Portman Ridge Finance Corp - Quarter Report: 2014 September (Form 10-Q)
UNITED STATES
SECURITIES AND EXCHANGE COMMISSION
Washington, D.C. 20549
Form 10-Q
x | QUARTERLY REPORT PURSUANT TO SECTION 13 OR 15(d) OF THE SECURITIES EXCHANGE ACT OF 1934 |
For the quarterly period ended September 30, 2014
o | TRANSITION REPORT PURSUANT TO SECTION 13 OR 15(d) OF THE SECURITIES EXCHANGE ACT OF 1934 |
For the transition period from to
Commission File No. 814-00735
KCAP Financial, Inc.
(Exact name of Registrant as specified in its charter)
Delaware | 20-5951150 |
(State or other jurisdiction of | (I.R.S. Employer |
Incorporation or organization) | Identification Number) |
295 Madison Avenue, 6th Floor
New York, New York 10017
(Address of principal executive offices)
(212) 455-8300
(Registrant's telephone number, including area code)
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 and posted on its corporate Web site, if any, every Interactive Data File required to be submitted and posted 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 and post such files). Yes ¨ No ¨
Indicate by check mark whether the registrant is a large accelerated filer, an accelerated filer, or a non-accelerated filer. See definition of “accelerated filer” and “large accelerated filer” in Rule 12b-2 of the Exchange Act. (Check one):
Large accelerated filer | ¨ | Accelerated filer | x | |
Non-accelerated filer | ¨ | (Do not check if a smaller reporting company) | Smaller reporting company | ¨ |
Indicate by check mark whether the registrant is a shell company (as defined in Rule 12b-2 of the Act). Yes ¨ No x
The number of outstanding shares of common stock of the registrant as of October 31, 2014 was 36,753,672.
TABLE OF CONTENTS
CONSOLIDATED BALANCE SHEETS
As
of September 30, 2014 | As
of December 31, 2013 | |||||||
(unaudited) | ||||||||
ASSETS | ||||||||
Investments at fair value: | ||||||||
Money market accounts (cost: 2014 - $341,694; 2013 - $7,112,949) | $ | 341,694 | $ | 7,112,949 | ||||
Debt securities (cost: 2014 - $265,277,525; 2013 - $275,213,594) | 264,813,932 | 266,830,427 | ||||||
CLO Fund securities managed by affiliates (cost: 2014 - $110,317,772; 2013 - $88,979,585) | 83,487,288 | 75,100,306 | ||||||
CLO Fund securities managed by non-affiliates (cost: 2014 - $9,135,310; 2013 - $12,717,365) | 3,894,965 | 4,351,914 | ||||||
Equity securities (cost: 2014 - $17,454,438; 2013 - $18,755,684) | 11,140,167 | 11,006,398 | ||||||
Asset Manager Affiliates (cost: 2014 - $83,924,720; 2013 - $83,378,741) | 78,737,000 | 76,148,000 | ||||||
Total Investments at Fair Value (cost: 2014 - $486,451,459; 2013 - $486,157,918) | 442,415,046 | 440,549,994 | ||||||
Cash | 3,935,484 | 3,433,675 | ||||||
Restricted cash | 5,443,575 | 4,078,939 | ||||||
Interest receivable | 2,108,845 | 2,032,559 | ||||||
Due from affiliates | 3,149,940 | 3,125,259 | ||||||
Other assets | 5,632,707 | 5,951,962 | ||||||
Total Assets | $ | 462,685,597 | $ | 459,172,388 | ||||
LIABILITIES | ||||||||
Convertible Notes | $ | 49,008,000 | $ | 49,008,000 | ||||
7.375% Notes Due 2019 | 41,400,000 | 41,400,000 | ||||||
Notes issued by KCAP Senior Funding I, LLC (net of discount: 2014 - $2,736,789; 2013 - $3,065,627) | 102,513,211 | 102,184,373 | ||||||
Payable for open trades | 8,262,000 | 3,980,000 | ||||||
Accounts payable and accrued expenses | 2,475,312 | 3,897,291 | ||||||
Shareholder distribution payable | — | 8,333,031 | ||||||
Total Liabilities | 203,658,523 | 208,802,695 | ||||||
STOCKHOLDERS' EQUITY | ||||||||
Common stock, par value $0.01 per share, 100,000,000 common shares authorized; 33,753,672 and 33,332,123 common shares issued and outstanding at September 30, 2014 and December 31, 2013, respectively | 337,537 | 333,472 | ||||||
Capital in excess of par value | 372,255,639 | 370,929,615 | ||||||
Accumulated undistributed (excess distribution) net investment income | 1,550,569 | (6,102,017 | ) | |||||
Accumulated net realized losses | (70,559,495 | ) | (68,662,689 | ) | ||||
Net unrealized depreciation on investments | (44,557,176 | ) | (46,128,688 | ) | ||||
Total Stockholders' Equity | 259,027,074 | 250,369,693 | ||||||
Total Liabilities and Stockholders' Equity | $ | 462,685,597 | $ | 459,172,388 | ||||
NET ASSET VALUE PER COMMON SHARE | $ | 7.67 | $ | 7.51 |
See accompanying notes to consolidated financial statements.
1 |
CONSOLIDATED STATEMENTS OF OPERATIONS
(unaudited)
Three Months Ended | Nine Months Ended | |||||||||||||||
September 30, | September 30, | |||||||||||||||
2014 | 2013 | 2014 | 2013 | |||||||||||||
Investment Income: | ||||||||||||||||
Interest from investments in debt securities | $ | 5,391,997 | $ | 3,716,675 | $ | 15,812,747 | $ | 9,191,940 | ||||||||
Interest from cash and time deposits | 831 | 12,183 | 2,341 | 19,920 | ||||||||||||
Distributions from investments in CLO Fund securities managed by affiliates | 4,474,881 | 5,109,417 | 13,562,745 | 15,147,600 | ||||||||||||
Distributions from investments in CLO Fund securities managed by non-affiliates | 296,908 | 281,571 | 1,037,212 | 1,029,236 | ||||||||||||
Distributions from Asset Manager Affiliates | 3,100,000 | 3,325,000 | 9,100,000 | 9,625,000 | ||||||||||||
Capital structuring service fees | 412,772 | 200,185 | 764,971 | 259,512 | ||||||||||||
Total investment income | 13,677,389 | 12,645,031 | 40,280,016 | 35,273,208 | ||||||||||||
Expenses: | ||||||||||||||||
Interest and amortization of debt issuance costs | 2,891,724 | 2,902,486 | 8,775,697 | 7,412,795 | ||||||||||||
Compensation | 1,431,825 | 1,205,864 | 3,921,913 | 3,225,986 | ||||||||||||
Professional fees | 566,320 | 391,735 | 1,783,443 | 1,686,707 | ||||||||||||
Insurance | 112,109 | 140,647 | 359,576 | 395,995 | ||||||||||||
Administrative and other | 315,769 | 433,594 | 1,183,367 | 1,453,150 | ||||||||||||
Total expenses | 5,317,747 | 5,074,326 | 16,023,996 | 14,174,633 | ||||||||||||
Net Investment Income | 8,359,642 | 7,570,705 | 24,256,020 | 21,098,575 | ||||||||||||
Realized And Unrealized Gains (Losses) On Investments: | ||||||||||||||||
Net realized losses from investment transactions | (2,141,591 | ) | (10,387,242 | ) | (1,896,806 | ) | (12,032,708 | ) | ||||||||
Net unrealized appreciation (depreciation) on: | ||||||||||||||||
Debt securities | 7,420,256 | 10,547,127 | 7,919,575 | 12,958,119 | ||||||||||||
Equity securities | 1,215,992 | 85,773 | 1,435,014 | 1,084,715 | ||||||||||||
CLO Fund securities managed by affiliates | (13,086,650 | ) | (2,529,499 | ) | (12,951,204 | ) | (10,876,896 | ) | ||||||||
CLO Fund securities managed by non-affiliates | 3,033,824 | (239,837 | ) | 3,125,106 | (1,428,072 | ) | ||||||||||
Asset Manager Affiliates investments | 3,435,000 | (4,806,105 | ) | 2,043,021 | 5,179,293 | |||||||||||
Total net unrealized appreciation | 2,018,422 | 3,057,459 | 1,571,512 | 6,917,159 | ||||||||||||
Net realized and unrealized depreciation on investments | (123,169 | ) | (7,329,783 | ) | (325,294 | ) | (5,115,549 | ) | ||||||||
Realized losses on extinguishments of debt | — | (333,701 | ) | — | (333,701 | ) | ||||||||||
Net Increase (Decrease) In Stockholders’ Equity Resulting From Operations | $ | 8,236,473 | $ | (92,779 | ) | $ | 23,930,726 | $ | 15,649,325 | |||||||
Net Increase In Stockholders' Equity Resulting from Operations per Common Share: | ||||||||||||||||
Basic: | $ | 0.24 | $ | — | $ | 0.71 | $ | 0.49 | ||||||||
Diluted: | $ | 0.23 | $ | — | $ | 0.68 | $ | 0.49 | ||||||||
Net Investment Income Per Common Share: | ||||||||||||||||
Basic: | $ | 0.25 | $ | 0.23 | $ | 0.72 | $ | 0.66 | ||||||||
Diluted: | $ | 0.23 | $ | 0.22 | $ | 0.69 | $ | 0.65 | ||||||||
Weighted Average Shares of Common Stock Outstanding—Basic | 33,746,159 | 33,312,328 | 33,497,934 | 31,887,711 | ||||||||||||
Weighted Average Shares of Common Stock Outstanding—Diluted | 40,125,660 | 33,326,934 | 39,877,326 | 31,903,230 |
See accompanying notes to consolidated financial statements.
2 |
CONSOLIDATED STATEMENTS OF CHANGES IN NET ASSETS
(unaudited)
Nine
Months Ended September 30, | ||||||||
2014 | 2013 | |||||||
Operations: | ||||||||
Net investment income | $ | 24,256,020 | $ | 21,098,575 | ||||
Net realized losses from investment transactions | (1,896,806 | ) | (12,032,708 | ) | ||||
Realized losses from extinguishments of debt | — | (333,701 | ) | |||||
Net change in unrealized appreciation on investments | 1,571,512 | 6,917,159 | ||||||
Net increase in net assets resulting from operations | 23,930,726 | 15,649,325 | ||||||
Stockholder distributions: | ||||||||
Distribution of net investment income | (15,896,379 | ) | (13,527,870 | ) | ||||
Return of capital | (707,055 | ) | (5,007,078 | ) | ||||
Net decrease in net assets resulting from stockholder distributions | (16,603,434 | ) | (18,534,948 | ) | ||||
Capital transactions: | ||||||||
Issuance of common stock for: | ||||||||
Dividend reinvestment plan | 561,662 | 564,022 | ||||||
Conversion of Convertible Notes | — | 8,786,000 | ||||||
Issuance of Common Stock | — | 50,404,286 | ||||||
Amortization of stock based compensation | 768,427 | 338,387 | ||||||
Net increase in net assets resulting from capital transactions | 1,330,089 | 60,092,695 | ||||||
Net assets at beginning of period | 250,369,693 | 207,875,659 | ||||||
Net assets at end of period (including undistributed net investment income of $1,550,569 in 2014 and $2,667,111 in 2013) | $ | 259,027,074 | $ | 265,082,729 | ||||
Net asset value per common share | $ | 7.67 | $ | 7.96 | ||||
Common shares outstanding at end of period | 33,753,672 | 33,314,779 |
See accompanying notes to consolidated financial statements.
3 |
CONSOLIDATED STATEMENTS OF CASH FLOWS
(unaudited)
Nine
Months Ended September 30, | ||||||||
2014 | 2013 | |||||||
OPERATING ACTIVITIES: | ||||||||
Net increase in stockholder's equity resulting from operations | $ | 23,930,726 | $ | 15,649,325 | ||||
Adjustments to reconcile net increase in stockholder’s equity resulting from operations to net cash provided by (used in) in operating activities: | ||||||||
Net realized losses on investment transactions | 1,896,806 | 12,032,708 | ||||||
Net change in unrealized appreciation on investments | (1,571,512 | ) | (6,917,159 | ) | ||||
Net accretion of discount on debt securities | (445,677 | ) | (58,083 | ) | ||||
Amortization of original issue discount on indebtedness | 328,838 | 155,695 | ||||||
Amortization of debt issuance costs | 838,726 | 718,473 | ||||||
Realized losses on extinguishments of debt | — | 333,701 | ||||||
Payment-in-kind interest income | (132,622 | ) | (3,091 | ) | ||||
Stock-based compensation expense | 768,427 | 338,387 | ||||||
Changes in operating assets and liabilities: | ||||||||
Purchases of investments | (165,876,071 | ) | (214,359,224 | ) | ||||
Proceeds from sales and redemptions of investments | 164,264,021 | 78,920,697 | ||||||
Increase in payable for open trades | 4,282,000 | 7,974,944 | ||||||
Increase in interest and dividends receivable | (76,286 | ) | (1,377,331 | ) | ||||
Increase in accounts receivable | — | (1,114,185 | ) | |||||
Decrease in time deposit | — | 1,942,834 | ||||||
Increase in other assets | (519,467 | ) | (3,889,800 | ) | ||||
Increase in due from affiliates | (24,681 | ) | — | |||||
Decrease in accounts payable and accrued expenses | (1,421,978 | ) | (144,403 | ) | ||||
Net cash provided by (used in) operating activities | 26,241,250 | (109,796,512 | ) | |||||
FINANCING ACTIVITIES: | ||||||||
Proceeds from issuance of common stock | — | 50,404,236 | ||||||
Distributions to stockholders | (24,374,804 | ) | (25,374,261 | ) | ||||
Proceeds from issuance of debt | — | 101,954,525 | ||||||
Repurchase of Convertible Notes | — | (2,206,000 | ) | |||||
Increase in restricted cash | (1,364,637 | ) | (5,999,041 | ) | ||||
Net cash (used in) provided by financing activities | (25,739,441 | ) | 118,779,459 | |||||
CHANGE IN CASH | 501,809 | 8,982,947 | ||||||
CASH, BEGINNING OF PERIOD | 3,433,675 | 738,756 | ||||||
CASH, END OF PERIOD | $ | 3,935,484 | $ | 9,721,704 | ||||
Supplemental Information: | ||||||||
Interest paid during the period | $ | 8,547,252 | $ | 7,188,062 | ||||
Dividends paid during the period under the dividend reinvestment plan | $ | 561,662 | $ | 564,022 |
See accompanying notes to consolidated financial statements.
4 |
CONSOLIDATED SCHEDULE OF INVESTMENTS
As of September 30, 2014
(unaudited)
Debt Securities Portfolio
Portfolio Company / Principal Business | Investment
Interest Rate¹ / Maturity | Principal | Cost | Fair Value2 | ||||||||||
4L Technologies Inc. (fka Clover Holdings, Inc.)9, 11 Consumer goods: Non-durable | Senior Secured
Loan — Term Loan 5.5% Cash, 1.0% Libor Floor, Due 5/20 | $ | 2,800,000 | $ | 2,773,817 | $ | 2,791,838 | |||||||
Advanced Lighting Technologies, Inc.9, 11 Consumer goods: Non-durable | First Lien Bond — 10.5% Cash, Due 6/19 | 3,000,000 | 2,957,441 | 2,553,899 | ||||||||||
Advantage Sales & Marketing Inc.9 Services: Business | Junior Secured Loan —
Term Loan (Second Lien) 7.5% Cash, 1.0% Libor Floor, Due 7/22 | 1,000,000 | 1,002,464 | 988,395 | ||||||||||
Alaska Communications Systems Holdings, Inc.9, 11 Telecommunications | Senior Secured Loan —
Term Loan 6.3% Cash, 1.5% Libor Floor, Due 10/16 | 2,200,227 | 2,201,839 | 2,192,526 | ||||||||||
Anaren, Inc.9, 11 High Tech Industries | Senior Secured Loan —
Term Loan (First Lien) 5.5% Cash, 1.0% Libor Floor, Due 2/21 | 1,985,000 | 1,966,827 | 1,977,555 | ||||||||||
Asurion, LLC (fka Asurion Corporation)9, 11 Banking, Finance, Insurance & Real Estate | Senior Secured Loan —
Incremental Tranche B-1 Term Loan 5.0% Cash, 1.3% Libor Floor, Due 5/19 | 1,931,879 | 1,948,710 | 1,925,243 | ||||||||||
AZ Chem US Inc.9, 11 Chemicals, Plastics and Rubber | Senior Secured Loan —
Initial Term Loan (First Lien) 4.5% Cash, 1.0% Libor Floor, Due 6/21 | 478,767 | 476,470 | 479,033 | ||||||||||
Bankruptcy Management Solutions, Inc.9 Banking, Finance, Insurance & Real Estate | Senior Secured Loan —
Term B Loan 7.0% Cash, 1.0% Libor Floor, Due 6/18 | 704,659 | 704,659 | 599,876 | ||||||||||
BarBri, Inc. (Gemini Holdings, Inc.)9, 11 Services: Consumer | Senior Secured Loan —
Term Loan 4.5% Cash, 1.0% Libor Floor, Due 7/19 | 2,872,500 | 2,860,949 | 2,861,728 | ||||||||||
BBB Industries, LLC9, 11 Automotive | Senior Secured Loan —
Term Loan 5.5% Cash, 1.3% Libor Floor, Due 3/19 | 3,023,140 | 3,015,760 | 3,023,139 |
5 |
Portfolio Company / Principal Business | Investment
Interest Rate¹ / Maturity | Principal | Cost | Fair Value2 | ||||||||||
Bellisio Foods, Inc. 9, 11 Beverage, Food and Tobacco | Senior Secured
Loan — U.S. Term B Loans 4.5% Cash, 1.0% Libor Floor, Due 8/19 | $ | 3,745,220 | $ | 3,729,404 | $ | 3,703,087 | |||||||
Blue Coat Systems, Inc.9, 11 High Tech Industries | Senior Secured Loan —
New Term Loan 4.0% Cash, 1.0% Libor Floor, Due 5/19 | 468,820 | 470,234 | 461,202 | ||||||||||
Caribe Media Inc. (fka Caribe Information Investments Incorporated)9 Media: Advertising, Printing & Publishing | Senior Secured Loan —
Loan 10.0% Cash, 1.5% Libor Floor, Due 11/14 | 300,138 | 300,138 | 300,138 | ||||||||||
Carolina Beverage Group LLC9 Beverage, Food and Tobacco | Senior Secured Bond —
10.625% - 08/2018 10.6% Cash, Due 8/18 | 1,500,000 | 1,516,376 | 1,571,250 | ||||||||||
CCS Intermediate Holdings, LLC9, 11 Healthcare & Pharmaceuticals | Senior Secured Loan —
Initial Term Loan (First Lien) 5.0% Cash, 1.0% Libor Floor, Due 7/21 | 3,000,000 | 2,985,284 | 2,998,500 | ||||||||||
Cengage Learning Acquisitions, Inc. (fka TL Acquisitions, Inc.)9, 11 Media: Advertising, Printing & Publishing | Senior Secured Loan —
Term Loan 7.0% Cash, 1.0% Libor Floor, Due 3/20 | 995,000 | 1,008,773 | 996,244 | ||||||||||
Checkout Holding Corp.9, 11 Media: Advertising, Printing & Publishing | Senior Secured Loan —
Term B Loan (First Lien) 4.5% Cash, 1.0% Libor Floor, Due 4/21 | 997,500 | 992,843 | 973,311 | ||||||||||
CoActive Technologies LLC (fka CoActive Technologies, Inc.)9 Capital Equipment | Junior Secured Loan —
Term Loan (Second Lien) 8.0% Cash, Due 1/15 | 1,607,532 | 1,607,532 | 1,607,532 | ||||||||||
Crowley Holdings Preferred, LLC9 Transportation: Cargo | Preferred Stock — 12.000%
- 12/2049 - Series A Income Preferred Securities 10.0% Cash, 2.0% PIK, Due 12/49 | 10,155,240 | 10,155,240 | 10,358,345 | ||||||||||
CSM Bakery Supplies LLC9 Beverage, Food and Tobacco | Junior Secured Loan —
Term Loan (Second Lien) 8.8% Cash, 1.0% Libor Floor, Due 7/21 | 3,000,000 | 3,016,992 | 2,892,000 | ||||||||||
CSM Bakery Supplies LLC9, 11 Beverage, Food and Tobacco | Senior Secured Loan —
Term Loan (First Lien) 5.0% Cash, 1.0% Libor Floor, Due 7/20 | 2,630,000 | 2,629,038 | 2,600,412 | ||||||||||
DBI Holding LLC9 Services: Business | Senior Unsecured Bond —
13% - 09/2019 – PIK Note 0.0% Cash, 13.0% PIK, Due 9/19 | 3,346,613 | 3,098,521 | 3,346,613 |
6 |
Portfolio Company / Principal Business | Investment
Interest Rate¹ / Maturity | Principal | Cost | Fair Value2 | ||||||||||
DBI Holding LLC9 Services: Business | Senior Subordinated
Bond — 13% - 09/2019 - Senior Subordinated Note 12.0% Cash, 1.0% PIK, Due 9/19 | $ | 4,303,950 | $ | 4,283,742 | $ | 4,366,788 | |||||||
Drew Marine Group Inc.9 Transportation: Cargo | Junior Secured Loan —
Term Loan (Second Lien) 8.0% Cash, 1.0% Libor Floor, Due 5/21 | 2,500,000 | 2,494,443 | 2,548,250 | ||||||||||
ELO Touch Solutions, Inc.9, 11 High Tech Industries | Senior Secured Loan —
Term Loan (First Lien) 8.0% Cash, 1.5% Libor Floor, Due 6/18 | 1,898,703 | 1,844,312 | 1,855,223 | ||||||||||
EWT Holdings III Corp. (fka WTG Holdings III Corp.)9 Environmental Industries | Junior Secured Loan —
Term Loan (Second Lien) 8.5% Cash, 1.0% Libor Floor, Due 1/22 | 4,000,000 | 3,981,760 | 4,000,000 | ||||||||||
Fender Musical Instruments Corporation9, 11 Hotel, Gaming & Leisure | Senior Secured Loan —
Initial Loan 5.8% Cash, 1.3% Libor Floor, Due 4/19 | 2,401,690 | 2,413,131 | 2,401,931 | ||||||||||
