on our portfolio companies and our business and operations.”
The majority of the loans in our portfolio have floating interest rates, and we expect that our loans in the future may also have floating interest rates. These loans are usually based on a floating LIBOR and typically have interest rate re-set provisions that adjust applicable interest rates under such loans to current market rates on a monthly or quarterly basis. The majority of the loans in our current portfolio have interest rate floors which will effectively convert the loans to fixed rate loans in the event interest rates decrease. In addition, our revolving credit facility has a floating interest rate provision, whereas our SBA debentures and the 2023 Notes have fixed interest rates until maturity. We expect that other credit facilities into which we may enter in the future may also have floating interest rate provisions.
The United Kingdom’s Financial Conduct Authority, which regulates LIBOR, has announced that it intends to phase out LIBOR by the end of 2021. It is unclear if at that time LIBOR will cease to exist or if new methods of calculating LIBOR will be established such that it continues to exist after 2021. At this time, it is not possible to predict the effect of any such changes, any establishment of alternative reference rates or any other reforms to LIBOR that may be enacted. The elimination of LIBOR or any other changes or reforms to the determination or supervision of LIBOR could have an adverse impact on the market for or value of any LIBOR-linked securities, loans, and other financial obligations or extensions of credit held by or due to us or on our overall financial condition or results of operations. In addition, if LIBOR ceases to exist, we may need to renegotiate agreements extending beyond 2021 with our portfolio companies that utilize LIBOR as a factor in determining the interest rate, in order to replace LIBOR with the new standard that is established, which may have an adverse effect on our overall financial condition or results of operations. Following the replacement of LIBOR, some or all of these agreements may bear interest a lower interest rate, which could have an adverse impact on our results of operations. Moreover, if LIBOR ceases to exist, we may need to renegotiate certain terms of our credit facilities. If we are unable to do so, amounts drawn under our credit facilities may bear interest at a higher rate, which would increase the cost of our borrowings and, in turn, affect our results of operations.
Assuming that the consolidated statement of assets and liabilities as of March 31, 2020 was to remain constant and that we took no actions to alter our existing interest rate sensitivity, the following table shows the annualized impact of hypothetical base rate changes in interest rates (in thousands):
| Increase (decrease) in |
Increase (decrease) in |
Net increase (decrease) in net |
||||||||||
| Change in Interest Rates | interest income | interest expense | investment income | |||||||||
| Down 25 basis points | $ | (574 | ) | $ | (480 | ) | $ | (94 | ) | |||
| Up 100 basis points | 3,372 | 1,920 | 1,452 | |||||||||
| Up 200 basis points | 8,763 | 3,841 | 4,922 | |||||||||
| Up 300 basis points | 14,154 | 5,761 | 8,393 | |||||||||
Although we believe that this analysis is indicative of our existing sensitivity to interest rate changes, it does not adjust for changes in the credit market, credit quality, the size and composition of the assets in our portfolio and other business developments, including borrowing under the credit facility or other borrowings that could affect net increase in net assets resulting from operations, or net income. Accordingly, we can offer no assurances that actual results would not differ materially from the analysis above.
We may in the future hedge against interest rate fluctuations by using standard hedging instruments such as futures, options and forward contracts to the extent permitted under the 1940 Act and applicable commodities laws. While hedging activities may insulate us against adverse changes in interest rates, they may also limit our ability to participate in the benefits of lower interest rates with respect to the investments in our portfolio with fixed interest rates or interest rate floors.
We may also have exposure to foreign currencies (currently the Great Britain pound) related to certain investments. Such investments are translated into U.S. dollars based on the spot rate at each balance sheet date, exposing us to movements in the exchange rate. In order to reduce our exposure to fluctuations in exchange rates, we generally borrow in Great Britain pounds under our revolving credit facility to finance such investments. As of March 31, 2020, we have non-U.S. dollar borrowings denominated in Great Britain pounds of £16.1 million ($20.0 million U.S. dollars) outstanding under the revolving credit facility. We may also enter into foreign currency forward contracts to mitigate foreign currency exposure. As of March 31, 2020, we had foreign currency forward contracts in place for £1.0 million associated with future interest payments on certain investments.