FHC Health Systems, Inc.9, 11 Healthcare & Pharmaceuticals | Senior Secured Loan —
Term Loan 5.8% Cash, 1.0% Libor Floor, Due 1/18 | 3,407,143 | 3,382,112 | 3,407,143 | ||||||||||
First American Payment Systems, L.P.9 Banking, Finance, Insurance & Real Estate | Junior Secured Loan —
Term Loan (Second Lien) 10.8% Cash, 1.3% Libor Floor, Due 4/19 | 2,796,448 | 2,757,383 | 2,823,014 | ||||||||||
First Data Corporation9, 11 Banking, Finance, Insurance & Real Estate | Senior Secured Loan —
2018 New Dollar Term Loan 3.7% Cash, Due 3/18 | 1,000,000 | 957,692 | 982,190 | ||||||||||
Getty Images, Inc.9, 11 Media: Advertising, Printing & Publishing | Senior Secured Loan —
Initial Term Loan 4.8% Cash, 1.3% Libor Floor, Due 10/19 | 2,190,739 | 2,191,894 | 2,015,480 | ||||||||||
Global Tel*Link Corporation9 Telecommunications | Junior Secured Loan —
Term Loan (Second Lien) 9.0% Cash, 1.3% Libor Floor, Due 11/20 | 4,000,000 | 3,932,910 | 4,059,600 | ||||||||||
Grande Communications Networks LLC9, 11 Telecommunications | Senior Secured Loan —
Initial Term Loan 4.5% Cash, 1.0% Libor Floor, Due 5/20 | 3,950,026 | 3,954,719 | 3,949,236 | ||||||||||
Grupo HIMA San Pablo, Inc.9 Healthcare & Pharmaceuticals | Senior Secured Loan —
Term B Loan (First Lien) 8.5% Cash, 1.5% Libor Floor, Due 1/18 | 2,955,000 | 2,915,557 | 2,955,000 |
7 |
Portfolio Company / Principal Business | Investment
Interest Rate¹ / Maturity | Principal | Cost | Fair Value2 | ||||||||||
Grupo HIMA San Pablo, Inc.9 Healthcare & Pharmaceuticals | Junior Secured
Loan — Term Loan (Second Lien) 13.8% Cash, Due 7/18 | $ | 7,000,000 | $ | 6,887,346 | $ | 7,105,000 | |||||||
Gymboree Corporation., The9, 11 Retail | Senior Secured Loan —
Term Loan 5.0% Cash, 1.5% Libor Floor, Due 2/18 | 1,421,105 | 1,386,473 | 948,588 | ||||||||||
Hargray Communications Group, Inc. (HCP Acquisition LLC)9, 11 Media: Broadcasting & Subscription | Senior Secured Loan —
Initial Term Loan 4.8% Cash, 1.0% Libor Floor, Due 6/19 | 2,962,500 | 2,938,993 | 2,963,093 | ||||||||||
Harland Clarke Holdings Corp. (fka Clarke American Corp.)9, 11 Media: Advertising, Printing & Publishing | Senior Secured Loan —
Tranche B-3 Term Loan 7.0% Cash, 1.5% Libor Floor, Due 5/18 | 3,390,625 | 3,364,184 | 3,432,313 | ||||||||||
Harland Clarke Holdings Corp. (fka Clarke American Corp.)9, 11 Media: Advertising, Printing & Publishing | Senior Secured Loan —
Tranche B-4 Term Loan 6.0% Cash, 1.0% Libor Floor, Due 8/19 | 1,471,875 | 1,465,382 | 1,471,728 | ||||||||||
Hoffmaster Group, Inc.9 Forest Products & Paper | Junior Secured Loan —
Initial Term Loan (Second Lien) 10.0% Cash, 1.0% Libor Floor, Due 5/21 | 2,000,000 | 1,971,646 | 1,911,800 | ||||||||||
Hoffmaster Group, Inc.9, 11 Forest Products & Paper | Senior Secured Loan —
Initial Term Loan (First Lien) 5.3% Cash, 1.0% Libor Floor, Due 5/20 | 3,990,000 | 3,952,551 | 3,987,606 | ||||||||||
Hunter Defense Technologies, Inc.9, 11 Aerospace and Defense | Senior Secured Loan —
Term Loan (First Lien) 6.5% Cash, 1.0% Libor Floor, Due 8/19 | 3,000,000 | 2,970,582 | 2,973,300 | ||||||||||
International Architectural Products, Inc.7, 9 Metals & Mining | Senior Secured Loan —
Term Loan 12.0% Cash, 3.3% PIK, 2.5% Libor Floor, Due 5/15 | 247,636 | 228,563 | 1,000 | ||||||||||
Key Safety Systems, Inc.9, 11 Automotive | Senior Secured Loan —
Initial Term Loan 4.8% Cash, 1.0% Libor Floor, Due 8/21 | 1,500,000 | 1,492,597 | 1,497,750 | ||||||||||
Landslide Holdings, Inc. (Crimson Acquisition Corp.)9, 11 High Tech Industries | Senior Secured Loan —
New Term Loan (First Lien) 5.0% Cash, 1.0% Libor Floor, Due 2/20 | 3,465,088 | 3,474,003 | 3,460,583 | ||||||||||
MB Aerospace ACP Holdings III Corp.9, 11 Aerospace and Defense | Senior Secured Loan —
Dollar Term Loan 5.0% Cash, 1.0% Libor Floor, Due 5/19 | 3,950,000 | 3,919,243 | 3,927,485 |
8 |
Portfolio Company / Principal Business | Investment
Interest Rate¹ / Maturity | Principal | Cost | Fair Value2 | ||||||||||
Medical Specialties Distributors, LLC9, 11 Healthcare & Pharmaceuticals | Senior Secured
Loan — Term Loan 6.5% Cash, 1.0% Libor Floor, Due 12/19 | $ | 3,970,000 | $ | 3,935,681 | $ | 3,951,738 | |||||||
Nellson Nutraceutical, LLC9, 11 Beverage, Food and Tobacco | Senior Secured Loan —
Term Loan 5.8% Cash, 1.3% Libor Floor, Due 8/18 | 1,985,000 | 1,973,356 | 1,966,143 | ||||||||||
Nielsen & Bainbrige, LLC9 Consumer goods: Durable | Senior Secured Loan —
Term Loan (First Lien) 6.0% Cash, 1.0% Libor Floor, Due 8/20 | 1,000,000 | 990,060 | 992,500 | ||||||||||
Nielsen & Bainbrige, LLC9 Consumer goods: Durable | Junior Secured Loan —
Term Loan (Second Lien) 10.3% Cash, 1.0% Libor Floor, Due 8/21 | 2,000,000 | 1,970,155 | 1,980,000 | ||||||||||
Nielsen & Bainbrige, LLC9, 11 Consumer goods: Durable | Senior Secured Loan —
Term Loan (First Lien) 6.0% Cash, 1.0% Libor Floor, Due 8/20 | 3,000,000 | 2,970,181 | 2,977,500 | ||||||||||
Novitex Acquisition, LLC (fka ARSloane Acquisition, LLC)9, 11 Services: Business | Senior Secured Loan —
Tranche B-2 Term Loan (First Lien) 7.5% Cash, 1.3% Libor Floor, Due 7/20 | 992,500 | 982,964 | 973,841 | ||||||||||
Ozburn-Hessey Holding Company LLC9, 11 Transportation: Cargo | Senior Secured Loan —
Term Loan 6.8% Cash, 1.3% Libor Floor, Due 5/19 | 3,521,340 | 3,511,561 | 3,448,097 | ||||||||||
PGX Holdings, Inc.11 Services: Consumer | Senior Secured Loan —
Initial Term Loan (First Lien) 6.3% Cash, 1.0% Libor Floor, Due 9/20 | 4,000,000 | 3,960,000 | 3,960,000 | ||||||||||
Puerto Rico Cable Acquisition Company Inc. (D/B/A Choice TV)9 Media: Broadcasting & Subscription | Senior Secured Loan —
Initial Term Loan 5.5% Cash, 1.0% Libor Floor, Due 7/18 | 922,773 | 924,097 | 922,681 | ||||||||||
Puerto Rico Cable Acquisition Company Inc. (D/B/A Choice TV)9, 11 Media: Broadcasting & Subscription | Senior Secured Loan —
Initial Term Loan 5.5% Cash, 1.0% Libor Floor, Due 7/18 | 2,768,319 | 2,757,621 | 2,768,042 | ||||||||||
QoL Meds, LLC9, 11 Healthcare & Pharmaceuticals | Senior Secured Loan —
Term Loan 5.5% Cash, 1.0% Libor Floor, Due 7/20 | 500,000 | 497,588 | 499,950 | ||||||||||
Quad-C JH Holdings Inc. (aka Joerns Healthcare)9, 11 Healthcare & Pharmaceuticals | Senior Secured Loan —
Term Loan A 6.0% Cash, 1.0% Libor Floor, Due 5/20 | 3,990,000 | 3,961,745 | 3,990,000 |
9 |
Portfolio Company / Principal Business | Investment
Interest Rate¹ / Maturity | Principal | Cost | Fair Value2 | ||||||||||
Restorix Health, Inc.9 Healthcare & Pharmaceuticals | Senior Unsecured
Loan — Delayed Draw 10.0% Cash, 1.5% PIK, Due 6/18 | $ | 1,000,000 | $ | 1,000,000 | $ | 1,000,000 | |||||||
Restorix Health, Inc.9 Healthcare & Pharmaceuticals | Senior Unsecured Loan —
Subordinated Term Loan 10.0% Cash, 1.5% PIK, Due 6/18 | 8,034,116 | 8,034,116 | 8,034,116 | ||||||||||
Roscoe Medical, Inc.9 Healthcare & Pharmaceuticals | Junior Secured Loan —
Term Loan (Second Lien) 11.3% Cash, Due 9/19 | 6,700,000 | 6,639,300 | 6,744,220 | ||||||||||
Safenet, Inc.9, 11 High Tech Industries | Senior Secured Loan —
Initial Term Loan (First Lien) 6.8% Cash, 1.0% Libor Floor, Due 3/20 | 2,985,000 | 2,957,597 | 2,985,000 | ||||||||||
Sandy Creek Energy Associates, L.P.9, 11 Utilities: Electric | Senior Secured Loan —
Term Loan 5.0% Cash, 1.0% Libor Floor, Due 11/20 | 2,872,267 | 2,859,687 | 2,869,279 | ||||||||||
SGF Produce Holding Corp.(Frozsun, Inc.)9 Beverage, Food and Tobacco | Senior Secured Loan —
Term Loan 5.5% Cash, 1.0% Libor Floor, Due 3/19 | 2,196,823 | 2,180,197 | 2,154,424 | ||||||||||
SGF Produce Holding Corp.(Frozsun, Inc.)9, 11 Beverage, Food and Tobacco | Senior Secured Loan —
Term Loan 5.5% Cash, 1.0% Libor Floor, Due 3/19 | 3,449,217 | 3,434,071 | 3,382,647 | ||||||||||
Stafford Logistics, Inc.(dba Custom Ecology, Inc.)9, 11 Environmental Industries | Senior Secured Loan —
Term Loan 6.8% Cash, 1.3% Libor Floor, Due 6/19 | 2,962,500 | 2,939,068 | 2,960,426 | ||||||||||
Sun Products Corporation, The (fka Huish Detergents Inc.)9, 11 Consumer goods: Non-durable | Senior Secured Loan —
Tranche B Term Loan 5.5% Cash, 1.3% Libor Floor, Due 3/20 | 3,910,711 | 3,886,043 | 3,688,309 | ||||||||||
Tank Partners Holdings, LLC9 Aerospace and Defense | Senior Secured Loan —
Loan 9.8% Cash, 3.5% PIK, 3.0% Libor Floor, Due 8/19 | 10,290,000 | 10,108,244 | 10,104,780 | ||||||||||
TPF II LC, LLC (TPF II Rolling Hills, LLC)9, 11 Utilities: Electric | Senior Secured Loan —
Term Loan 7.8% Cash, 1.0% Libor Floor, Due 8/19 | 2,923,898 | 2,887,852 | 2,923,898 |
10 |
Portfolio Company / Principal Business | Investment
Interest Rate¹ / Maturity | Principal | Cost | Fair Value2 | ||||||||||
TPF II Power, LLC (TPF II Covert Midco, LLC)11 Utilities: Electric | Senior Secured
Loan — Term Loan 5.5% Cash, 1.0% Libor Floor, Due 10/21 | $ | 3,000,000 | $ | 3,007,500 | $ | 3,007,500 | |||||||
Trico Products Corporation9 Automotive | Senior Secured Loan —
Term Loan 6.4% Cash, 1.5% Libor Floor, Due 7/16 | 4,729,688 | 4,715,210 | 4,729,688 | ||||||||||
Trico Products Corporation9, 11 Automotive | Senior Secured Loan —
Term Loan 6.4% Cash, 1.5% Libor Floor, Due 7/16 | 3,783,751 | 3,772,168 | 3,783,751 | ||||||||||
Trimaran Advisors, L.L.C.9 Portfolio Company Loan | Senior Unsecured Loan —
Revolving Credit Facility 9.0% Cash, Due 11/17 | 18,000,000 | 18,000,000 | 18,000,000 | ||||||||||
TriZetto Group, Inc. (TZ Merger Sub, Inc.)9, 11 High Tech Industries | Senior Secured Loan —
Term Loan 4.8% Cash, 1.3% Libor Floor, Due 5/18 | 3,544,969 | 3,551,629 | 3,544,969 | ||||||||||
TRSO I, Inc.9 Energy: Oil & Gas | Junior Secured Loan —
Term Loan (Second Lien) 11.0% Cash, 1.0% Libor Floor, Due 12/17 | 1,000,000 | 987,087 | 1,020,000 | ||||||||||
TUI University, LLC9 Services: Consumer | Senior Secured Loan —
Term Loan (First Lien) 8.8% Cash, 1.3% Libor Floor, Due 10/14 | 1,647,733 | 1,646,761 | 1,647,733 | ||||||||||
TWCC Holding Corp.9 Media: Broadcasting & Subscription | Junior Secured Loan —
Term Loan (Second Lien) 7.0% Cash, 1.0% Libor Floor, Due 6/20 | 1,000,000 | 1,004,189 | 982,500 | ||||||||||
TWCC Holding Corp.9, 11 Media: Broadcasting & Subscription | Senior Secured Loan —
Term Loan 3.5% Cash, 0.8% Libor Floor, Due 2/17 | 906,653 | 911,380 | 892,677 | ||||||||||
Univar Inc.9, 11 Chemicals, Plastics and Rubber | Senior Secured Loan —
Term B Loan 5.0% Cash, 1.5% Libor Floor, Due 6/17 | 2,902,102 | 2,899,031 | 2,876,099 | ||||||||||
USJ-IMECO Holding Company, LLC9, 11 Transportation: Cargo | Senior Secured Loan —
Term Loan 7.0% Cash, 1.0% Libor Floor, Due 4/20 | 3,980,000 | 3,961,456 | 3,867,366 |
11 |
Portfolio Company / Principal Business | Investment
Interest Rate¹ / Maturity | Principal | Cost | Fair Value2 | ||||||||||
Verdesian Life Sciences, LLC9 Environmental Industries | Senior Secured
Loan — Initial Term Loan 6.0% Cash, 1.0% Libor Floor, Due 7/20 | $ | 987,500 | $ | 973,244 | $ | 985,031 | |||||||
Verdesian Life Sciences, LLC9, 11 Environmental Industries | Senior Secured Loan —
Initial Term Loan 6.0% Cash, 1.0% Libor Floor, Due 7/20 | 3,262,500 | 3,216,732 | 3,254,344 | ||||||||||
Vestcom International, Inc. (fka Vector Investment Holdings, Inc.)9, 11 Media: Advertising, Printing & Publishing | Senior Secured Loan —
Term Loan 5.3% Cash, 1.0% Libor Floor, Due 9/21 | 2,866,953 | 2,838,051 | 2,870,537 | ||||||||||
Weiman Products, LLC9 Consumer goods: Non-durable | Senior Secured Loan —
Term Loan 6.3% Cash, 1.0% Libor Floor, Due 11/18 | 2,979,755 | 2,954,477 | 2,944,594 | ||||||||||
Weiman Products, LLC9, 11 Consumer goods: Non-durable | Senior Secured Loan —
Term Loan 6.3% Cash, 1.0% Libor Floor, Due 11/18 | 3,973,007 | 3,940,087 | 3,926,126 | ||||||||||
WideOpenWest Finance, LLC9 Telecommunications | Senior Secured Loan —
Term B Loan 4.8% Cash, 1.0% Libor Floor, Due 4/19 | 2,962,406 | 2,979,939 | 2,957,459 | ||||||||||
WireCo WorldGroup Inc. 9 Capital Equipment | Senior Unsecured Bond —
9.000% - 05/2017 9.0% Cash, Due 5/17 | 5,000,000 | 4,985,544 | 5,000,000 | ||||||||||
WireCo WorldGroup Inc. 9, 11 Capital Equipment | Senior Unsecured Bond —
9.000% - 05/2017 9.0% Cash, Due 5/17 | 3,000,000 | 2,991,327 | 3,000,000 | ||||||||||
Total
Investment in Debt Securities (102% of net asset value at fair value) | $ | 267,046,244 | $ | 265,277,525 | $ | 264,813,932 |
12 |
Equity Securities Portfolio
Portfolio Company / Principal Business | Investment | Percentage
Interest/Shares | Cost | Fair Value2 | ||||||||||
Aerostructures Holdings L.P.5, 9 Aerospace and Defense | Partnership Interests | 1.2 | % | $ | 1,000,000 | $ | 1,000 | |||||||
Aerostructures Holdings L.P.5, 9 Aerospace and Defense | Series A Preferred Interests | 1.2 | % | 250,961 | 643,631 | |||||||||
Bankruptcy Management Solutions, Inc.5, 9 Banking, Finance, Insurance & Real Estate | Class A Warrants | 1.7 | % | - | - | |||||||||
Bankruptcy Management Solutions, Inc.5, 9 Banking, Finance, Insurance & Real Estate | Class B Warrants | 1.7 | % | - | - | |||||||||
Bankruptcy Management Solutions, Inc.5, 9 Banking, Finance, Insurance & Real Estate | Class C Warrants | 1.7 | % | - | - | |||||||||
Bankruptcy Management Solutions, Inc.5, 9 Banking, Finance, Insurance & Real Estate | Common Stock 2013 | 0.8 | % | 314,325 | 389,336 | |||||||||
Caribe Media Inc. (fka Caribe Information Investments Incorporated)5, 9 Media: Advertising, Printing & Publishing | Common | 1.3 | % | 359,765 | 583,395 | |||||||||
Coastal Concrete Holding II, LLC5, 9 Construction & Building | Class A Units | 10.8 | % | 8,625,626 | 1,000 | |||||||||
DBI Holding LLC5, 9 Services: Business | Class A Warrants | 3.2 | % | 258,940 | 926,472 | |||||||||
eInstruction Acquisition, LLC5, 9 Services: Consumer | Membership Units | 1.1 | % | 1,079,616 | 1,000 | |||||||||
FP WRCA Coinvestment Fund VII, Ltd.3, 5 Capital Equipment | Class A Shares | 1,500 | 1,500,000 | 2,340,000 |
13 |
Portfolio Company / Principal Business | Investment | Percentage
Interest/Shares | Cost | Fair Value2 | ||||||||||
Perseus Holding Corp.5, 9 Hotel, Gaming & Leisure | Common | 0.2 | % | $ | 400,000 | $ | 1,000 | |||||||
Roscoe Investors, LLC5, 9 Healthcare & Pharmaceuticals | Class A Units | 1.6 | % | 1,000,000 | 1,440,230 | |||||||||
Tank Partners Holdings, LLC5, 9 Aerospace and Defense | Unit | 5.8 | % | 980,000 | 980,000 | |||||||||
Tank Partners Holdings, LLC5, 9 Aerospace and Defense | Warrants | 2.5 | % | 185,205 | 185,205 | |||||||||
TRSO II, Inc.- Energy: Oil & Gas | Common Stock | 5.4 | % | 1,500,000 | 3,647,898 | |||||||||
Total
Investment in Equity Securities (4% of net asset value at fair value) | $ | 17,454,438 | $ | 11,140,167 |
14 |
CLO Fund Securities
CLO Subordinated Investments
Portfolio Company | Investment | Percentage Interest | Cost | Fair Value2 | ||||||||||
Grant Grove CLO, Ltd.3 | Subordinated Securities | 22.2 | % | $ | 4,692,020 | $ | 587,616 | |||||||
Katonah III, Ltd.3, 10 | Preferred Shares | 23.1 | % | 1,389,491 | 500,000 | |||||||||
Katonah VII CLO Ltd.3, 6 | Subordinated Securities | 16.4 | % | 4,459,693 | 1,545,351 | |||||||||
Katonah VIII CLO Ltd3, 6 | Subordinated Securities | 10.3 | % | 3,355,905 | 1,421,182 | |||||||||
Katonah IX CLO Ltd3, 6 | Preferred Shares | 6.9 | % | 2,003,887 | 764,171 | |||||||||
Katonah X CLO Ltd 3, 6 | Subordinated Securities | 33.3 | % | 11,730,298 | 5,686,512 | |||||||||
Katonah 2007-I CLO Ltd.3, 6 | Preferred Shares | 100.0 | % | 30,998,097 | 26,910,841 | |||||||||
Trimaran CLO IV, Ltd.3, 6 | Preferred Shares | 19.0 | % | 3,519,000 | 2,675,973 | |||||||||
Trimaran CLO V, Ltd.3, 6 | Subordinate Notes | 20.8 | % | 2,711,900 | 1,839,198 | |||||||||
Trimaran CLO VI, Ltd.3, 6 | Income Notes | 16.2 | % | 2,750,300 | 1,988,588 | |||||||||
Trimaran CLO VII, Ltd.3, 6 | Income Notes | 10.5 | % | 3,130,200 | 2,293,124 | |||||||||
Catamaran CLO 2012-1 Ltd.3, 6 | Subordinated Notes | 24.9 | % | 8,978,100 | 6,409,086 | |||||||||
Catamaran CLO 2013- 1 Ltd.3, 6 | Subordinated Notes | 23.5 | % | 9,366,900 | 8,235,900 | |||||||||
Catamaran CLO 2014-1 Ltd.3, 6 | Subordinated Notes | 24.9 | % | 12,008,800 | 9,683,361 | |||||||||
Dryden 30 Senior Loan Fund3 | Subordinated Notes | 7.5 | % | 3,053,800 | 2,807,350 | |||||||||
Catamaran CLO 2014-2 Ltd.3, 6 | Subordinated Notes | 24.9 | % | 9,971,100 | 8,514,000 | |||||||||
Total Investment in CLO Subordinated Securities | $ | 114,119,491 | $ | 81,862,253 |
CLO Rated-Note Investment
Portfolio Company | Investment | Percentage Interest | Cost | Fair Value2 | ||||||||||
Catamaran CLO 2012-1 Ltd.3, 6 | Float - 12/2023
- F - 14889CAE0 Par Value of $4,500,000 Due 12/23 | 42.9 | % | $ | 3,900,026 | $ | 4,210,000 | |||||||
Catamaran CLO 2014-1 Ltd.3, 6 | Float
- 04/2026 - E - 14889FAC7 Par Value of $1,525,000 Due 4/26 | 15.1 | % | 1,433,565 | 1,310,000 | |||||||||
Total Investment in CLO Rated-Note | $ | 5,333,591 | $ | 5,520,000 | ||||||||||
Total
Investment in CLO Fund Securities (34% of net asset value at fair value) | $ | 119,453,082 | $ | 87,382,253 |
15 |
Asset Manager Affiliates
Portfolio Company / Principal Business | Investment | Percentage Interest | Cost | Fair Value2 | ||||||||||
Asset Manager Affiliates9 | Asset Management Company | 100.0 | % | $ | 83,924,720 | $ | 78,737,000 | |||||||
Total
Investment in Asset Manager Affiliates | $ | 83,924,720 | $ | 78,737,000 | ||||||||||
(30% of net asset value at fair value) |
Time Deposits and Money Market Account
Time Deposit and Money Market Accounts | Investment | Yield | Par / Cost | Fair Value2 | ||||||||||
JP Morgan Business Money Market Account8, 9 | Money Market Account | 0.10 | % | $ | 249,043 | $ | 249,043 | |||||||
US Bank Money Market Account9 | Money Market Account | 0.30 | % | 92,651 | 92,651 | |||||||||
Total
Investment in Time Deposit and Money Market Accounts (0% of net asset value at fair value) | $ | 341,694 | $ | 341,694 | ||||||||||
Total Investments4 (171% of net asset value at fair value) | $ | 486,451,459 | $ | 442,415,046 |
See accompanying notes to consolidated financial statements.
1 | A majority of the variable rate loans to the Company’s investment portfolio bear interest at a rate that may be determined by reference to either LIBOR or an alternate Base Rate (commonly based on the Federal Funds Rate or the Prime Rate), which typically resets semi-annually, quarterly, or monthly at the borrower’s option. The Borrower may also elect to have multiple interest reset periods for each loan. For each such loan, the Company has provided the weighted average annual stated interest rate in effect at September 30, 2014. As noted in the table above, 72% (based on par) of debt securities contain LIBOR floors which range between 0.75% and 3.00%. |
2 | Reflects the fair market value of all investments as of September 30, 2014, as determined by the Company’s Board of Directors. |
3 | Non-U.S. company or principal place of business outside the U.S. |
4 | The aggregate cost of investments for federal income tax purposes is approximately $486 million. The aggregate gross unrealized appreciation is approximately $7 million, the aggregate gross unrealized depreciation is approximately $51 million, and the net unrealized depreciation is approximately $44 million. |
5 | Non-income producing. |
6 | An affiliate CLO Fund managed by an Asset Manager Affiliate (as such term is defined in the notes to the consolidated financial statements). |
7 | Loan or debt security is on non-accrual status and therefore is considered non-income producing. |
8 | Money market account holding restricted cash and security deposits for employee benefit plans. |
9 | Qualified asset for purposes of section 55(a) of the Investment Company Act of 1940. |
10 | As of September 30, 2014, this CLO Fund Security was not providing a dividend distribution. |
11 | As of September 30, 2014, investment was owned by KCAP Senior Funding I, LLC and has been pledged to secure KCAP Senior Funding I, LLC’s debt obligations. |
16 |
KCAP FINANCIAL, INC.
CONSOLIDATED SCHEDULE OF INVESTMENTS
As of December 31, 2013
Debt Securities Portfolio
Portfolio Company / Principal Business | Investment
Interest Rate¹ / Maturity | Principal | Cost | Fair Value2 | ||||||||||
Advanced Lighting Technologies, Inc.9, 11 Consumer goods: Non-durable | First Lien Bond — 10.5% - 06/2019
- 00753CAE2 10.5% Cash, Due 6/19 | $ | 3,000,000 | $ | 2,948,332 | $ | 2,546,400 | |||||||
Advantage Sales & Marketing Inc.9 Services: Business | Senior Secured Loan — 2013 Term Loan (First
Lien) 4.3% Cash, Due 12/17 | 1,989,952 | 1,996,642 | 2,001,892 | ||||||||||
Alaska Communications Systems Holdings, Inc. 9, 11 Telecommunications | Senior Secured Loan — Term Loan 6.3% Cash, Due 10/16 | 2,358,409 | 2,362,064 | 2,357,702 | ||||||||||
Apria Healthcare Group Inc.9, 11 Healthcare & Pharmaceuticals | Senior Secured Loan — Initial Term Loan 6.8% Cash, Due 4/20 | 2,985,000 | 2,997,209 | 2,985,000 | ||||||||||
Aramark Corporation Beverage, Food and Tobacco | Senior Secured Loan — U.S. Term D Loan 4.0% Cash, Due 9/19 | 850,000 | 856,173 | 856,374 | ||||||||||
Aramark Corporation11 Beverage, Food and Tobacco | Senior Secured Loan — LC-3 Facility 3.7% Cash, Due 7/16 | 61,707 | 61,967 | 61,861 | ||||||||||
Aramark Corporation11 Beverage, Food and Tobacco | Senior Secured Loan — U.S. Term C Loan 3.7% Cash, Due 7/16 | 938,293 | 942,256 | 940,639 | ||||||||||
Aramark Corporation11 Beverage, Food and Tobacco | Senior Secured Loan — U.S. Term D Loan 4.0% Cash, Due 9/19 | 1,150,000 | 1,158,352 | 1,158,625 | ||||||||||
ARSloane Acquisition, LLC9, 11 Services: Business | Senior Secured Loan — Tranche B Term Loan
(First Lien) 7.5% Cash, Due 10/19 | 997,500 | 987,913 | 997,898 | ||||||||||
. | ||||||||||||||
Asurion, LLC (fka Asurion Corporation)9, 11 Banking, Finance, Insurance & Real Estate | Senior Secured Loan — Incremental Tranche
B-1 Term Loan 4.5% Cash, Due 5/19 | 1,980,000 | 2,000,806 | 1,983,168 |
17 |
Portfolio Company / Principal Business | Investment Interest Rate¹ / Maturity | Principal | Cost | Fair Value2 | ||||||||||
Bankruptcy Management Solutions, Inc.9 Banking, Finance, Insurance & Real Estate | Senior Secured Loan — Term B
Loan 7.0% Cash, Due 6/18 | $ | 718,182 | $ | 718,182 | $ | 713,514 | |||||||
BarBri, Inc. (Gemini Holdings, Inc.)9, 11 Services: Consumer | Senior Secured Loan — Term Loan 5.3% Cash, Due 7/19 | 3,000,000 | 2,986,055 | 3,000,900 | ||||||||||
BBB Industries, LLC9, 11 Automotive | Senior Secured Loan — Term Loan B 5.5% Cash, Due 3/19 | 2,887,500 | 2,878,820 | 2,888,366 | ||||||||||
Bellisio Foods, Inc. 9, 11 Beverage, Food and Tobacco | Senior Secured Loan — Delayed Draw Term Loan
6.5% Cash, Due 8/19 | 1,582,475 | 1,575,088 | 1,582,316 | ||||||||||
Bellisio Foods, Inc. 9, 11 Beverage, Food and Tobacco | Senior Secured Loan — U.S. Term B Loans 5.3% Cash, Due 8/19 | 2,191,119 | 2,180,891 | 2,190,900 | ||||||||||
Blue Coat Systems, Inc.9, 11 High Tech Industries | Senior Secured Loan — New Term Loan 4.5% Cash, Due 5/19 | 3,990,000 | 4,003,966 | 3,991,995 | ||||||||||
Caribe Media Inc. (fka Caribe Information Investments Incorporated)9 Media: Advertising, Printing & Publishing | Senior Secured Loan — Loan 10.0% Cash, Due 11/14 | 379,763 | 379,763 | 379,193 | ||||||||||
Carolina Beverage Group LLC9 Beverage, Food and Tobacco | Senior Secured Bond — 10.625% - 08/2018 -
143818AA0 144A 10.6% Cash, Due 8/18 | 1,500,000 | 1,519,072 | 1,619,550 | ||||||||||
Catalina Marketing Corporation9, 11 Media: Advertising, Printing & Publishing | Senior Secured Loan — Initial Term Loan 5.3% Cash, Due 10/20 | 1,995,000 | 1,983,766 | 2,025,553 | ||||||||||
Clover Technologies Group, LLC (Clover Holdings Inc.)9, 11 Consumer goods: Non-durable | Senior Secured Loan — Term Loan 6.8% Cash, Due 5/18 | 2,850,292 | 2,883,914 | 2,850,291 | ||||||||||
CoActive Technologies LLC (fka CoActive Technologies, Inc.)7, 9 Capital Equipment | Junior Secured Loan — Term Loan (Second Lien)
7.0% Cash, 7.0% PIK, Due 1/15 | 2,063,007 | 1,987,358 | 1,863,721 | ||||||||||
Crowley Holdings Preferred, LLC9 Transportation: Cargo | Preferred Stock — 12.000% - 12/2049 - Series
A Income Preferred Securities 10.0% Cash, 2.0% PIK, Due 12/49 | 10,000,000 | 10,000,000 | 10,600,000 |
18 |
Portfolio Company / Principal Business | Investment Interest Rate¹ / Maturity | Principal | Cost | Fair Value2 | ||||||||||
CSM Bakery Supplies LLC9 Beverage, Food and Tobacco | Junior Secured Loan — Term Loan
(Second Lien) 8.5% Cash, Due 7/21 | $ | 3,000,000 | $ | 3,018,871 | $ | 3,001,500 | |||||||
CSM Bakery Supplies LLC9, 11 Beverage, Food and Tobacco | Senior Secured Loan — Term Loan 4.8% Cash, Due 7/20 | 3,657,500 | 3,655,989 | 3,659,329 | ||||||||||
Del Monte Foods Company9, 11 Beverage, Food and Tobacco | Senior Secured Loan — Initial Term Loan 4.0% Cash, Due 3/18 | 2,789,388 | 2,783,753 | 2,803,321 | ||||||||||
Drew Marine Group Inc.9 Transportation: Cargo | Junior Secured Loan — Term Loan (Second Lien)
8.0% Cash, Due 5/21 | 2,500,000 | 2,493,817 | 2,493,750 | ||||||||||
ELO Touch Solutions, Inc.9, 11 High Tech Industries | Senior Secured Loan — Term Loan (First Lien)
8.0% Cash, Due 6/18 | 1,898,703 | 1,835,507 | 1,893,577 | ||||||||||
Fender Musical Instruments Corporation9, 11 Hotel, Gaming & Leisure | Senior Secured Loan — Initial Loan 5.8% Cash, Due 4/19 | 2,421,986 | 2,434,723 | 2,463,620 | ||||||||||
FHC Health Systems, Inc.9, 11 Healthcare & Pharmaceuticals | Senior Secured Loan — Term Loan 5.8% Cash, Due 1/18 | 3,900,000 | 3,864,809 | 3,900,000 | ||||||||||
First American Payment Systems, L.P.9 Banking, Finance, Insurance & Real Estate | Junior Secured Loan — Term Loan (Second Lien)
10.8% Cash, Due 4/19 | 3,000,000 | 2,951,174 | 2,999,400 | ||||||||||
First Data Corporation9, 11 Banking, Finance, Insurance & Real Estate | Senior Secured Loan — 2018 Dollar Term Loan
4.2% Cash, Due 3/18 | 2,000,000 | 1,875,135 | 2,006,520 | ||||||||||
Flexera Software LLC (fka Flexera Software, Inc.)9, 11 High Tech Industries | Senior Secured Loan — Term Loan 5.0% Cash, Due 3/19 | 2,722,955 | 2,734,588 | 2,725,133 | ||||||||||
Fram Group Holdings Inc./Prestone Holdings Inc.9, 11 Automotive | Senior Secured Loan — Term Loan (First Lien)
6.5% Cash, Due 7/17 | 966,900 | 970,557 | 966,610 | ||||||||||
Freescale Semiconductor, Inc. High Tech Industries | Senior Subordinated Bond — 10.125% - 12/2016
- 35687MAP2 10.1% Cash, Due 12/16 | 1,036,000 | 1,037,707 | 1,051,540 |
19 |
Portfolio Company / Principal Business | Investment Interest Rate¹ / Maturity | Principal | Cost | Fair Value2 | ||||||||||
Getty Images, Inc.9, 11 Media: Advertising, Printing & Publishing | Senior Secured Loan — Initial
Term Loan 4.8% Cash, Due 10/19 | $ | 3,711,259 | $ | 3,711,065 | $ | 3,471,698 | |||||||
Ginn LA Conduit Lender, Inc.7, 9 Construction & Building | Senior Secured Loan — First Lien Tranche
A Credit-Linked Deposit 7.8% Cash, Due 6/11 | 1,257,143 | 1,224,101 | 37,714 | ||||||||||
Ginn LA Conduit Lender, Inc.7, 9 Construction & Building | Senior Secured Loan — First Lien Tranche
B Term Loan 7.8% Cash, Due 6/11 | 2,694,857 | 2,624,028 | 80,846 | ||||||||||
Ginn LA Conduit Lender, Inc.7, 9 Construction & Building | Junior Secured Loan — Loan (Second Lien)
11.8% Cash, Due 6/12 | 3,000,000 | 2,715,997 | 30,015 | ||||||||||
Global Tel*Link Corporation9 Telecommunications | Junior Secured Loan — Term Loan (Second Lien)
9.0% Cash, Due 11/20 | 4,000,000 | 3,924,752 | 3,991,600 | ||||||||||
Grande Communications Networks LLC9, 11 Telecommunications | Senior Secured Loan — Initial Term Loan 4.5% Cash, Due 5/20 | 3,980,000 | 3,985,209 | 3,980,398 | ||||||||||
Grupo HIMA San Pablo, Inc.9 Healthcare & Pharmaceuticals | Senior Secured Loan — Term B Loan (First
Lien) 8.5% PIK, Due 1/18 | 2,977,500 | 2,928,848 | 2,813,738 | ||||||||||
Grupo HIMA San Pablo, Inc.9 Healthcare & Pharmaceuticals | Junior Secured Loan — Term Loan (Second Lien)
13.8% PIK, Due 7/18 | 7,000,000 | 6,865,363 | 6,817,300 | ||||||||||
Gymboree Corporation., The9, 11 Retail | Senior Secured Loan — Term Loan 5.0% Cash, Due 2/18 | 1,421,105 | 1,377,305 | 1,332,286 | ||||||||||
Hargray Communications Group, Inc. (HCP Acquisition LLC)9, 11 Media: Broadcasting & Subscription | Senior Secured Loan — Initial Term Loan 4.8% Cash, Due 6/19 | 2,985,000 | 2,957,575 | 2,986,194 | ||||||||||
Harland Clarke Holdings Corp. (fka Clarke American Corp.)9, 11 Media: Advertising, Printing & Publishing | Senior Secured Loan — Tranche B-3 Term Loan
7.0% Cash, Due 5/18 | 3,456,250 | 3,424,170 | 3,488,341 | ||||||||||
Hunter Defense Technologies, Inc.9 Aerospace and Defense | Junior Secured Loan — Term Loan (Second Lien)
7.0% Cash, Due 2/15 | 4,074,074 | 4,049,553 | 3,911,111 |
20 |
Portfolio Company / Principal Business | Investment
Interest Rate¹ / Maturity | Principal | Cost | Fair Value2 | ||||||||||
Iasis Healthcare LLC9 Healthcare, Education and Childcare | Senior Unsecured Bond — 8.375%
- 05/2019 - 45072PAD4 8.4% Cash, Due 5/19 | $ | 3,000,000 | $ | 2,892,521 | $ | 3,187,500 | |||||||
International Architectural Products, Inc.7, 9 Metals & Mining | Senior Secured Loan — Term Loan 12.0% Cash, Due 5/15 | 247,636 | 228,563 | 1,000 | ||||||||||
Jones Stephens Corp.9 Consumer goods: Non-durable | Senior Secured Loan — Term Loan 7.0% Cash, Due 9/15 | 1,214,195 | 1,214,195 | 1,214,195 | ||||||||||
Jones Stephens Corp.9, 11 Consumer goods: Non-durable | Senior Secured Loan — Term Loan 7.0% Cash, Due 9/15 | 2,925,620 | 2,925,620 | 2,925,620 | ||||||||||
Key Safety Systems, Inc.9, 11 Automotive | Senior Secured Loan — Initial Term Loan 4.8% Cash, Due 5/18 | 2,692,152 | 2,679,887 | 2,696,459 | ||||||||||
Kinetic Concepts, Inc.9 Healthcare, Education and Childcare | Senior Secured Loan — Dollar Term D-1 Loan
4.5% Cash, Due 5/18 | 1,989,979 | 2,003,621 | 2,003,661 | ||||||||||
Kinetic Concepts, Inc.9, 11 Healthcare, Education and Childcare | Senior Secured Loan — Dollar Term D-1 Loan
4.5% Cash, Due 5/18 | 1,994,979 | 2,012,272 | 2,008,695 | ||||||||||
Landslide Holdings, Inc. (Crimson Acquisition Corp.)9, 11 High Tech Industries | Senior Secured Loan — Initial Term Loan 5.3% Cash, Due 8/19 | 3,482,500 | 3,492,130 | 3,483,893 | ||||||||||
LBREP/L-Suncal Master I LLC7, 9 Construction & Building | Senior Secured Loan — Term Loan (First Lien)
7.5% Cash, Due 1/10 | 3,034,968 | 3,034,968 | 40,669 | ||||||||||
LTS Buyer LLC (Sidera Networks, Inc.)9 Telecommunications | Senior Secured Loan — Term B Loan (First
Lien) 4.5% Cash, Due 4/20 | 3,980,000 | 3,974,154 | 4,003,024 | ||||||||||
MB Aerospace ACP Holdings III Corp.9 Aerospace and Defense | Senior Secured Loan — Term Loan 6.0% Cash, Due 5/19 | 3,980,000 | 3,944,023 | 3,980,796 | ||||||||||
Medical Specialties Distributors, LLC9, 11 Healthcare & Pharmaceuticals | Senior Secured Loan — Term Loan 6.5% Cash, Due 12/19 | 4,000,000 | 3,960,421 | 3,999,200 |
21 |
Portfolio Company / Principal Business | Investment
Interest Rate¹ / Maturity | Principal | Cost | Fair Value2 | ||||||||||
Michael Foods Group, Inc. (f/k/a M-Foods Holdings, Inc.)9, 11 Beverage, Food and Tobacco | Senior Secured Loan — Term B
Facility 4.3% Cash, Due 2/18 | 1,751,716 | 1,761,555 | 1,753,116 | ||||||||||
Nellson Nutraceutical, LLC9, 11 Beverage, Food and Tobacco | Senior Secured Loan — Term Loan 6.8% Cash, Due 8/18 | 1,995,000 | 1,981,056 | 1,995,000 | ||||||||||
Ozburn-Hessey Holding Company LLC9, 11 Transportation: Cargo | Senior Secured Loan — Term Loan 6.8% Cash, Due 5/19 | 3,548,085 | 3,536,235 | 3,549,504 | ||||||||||
PetCo Animal Supplies, Inc.9, 11 Retail | Senior Secured Loan — New Loans 4.0% Cash, Due 11/17 | 1,979,592 | 1,987,274 | 1,992,746 | ||||||||||
Pharmaceutical Product Development, Inc. (Jaguar Holdings, LLC)9 Healthcare & Pharmaceuticals | Senior Secured Loan — 2013 Term Loan 4.0% Cash, Due 12/18 | 3,517,594 | 3,529,732 | 3,546,526 | ||||||||||
Puerto Rico Cable Acquisition Company Inc.9 Media: Broadcasting & Subscription | Senior Secured Loan — Term Loan 5.5% Cash, Due 7/18 | 980,693 | 982,374 | 981,086 | ||||||||||
Puerto Rico Cable Acquisition Company Inc.9, 11 Media: Broadcasting & Subscription | Senior Secured Loan — Term Loan 5.5% Cash, Due 7/18 | 2,942,080 | 2,928,491 | 2,943,257 | ||||||||||
Sandy Creek Energy Associates, L.P.9, 11 Utilities: Electric | Senior Secured Loan — Term Loan 5.0% Cash, Due 11/20 | 3,000,000 | 2,985,253 | 3,005,625 | ||||||||||