ITEM 4. CONTROLS AND PROCEDURES
In accordance with Rules 13a-15(b) and 15d-15(b) of the Securities Exchange Act of 1934, as amended (the “Exchange Act”), we, under the supervision and with the participation of our Chief Executive Officer and Chief Financial Officer, carried out an evaluation of the effectiveness of our disclosure controls and procedures (as defined in Rule 13a-15(e) and Rule 15d-15(e) of the Exchange Act). Based on that evaluation, our management, including the Chief Executive Officer and Chief Financial Officer, concluded that, at the end of the period covered by our Quarterly Report on Form 10-Q, our disclosure controls and procedures were effective and provided reasonable assurance that information required to be disclosed in our periodic SEC filings is recorded, processed, summarized and reported within the time periods specified in the SEC’s rules and forms, and that such information is accumulated and communicated to our management, including our Chief Executive Officer and Chief Financial Officer, as appropriate, to allow timely decisions regarding required disclosure. Notwithstanding the foregoing, a control system, no matter how well designed and operated, can provide only reasonable, not absolute, assurance that it will detect or uncover failures within the Company to disclose material information otherwise required to be set forth in the Company’s periodic reports.
No change occurred in our internal control over financial reporting (as defined in Rules 13a-15(f) and 15d-15(f) of the Exchange Act) during the three months ended March 31, 2020 that has materially affected, or is reasonably likely to materially affect, our internal control over financial reporting.
| 64 |
OTHER INFORMATION
Neither we nor our investment adviser are currently subject to any material legal proceedings.
In addition to the other information set forth in this report, you should carefully consider the risk factors disclosed in our Annual Report on Form 10-K for the year ended December 31, 2019 filed with the SEC on March 3, 2020, which could materially affect our business, financial condition and/or operating results. The risks described in our Annual Report on Form 10-K are not the only risks facing us. Additional risks and uncertainties not currently known to us or that we currently deem to be immaterial also may materially and adversely affect our business, financial condition and/or operating results. Other than as set forth below, there have been no material changes during the three months ended March 31, 2020 to the risk factors discussed in Item 1A. Risk Factors in our Annual Report on Form 10-K for the year ended December 31, 2019.
The COVID-19 pandemic has caused severe disruptions in the global economy, which has had, and may continue to have, a negative impact on our portfolio companies and our business and operations.
In late 2019 and early 2020, COVID-19 emerged in China and spread rapidly to across the world, including to the United States. This outbreak has led and for an unknown period of time will continue to lead to disruptions in local, regional, national and global markets and economies affected thereby. With respect to the U.S. credit markets (in particular for middle market loans), this outbreak has resulted in, and until fully resolved is likely to continue to result in, the following among other things: (i) government imposition of various forms of “stay at home” orders and the closing of “non-essential” businesses, resulting in significant disruption to the businesses of many middle-market loan borrowers including supply chains, demand and practical aspects of their operations, as well as in lay-offs of employees, and, while these effects are hoped to be temporary, some effects could be persistent or even permanent; (ii) increased draws by borrowers on revolving lines of credit; (iii) increased requests by borrowers for amendments and waivers of their credit agreements to avoid default, increased defaults by such borrowers and/or increased difficulty in obtaining refinancing at the maturity dates of their loans; (iv) volatility and disruption of these markets including greater volatility in pricing and spreads and difficulty in valuing loans during periods of increased volatility, and liquidity issues; and (v) rapidly evolving proposals and/or actions by state and federal governments to address problems being experienced by the markets and by businesses and the economy in general which will not necessarily adequately address the problems facing the loan market and middle market businesses. This outbreak is having, and any future outbreaks could have, an adverse impact on our portfolio companies and us and on the markets and the economy in general, and that impact could be material. Such effects will likely continue for the duration of the pandemic, which is uncertain, and for some period thereafter.
The COVID-19 pandemic (including the preventative measures taken in response thereto) has to date (i) created significant business disruption issues for certain of our portfolio companies, and (ii) adversely impacted the value and performance of certain of our portfolio companies. The COVID-19 pandemic is continuing as of the filing date of this Quarterly Report, and its extended duration may have further adverse impacts on our portfolio companies after March 31, 2020, including for the reasons described below. As a result of this disruption and the pressures on their liquidity, certain of our portfolio companies have been, or may continue to be, incentivized to draw on most, if not all, of the unfunded portion of any revolving or delayed draw term loans made by us, subject to availability under the terms of such loans.