SGF Produce Holding Corp.(Frozsun, Inc.)9 Beverage, Food and Tobacco | Senior Secured Loan — Term Loan 5.0% Cash, Due 3/19 | 2,213,423 | 2,193,867 | 2,213,645 | ||||||||||
SGF Produce Holding Corp.(Frozsun, Inc.)9, 11 Beverage, Food and Tobacco | Senior Secured Loan — Term Loan 5.0% Cash, Due 3/19 | 3,475,281 | 3,454,967 | 3,475,629 | ||||||||||
Spin Holdco Inc.9 Consumer goods: Durable | Senior Secured Loan — Initial Term Loan (First
Lien) 4.3% Cash, Due 11/19 | 1,246,875 | 1,245,425 | 1,255,454 |
22 |
Portfolio Company / Principal Business | Investment
Interest Rate¹ / Maturity | Principal | Cost | Fair Value2 | ||||||||||
Spin Holdco Inc.9, 11 Consumer goods: Durable | Senior Secured Loan — Initial
Term Loan (First Lien) 4.3% Cash, Due 11/19 | $ | 2,743,125 | 2,742,255 | 2,761,998 | |||||||||
Stafford Logistics, Inc.(dba Custom Ecology, Inc.)9, 11 Environmental Industries | Senior Secured Loan — Term Loan 6.8% Cash, Due 6/19 | 2,985,000 | 2,957,663 | 2,985,896 | ||||||||||
Steinway Musical Instruments, Inc.9 Hotel, Gaming & Leisure | Junior Secured Loan — Loan (Second Lien)
9.3% Cash, Due 9/20 | 1,000,000 | 990,403 | 1,001,900 | ||||||||||
Sun Products Corporation, The (fka Huish Detergents Inc.)9, 11 Consumer goods: Non-durable | Senior Secured Loan — Tranche B Term Loan
5.5% Cash, Due 3/20 | 3,970,000 | 3,941,540 | 3,780,433 | ||||||||||
TPF II LC, LLC (TPF II Rolling Hills, LLC)9, 11 Utilities: Electric | Senior Secured Loan — Term Loan 6.5% Cash, Due 8/19 | 2,985,000 | 2,942,573 | 2,987,985 | ||||||||||
Trico Products Corporation9 Automotive | Senior Secured Loan — Term Loan 6.3% Cash, Due 7/16 | 4,864,844 | 4,843,792 | 4,863,871 | ||||||||||
Trico Products Corporation9, 11 Automotive | Senior Secured Loan — Term Loan 6.3% Cash, Due 7/16 | 3,891,875 | 3,875,033 | 3,891,097 | ||||||||||
Trimaran Advisors, L.L.C.9 Portfolio Company Loan | Senior Unsecured Loan — Revolving Credit
Facility 9.0% Cash, Due 11/17 | 23,000,000 | 23,000,000 | 23,000,000 | ||||||||||
TriZetto Group, Inc. (TZ Merger Sub, Inc.)9, 11 High Tech Industries | Senior Secured Loan — Term Loan 4.8% Cash, Due 5/18 | 3,676,604 | 3,684,234 | 3,639,857 | ||||||||||
TRSO I, Inc.9 Energy: Oil & Gas | Junior Secured Loan — Term Loan (Second Lien)
11.0% Cash, Due 12/17 | 10,400,000 | 10,234,558 | 10,608,000 | ||||||||||
TUI University, LLC9 Services: Business | Senior Secured Loan — Term Loan (First Lien)
7.3% Cash, Due 10/14 | 1,647,733 | 1,637,909 | 1,614,779 | ||||||||||
23 |
Portfolio Company / Principal Business | Investment Interest Rate¹ / Maturity |
Principal | Cost | Fair Value2 | ||||||||||
TWCC Holding Corp.9 Media: Broadcasting & Subscription |
Junior Secured Loan — Term Loan (Second
Lien) 7.0% Cash, Due 6/20 |
$ | 1,000,000 | 1,004,735 | 1,030,005 | |||||||||
TWCC Holding Corp.9, 11 Media: Broadcasting & Subscription |
Senior Secured Loan — Term Loan 3.5% Cash, Due 2/17 |
1,965,101 | 1,980,166 | 1,975,379 | ||||||||||
Univar Inc.9, 11 Chemicals, Plastics and Rubber |
Senior Secured Loan — Term B Loan 5.0% Cash, Due 6/17 |
2,924,675 | 2,921,597 | 2,906,601 | ||||||||||
Vertafore, Inc.9, 11 High Tech Industries |
Senior Secured Loan — Term Loan (2013) 4.3% Cash, Due 10/19 |
1,202,077 | 1,201,491 | 1,203,039 | ||||||||||
Vestcom International, Inc. (fka Vector Investment Holdings, Inc.)9, 11 Media: Advertising, Printing & Publishing |
Senior Secured Loan — Term Loan 7.0% Cash, Due 12/18 |
2,977,500 | 2,939,085 | 2,978,095 | ||||||||||
Weiman Products, LLC9 Consumer goods: Non-durable |
Senior Secured Loan — Term Loan 6.3% Cash, Due 11/18 |
1,000,000 | 990,219 | 990,000 | ||||||||||
Weiman Products, LLC9, 11 Consumer goods: Non-durable |
Senior Secured Loan — Term Loan 6.3% Cash, Due 11/18 |
4,000,000 | 3,960,876 | 3,960,000 | ||||||||||
Wholesome Sweeteners, Inc.9 Beverage, Food and Tobacco |
Junior Secured Loan — Subordinated Note (Second Lien)
14.0% Cash, Due 10/17 |
6,648,596 | 6,614,827 | 6,715,082 |
24 |
Portfolio Company / Principal Business | Investment
Interest Rate¹ / Maturity | Principal | Cost | Fair Value2 | ||||||||||
WideOpenWest Finance , LLC9 Telecommunications | Senior Secured Loan — Term B
Loan 4.8% Cash, Due 4/19 | $ | 2,984,962 | 3,005,566 | 3,005,111 | |||||||||
WireCo WorldGroup Inc. 9 Capital Equipment | Senior Unsecured Bond — 11.75% - 05/2017 11.8% Cash, Due 5/17 | 5,000,000 | 4,977,052 | 5,121,000 | ||||||||||
WireCo WorldGroup Inc. 9, 11 Capital Equipment | Senior Unsecured Bond — 11.75% - 05/2017
11.8% Cash, Due 5/17 | 3,000,000 | 2,986,231 | 3,072,600 | ||||||||||
WTG Holdings III Corp.9 Environmental Industries | Junior Secured Loan —
Term Loan (Second Lien) 8.5% Cash, Due 1/22 | 4,000,000 | 3,980,000 | 3,980,000 | ||||||||||
Total
Investment in Debt Securities (107% of net asset value at fair value) | $ | 276,978,279 | $ | 275,213,594 | $ | 266,830,427 |
25 |
Equity Securities Portfolio | ||||||||||||||
Portfolio Company / Principal Business | Investment | Percentage
Interest/Shares | Cost | Fair Value2 | ||||||||||
Aerostructures Holdings L.P.5, 9 Aerospace and Defense | Partnership Interests | 1.2 | % | $ | 1,000,000 | $ | 1,000 | |||||||
Aerostructures Holdings L.P.5, 9 Aerospace and Defense | Series A Preferred Interests | 1.2 | % | 250,961 | 207,988 | |||||||||
Bankruptcy Management Solutions, Inc.5, 9 Banking, Finance, Insurance & Real Estate | Class A Warrants | 1.7 | % | - | - | |||||||||
Bankruptcy Management Solutions, Inc.5, 9 Banking, Finance, Insurance & Real Estate | Class B Warrants | 1.7 | % | - | - | |||||||||
Bankruptcy Management Solutions, Inc.5, 9 Banking, Finance, Insurance & Real Estate | Class C Warrants | 1.7 | % | - | - | |||||||||
Bankruptcy Management Solutions, Inc.5, 9 Banking, Finance, Insurance & Real Estate | Common Stock 2013 | 0.8 | % | 314,325 | 309,363 | |||||||||
Caribe Media Inc. (fka Caribe Information Investments Incorporated)5, 9 Media: Advertising, Printing & Publishing | Common | - | 359,765 | 692,710 | ||||||||||
Coastal Concrete Holding II, LLC5, 9 Construction & Building | Class A Units | 10.8 | % | 8,625,626 | 1,000 | |||||||||
eInstruction Acquisition, LLC5, 9 Services: Consumer | Membership Units | 1.1 | % | 1,079,617 | 1,000 | |||||||||
FP WRCA Coinvestment Fund VII, Ltd.3, 5, Capital Equipment | Class A Shares | 1,500 | 1,500,000 | 1,735,604 | ||||||||||
Perseus Holding Corp.5, 9 Hotel, Gaming & Leisure | Common | 0.2 | % | 400,000 | 1,000 |
Portfolio Company / Principal Business | Investment | Percentage
Interest/Shares | Cost | Fair Value2 | ||||||||||
Plumbing Holdings Corporation5, 9 Consumer goods: Durable | Common | 7.8 | % | $ | - | $ | 1,581,481 | |||||||
Plumbing Holdings Corporation5, 9 Consumer goods: Durable | Preferred | 15.5 | % | 3,725,390 | 4,152,689 | |||||||||
TRSO II, Inc.5, 9 Energy: Oil & Gas | Common Stock | 5.4 | % | 1,500,000 | 2,322,563 | |||||||||
Total Investment in Equity Securities | ||||||||||||||
(4% of net asset value at fair value) | $ | 18,755,684 | $ | 11,006,398 |
26 |
CLO Fund Securities | ||||||||||
CLO Equity Investments |
Portfolio Company | Investment | Percentage
Interest | Cost | Fair Value2 | ||||||||||
Grant Grove CLO, Ltd.3 | Subordinated Securities | 22.2 | % | $ | 4,715,553 | $ | 1,052,164 | |||||||
Katonah III, Ltd.3, 10 | Preferred Shares | 23.1 | % | 1,618,611 | 325,000 | |||||||||
Katonah V, Ltd.3, 10 | Preferred Shares | 26.7 | % | 3,320,000 | 1,000 | |||||||||
Katonah VII CLO Ltd.3, 6 | Subordinated Securities | 16.4 | % | 4,499,793 | 1,478,978 | |||||||||
Katonah VIII CLO Ltd3, 6 | Subordinated Securities | 10.3 | % | 3,390,005 | 1,230,731 | |||||||||
Katonah IX CLO Ltd3, 6 | Preferred Shares | 6.9 | % | 2,023,287 | 829,739 | |||||||||
Katonah X CLO Ltd 3, 6 | Subordinated Securities | 33.3 | % | 11,770,993 | 5,932,163 | |||||||||
Katonah 2007-I CLO Ltd.3, 6 | Preferred Shares | 100.0 | % | 31,064,973 | 27,758,379 | |||||||||
Trimaran CLO IV, Ltd.3, 6 | Preferred Shares | 19.0 | % | 3,542,300 | 2,519,210 | |||||||||
Trimaran CLO V, Ltd.3, 6 | Subordinate Notes | 20.8 | % | 2,721,500 | 1,844,276 | |||||||||
Trimaran CLO VI, Ltd.3, 6 | Income Notes | 16.2 | % | 2,784,200 | 1,981,948 | |||||||||
Trimaran CLO VII, Ltd.3, 6 | Income Notes | 10.5 | % | 3,133,900 | 2,513,261 | |||||||||
Catamaran CLO 2012-1 Ltd.3, 6 | Subordinated Notes | 24.9 | % | 8,943,900 | 6,846,520 | |||||||||
Catamaran CLO 2013-1 Ltd.3, 6 | Subordinated Notes | 23.5 | % | 9,960,400 | 8,225,100 | |||||||||
Dryden 30 Senior Loan Fund3 | Subordinated Notes | 7.5 | % | 3,063,200 | 2,973,750 | |||||||||
Total Investment in CLO Equity Securities | $ | 96,552,615 | $ | 65,512,219 |
CLO Rated-Note Investment |
Portfolio Company | Investment | Percentage
Interest | Cost | Fair Value2 | ||||||||||
Katonah 2007-I CLO Ltd.3, 6 | Floating - 04/2022 - B2L -48602NAA8 Par Value of $10,500,000 100.0%, Due 4/22 | 100.0 | % | $ | 1,300,937 | $ | 9,740,000 | |||||||
Catamaran CLO 2012-1 Ltd.3, 6 | Float - 12/2023 - F - 14889CAE0 Par Value of $4,500,000 42.9%, Due 12/23 | 42.9 | % | 3,843,398 | 4,200,001 | |||||||||
Total Investment in CLO Rated-Note | $ | 5,144,335 | $ | 13,940,001 | ||||||||||
Total
Investment in CLO Fund Securities (32% of net asset value at fair value) | $ | 101,696,950 | $ | 79,452,220 |
27 |
Asset Manager Affiliates
Portfolio Company / Principal Business | Investment | Percentage
Interest | Cost | Fair Value2 | ||||||||||
Asset Manager Affiliates9 | Asset Management Company | 100.0 | % | $ | 83,378,741 | $ | 76,148,000 | |||||||
Total
Investment in Asset Manager Affiliates | $ | 83,378,741 | $ | 76,148,000 | ||||||||||
(30% of net asset value at fair value) |
Time Deposits and Money Market Account
Time Deposit and Money Market Accounts | Investment | Yield | Par / Cost | Fair Value2 | ||||||||||
JP Morgan Business Money Market Account8, 9 | Money Market Account | 0.15 | % | 237,088 | 237,088 | |||||||||
US Bank Money Market Account9 | Money Market Account | 0.30 | % | 6,875,861 | 6,875,861 | |||||||||
Total
Investment in Time Deposit and Money Market Accounts (3% of net asset value at fair value) | $ | 7,112,949 | $ | 7,112,949 | ||||||||||
Total
Investments4 (176% of net asset value at fair value) | $ | 486,157,918 | $ | 440,549,994 |
See accompanying notes to consolidated financial statements.
1
|
A majority of the variable rate loans to the Company’s portfolio companies bear interest at a rate that may be determined by reference to either LIBOR or an alternate Base Rate (commonly based on the Federal Funds Rate or the Prime Rate), which typically resets semi-annually, quarterly, or monthly. For each such loan, the Company has provided the weighted average annual stated interest rate in effect at December 31, 2013. |
2 | Reflects the fair market value of all investments as of December 31, 2013, as determined by the Company’s Board of Directors. |
3 | Non-U.S. company or principal place of business outside the U.S. |
4 | The aggregate cost of investments for federal income tax purposes is approximately $486 million. The aggregate gross unrealized appreciation is approximately $15 million, the aggregate gross unrealized depreciation is approximately $61 million, and the net unrealized depreciation is approximately $46 million. |
5 | Non-income producing. |
6 | An affiliate CLO Fund managed by an Asset Manager Affiliate (as such term is defined in the notes to the consolidated financial statements). |
7 | Loan or debt security is on non-accrual status and therefore is considered non-income producing. |
8 | Money market account holding restricted cash and security deposits for employee benefit plans. |
9 | Qualified asset for purposes of section 55(a) of the Investment Company Act of 1940. |
10 | As of December 31, 2013, this CLO Fund Security was not providing a dividend distribution. |
11 | As of December 31, 2013, investment was owned by KCAP Senior Funding I, LLC and has been pledged to secure KCAP Senior Funding I, LLC’s debt obligations. |
28 |
CONSOLIDATED FINANCIAL HIGHLIGHTS
(unaudited)
Nine
Months Ended September 30, | ||||||||
2014 | 2013 | |||||||
Per Share Data: | ||||||||
Net asset value, at beginning of period | $ | 7.51 | $ | 7.85 | ||||
Net investment income1 | 0.72 | 0.66 | ||||||
Net realized losses from investments1 | (0.06 | ) | (0.38 | ) | ||||
Realized losses from extinguishment of debt1 | - | (0.01 | ) | |||||
Net change in unrealized depreciation on investments1 | 0.06 | 0.22 | ||||||
Net increase in net assets resulting from operations | 0.72 | 0.49 | ||||||
Net decrease in net assets resulting from distributions: | ||||||||
Distribution of net investment income | (0.48 | ) | (0.44 | ) | ||||
Return of capital | (0.02 | ) | (0.12 | ) | ||||
Net decrease in net assets resulting from distributions | (0.50 | ) | (0.56 | ) | ||||
Net (decrease) increase in net assets relating to stock-based transactions: | ||||||||
Offering of common stock | - | 0.15 | ||||||
Issuance of common stock under dividend reinvestment plan | 0.02 | 0.02 | ||||||
Stock based compensation | (0.08 | ) | 0.01 | |||||
Net (decrease) increase in net assets relating to stock-based transactions | (0.06 | ) | 0.18 | |||||
Net asset value, end of period | $ | 7.67 | $ | 7.96 | ||||
Total net asset value return2 | 8.8 | % | 8.4 | % | ||||
Ratio/Supplemental Data: | ||||||||
Per share market value at beginning of period | $ | 8.07 | $ | 9.19 | ||||
Per share market value at end of period | $ | 8.31 | $ | 8.95 | ||||
Total market return3 | 9.2 | % | 3.5 | % | ||||
Shares outstanding at end of period | 33,753,672 | 33,314,779 | ||||||
Net assets at end of period | $ | 259,027,074 | $ | 265,082,728 | ||||
Portfolio turnover rate4 | 37.4 | % | 40.5 | % | ||||
Average par debt outstanding | $ | 195,658,000 | $ | 135,721,238 | ||||
Asset coverage ratio | 231 | % | 234 | % | ||||
Ratio of net investment income to average net assets5 | 12.6 | % | 11.0 | % | ||||
Ratio of total expenses to average net assets5 | 8.4 | % | 7.5 | % | ||||
Ratio of interest expense to average net assets5 | 4.6 | % | 3.9 | % | ||||
Ratio of non-interest expenses to average net assets5 | 3.8 | % | 3.6 | % |
1 Based on weighted average number of common shares outstanding-basic for the period.
2 Total net asset value return (not annualized) equals the change in the net asset value per share over the beginning of period net asset value per share plus distributions (including any return of capital), divided by the beginning net asset value per share.
3 Total market return equals the change in the ending market price over the beginning of period price per share plus distributions (including any return of capital), divided by the beginning price.
4 Not annualized. Portfolio turnover rate equals the year-to-date sales and paydowns over the average of the invested assets at fair value.
5 Annualized
See accompanying notes to consolidated financial statements. |
29 |
NOTES TO CONSOLIDATED FINANCIAL STATEMENTS
(unaudited)
1. ORGANIZATION
KCAP Financial, Inc. (“KCAP” or the “Company”) is an internally managed, non-diversified closed-end investment company that is regulated as a business development company (“BDC”) under the Investment Company Act of 1940 (the “1940 Act”).
We have three principal areas of investment:
First, we originate, structure, and invest in senior secured term loans and mezzanine debt primarily in privately-held middle market companies (the “Debt Securities Portfolio”). In addition, from time to time we may invest in the equity securities of privately held middle market companies.
Second, we have invested in asset management companies (Katonah Debt Advisors, L.L.C. and Trimaran Advisors, L.L.C., collectively the “Asset Manager Affiliates”) that manage collateralized loan obligation funds (“CLOs”).
Third, we invest in debt and subordinated securities issued by CLOs (“CLO Fund Securities”). These CLO Fund Securities are primarily managed by our Asset Manager Affiliates, but from time-to-time we make investments in CLO Fund Securities managed by other asset managers. The CLOs typically invest in broadly syndicated loans, high-yield bonds and other credit instruments.
The Company may also invest in other investments such as loans to larger, publicly-traded companies, high-yield bonds and distressed debt securities. The Company may also receive warrants or options to purchase common stock in connection with its debt investments.
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”). To qualify as a RIC, the Company must, among other things, meet certain source-of-income, and asset diversification and annual distribution requirements. As a RIC, the Company generally will not have to pay corporate-level U.S. federal income taxes on any income that it distributes in a timely manner to its stockholders.
2. SIGNIFICANT ACCOUNTING POLICIES
Basis of Presentation
The accompanying unaudited consolidated financial statements have been prepared on the accrual basis of accounting in conformity with accounting principles generally accepted in the United States of America (“GAAP”) for interim financial information. Accordingly, they do not include all of the information and footnotes required for annual consolidated financial statements. The unaudited interim consolidated financial statements and notes thereto should be read in conjunction with the consolidated financial statements and notes thereto in the Company’s Form 10-K for the year ended December 31, 2013, as filed with the U.S. Securities and Exchange Commission (the “Commission” or the “SEC”).
The consolidated financial statements reflect all adjustments, both normal and recurring which, in the opinion of management, are necessary for the fair presentation of the Company’s results of operations and financial condition for the periods presented. Furthermore, the preparation of the consolidated financial statements requires management to make significant estimates and assumptions including with respect to the fair value of investments that do not have a readily available market value. Actual results could differ from those estimates, and the differences could be material. The results of operations for the interim periods presented are not necessarily indicative of the operating results to be expected for the full year. Certain prior period amounts have been reclassified to conform to the current year’s presentation.
30 |
The Company consolidates the financial statements of its wholly-owned special purpose financing subsidiaries KCAP Funding, Kolhberg Capital Funding LLC I, KCAP Senior Funding I, LLC and KCAP Senior Funding I Holdings, LLC in its consolidated financial statements as they are operated solely for investment activities of the Company. The creditors of KCAP Senior Funding I, LLC have received security interests in the assets owned by KCAP Senior Funding I, LLC and such assets are not intended to be available to the creditors of KCAP Financial, Inc., or any other affiliate.
In accordance with Article 6 of Regulation S-X under the Securities Act of 1933, as amended (the “Securities Act”), and the Securities Exchange Act of 1934, as amended (the “Exchange Act”), the Company does not consolidate portfolio company investments, including those in which it has a controlling interest (e.g., the Asset Manager Affiliates), unless the portfolio company is another investment company.
The Asset Manager Affiliates are subject to Accounting Standards Codification Topic 810, “Consolidation” and although the Company cannot consolidate the financial statements of portfolio company investments, this guidance impacts the required disclosures relating to the Asset Manager Affiliates, as it requires the Asset Manager Affiliates to consolidate the financial statements of managed CLO Funds. As a result of the consolidation of the financial statements of the CLOs into the financial statements of the Asset Manager Affiliates, the Asset Manager Affiliates qualify as a “significant subsidiary” under Rules 3-09 and 1-02 of Regulation S-X promulgated by the SEC and, as a result, the Company is required to include additional financial information regarding the Asset Manager Affiliates in its filings with the SEC. In addition, in accordance with Rules 3-09, Rule 4-08(g) and 1-02 of Regulation S-X, additional financial information with respect to two of the CLO Funds in which the Company has an investment, Katonah 2007-I CLO Ltd. (“Katonah 2007-I CLO”) and Katonah X CLO Ltd. (“Katonah X CLO”), are required to be included in the Company’s SEC filings. The additional financial information regarding the Asset Manager Affiliates, Katonah 2007-I CLO (pursuant to Rule 3-09) and Katonah X CLO (pursuant to Rule 4-08(g)), is set forth in Note 5 to these consolidated financial statements. This additional financial information does not directly impact the financial position or results of operations of the Company.
Stockholder distributions on the Statement of Changes in Net Assets reflect the estimated allocation, between net investment income and return of capital, of distributions made during the reporting period, excluding the distribution declared in current quarter with a record date occurring after the quarter-end. The tax character of distributions is made on an annual (full calendar-year) basis. The determination of the tax attributes is made at the end of the year based upon our taxable income for the full year and the distributions paid during the full year. Therefore, a determination of tax attributes made on a quarterly basis may not be representative of the actual tax attributes of distributions for a full year.
In June 2013, the FASB issued Accounting Standards Update 2013-08 “Financial Services-Investment Companies (Topic 946) Amendments to the Scope, Measurement, and Disclosure Requirements” (“ASU 2013-08”). ASU 2013-08 clarifies the characteristics of an investment company and requires reporting entities to disclose information about the following items: (i) the type and amount of financial support provided to investee companies, including situations in which the Company assisted an investee in obtaining financial support, (ii) the primary reasons for providing the financial support, (iii) the type and amount of financial support the Company is contractually required to provide to an investee, but has not yet provided, and (iv) the primary reasons for the contractual requirement to provide the financial support. The Company adopted ASU 2013-08 effective January 1, 2014.
It is the Company’s primary investment objective to generate current income and capital appreciation by lending directly to privately-held middle market companies. During the nine months ended September 30, 2014, the Company invested $165 million in portfolio companies to support their growth objectives. None of this support was contractually obligated. See also Note 8 – Commitments and Contingencies. As of September 30, 2014, the Company holds loans it has made to 81 investee companies with aggregate principal amounts of $237 million. The details of such loans have been disclosed on the consolidated schedule of investments as well as in Note 4 – Investments and Fair Value Measurements. In addition to providing loans to investee companies, from time to time the Company assists investee companies in securing financing from other sources by introducing such investee companies to sponsors or by leading a syndicate of lenders to provide the investee companies with financing. During the nine months month period ended September 30, 2014, the Company did not make any such introductions or lead any syndicates.
In August 2014, the Financial Accounting Standards Board (“FASB”) issued Accounting Standards Update (“ASU”) 2014-15, “Presentation of Financial Statements - Going Concern (Subtopic 205-40): Disclosure of Uncertainties about an Entity’s Ability to Continue as a Going Concern” (“ASU 2014-15”). The standard requires management to evaluate, at each interim and annual reporting period, whether there are conditions or events that raise substantial doubt about the entity’s ability to continue as a going concern within one year after the date the financial statements are issued, and provide related disclosures. ASU 2014-15 is effective for annual periods ending after December 15, 2016, and for annual and interim periods thereafter, and early adoption is permitted. We do not expect to adopt ASU 2014-15 early, and we do not believe the standard will have a material impact on our financial statements.
Investments
Investment transactions are recorded on the applicable trade date. Realized gains or losses are determined using the specific identification method.
Investment Income. Interest income is recorded on an accrual basis and includes the accretion of discounts and amortization of premiums. Discounts from and premiums to par value on debt securities purchased are accreted into or amortized as a reduction of interest income over the life of the respective debt security using the effective yield method. The amortized cost of debt securities represents the original cost adjusted for the accretion of discounts and amortization of premiums, if any.
Generally, when interest and/or principal payments on a debt security become past due, or if the Company otherwise does not expect the borrower to be able to service its debt and other obligations, the Company will place the debt security on non-accrual status and will generally cease recognizing interest income on that debt security for financial reporting purposes until all principal and interest have been brought current through payment or due to restructuring such that the interest income is deemed to be collectible.
31 |
Valuation of Portfolio Investments. The Company’s Board of Directors is ultimately and solely responsible for making a good faith determination of the fair value of portfolio investments on a quarterly basis. Debt and equity securities for which market quotations are readily available are generally valued at such market quotations. Debt and equity securities that are not publicly traded or that have a market price not readily available are valued by the Board of Directors based on detailed analyses prepared by management, the Valuation Committee of the Board of Directors, and, in certain circumstances, third parties with valuation expertise. Valuations are conducted by management and approved by the Board of Directors on 100% of the investment portfolio at the end of each quarter. The Company follows the provisions of ASC 820: Fair Value Measurements and Disclosures (“ASC 820: Fair Value”). This standard defines fair value, establishes a framework for measuring fair value, and expands disclosures about assets and liabilities measured at fair value. ASC 820: Fair Value defines “fair value” as 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. Subsequent to the adoption of ASC 820: Fair Value, the FASB has issued various staff positions clarifying the initial standard, as noted below.
The FASB issued guidance that clarified and required disclosures about fair value measurements. These include requirements to disclose the amounts and reasons for significant transfers between Level I and Level II, as well as significant transfers in and out of Level III of the fair value hierarchy. The guidance also required that purchases, sales, issuances and settlements be presented gross in the Level III reconciliation.
ASC 820: Fair Value requires the disclosure in interim and annual periods of the inputs and valuation techniques used to measure fair value and a discussion of changes in valuation techniques and related inputs, if any, during the period.
The Company utilizes an independent valuation firm to provide third party valuation consulting services. Each quarter the independent valuation firm performs third party valuations of the Company’s investments in material illiquid securities such that they are reviewed at least once during the calendar year. These third party valuation estimates are considered as one of the relevant data inputs in the Board of Directors determination of fair value. The Company intends to continue to engage an independent valuation firm in the future to provide certain valuation services, including the review of certain portfolio assets, as part of the quarterly and annual year-end valuation process.
The Board of Directors may consider other methods of valuation than those set forth below to determine the fair value of Level III investments as appropriate in conformity with GAAP. Due to the inherent uncertainty of determining the fair value of investments that do not have a readily available market value, the fair value of the Company’s investments may differ materially from the values that would have been used had a readily available market existed for such investments. Further, such investments may be generally subject to legal and other restrictions on resale or otherwise be less liquid than publicly traded securities. In addition, changes in the market environment and other events may occur over the life of the investments that may cause the value realized on such investments to be different from the currently assigned valuations.
The majority of the Company’s investment portfolio is composed of debt and equity securities with unique contract terms and conditions and/or complexity that requires a valuation of each individual investment taking into account multiple levels of market and asset specific inputs, which may include historical and forecasted financial and operational performance of the individual investment, projected cash flows, market multiples, comparable market transactions, the priority of the security compared with those of other securities for such issuers, credit risk, interest rates, and independent valuations and reviews.
The Company relies on several techniques for valuing its portfolio of investments, including:
• The “Income Approach” – the Company derives fair value for its illiquid investments that do not have indicative fair values based upon active trades primarily by using a present value technique that discounts the estimated contractual cash flows for the subject assets with discount rates imputed by broad market indices, bond spreads and yields for comparable issuers relative to the subject assets.
• The “Market Approach” – if market quotations are readily available, valuations are based upon the closing public market prices on the balance sheet date. Securities that carry certain restrictions on sale are typically valued at a discount from the public market value of the security.
• “Discounted Cash Flow” - a discounted cash flow model is based on the net present value of future cash flows, discounted at a rate appropriate for each cash flow.
• “Enterprise Value” – when there is no liquid public market, the investment is carried at fair value based on the enterprise value of the portfolio company, which is determined using (i) valuation data from publicly traded comparables, and (ii) a discounted cash flow analysis based on projected performance of an investment.
Debt Securities. The Company values its debt securities using primarily Income Approach, Market Approach and Enterprise Value.
32 |
To the extent that the Company’s investments are exchange traded and are priced or have sufficient price indications from normal course trading at or around the valuation date (financial reporting date), such pricing will determine fair value. Valuations from third party pricing services may be used as an indication of fair value, depending on the volume and reliability of the valuation, sufficient and reasonable correlation of bid and ask quotes, and, most importantly, the level of actual trading activity. However, if the Company is unable to identify directly comparable market indices or other market guidance that correlate directly to the types of investments the Company owns, the Company will determine fair value using alternative methodologies such as available market data, as adjusted, to reflect the types of assets the Company owns, their structure, qualitative and credit attributes and other asset-specific characteristics.
The Company also considers, among other things, recent loan amendments or other activity specific to the subject asset. Discount rates applied to estimated contractual cash flows for an underlying asset vary by specific investment, industry, priority and nature of the debt security (such as the seniority or security interest of the debt security) and are assessed relative to several indices, a leveraged loan index and a high-yield bond index, both at the valuation date and/or the closing date of the subject transaction. The Company has identified these indices as benchmarks for broad market information related to its loan and debt securities. Because the Company has not identified any market index that directly correlates to the loan and debt securities held by the Company and therefore uses these benchmark indices, these market indices may require significant adjustment to better correlate such market data for the calculation of fair value of the investment under the Income Approach. Such adjustments require judgment and may be material to the calculation of fair value. Further adjustments to the discount rate may be applied to reflect other market conditions or the perceived credit risk of the borrower. When broad market indices are used as part of the valuation methodology, their use is subject to adjustment for many factors, including priority, collateral used as security, structure, performance and other quantitative and qualitative attributes of the asset being valued. The resulting present value determination is then weighted along with any quotes from observable transactions and broker/pricing quotes. If such quotes are indicative of actual transactions with reasonable trading volume at or near the valuation date that are not liquidation or distressed sales, relatively more reliance will be put on such quotes to determine fair value. If such quotes are not indicative of market transactions or are insufficient as to volume, reliability, consistency or other relevant factors, such quotes will be compared with other fair value indications and given relatively less weight based on their relevancy. Other significant assumptions, such as coupon and maturity, are asset-specific and are noted for each investment in the Schedules of Investments.
Equity Securities. The Company’s equity securities in portfolio companies for which there is no liquid public market are carried at fair value based on the Enterprise Value of the portfolio company, which is determined using various factors, including EBITDA (earnings before interest, taxes, depreciation and amortization) and discounted cash flows from operations, less capital expenditures and other pertinent factors, such as recent offers to purchase a portfolio company’s securities or other liquidation events. The determined fair values are generally discounted to account for restrictions on resale and minority ownership positions. In the event market quotations are readily available for the Company’s equity securities in public companies, those investments may be valued using the Market Approach. In cases where the Company receives warrants to purchase equity securities, a market standard Black-Scholes model is utilized.
The significant inputs used to determine the fair value of equity securities include prices, EBITDA and cash flows after capital expenditures for similar peer comparables and the investment entity itself. Equity securities are classified as Level III when there is limited activity or less transparency around inputs to the valuation given the lack of information related to such equity investments held in nonpublic companies. Significant assumptions observed for comparable companies are applied to relevant financial data for the specific investment. Such assumptions, such as model discount rates or price/earnings multiples, vary by the specific investment, equity position and industry and incorporate adjustments for risk premiums, liquidity and company specific attributes. Such adjustments require judgment and may be material to the calculation of fair value.
Asset Manager Affiliates. The Company’s investments in its wholly-owned asset management companies, the Asset Manager Affiliates, are carried at fair value, which is primarily determined utilizing the Discounted Cash Flow approach, which incorporates different levels of discount rates depending on the hierarchy of fees earned (including the likelihood of realization of senior, subordinate and incentive fees) and prospective modeled performance. Such valuation takes into consideration an analysis of comparable asset management companies and a percentage of assets under management. The Asset Manager Affiliates are classified as a Level III investment. Any change in value from period to period is recognized as net change in unrealized appreciation or depreciation.
CLO Fund Securities. The Company typically makes a minority investment in the most junior class of securities of CLO Funds raised and managed by the Asset Manager Affiliates and may selectively invest in securities issued by funds managed by other asset management companies. The investments held by CLO Funds generally relate to non-investment grade credit instruments issued by corporations.
33 |
The Company’s investments in CLO Fund securities are carried at fair value, which is based either on (i) the present value of the net expected cash inflows for interest income and principal repayments from underlying assets and cash outflows for interest expense, debt pay-down and other fund costs for the CLO Funds that are approaching or past the end of their reinvestment period and therefore are selling assets and/or using principal repayments to pay down CLO Fund debt (or will begin to do so shortly), and for which there continue to be net cash distributions to the class of securities owned by the Company, a Discounted Cash Flow approach, (ii) a discounted cash flow model that utilizes prepayment and loss assumptions based on historical experience and projected performance, economic factors, the characteristics of the underlying cash flow and comparable yields for similar securities or preferred shares to those in which the Company has invested, or (iii) indicative prices provided by the underwriters or brokers who arrange CLO Funds, a Market Approach. The Company recognizes unrealized appreciation or depreciation on the Company’s investments in CLO Fund securities as comparable yields in the market change and/or based on changes in net asset values or estimated cash flows resulting from changes in prepayment or loss assumptions in the underlying collateral pool. As each investment in CLO Fund securities ages, the expected amount of losses and the expected timing of recognition of such losses in the underlying collateral pool are updated and the revised cash flows are used in determining the fair value of the CLO Fund investment. The Company determines the fair value of its investments in CLO Fund securities on a security-by-security basis.
Due to the individual attributes of each CLO Fund security, they are classified as a Level III investment unless specific trading activity can be identified at or near the valuation date. When available, observable market information will be identified, evaluated and weighted accordingly in the application of such data to the present value models and fair value determination. Significant assumptions to the present value calculations include default rates, recovery rates, prepayment rates, investment/reinvestment rates and spreads and the discount rate by which to value the resulting underlying cash flows. Such assumptions can vary significantly, depending on market data sources which often vary in depth and level of analysis, understanding of the CLO market, detailed or broad characterization of the CLO market and the application of such data to an appropriate framework for analysis. The application of data points are based on the specific attributes of each individual CLO Fund security’s underlying assets, historic, current and prospective performance, vintage, and other quantitative and qualitative factors that would be evaluated by market participants. The Company evaluates the source of market data for reliability as an indicative market input, consistency amongst other inputs and results and also the context in which such data is presented.
For rated note tranches of CLO Fund securities (those above the junior class) without transactions to support a fair value for the specific CLO Fund and tranche, fair value is based on discounting estimated bond payments at current market yields, which may reflect the adjusted yield on the leveraged loan index for similarly rated tranches, as well as prices for similar tranches for other CLO Funds and also other factors such as indicative prices provided by underwriters or brokers who arrange CLO Funds, and the default and recovery rates of underlying assets in the CLO Fund, as may be applicable. Such model assumptions may vary and incorporate adjustments for risk premiums and CLO Fund specific attributes.
3. EARNINGS PER SHARE
In accordance with the provisions of ASC 260: Earnings per Share, basic earnings per share is computed by dividing earnings available to common shareholders by the weighted average number of shares outstanding during the period. Other potentially dilutive common shares, and the related impact to earnings, are considered when calculating earnings per share on a diluted basis.