The effects described above on our portfolio companies have, for certain of our portfolio companies to date, impacted their ability to make payments on their loans on a timely basis and in some cases have required us to amend certain terms, including payment terms. In addition, an extended duration of the COVID-19 pandemic may impact the ability of our portfolio companies to continue making their loan payments on a timely basis or meeting their loan covenants. The inability of portfolio companies to make timely payments or meet loan covenants may in the future require us to undertake similar amendment actions with respect to other of our investments or to restructure our investments. The amendment or restructuring of our investments may include the need for us to make additional investments in our portfolio companies (including debt or equity investments) beyond any existing commitments, exchange debt for equity, or change the payment terms of our investments to permit a portfolio company to pay a portion of its interest through payment-in-kind, which would defer the cash collection of such interest and add it to the principal balance, which would generally be due upon repayment of the outstanding principal.
| 65 |
The COVID-19 pandemic has adversely impacted the fair value of our investments as of March 31, 2020 and the values assigned as of this date may differ materially from the values that we may ultimately realize with respect to our investments. Our Board approved the fair value of our investment portfolio as of March 31, 2020 and these valuations were determined in accordance with our valuation policy based on information known or knowable as of the valuation date. As a result, the long term impacts of the COVID-19 pandemic may not yet be fully reflected in the valuation of our investments and the fair value of our portfolio investments may be further negatively impacted after March 31, 2020 by circumstances and events that are not yet known, including the complete or continuing impact of the COVID-19 pandemic and the resulting measures taken in response thereto. In addition, write downs in the value of our investments have reduced, and any additional write downs may further reduce, our net asset value (and, as a result, our asset coverage calculation). Accordingly, we may continue to incur additional net unrealized losses or may incur realized losses after March 31, 2020, which could have a material adverse effect on our business, financial condition and results of operations.
The volatility and disruption to the global economy from the COVID-19 pandemic has affected, and is expected to continue to affect, the pace of our investment activity, which may have a material adverse impact on our results of operations. Such volatility and disruption have also led to the increased credit spreads in the private debt capital markets.
Further, from an operational perspective, MC Advisor’s investment professionals are currently working remotely. An extended period of remote work arrangements could strain our business continuity plans, introduce operational risk, including but not limited to cybersecurity risks, and impair our ability to manage our business. In addition, we are highly dependent on third party service providers for certain communication and information systems. As a result, we rely upon the successful implementation and execution of the business continuity planning of such providers in the current environment. If one or more of these third parties to whom we outsource certain critical business activities experience operational failures as a result of the impacts from the spread of COVID-19, or claim that they cannot perform due to a force majeure, it may have a material adverse effect on our business, financial condition, results of operations, liquidity and cash flows.
We are currently operating in a period of capital markets disruption and economic uncertainty.
The U.S. capital markets have experienced extreme volatility and disruption following the spread of COVID-19 in the United States. Some economists and major investment banks have expressed concern that the continued spread of the virus globally could lead to a long-term world-wide economic downturn. Disruptions in the capital markets have increased the spread between the yields realized on risk-free and higher risk securities, resulting in illiquidity in parts of the capital markets. These and future market disruptions and/or illiquidity would be expected to have an adverse effect on our business, financial condition, results of operations and cash flows. Unfavorable economic conditions also would be expected to increase our funding costs, limit our access to the capital markets or result in a decision by lenders not to extend credit to us. These events have limited and could continue to limit our investment originations, limit our ability to grow and have a material negative impact on our operating results and the fair values of our debt and equity investments.
The market price of our securities may fluctuate significantly.
The market price and liquidity of the market for our securities may be significantly affected by numerous factors, some of which are beyond our control and may not be directly related to our operating performance. These factors may include:
| · | significant volatility in the market price and trading volume of securities of BDCs or other companies in our sector, which is not necessarily related to the operating performance of these companies; |
| · | changes in regulatory policies or tax guidelines, particularly with respect to RICs or BDCs; |
| · | loss of RIC or BDC status; |
| 66 |
| · | the ability of MRCC SBIC, or any other SBIC subsidiary we may form to obtain and maintain an SBIC license; |
| · | changes or perceived changes in earnings or variations in operating results; |
| · | changes or perceived changes in the value of our portfolio of investments; |
| · | changes in accounting guidelines governing valuation of our investments; |
| · | any shortfall in revenue or net income or any increase in losses from levels expected by investors or securities analysts; |
| · | departure of MC Advisors’ key personnel; |
| · | the occurrence of one or more natural disasters, pandemic outbreaks or other health crises (including but not limited to the COVID-19 outbreak); |
| · | operating performance of companies comparable to us; |
| · | general economic trends and other external factors, including the current COVID-19 pandemic; and |
| · | loss of a major funding source. |
If the current period of capital market disruption and instability continues for an extended period of time, there is a risk that our stockholders may not receive distributions or that our distributions may decline over time and a portion of our distributions to you may be a return of capital for U.S. federal income tax purposes.