The following information sets forth the computation of basic and diluted net increase (decrease) in stockholders’ equity per share for the three and nine months ended September 30, 2014 and 2013 (unaudited):
(unaudited) | (unaudited) | |||||||||||||||
Three Months Ended September 30, | Nine
Months Ended September 30, | |||||||||||||||
2014 | 2013 | 2014 | 2013 | |||||||||||||
Net increase in net assets resulting from operations | $ | 8,236,473 | $ | (92,779 | ) | $ | 23,930,726 | $ | 15,649,325 | |||||||
Net decrease in net assets allocated to unvested share awards | (151,517 | ) | 754 | (288,671 | ) | (79,480 | ) | |||||||||
Interest on Convertible Notes | 1,072,050 | — | 3,216,150 | — | ||||||||||||
Amortization of Capitalized Costs on Convertible Notes | 106,460 | — | 313,327 | — | ||||||||||||
Net increase in net assets available to common stockholders | $ | 9,263,466 | $ | (92,025 | ) | $ | 27,171,532 | $ | 15,569,845 | |||||||
Weighted average number of common shares outstanding for basic shares computation | 33,746,159 | 33,312,328 | 33,497,934 | 31,887,711 | ||||||||||||
Effect of dilutive securities - stock options | 12,058 | 14,606 | 11,949 | 15,519 | ||||||||||||
Effect of dilutive Convertible Notes | 6,367,443 | — | 6,367,443 | — | ||||||||||||
Weighted average number of common and common stock equivalent shares outstanding for diluted shares computation | 40,125,660 | 33,326,934 | 39,877,326 | 31,903,230 | ||||||||||||
Net increase in net assets per basic common shares: | ||||||||||||||||
Net increase in net assets from operations | $ | 0.24 | $ | — | $ | 0.71 | $ | 0.49 | ||||||||
Net increase in net assets per diluted shares: | ||||||||||||||||
Net increase in net assets from operations | $ | 0.23 | $ | — | $ | 0.68 | $ | 0.49 |
34 |
Share-based awards that contain non-forfeitable rights to dividends or dividend equivalents, whether paid or unpaid, are participating securities and included in the computation of both basic and diluted earnings per share. Grants of restricted stock awards to the Company’s employees and directors are considered participating securities when there are earnings in the period and the earnings per share calculations include outstanding unvested restricted stock awards in the basic weighted average shares outstanding calculation.
For the three months ended September 30, 2014 and 2013, options to purchase 12,058 and 14,606 shares of common stock, respectively, were considered in the computation of diluted earnings per share. For the nine months ended September 30, 2014 and 2013, options to purchase 11,949 and 15,519 shares of common stock, respectively, were considered in the computation of diluted earnings per share.
The Company’s Convertible Notes are included in the computation of the diluted net increase or decrease in net assets resulting from operations per share by application of the “if-converted method.” Under the if-converted method, interest charges applicable to the convertible notes for the period are added to the reported net increase or decrease in net assets resulting from operations and the full amount of shares (pro-rata if not outstanding for the full period) that would be issued are added to weighted average basic shares. Convertible notes are considered anti-dilutive only when its interest per share upon conversion exceeds the basic net increase or decrease in net assets resulting from operations per share. For the three months and nine months ended September 30, 2014, the effects of the convertible notes are dilutive.
The if-converted method of computing the dilutive effects on convertible notes assumes a conversion even if the contracted conversion price exceeds the market value of the shares. As of September 30, 2014 the current conversion rate of the Convertible Notes is approximately 129.9266 shares of our common stock per $1,000 principal amount of the conversion rate, equivalent to a conversion price of approximately $7.70 per share of the Company’s common stock. Upon conversion, the Company may issue the full amount of common stock and retire the full amount of debt outstanding or, at its option, settle the conversion in cash.
4. INVESTMENTS
The following table shows the Company’s portfolio by security type at September 30, 2014 and December 31, 2013:
September 30, 2014 (unaudited) | December 31, 2013 | |||||||||||||||||||||||
Security Type | Cost | Fair Value | %¹ | Cost | Fair Value | %¹ | ||||||||||||||||||
Money Market Accounts² | $ | 341,694 | $ | 341,694 | - | $ | 7,112,949 | $ | 7,112,949 | 3 | ||||||||||||||
Senior Secured Loan | 170,002,011 | 168,920,608 | 65 | 175,021,272 | 168,188,453 | 67 | ||||||||||||||||||
Junior Secured Loan | 38,253,207 | 38,662,312 | 15 | 50,831,407 | 48,443,384 | 19 | ||||||||||||||||||
Senior Unsecured Loan | 27,034,116 | 27,034,116 | 10 | 23,000,000 | 23,000,000 | 9 | ||||||||||||||||||
First Lien Bond | 2,957,441 | 2,553,900 | 1 | 2,948,332 | 2,546,400 | 2 | ||||||||||||||||||
Senior Subordinated Bond | 4,283,742 | 4,366,788 | 2 | 1,037,707 | 1,051,540 | - | ||||||||||||||||||
Senior Unsecured Bond | 11,075,392 | 11,346,613 | 4 | 10,855,804 | 11,381,100 | 5 | ||||||||||||||||||
Senior Secured Bond | 1,516,376 | 1,571,250 | 1 | 1,519,072 | 1,619,550 | 1 | ||||||||||||||||||
CLO Fund Securities | 119,453,082 | 87,382,253 | 35 | 101,696,950 | 79,452,220 | 32 | ||||||||||||||||||
Equity Securities | 17,454,438 | 11,140,167 | 4 | 18,755,684 | 11,006,398 | 4 | ||||||||||||||||||
Preferred | 10,155,240 | 10,358,345 | 4 | 10,000,000 | 10,600,000 | 4 | ||||||||||||||||||
Asset Manager Affiliates | 83,924,720 | 78,737,000 | 30 | 83,378,741 | 76,148,000 | 30 | ||||||||||||||||||
Total | $ | 486,451,459 | $ | 442,415,046 | 171 | % | $ | 486,157,918 | $ | 440,549,994 | 176 | % |
¹ Calculated as a percentage of Net Asset Value.
² Includes restricted cash held under employee benefit plans.
35 |
The industry concentrations based on the fair value of the Company’s investment portfolio as of September 30, 2014 and December 31, 2013, were as follows:
September 30, 2014 (unaudited) | December 31, 2013³ | |||||||||||||||||||||||
Industry Classification | Cost | Fair Value | %1 | Cost | Fair Value | %1 | ||||||||||||||||||
Aerospace and Defense | $ | 19,414,235 | $ | 18,815,401 | 7 | % | $ | 9,244,538 | $ | 8,100,895 | 3 | % | ||||||||||||
Asset Management Company2 | 83,924,720 | 78,737,000 | 31 | 83,378,741 | 76,148,000 | 30 | ||||||||||||||||||
Portfolio Company Loan | 18,000,000 | 18,000,000 | 7 | 23,000,000 | 23,000,000 | 9 | ||||||||||||||||||
Automotive | 12,995,734 | 13,034,329 | 5 | 15,248,090 | 15,306,403 | 6 | ||||||||||||||||||
Banking, Finance, Insurance & Real Estate | 6,682,769 | 6,719,658 | 3 | 7,859,619.87 | 8,011,964 | 3 | ||||||||||||||||||
Beverage, Food and Tobacco | 18,479,435 | 18,269,962 | 7 | 33,758,684 | 34,026,889 | 14 | ||||||||||||||||||
Capital Equipment | 11,084,403 | 11,947,532 | 5 | 11,450,641 | 11,792,925 | 5 | ||||||||||||||||||
Chemicals, Plastics and Rubber | 3,375,501 | 3,355,132 | 1 | 2,921,597 | 2,906,601 | 1 | ||||||||||||||||||
CLO Fund Securities | 119,453,082 | 87,382,253 | 35 | 101,696,950 | 79,452,220 | 33 | ||||||||||||||||||
Construction & Building | 8,625,626 | 1,000 | - | 18,224,720 | 190,244 | - | ||||||||||||||||||
Consumer goods: Durable | 5,930,396 | 5,950,000 | 2 | 7,713,071 | 9,751,622 | 4 | ||||||||||||||||||
Consumer goods: Non-durable | 16,511,865 | 15,904,767 | 6 | 18,864,695 | 18,266,939 | 7 | ||||||||||||||||||
Energy: Oil & Gas | 2,487,087 | 4,667,898 | 2 | 11,734,558 | 12,930,563 | 5 | ||||||||||||||||||
Environmental Industries | 11,110,805 | 11,199,801 | 4 | 6,937,663 | 6,965,896 | 3 | ||||||||||||||||||
Forest Products & Paper | 5,924,197 | 5,899,406 | 2 | - | - | - | ||||||||||||||||||
Healthcare & Pharmaceuticals | 41,238,729 | 42,125,897 | 16 | 24,146,383 | 24,061,764 | 10 | ||||||||||||||||||
Healthcare, Education and Childcare | - | - | - | 6,908,414 | 7,199,856 | 3 | ||||||||||||||||||
High Tech Industries | 14,264,601 | 14,284,533 | 6 | 17,989,624 | 17,989,034 | 7 | ||||||||||||||||||
Hotel, Gaming & Leisure | 2,813,131 | 2,402,931 | 1 | 3,825,126 | 3,466,520 | 1 | ||||||||||||||||||
Media: Advertising, Printing & Publishing | 12,521,029 | 12,643,146 | 5 | 12,797,615 | 13,035,590 | 5 | ||||||||||||||||||
Media: Broadcasting & Subscription | 8,536,279 | 8,528,993 | 3 | 9,853,341 | 9,915,921 | 4 | ||||||||||||||||||
Metals & Mining | 228,563 | 1,000 | - | 228,563 | 1,000 | - | ||||||||||||||||||
Retail | 1,386,473 | 948,588 | - | 3,364,579 | 3,325,032 | 1 | ||||||||||||||||||
Services: Business | 9,626,631 | 10,602,109 | 4 | 2,984,555 | 2,999,791 | 1 | ||||||||||||||||||
Services: Consumer | 9,547,327 | 8,470,461 | 3 | 5,703,581 | 4,616,678 | 2 | ||||||||||||||||||
Telecommunications | 13,069,407 | 13,158,821 | 5 | 17,251,743 | 17,337,834 | 7 | ||||||||||||||||||
Time Deposit and Money Market Accounts4 | 341,694 | 341,693 | - | 7,112,949 | 7,112,949 | 3 | ||||||||||||||||||
Transportation: Cargo | 20,122,701 | 20,222,058 | 8 | 16,030,051 | 16,643,254 | 7 | ||||||||||||||||||
Utilities: Electric | 8,755,039 | 8,800,677 | 3 | 5,927,826 | 5,993,610 | 2 | ||||||||||||||||||
Total | $ | 486,451,459 | $ | 442,415,046 | 171 | % | $ | 486,157,918 | $ | 440,549,994 | 176 | % |
1 | Calculated as a percentage of Net Asset Value. |
2 | Represents the Asset Manager Affiliates. |
3 | Certain prior year amounts have been reclassified to conform to the current year presentation. |
4 | Includes restricted cash held under employee benefit plans. |
36 |
The Company may invest up to 30% of the investment portfolio in “non-qualifying” opportunistic investments in debt and equity securities of CLO Funds, distressed debt or debt and equity securities of public companies. The Company expects that these public companies generally will have debt that is non-investment grade. Within this 30% of the portfolio, the Company also may invest in debt of middle market companies located outside of the United States.
At September 30, 2014 and December 31, 2013, the total amount of non-qualifying assets was approximately 21% and 19% of total assets, respectively. The majority of non-qualifying assets were foreign investments which were approximately 19% and 18% of the Company’s total assets, respectively (primarily the Company’s investments in CLO Funds, which are typically domiciled outside the U.S. and represented approximately 19% and 18% of its total assets as of September 30, 2014 and December 31, 2013).
At September 30, 2014 and December 31, 2013, the Company’s ten largest portfolio companies represented approximately 42% of the total fair value of its investments for both periods. The Company’s largest investment, the Asset Manager Affiliates, represented 18% and 17% of the total fair value of the Company’s investments at September 30, 2014 and December 31, 2013, respectively. Excluding the Asset Manager Affiliates and CLO Fund securities, the Company’s ten largest portfolio companies represented approximately 18% of the total fair value of the Company’s investments at both September 30, 2014 and December 31, 2013.
All CLO Funds managed by the Asset Manager Affiliates are currently making quarterly distributions to the Company with respect to its interests in the CLO Funds and are paying all senior and subordinate management fees to the Asset Manager Affiliates. Additionally, five managed funds made incentive fee distributions during the quarter ended September 30, 2014. With the exception of Katonah III, Ltd., all third-party managed CLO Funds are making dividend distributions to the Company.
Fair Value Measurements
The Company follows the provisions of ASC 820: Fair Value, which among other matters, requires enhanced disclosures about investments that are measured and reported at fair value. This standard defines fair value and establishes a hierarchal disclosure framework which prioritizes and ranks the level of market price observability used in measuring investments at fair value and expands disclosures about assets and liabilities measured at fair value. ASC 820: Fair Value defines “fair value” as 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. This fair value definition focuses on an exit price in the principal, or most advantageous market, and prioritizes, within a measurement of fair value, the use of market-based inputs (which may be weighted or adjusted for relevance, reliability and specific attributes relative to the subject investment) over entity-specific inputs. 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. Subsequent to the adoption of ASC 820: Fair Value, the FASB has issued various staff positions clarifying the initial standard (see Note 2 – “Significant Accounting Policies—Investments”).
ASC 820: Fair Value establishes the following three-level hierarchy, based upon the transparency of inputs to the fair value measurement of an asset or liability as of the measurement date:
Level I – Unadjusted quoted prices are available in active markets for identical investments as of the reporting date. The type of investments included in Level I include listed equities and listed securities. As required by ASC 820: Fair Value, the Company does not adjust the quoted price for these investments, even in situations where the Company holds a large position and a sale could reasonably affect the quoted price.
Level II – Pricing inputs are other than quoted prices in active markets, which are either directly or indirectly observable as of the reporting date. Such inputs may be quoted prices for similar assets or liabilities, quoted markets that are not active, or other inputs that are observable or can be corroborated by observable market data for substantially the full character of the financial instrument, or inputs that are derived principally from, or corroborated by, observable market information. Investments which are generally included in this category include illiquid debt securities and less liquid, privately held or restricted equity securities for which some level of recent trading activity has been observed.
Level III – Pricing inputs are unobservable for the investment and includes situations where there is little, if any, market activity for the investment. The inputs may be based on the Company’s own assumptions about how market participants would price the asset or liability or may use Level II inputs, as adjusted, to reflect specific investment attributes relative to a broader market assumption. These inputs into the determination of fair value may require significant management judgment or estimation. Even if observable market data for comparable performance or valuation measures (earnings multiples, discount rates, other financial/valuation ratios, etc.) are available, such investments are grouped as Level III if any significant data point that is not also market observable (private company earnings, cash flows, etc.) is used in the valuation methodology.
37 |
In certain cases, the inputs used to measure fair value may fall into different levels of the fair value hierarchy. In such cases, an investment’s level 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 the Company considers factors specific to the investment. A majority of the Company’s investments are classified as Level III. The Company evaluates the source of inputs, including any markets in which its investments are trading, in determining fair value. Inputs that are highly correlated to the specific investment being valued and those derived from reliable or knowledgeable sources will tend to have a higher weighting in determining fair value. Ongoing reviews by the Company’s investment analysts, Chief Investment Officer, Valuation Committee and independent valuation firms (if engaged) may include factors such as an assessment of each underlying investment, its current and prospective operating and financial performance, consideration of financing and sale transactions with third parties, expected cash flows and market-based information, including comparable transactions, performance factors, and other investment or industry specific market data, among other factors.
The following table summarizes the fair value of investments by the above ASC 820: Fair Value hierarchy levels as of September 30, 2014 (unaudited) and December 31, 2013, respectively:
As of September 30, 2014 (unaudited) | ||||||||||||||||
Level I | Level II | Level III | Total | |||||||||||||
Money market accounts | $ | — | $ | 341,694 | $ | — | $ | 341,694 | ||||||||
Debt securities | — | 127,833,768 | 136,980,164 | 264,813,932 | ||||||||||||
CLO Fund securities | — | — | 87,382,253 | 87,382,253 | ||||||||||||
Equity securities | — | 1,165,205 | 9,974,962 | 11,140,167 | ||||||||||||
Asset Manager Affiliates | — | — | 78,737,000 | 78,737,000 | ||||||||||||
Total | $ | — | $ | 129,340,667 | $ | 313,074,379 | $ | 442,415,046 |
As of December 31, 2013 | ||||||||||||||||
Level I | Level II | Level III | Total | |||||||||||||
Money market accounts | $ | — | $ | 7,112,949 | $ | — | $ | 7,112,949 | ||||||||
Debt securities | — | 68,733,053 | 198,097,374 | 266,830,427 | ||||||||||||
CLO Fund securities | — | — | 79,452,220 | 79,452,220 | ||||||||||||
Equity securities | — | — | 11,006,398 | 11,006,398 | ||||||||||||
Asset Manager Affiliates | — | — | 76,148,000 | 76,148,000 | ||||||||||||
Total | $ | — | $ | 75,846,002 | $ | 364,703,992 | $ | 440,549,994 |
As a BDC, the Company is required to invest primarily in the debt and equity of non-public companies for which there is little, if any, market-observable information. As a result, a significant portion of the Company’s investments at any given time will likely be deemed Level III investments.
Investment values derived by a third party pricing service are generally deemed to be Level III values. For those that have observable trades, the Company considers them to be Level II.
Values derived for debt and equity securities using comparable public/private companies utilize market-observable data from such comparables and specific, non-public and non-observable financial measures (such as earnings or cash flows) for the private, underlying company/issuer. Such non-observable company/issuer data is typically provided on a monthly or quarterly basis, is certified as correct by the management of the company/issuer and/or audited by an independent accounting firm on an annual basis. Since such private company/issuer data is not publicly available it is not deemed market-observable data and, as a result, such investment values are grouped as Level III assets.
38 |
Values derived for the Asset Manager Affiliates using comparable public/private companies generally utilize market-observable data and specific, non-public and non-observable financial measures (such as assets under management, historical and prospective earnings) for the Asset Manager Affiliates. The Company recognizes that comparable asset managers may not be fully comparable to the Asset Manager Affiliates and typically identifies a range of performance measures and/or adjustments within the comparable population with which to determine value. Since any such ranges and adjustments are entity specific they are not considered market-observable data and thus require a Level III grouping. Illiquid investments that have values derived through the use of discounted cash flow models and residual enterprise value models are grouped as Level III assets.
The Company’s policy for determining transfers between levels is based solely on the previously defined three-level hierarchy for fair value measurement. Transfers between the levels of the fair value hierarchy are separately noted in the tables below and the reason for such transfer described in each table’s respective footnotes. Investments measured at fair value for which the Company has used unobservable inputs to determine fair value are as follows:
Nine Months Ended September 30, 2014 (unaudited) | ||||||||||||||||||||
Debt Securities | CLO
Fund Securities | Equity
Securities | Asset
Manager Affiliate | Total | ||||||||||||||||
Balance, December 31, 2013 | $ | 198,097,374 | $ | 79,452,220 | $ | 11,006,398 | $ | 76,148,000 | $ | 364,703,992 | ||||||||||
Transfers out of Level III | (52,805,092) | 1 | — | — | — | (52,805,092 | ) | |||||||||||||
Transfers into Level III | 2,401,931 | 2 | — | — | — | 2,401,931 | ||||||||||||||
Net accretion of discount | 122,427 | 120,405 | — | — | 242,832 | |||||||||||||||
Purchases | 93,131,002 | 22,421,847 | 1,051,642 | 545,979 | 117,150,470 | |||||||||||||||
Sales / Paydowns | (99,518,414 | ) | (10,361,620 | ) | (5,007,311 | ) | — | (114,887,345 | ) | |||||||||||
Total realized gain (loss) included in earnings | (8,927,875 | ) | 5,575,498 | 1,489,219 | — | (1,863,158 | ) | |||||||||||||
Total unrealized gain (loss) included in earnings | 4,478,811 | (9,826,097 | ) | 1,435,014 | 2,043,021 | (1,869,251 | ) | |||||||||||||
Balance, September 30, 2014 | $ | 136,980,164 | $ | 87,382,253 | $ | 9,974,962 | $ | 78,737,000 | $ | 313,074,379 | ||||||||||
Changes in unrealized gains (losses) included in earnings related to investments still held at reporting date | $ | (4,942,892 | ) | $ | (4,706,033 | ) | $ | 3,443,795 | $ | 2,043,021 | $ | (4,162,109 | ) |
¹Transfers out of Level III represent debt securities for which pricing inputs, such as, observed trades, expected payoffs and refinancings, were observable as of September 30, 2014
²Transfers into Level III represent debt securities for which pricing inputs, other than their quoted prices in active markets were, unobservable as of September 30,2014
Year Ended December 31, 2013 | ||||||||||||||||||||
Debt Securities | CLO
Fund Securities | Equity
Securities | Asset
Manager Affiliate | Total | ||||||||||||||||
Balance, December 31, 2012 | $ | 51,865,406 | $ | 83,257,507 | $ | 8,020,716 | $ | 77,242,000 | $ | 220,385,629 | ||||||||||
Transfers out of Level III | (2,783,195 | )1 | — | — | — | (2,783,195 | ) | |||||||||||||
Transfers into Level III | 34,070,557 | 2 | — | — | — | 34,070,557 | ||||||||||||||
Net accretion of discount | 174,977 | 216,443 | — | 217,212 | 608,632 | |||||||||||||||
Purchases | 192,112,854 | 11,957,500 | 3,813,838 | — | 207,884,192 | |||||||||||||||
Sales/Paydowns | (70,461,486 | ) | (623,403 | ) | (2,882,107 | ) | — | (73,966,996 | ) | |||||||||||
Total realized gain (loss) included in earnings | 2,972,071 | — | (551,636 | ) | — | 2,420,435 | ||||||||||||||
Total unrealized gain (loss) included in earnings | (9,853,810 | ) | (15,355,827 | ) | 2,605,588 | (1,311,212 | ) | (23,915,261 | ) | |||||||||||
Balance, December 31, 2013 | $ | 198,097,374 | $ | 79,452,220 | $ | 11,006,399 | $ | 76,148,000 | $ | 364,703,993 | ||||||||||
Changes in unrealized gains (losses) included in earnings related to investments still held at reporting date | $ | (9,853,810 | ) | $ | (15,355,827 | ) | $ | 2,605,588 | $ | (1,311,212 | ) | $ | (23,915,261 | ) |
¹Transfers out of Level III represent debt securities for which pricing inputs, other than their quoted prices in active markets were, observable as of December 31, 2013
²Transfers into Level III represent debt securities for which pricing inputs, other than their quoted prices in active markets were, unobservable as of December 31, 2013.
39 |
As of September 30, 2014, the Company’s Level II portfolio investments were valued by a third party pricing services for which the prices are not adjusted and for which inputs are observable or can be corroborated by observable market data for substantially the full character of the financial instrument, or by inputs that are derived principally from, or corroborated by, observable market information. The fair value of the Company’s Level II portfolio investments was $129,340,667 as of September 30, 2014.
As of September 30, 2014, the Company’s Level III portfolio investments had the following valuation techniques and significant inputs:
Type | Fair Value | Primary
Valuation Methodology |
Unobservable Inputs |
Range
of Inputs (Weighted Average) |
||
Debt Securities | $ | 2,553,900 | Enterprise Value | Average EBITDA Multiple/WAAC | 8.5x/6.2% | |
$ | 134,425,264 | Income Approach | Implied Discount Rate | 4.1% - 13.2% (8.5%) | ||
$ | 1,000 | Options Value | Qualitative Inputs1 | |||
Equity Securities | $ | 9,970,962 | Enterprise Value | Average EBITDA Multiple/WAAC | 4.0x/10.9% - 11.7x/14.3% (8.1x/13.2%) | |
$ | 4,000 | Options Value | Qualitative Inputs1 | |||
CLO Fund Securities | $ | 67,874,892 | Discounted Cash Flow | Discount Rate | 10% - 11% (10.5%) | |
Probability of Default | 2.0%-2.5% (2.4%) | |||||
Loss Severity | 20% | |||||
Recovery Rate | 80% | |||||
Prepayment Rate | 30% | |||||
$ | 19,507,361 | Market Approach | Third Party Quote | 86 - 87 (86.5) | ||
Asset Manager Affiliate | $ | 78,737,000 | Discounted Cash Flow | Discount Rate | 1.85 - 8.13 (6.78) | |
Total Level III Investments | $ | 313,074,379 |
¹ The qualitative inputs used in the fair value measurements of the Debt Securities include estimates of the distressed liquidation value of the pledged collateral.
The significant unobservable inputs used in the fair value measurement of the Company’s debt securities may include, among other things, broad market indices, the comparable yields of similar investments in similar industries, effective discount rates, average EBITDA multiples, and weighted average cost of capital. Significant increases or decreases in such comparable yields would result in a significantly lower or higher fair value measurement.
The significant unobservable inputs used in the fair value measurement of the Company’s equity securities include the EBITDA multiple of similar investments in similar industries and the weighted average cost of capital. Significant increases or decreases in such inputs would result in a significantly lower or higher fair value measurement.
40 |
Significant unobservable inputs used in the fair value measurement of the Company’s CLO Fund securities include default rates, recovery rates, prepayment rates, spreads, and the discount rate by which to value the resulting underlying cash flows. Such assumptions can vary significantly, depending on market data sources which often vary in depth and level of analysis, understanding of the CLO market, detailed or broad characterization of the CLO market and the application of such data to an appropriate framework for analysis. The application of data points are based on the specific attributes of each individual CLO Fund security’s underlying assets, historic, current and prospective performance, vintage, and other quantitative and qualitative factors that would be evaluated by market participants. The Company evaluates the source of market data for reliability as an indicative market input, consistency amongst other inputs and results and also the context in which such data is presented. Significant increases or decreases in probability of default and loss severity inputs in isolation would result in a significantly lower or higher fair value measurement. In general, a change in the assumption of the probability of default is accompanied by a directionally similar change in the assumption used for the loss severity in an event of default. Significant increases or decreases in the discount rate in isolation would result in a significantly lower or higher fair value measurement.
The significant unobservable input used in the fair value measurement of the Asset Manager Affiliates is the discount rate used to present value prospective cash flows. Prospective revenues are generally based on a fixed percentage of the par value of CLO Fund assets under management and are recurring in nature for the term of the CLO Fund so long as the Asset Manager Affiliates manage the fund. As a result, the fees earned by the Asset Manager Affiliates are generally not subject to market value fluctuations in the underlying collateral. The discounted cash flow model incorporates different levels of discount rates depending on the hierarchy of fees earned (including the likelihood of realization of senior, subordinate and incentive fees) and prospective modeled performance. Significant increases or decreases in such discount rate would result in a significantly lower or higher fair value measurement.
5. ASSET MANAGER AFFILIATES
Wholly-Owned Asset Managers
The Asset Manager Affiliates are wholly-owned portfolio companies. The Asset Manager Affiliates manage CLO Funds primarily for third party investors that invest in broadly syndicated loans, high yield bonds and other credit instruments issued by corporations. At September 30, 2014 and December 31, 2013, the Asset Manager Affiliates had approximately $3.3 billion and $3.2 billion, respectively, of par value of assets under management, and the Company’s 100% equity interest in the Asset Manager Affiliates had a fair value of approximately $79 million and $76 million, respectively.
As a manager of the CLO Funds, the Asset Manager Affiliates receive contractual and recurring management fees from the CLO Funds for their management and advisory services. The annual fees which the Asset Manager Affiliates receive are generally based on a fixed percentage of assets under management (at par value and not subject to changes in market value), and the Asset Manager Affiliates generate net operating income equal to the amount by which their fee income exceeds their operating expenses, including compensation of their employees. The management fees the Asset Manager Affiliates receive have three components - a senior management fee, a subordinated management fee and an incentive fee. Currently, all CLO Funds managed by the Asset Manager Affiliates are paying both their senior and subordinated management fees on a current basis. Additionally, five managed funds made incentive fee distributions during the quarter ended September 30, 2014.
Any distributions from the Asset Manager Affiliates are recorded as “Distributions from Asset Manager Affiliates” on the Company’s statement of operations and are recorded as declared (where declaration date represents ex-dividend date) by the Asset Manager Affiliates. For the nine months ended September 30, 2014 and 2013, the Asset Manager Affiliates declared distributions of $9.1 million and $9.6 million, respectively. Distributions receivable, if any, are reflected in the Due from Affiliates account on the consolidated balance sheet.
The Asset Manager Affiliates’ fair value is determined quarterly. The valuation is primarily determined utilizing a discounted cash flow model. See Note 2, “Significant Accounting Policies” and Note 4, “Investments” for further information relating to the Company’s valuation methodology.
41 |
The Asset Manager Affiliates are subject to Accounting Standards Codification Topic 810, “Consolidation” and although the Company cannot consolidate the financial statements of portfolio company investments, this guidance impacts the required disclosures relating to the Asset Manager Affiliates, as it requires the Asset Manager Affiliates to consolidate the financial statements of managed CLO Funds. As a result of the consolidation of the financial statements of the CLOs into the financial statements of the Asset Manager Affiliates, the Asset Manager Affiliates qualify as a “significant subsidiary” under Rules 3-09 and 1-02 of Regulation S-X promulgated by the SEC and, as a result, the Company is required to include additional financial information regarding the Asset Manager Affiliates in its filings with the SEC. In addition, in accordance with Rules 3-09, Rule 4-08(g) and 1-02 of Regulation S-X, additional financial information with respect to two of the CLO Funds in which the Company has an investment, Katonah 2007-I CLO Ltd. (“Katonah 2007-I CLO”) and Katonah X CLO Ltd. (“Katonah X CLO”), are required to be included in the Company’s SEC filings. The additional financial information regarding the Asset Manager Affiliates, Katonah 2007-I CLO (pursuant to Rule 3-09) and Katonah X CLO (pursuant to Rule 4-08(g)) is set forth in Note 5 to these consolidated financial statements. This additional financial information does not directly impact the financial position or results of operations of the Company.
Asset Manager Affiliates
Summarized Balance Sheet Information (unaudited)
As of | As of | |||||||
September
30, 2014 | December
31, 2013 | |||||||
Investments of CLO Funds, at fair value | $ | 3,091,154,402 | $ | 2,964,229,086 | ||||
Restricted cash of CLO Funds | 258,776,686 | 278,813,923 | ||||||
Total assets | 3,421,162,155 | 3,299,810,068 | ||||||
CLO Fund liabilities at fair value | 3,223,748,224 | 3,079,835,713 | ||||||
Total liabilities | 3,369,328,197 | 3,176,654,741 | ||||||
Total Asset Manager Affiliates equity | 34,240,185 | 38,855,099 | ||||||
Appropriated retained earnings of consolidated VIEs | 17,593,773 | 84,300,228 |
Asset Manager Affiliates
Summarized Statements of Operations Information (unaudited)
For the three months ended | For the nine months ended | |||||||||||||||
September 30, | September 30, | |||||||||||||||
2014 | 2013 | 2014 | 2013 | |||||||||||||
Interest income - investments of CLO Funds | $ | 31,042,540 | $ | 33,199,077 | $ | 89,607,622 | $ | 97,056,892 | ||||||||
Total income | 32,777,736 | 35,534,142 | 94,460,828 | 106,002,617 | ||||||||||||
Interest expense of CLO Fund liabilities | 25,477,833 | 25,862,607 | 74,533,029 | 83,083,023 | ||||||||||||
Total expenses | 37,468,325 | 30,116,957 | 103,677,330 | 104,705,089 | ||||||||||||
Net realized and unrealized gains (losses) | (40,493,821 | ) | (113,010,013 | ) | (50,167,488 | ) | (27,443,229 | ) | ||||||||
Net loss attributable to noncontrolling interests in consolidated Variable Interest Entities | (47,301,969 | ) | (110,067,391 | ) | (65,558,757 | ) | (32,032,457 | ) | ||||||||
Net income attributable to Asset Manager Affiliates | 1,274,518 | 657,770 | 3,949,287 | 3,673,360 |
42 |
Katonah 2007-I CLO Ltd.
Summarized Balance Sheet Information (unaudited)
As of | As of | |||||||
September
30, 2014 | December
31, 2013 | |||||||
Total investments at fair value | $ | 291,890,297 | $ | 310,427,788 | ||||
Cash | 11,451,765 | 15,260,243 | ||||||
Total assets | 303,984,766 | 326,362,942 | ||||||
CLO Debt at fair value1 | 305,729,130 | 314,549,615 | ||||||
Total liabilities | 307,871,173 | 320,828,003 | ||||||
Total Net Assets | (3,886,407 | ) | 5,534,939 |
¹Includes preferred shares |
Katonah 2007-I CLO Ltd.
Summarized Statements of Operations Information (unaudited)
For the three months ended | For the nine months ended | |||||||||||||||
September 30, | September 30, | |||||||||||||||
2014 | 2013 | 2014 | 2013 | |||||||||||||
Interest income from investments | $ | 2,925,473 | $ | 3,159,181 | $ | 8,944,967 | $ | 9,475,779 | ||||||||
Total income | 2,554,342 | 3,275,769 | 8,938,951 | 10,040,995 | ||||||||||||
Interest expense | 2,667,429 | 2,945,246 | 8,188,894 | 8,788,530 | ||||||||||||
Total expenses | 2,949,332 | 3,178,899 | 9,144,902 | 9,663,333 | ||||||||||||
Net realized and unrealized losses | (2,698,937 | ) | 481,017 | (9,215,396 | ) | (3,902,972 | ) | |||||||||
Decrease in net assets resulting from operations | (3,093,927 | ) | 577,887 | (9,421,347 | ) | (3,525,310 | ) |
Katonah X CLO Ltd.
Summarized Balance Sheet Information (unaudited)
As of | As of | |||||||
September 30, 2014 | December 31, 2013 | |||||||
Total investments at fair value | $ | 316,272,077 | $ | 408,698,814 | ||||
Cash | 8,307,622 | 26,050,568 | ||||||
Total assets | 325,638,991 | 435,799,911 | ||||||
CLO Debt at fair value1 | 317,451,391 | 416,405,403 | ||||||
Total liabilities | 318,451,484 | 417,800,701 | ||||||
Total Net Assets | 7,187,507 | 17,999,210 |
¹Includes subordinated securities
Katonah X CLO Ltd.
Summarized Statements of Operations Information (unaudited)
For the three months ended | ||||||||
September 30, | ||||||||
2014 | 2013 | |||||||
Interest income from investments | $ | 3,003,899 | $ | 4,518,507 | ||||
Total income | 3,336,162 | 4,589,267 | ||||||
Interest expense | 2,115,332 | 3,542,724 | ||||||
Total expenses | 3,116,388 | 4,672,343 | ||||||
Net realized and unrealized losses | (8,810,202 | ) | (3,365,246 | ) | ||||
Decrease in net assets resulting from operations | (8,590,427 | ) | (3,448,323 | ) |
43 |
As separately regarded entities for tax purposes, the Asset Manager Affiliates are taxed at normal corporate rates. For tax purposes, any distributions by the Asset Manager Affiliates to the Company would generally need to be distributed to the Company’s shareholders. Generally, such distributions of the Asset Manager Affiliates’ income to the Company’s shareholders will be considered as qualified dividends for tax purposes. The Asset Manager Affiliates’ taxable net income will differ from U.S. GAAP net income because of deferred tax temporary differences and permanent tax adjustments. Deferred tax temporary differences may include differences for the recognition and timing of amortization and depreciation, and compensation related expenses, among other things. Permanent differences may include adjustments, limitations or disallowances for meals and entertainment expenses, penalties, tax goodwill amortization and net operating loss carryforward.
Goodwill amortization for tax purposes was created upon the purchase of 100% of the equity interests in Katonah Debt Advisors prior to the Company’s IPO in exchange for shares of the Company’s stock valued at $33 million. Although this transaction was a stock transaction rather than an asset purchase and thus no goodwill was recognized for U.S. GAAP purposes, such exchange was considered an asset purchase under Section 351(a) of the Code. At the time of the transfer, Katonah Debt Advisors had equity of approximately $1 million resulting in tax goodwill of approximately $32 million which is being amortized for tax purposes on a straight-line basis over 15 years, which accounts for an annual difference between U.S. GAAP income and taxable income by approximately $2 million per year over such period.
Additional goodwill amortization for tax purposes was created upon the purchase of 100% of the equity interests in Trimaran Advisors by one of KCAP’s affiliates in exchange for shares of the KCAP Financial’s stock valued at $25.5 million and cash of $13.0 million. The transaction was considered an asset purchase under Section 351(a) of the Code and resulted in tax goodwill of approximately $22.8 million which is being amortized for tax purposes on a straight-line basis over 15 years, which accounts for an annual difference between GAAP income and taxable income by approximately $1.5 million per year over such period.
Related Party Transactions
On February 26, 2013, the Company entered into a senior unsecured credit agreement (the “Trimaran Credit Facility”) with Trimaran Advisors, pursuant to which Trimaran Advisors may borrow from time to time up to $20 million from the Company for general corporate purposes, which could include working capital in connection with Trimaran Advisors’ warehouse activities. The Trimaran Credit Facility expires on November 20, 2017 and bears interest at an annual rate of 9.0%. On April 15, 2013, the Trimaran Credit Facility was amended and upsized from $20 million to $23 million. At September 30, 2014, there was $18 million outstanding under the Trimaran Credit Facility, which is included in the Company’s Schedule of Investments. For the nine months ended September 30, 2014, the Company recognized interest income of $1.5 million related to the Trimaran Credit Facility.
6. BORROWINGS
The Company’s debt obligations consist of the following:
As
of September 30, 2014 (unaudited) | As
of December 31, 2013 | |||||||
Convertible Notes, due March 15, 2016 | $ | 49,008,000 | $ | 49,008,000 | ||||
7.375% Notes Due 2019 | $ | 41,400,000 | $ | 41,400,000 | ||||
Notes Issued by KCAP Senior Funding I, LLC (net of discount: 2014 - $2,736,789; 2013 - $3,065,627) | $ | 102,513,211 | $ | 102,184,373 |
The weighted average stated interest rate and weighted average maturity on all our debt outstanding as of September 30, 2014 were 5.08% and 6.67 years, respectively, and as of December 31, 2013 were 5.08% and 7.43 years, respectively.
44 |
Convertible Notes
On March 16, 2011, the Company issued $55 million in aggregate principal amount of unsecured 8.75% convertible notes due March 2016 (“Convertible Notes”). On March 23, 2011, pursuant to an over-allotment option, the Company issued an additional $5 million of such Convertible Notes for a total of $60 million in aggregate principal amount. The net proceeds from the sale of the Convertible Notes, following underwriting expenses, were approximately $57.7 million. Interest on the Convertible Notes is paid semi-annually in arrears on March 15 and September 15, at a rate of 8.75%, commencing September 15, 2011. The Convertible Notes mature on March 15, 2016 unless converted earlier. The Convertible Notes are senior unsecured obligations of the Company.
The Convertible Notes are convertible into shares of Company’s common stock. As of September 30, 2014, the conversion rate was 129.9266 shares of common stock per $1,000 principal amount of Convertible Notes, which is equivalent to a conversion price of approximately $7.70 per share of common stock. Upon conversion, the Company would issue the full amount of common stock or settle the conversion in cash, at its option, and retire the full amount of debt outstanding.
Upon conversion, unless a holder converts after a record date for an interest payment but prior to the corresponding interest payment date, the holder will receive a separate cash payment with respect to the Convertible Notes surrendered for conversion representing accrued and unpaid interest to, but not including the conversion date. Any such payment will be made on the settlement date applicable to the relevant conversion on the Convertible Notes.
No holder of Convertible Notes will be entitled to receive shares of the Company’s common stock upon conversion to the extent (but only to the extent) that such receipt would cause such converting holder to become, directly or indirectly, a beneficial owner (within the meaning of Section 13(d) of the Securities Exchange Act of 1934 and the rules and regulations promulgated thereunder) of more than 5.0% of the shares of the Company’s common stock outstanding at such time. The 5.0% limitation shall no longer apply following the effective date of any fundamental change.
Subject to certain exceptions, holders may require us to repurchase, for cash, all or part of their Convertible Notes upon a fundamental change at a price equal to 100% of the principal amount of the Convertible Notes being repurchased plus any accrued and unpaid interest up to, but excluding, the fundamental change repurchase date. In addition, in the case of certain fundamental changes and without duplication of the foregoing amount, the Company will also pay holders an amount in cash (or, in certain circumstances, shares of the Company’s common stock) equal to the present value of the remaining interest payments on such Convertible Notes through, and including, the maturity date.
In connection with the issuance of the Convertible Notes, the Company incurred approximately $2.4 million of debt offering costs, which are being amortized over the term of the facility on an effective yield method, of which approximately $635,000 remains to be amortized. On April 4, 2013, approximately $9.0 million of the Company’s 8.75% Convertible Notes were converted at a price basis per share of $8.159 into 1,102,093 shares of KCAP common stock. On September 4, 2013, the Company purchased $2.0 million face value of its own Convertible Notes at $114.50 plus accrued interest. KCAP subsequently surrendered these notes to the Trustee for cancellation effective September 13, 2013. Due to the cash conversion option embedded in the Convertible Notes, the Company applied the guidance in ASC 470-40-20, Debt with Conversion and Other Options and realized a loss on the extinguishment of this debt. For the nine months ended September 30, 2014 there were no realized losses on extinguishment of debt. The indenture governing the Convertible Notes contains certain restrictive covenants, including compliance with certain provisions of the 1940 Act and conditions governing the undertaking of new debt.
For the three months ended September 30, 2014 and 2013, interest expense related to the Convertible Notes was $1.1 million for both periods. For the nine months ended September 30, 2014 and 2013, interest expense related to the Convertible Notes was $3.2 million and $3.5 million, respectively.
The Convertible Notes have been analyzed for any features that would require its accounting to be bifurcated. There are no features that require accounting to be bifurcated, and as a result, they are recorded as a liability at their contractual amounts. At September 30, 2014, the Company was in compliance with all of its debt covenants.
Fair Value of Convertible Notes. The Company carries the Convertible Notes at cost. The Convertible Notes were issued in a private placement and there is no active trading of these notes. The estimated fair value of the Company’s outstanding Convertible Notes was approximately $56.8 million at September 30, 2014. The fair value was determined based on an indicative closing price as of September 30, 2014. The Convertible Notes are categorized as Level III following ASC 820: Fair Value.