We intend to make distributions to our stockholders out of assets legally available for distribution. We cannot assure you that we will achieve investment results that will allow us to make or maintain a specified level of cash distributions and we may choose to pay a portion of dividends in our own stock. Our ability to pay distributions might be adversely affected by the impact of one or more of the risk factors described in this report, including the COVID-19 pandemic described above. For example, if the temporary closure of many corporate offices, retail stores, and manufacturing facilities and factories in the jurisdictions, including the United States, affected by the COVID-19 pandemic were to continue for an extended period of time it could result in reduced cash flows to us from our existing portfolio companies, which could reduce cash available for distribution to our stockholders. In addition, due to the asset coverage test applicable to us as a BDC, we may be limited in our ability to make distributions. Our revolving credit facility may also limit our ability to declare dividends if we default under certain provisions. Further, if we invest a greater amount of assets in equity securities that do not pay current dividends, it could reduce the amount available for distribution. The above referenced restrictions on distributions may also inhibit our ability to make required interest payments to holders of our debt, which may cause a default under the terms of our debt agreements. Such a default could materially increase our cost of raising capital, as well as cause us to incur penalties under the terms of our debt agreements.
The distributions we pay to our stockholders in a year may exceed our taxable income for that year and, accordingly, a portion of such distributions may constitute a return of capital for U.S. federal income tax purposes that would reduce a stockholder’s adjusted tax basis in its shares of our common stock or preferred stock and correspondingly increase such stockholder’s gain, or reduce such stockholder’s loss, on disposition of such shares. Distributions in excess of a stockholder’s adjusted tax basis in its shares of our common stock or preferred stock will constitute capital gains to such stockholder.
| 67 |
The 1940 Act allows us to incur additional leverage, which could increase the risk of investing in us.
The 1940 Act generally prohibits us from incurring indebtedness unless immediately after such borrowing we have an asset coverage for total borrowings of at least 200% (i.e., the amount of debt may not exceed 50% of the value of our total assets). However, on March 23, 2018, the Small Business Credit Availability Act (the “SBCAA”) was signed into law, which included various changes to regulations under the federal securities laws that impact BDCs. The SBCAA amended the 1940 Act to allow BDCs to decrease their asset coverage requirement from 200% to 150% (i.e. the amount of debt may not exceed 66.7% of the value of our total assets), if certain requirements are met. Under the SBCAA, BDCs are allowed to reduce their asset coverage requirement to 150%, and thereby increase leverage capacity, if stockholders representing at least a majority of the votes cast, when quorum is met, approve a proposal to do so. If a BDC receives stockholder approval, it would be allowed to reduce its asset coverage requirement to 150% on the first day after such approval. Alternatively, the SBCAA allows the majority of a BDCs independent directors to approve the reduction in its asset coverage requirement to 150%, and such approval would become effective after one year. In either case, a BDC would be required to make certain disclosures on its website and in SEC filings regarding, among other things, the receipt of approval to reduce its asset coverage requirement to 150%, its leverage capacity and usage, and risks related to leverage.
On March 27, 2018, our board of directors unanimously approved the application of the modified asset coverage requirements set forth in Section 61(a)(2) of the 1940 Act, as amended by the SBCAA. On March 27, 2018, our board of directors also recommended the submission of a proposal for stockholders to approve the application of the 150% minimum asset coverage requirements at our annual meeting of stockholders held on June 20, 2018. At the annual meeting, our stockholders approved this proposal, and we became subject to the 150% minimum asset coverage ratio, effective June 21, 2018.
Leverage is generally considered a speculative investment technique and may increase the risk of investing in our securities. Leverage magnifies the potential for loss on investments in our indebtedness and on invested equity capital. As we use leverage to partially finance our investments, you will experience increased risks of investing in our securities. If the value of our assets increases, then leveraging would cause the net asset value attributable to our common stock to increase more sharply than it would have had we not leveraged. Conversely, if the value of our assets decreases, leveraging would cause net asset value to decline more sharply than it otherwise would have had we not leveraged our business. Similarly, any increase in our income in excess of interest payable on the borrowed funds would cause our net investment income to increase more than it would without the leverage, while any decrease in our income would cause net investment income to decline more sharply than it would have had we not borrowed. Such a decline could negatively affect our ability to pay distributions, scheduled debt payments or other payments related to our securities. The effects of leverage would cause any decrease in net asset value for any losses to be greater than any increase in net asset value for any corresponding gains. If we incur additional leverage, you will experience increased risks of investing in our common stock.
We maintain a revolving credit facility and use other borrowed funds to make investments or fund our business operations, which exposes us to risks typically associated with leverage and increases the risk of investing in us.
We maintain a revolving credit facility, have issued debt securities and may borrow money, including through the issuance of additional debt securities or preferred stock, to leverage our capital structure, which is generally considered a speculative investment technique. As a result:
| · | our common stock is exposed to an increased risk of loss because a decrease in the value of our investments would have a greater negative impact on the value of our common stock than if we did not use leverage; |
| · | if we do not appropriately match the assets and liabilities of our business, adverse changes in interest rates could reduce or eliminate the incremental income we make with the proceeds of any leverage; |
| 68 |
| · | our ability to pay distributions on our common stock may be restricted if our asset coverage ratio, as provided in the 1940 Act, is not at least 150% and any amounts used to service indebtedness or preferred stock would not be available for such distributions; |
| · | any credit facility is subject to periodic renewal by its lenders, whose continued participation cannot be guaranteed; |
| · | our revolving credit facility with ING Capital LLC, as agent, is, and any other credit facility we may enter into would be, subject to various financial and operating covenants, including that our portfolio of investments satisfies certain eligibility and concentration limits as well as valuation methodologies; |
| · | such securities would be governed by an indenture or other instrument containing covenants restricting our operating flexibility; |
| · | we bear the cost of issuing and paying interest or distributions on such securities, which costs are entirely borne by our common stockholders; and |
| · | any convertible or exchangeable securities that we issue may have rights, preferences and privileges more favorable than those of our common stock. |
The following table illustrates the effect of leverage on returns from an investment in our common stock assuming various annual returns, net of expenses. The calculations in the table below are hypothetical and actual returns may be higher or lower than those appearing in the table below.
Assumed Return on Our Portfolio | ||||||||||||||||||||
| -10% | -5% | 0% | 5% | 10% | ||||||||||||||||
| Corresponding return to common stockholder (2)(3) | -33.29 | % | -20.16 | % | -7.03 | % | 6.11 | % | 19.24 | % | ||||||||||
| (1) | The assumed return on our portfolio is required by regulation of the SEC to assist investors in understanding the effects of leverage and is not a prediction of, and does not represent, our projected or actual performance. |
| (2) | Assumes $655.1 million in total assets, $405.7 million in debt outstanding, of which $289.3 million is senior securities outstanding, $249.4 million in net assets and an average cost of funds of 4.32%, which was the weighted average interest rate of borrowing on our revolving credit facility, SBA debentures and 2023 Notes as of December 31, 2019. The interest rate on our revolving credit facility is a variable rate. Actual interest payments may be different. |
| (3) | In order for us to cover our annual interest payments on indebtedness, we must achieve annual returns on our December 31, 2019 total portfolio assets of at least 2.68%. |
Item 2. Unregistered Sales of Equity Securities and Use of Proceeds
None.
Item 3. Defaults Upon Senior Securities
None.
Item 4. Mine Safety Disclosures
None.
None.
| 69 |
| 70 |
Pursuant to the requirements of the Securities Exchange Act of 1934, the registrant has duly caused this report to be signed on its behalf by the undersigned, thereunto duly authorized.
| Date: May 8, 2020 | By | /s/ Theodore L. Koenig |
| Theodore L. Koenig | ||
| Chairman, Chief Executive Officer and Director | ||
| (Principal Executive Officer) | ||
| Monroe Capital Corporation | ||
| Date: May 8, 2020 | By | /s/ Aaron D. Peck |
| Aaron D. Peck | ||
| Chief Financial Officer, Chief Investment Officer and Director | ||
| (Principal Financial and Accounting Officer) | ||
| Monroe Capital Corporation |
| 71 |