45 |
7.375% Notes Due 2019
On October 10, 2012, the Company issued $41.4 million in aggregate principal amount of unsecured 7.375% Notes due 2019. The net proceeds for these Notes, following underwriting expenses, were approximately $39.9 million. Interest on the 7.375% Notes Due 2019 is paid quarterly in arrears on March 30, June 30, September 30 and December 30, at a rate of 7.375%, commencing December 30, 2012. The 7.375% Notes Due 2019 mature on September, 30, 2019 and are senior unsecured obligations of the Company. In addition, due to the asset coverage test applicable to the Company as a BDC and a covenant that the Company agreed to in connection with the issuance of the 7.375% Notes Due 2019, the Company is limited in its ability to make distributions in certain circumstances. The indenture governing the 7.375% Notes Due contains certain restrictive covenants, including compliance with certain provisions of the 1940 Act relating to borrowing and dividends. At September 30, 2014, the Company was in compliance with all of its debt covenants.
For the three months ended September 30, 2014 and 2013, interest expense related to the 7.375% Notes Due 2019 was $763,000 for both periods. For the nine months ended September 30, 2014 and 2013, interest expense related to the 7.375% Notes Due 2019 was $2.3 million for both periods.
In connection with the issuance of the 7.375% Notes Due 2019, the Company incurred approximately $1.5 million of debt offering costs which are being amortized over the term of the facility on an effective yield method, of which approximately $1.1 million remains to be amortized.
Fair Value of 7.375% Notes Due 2019.
The 7.375% Notes Due 2019 were issued in a public offering on October 10, 2012 and are carried at cost. The fair value of the Company’s outstanding 7.375% Notes Due 2019 was approximately $43.1 million at September 30, 2014. The fair value was determined based on the closing price on September 30, 2014 for the 7.375% Notes Due 2019. The 7.375% Notes Due 2019 are categorized as Level I under ASC 820: Fair Value.
KCAP Senior Funding I, LLC (Debt Securitization)
On June 18, 2013, the Company completed the sale of notes in a $140,000,000 debt securitization financing transaction. The notes offered in this transaction (the “KCAP Senior Funding I Notes”) were issued by KCAP Senior Funding I, LLC, a newly formed special purpose vehicle (the “Issuer”), in which KCAP Senior Funding I Holdings, LLC, a wholly-owned subsidiary of the Company (the “Depositor”), owns all of the KCAP Senior Funding I Subordinated Notes (as defined below), and are backed by a diversified portfolio of bank loans. The indenture governing the KCAP Senior Funding I Notes contains an event of default that is triggered in the event that certain coverage tests are not met.
The secured notes (the “KCAP Senior Funding I Secured Notes”) were issued as Class A-1 senior secured floating rate notes which have an initial face amount of $77,250,000, are rated AAA (sf)/Aaa (sf) by Standard & Poor’s Ratings Services and Moody’s Investors Service, Inc., respectively, and bear interest at the three-month LIBOR plus 1.50%, Class B-1 senior secured floating rate notes which have an initial face amount of $9,000,000, are rated AA (sf)/Aa2 (sf) by Standard & Poor’s Ratings Services and Moody’s Investors Service, Inc., respectively, and bear interest at the three-month LIBOR plus 3.25%, Class C-1 secured deferrable floating rate notes which have an initial face amount of $10,000,000, are rated A (sf)/A2 (sf) by Standard & Poor’s Ratings Services and Moody’s Investors Service, Inc., respectively, and bear interest at three-month LIBOR plus 4.25%, and Class D-1 secured deferrable floating rate notes which have an initial face amount of $9,000,000, are rated BBB (sf)/Baa2 (sf) by Standard & Poor’s Ratings Services and Moody’s Investors Service, Inc., respectively, and bear interest at three-month LIBOR plus 5.25%. The Depositor retained all of the subordinated notes of the Issuer (the “KCAP Senior Funding I Subordinated Notes”), which have an initial face amount of $34,750,000. The KCAP Senior Funding I Subordinated Notes do not bear interest and are not rated. Both the KCAP Senior Funding I Secured Notes and the KCAP Senior Funding I Subordinated Notes have a stated maturity on the payment date occurring in July, 2024, and are subject to a two year non-call period. The Issuer has a four year reinvestment period. The stated interest rate re-sets on a quarterly basis based upon the then-current level of the benchmark three-month LIBOR.
As part of this transaction, the Company entered into a master loan sale agreement with the Depositor and the Issuer under which the Company sold or contributed certain bank loans to the Depositor, and the Depositor sold such loans to the Issuer in exchange for a combination of cash and the issuance of the KCAP Senior Funding I Subordinated Notes to the Depositor.
In connection with the issuance and sale of the KCAP Senior Funding I Notes, the Company has made customary representations, warranties and covenants in the purchase agreement by and between the Company, the Depositor, the Issuer and Guggenheim Securities, LLC, which served as the initial purchaser of the KCAP Senior Funding I Secured Notes. The KCAP Senior Funding I Secured Notes are the secured obligations of the Issuer, and an indenture governing the KCAP Senior Funding I Notes includes customary covenants and events of default. The KCAP Senior Funding I Notes were sold in a private placement transaction and have not been, and will not be, registered under the Securities Act of 1933, as amended, or any state “blue sky” laws and may not be offered or sold in the United States absent registration with the Securities and Exchange Commission or an applicable exemption from registration.
46 |
The Company will serve as collateral manager to the Issuer under a collateral management agreement, which contains customary representations, warranties and covenants. Under the collateral management agreement, the Company will perform certain investment management functions, including supervising and directing the investment and reinvestment of the Issuer’s assets, as well as perform certain administrative and advisory functions.
In addition, because each of the Issuer and the Depositor are consolidated subsidiaries, the Company did not recognize any gain or loss on the transfer of any of our portfolio assets to such vehicles in connection with the issuance and sale of the KCAP Senior Funding I Notes.
As of September 30, 2014, there were 54 investments in portfolio companies with a total fair value of approximately $143 million plus cash of $5.4 million, collateralizing the secured notes of the Issuer. At September 30, 2014, there were unamortized issuance costs of approximately $3.2 million included in other assets, and unamortized original issue discount, (“OID”) costs of approximately $2.7 million included in Notes issued by KCAP Senior Funding I, LLC liabilities in the accompanying consolidated balance sheet. The pool of loans in the securitization must meet certain requirements, including asset mix and concentration, collateral coverage, term, agency rating, minimum coupon, minimum spread and sector diversity requirements.
For the period ended September 30, 2014, interest expense, including the amortization of deferred debt issuance costs and the discount on the face amount of the notes, was approximately $2.8 million consisting of stated interest expense of approximately $2.1 million, accreted discount of approximately $329,000, and deferred debt issuance costs of approximately $385,000. As of September 30, 2014, the stated interest charged under the securitization was based on current three month LIBOR, which was 0.23%. The classes, stated interest rates, spread over LIBOR, and stated interest expense are as follows:
Stated
Interest Rate | LIBOR
Spread (basis points) | Stated
Interest Expense (1) | ||||||||||
KCAP Senior Funding LLC Class A-1 Notes | 1.73 | % | 150 | $ | 267,841 | |||||||
KCAP Senior Funding LLC Class B-1 Notes | 3.48 | % | 325 | 62,705 | ||||||||
KCAP Senior Funding LLC Class C-1 Notes | 4.48 | % | 425 | 89,672 | ||||||||
KCAP Senior Funding LLC Class D-1 Notes | 5.48 | % | 525 | 98,705 | ||||||||
Total | $ | 518,923 |
(1) Stated Interest Rate and Stated Interest Expense will vary based upon prevailing 3 month LIBOR as of the reset date. Stated Interest Expense amounts above represent the amounts accrued and payable at September 30, 2014 using prevailing rates.
The amounts, ratings and interest rates (expressed as a spread to LIBOR) of the Class A-1, B-1, C-1, and D-1 are as follows:
Description | Class A-1 Notes | Class B-1 Notes | Class C-1 Notes | Class D-1 Notes | ||||
Type | Senior Secured Floating Rate | Senior Secured Floating Rate | Secured Deferrable Floating Rate | Secured Deferrable Floating Rate | ||||
Amount Outstanding | $ 77,250,000 | $9,000,000 | $10,000,000 | $9,000,000 | ||||
Moody's Rating (sf) | "Aaa" | "Aa2" | "A2" | "Baa2" | ||||
Standard & Poor's Rating (sf) | "AAA" | "AA" | "A" | "BBB" | ||||
Interest Rate | LIBOR + 1.50 % | LIBOR + 3.25 % | LIBOR + 4.25 % | LIBOR + 5.25 % | ||||
Stated Maturity | July, 2024 | July, 2024 | July, 2024 | July, 2024 | ||||
Junior Classes | B-1, C-1, D-1 and Subordinated | C-1, D-1 and Subordinated | D-1 and Subordinated | Subordinated |
47 |
The Company’s outstanding principal amounts, carrying values and fair values of the Class A-1, B-1, C-1 and D-1 Notes are as follows:
As of | ||||||||||||
September 30, 2014 | ||||||||||||
(unaudited) | ||||||||||||
Principal Amount | Carrying Value | Fair Value | ||||||||||
KCAP Senior Funding I, LLC Class A-1 Notes | $ | 77,250,000 | $ | 75,241,288 | $ | 76,284,375 | ||||||
KCAP Senior Funding I, LLC Class B-1 Notes | 9,000,000 | 8,765,975 | 8,865,000 | |||||||||
KCAP Senior Funding I, LLC Class C-1 Notes | 10,000,000 | 9,739,973 | 10,075,000 | |||||||||
KCAP Senior Funding I, LLC Class D-1 Notes | 9,000,000 | 8,765,975 | 8,910,000 | |||||||||
Total | $ | 105,250,000 | $ | 102,513,211 | $ | 104,134,375 |
Fair Value of KCAP Senior Funding I, LLC. The Company carries the KCAP Senior Funding I Notes at cost, net of unamortized discount of $2,736,789. The fair value of the KCAP Senior Funding I, LLC Notes was approximately $104.1 million at September 30, 2014. The fair values were determined based on third party indicative values. The KCAP Senior Funding I, LLC Notes are categorized as Level III under ASC 820 Fair Value.
7. DISTRIBUTABLE TAXABLE INCOME
Effective December 11, 2006, the Company elected to be treated as a RIC under the Code and adopted a December 31 tax-calendar year end. As a RIC, the Company is not subject to U.S. federal income tax on the portion of its taxable income and gains distributed currently to its stockholders as a dividend. The Company’s quarterly dividends, if any, are determined by the Board of Directors. The Company anticipates distributing at least 90% of its taxable income and gains, within the Subchapter M rules, and thus the Company anticipates that it will not incur any federal or state income tax at the corporate level. As a RIC, the Company is also subject to a federal excise tax based on distributive requirements of its taxable income on a calendar year basis (e.g., calendar year 2014). Depending on the level of taxable income earned in a tax year, the Company may choose to carry forward taxable income in excess of current year distributions into the next tax year and pay a 4% excise tax on such income, to the extent required. The Company anticipates timely distribution of its taxable income within the tax rules, and the Company anticipates that it will not incur a U.S. federal excise tax for the calendar year 2014.
48 |
The following reconciles net increase in net assets resulting from operations to taxable income for the nine months ended September 30, 2014:
Nine Months Ended | ||||
September 30, 2014 | ||||
(unaudited) | ||||
Net increase in net assets resulting from operations | $ | 23,930,726 | ||
Net change in unrealized depreciation from investments | (1,571,512 | ) | ||
Excess capital gains over capital losses | 1,896,806 | |||
Income not currently taxable | (127,231 | ) | ||
Expenses not currently deductible | 534,527 | |||
Taxable income before deductions for distributions | $ | 24,663,316 | ||
Taxable income before deductions for distributions per weighted average basic shares for the period | $ | 0.74 |
Tax-basis taxable income differs from net increase (decrease) in net assets resulting from operations primarily due to: (1) unrealized appreciation (depreciation) on investments, as investment gains and losses are not included in tax-basis taxable income until they are realized; (2) excess of capital gains over capital losses; (3) amortization of discount on CLO Fund securities; (4) non-deductible expenses; (5) stock compensation and rent expenses that are not currently deductible for tax purposes; and (6) recognition of interest income on certain loans.
Distributions to shareholders which exceed tax distributable income (tax net investment income and realized gains, if any) are reported as distributions of paid-in capital (i.e. return of capital). The tax character of distributions is made on an annual (full calendar-year) basis, at the end of the year, and based upon our taxable income for the full year and the distributions paid during the full year. Therefore, a determination of tax attributes made on a quarterly basis may not be representative of the actual tax attributes of distributions for a full year.
On September 19, 2014, the Company’s Board of Directors declared a distribution to shareholders of $0.25 per share for a total of approximately $9.2 million. The record date was October 14, 2014 and the distribution was made on October 29, 2014. The estimated tax character of distributions paid during the nine months ended September 30, 2014 and for the year ended December 31, 2013 was as follows:
Nine
Months ended September 30, | Year
ended December 31, | |||||||
2014 | 2013 | |||||||
Distributions paid from: | ||||||||
Ordinary income | $ | 24,663,316 | $ | 29,296,146 | ||||
Tax Return of Capital | 974,215 | 5,864,993 | ||||||
Total | $ | 25,637,531 | 1 | $ | 35,161,139 |
(1) Comprised of the first quarter distribution paid in April 2014, the second quarter distribution paid in July 2014, and the third quarter distribution paid in October 2014.
At September 30, 2014, the Company had a net capital loss carryforward of $70 million to offset net capital gains, to the extent provided by federal tax law. The capital loss carryforward will begin to expire in the tax year ending December 31, 2015.
The Company adopted Financial Accounting Standards Board ASC Topic 740: Accounting for Uncertainty in Income Taxes (“ASC 740”) as of January 1, 2007. ASC 740 provides guidance for how uncertain tax positions should be recognized, measured, presented, and disclosed in the consolidated financial statements. ASC 740 requires the evaluation of tax positions taken or expected to be taken in the course of preparing the Company’s tax returns to determine whether the tax positions are “more-likely-than-not” of being sustained by the applicable tax authority. The Company recognizes the tax benefits of uncertain tax positions only where the position is “more likely than not” to be sustained assuming examination by tax authorities. Management has analyzed the Company’s tax positions, and has concluded that no liability for unrecognized tax benefits should be recorded related to uncertain tax positions taken on returns filed for open tax years (the last three fiscal years) or expected to be taken in the Company’s current year tax return. The Company identifies its major tax jurisdictions as U.S. Federal and New York State, and the Company is not aware of any tax positions for which it is reasonably possible that the total amounts of unrecognized tax benefits will change materially in the next 12 months. Management’s determinations regarding ASC 740 may be subject to review and adjustment at a later date based upon factors including, but not limited to, an ongoing analysis of tax laws, regulations and interpretations thereof.
49 |
8. COMMITMENTS AND CONTINGENCIES
From time-to-time the Company is a party to financial instruments with off-balance sheet risk in the normal course of business in order to meet the needs of the Company’s investment in portfolio companies. Such instruments include commitments to extend credit and may involve, in varying degrees, elements of credit risk in excess of amounts recognized on the Company’s balance sheet. Prior to extending such credit, the Company attempts to limit its credit risk by conducting extensive due diligence, obtaining collateral where necessary and negotiating appropriate financial covenants. As of September 30, 2014, the Company had $6 million of outstanding commitments: $1 million to make an investment in a delayed draw loan; $5 million to make an investment in a revolving loan under the Trimaran Credit Facility.
9. STOCKHOLDERS’ EQUITY
During the nine months ended September 30, 2014 and 2013, the Company issued 69,762 and 54,037 shares, respectively, of common stock under its dividend reinvestment plan. As of September 30, 2014 and December 31, 2013, there were 619,785 and 272,998 shares of unvested restricted shares, respectively. There were 360,289 grants, 8,502 forfeitures, and 5,000 vested shares during the nine months ended September 30, 2014. On February 14, 2013, the Company completed a public offering of 5,232,500 shares of common stock, which included the underwriters’ full exercise of their option to purchase up to 682,500 shares of common stock, at a price of $9.75 per share. In conjunction with this offering, the Company also sold 200,000 shares of common stock to a member of its Board of Directors, at a price of $9.31 per share, raising approximately $1.9 million in gross proceeds. On April 4, 2013, approximately $9 million of the Company’s 8.75% Convertible Notes were converted at a price basis per share of $8.16 into 1,102,093 shares of KCAP common stock. The total number of shares of the Company’s common stock issued and outstanding as of September 30, 2014 and December 31, 2013 was 33,753,672 and 33,332,123, respectively.
10. EQUITY INCENTIVE PLAN
The Company has an equity incentive plan established in 2006 and as amended in 2008 and most recently in June 2014, (the “Equity Incentive Plan”). The Company reserved 2,000,000 shares of common stock for issuance under the Equity Incentive Plan. The purpose of the Equity Incentive Plan is to provide officers and prospective employees of the Company with additional incentives and align the interests of its employees with those of its shareholders. Options that were granted under the Equity Incentive Plan are exercisable at a price equal to the fair market value (market closing price) of the shares on the day the option was granted. Restricted stock granted under the Equity Incentive Plan is granted at a price equal to the fair market value (market closing price) of the shares on the day such restricted stock is granted. Vesting of restricted stock awarded under the 2008 amendment of the Equity Incentive Plan will occur in two equal installments of 50%, on each of the third and fourth anniversaries of the grant date; vesting of restricted stock under the 2014 amended Equity Incentive Plan will vest in four equal installments of 25%, on each of the first four anniversaries of the grant date.
Stock Options
On June 20, 2014, the Company’s Board of Directors approved the amended and restated the Non-Employee Director Plan (the “Non-Employee Director Plan”), which was originally approved by shareholders on June 10, 2011. Accordingly, the annual grant of options to non-employee directors has been discontinued and replaced with an annual grant of shares of restricted stock as partial annual compensation for the services of the non-employee directors.
50 |
Information with respect to options granted, exercised or forfeited under the Equity Incentive Plan for the period January 1, 2013 through September 30, 2014 is as follows:
Shares | Weighted Average Exercise Price per Share | Weighted Average
Contractual Remaining Term (years) | Aggregate Intrinsic Value1 | |||||||||||||
Options outstanding at December 31, 2012 | 60,000 | $ | 7.24 | 6.5 | $ | 172,400 | ||||||||||
Granted | — | — | ||||||||||||||
Exercised | (10,000 | ) | — | |||||||||||||
Forfeited | — | — | ||||||||||||||
Options outstanding at December 31, 2013 | 50,000 | $ | 7.72 | 5.4 | $ | 127,600 | ||||||||||
Granted | — | — | ||||||||||||||
Exercised | — | — | ||||||||||||||
Forfeited | — | — | ||||||||||||||
Outstanding at September 30, 2014 | 50,000 | $ | 7.72 | 4.6 | $ | 137,200 | ||||||||||
Total vested at September 30, 2014 | 50,000 | $ | 7.72 | 4.6 |
1 Represents the difference between the market value of shares of the Company and the exercise price of the options.
The Company uses a Binary Option Pricing Model (American, call option) to establish the expected value of all stock option grants. For the nine months ended September 30, 2014 and 2013, the Company did not recognize any non-cash compensation expense related to stock options. At September 30, 2014, the Company had no remaining compensation cost related to unvested stock based awards.
Restricted Stock
On June 10, 2011, pursuant to the Non-Employee Director Plan, the Board of Directors approved the grant of 4,000 shares of restricted stock to the non-employee directors of the Company as partial annual compensation for their services as director.
Awards of restricted stock granted under the Non-Employee Director Plan vest as follows: 50% of the shares vest on the grant date and the remaining 50% of the shares vest on the earlier of:
(i) | the first anniversary of such grant, or |
(ii) | the date immediately preceding the next annual meeting of shareholders. |
On June 15, 2012, 5,000 shares of restricted stock were awarded to the Company’s Board of Directors.
During 2012, the Company’s Board of Directors approved the grant of 29,757 shares of restricted stock to employees of the Company as partial compensation for their services. 50% of such shares will vest on the third anniversary of the grant date and the remainder will vest on the fourth anniversary of the grant date.
On May 5, 2013, the Company’s Board of Directors approved the grant of 240,741 shares of restricted stock to the employees of the Company as partial compensation for their services. 50% of such awards will vest on the third anniversary of the grant date and the remaining 50% of the shares will vest on the fourth anniversary of the grant date.
On June 14, 2013, 5,000 shares of restricted stock were awarded to the Company’s Board of Directors.
On June 20, 2014, 5,000 shares of restricted stock were awarded to the Company’s Board of Directors.
During the nine months ended September 30, 2014, the Company’s Board of Directors approved the grant of 355,289 shares of restricted stock to the employees of the Company as partial compensation for their services. 25% of such awards will vest on each of the first four anniversaries of the grant date. During the nine months ended September 30, 2014, 5,000 shares of restricted stock vested and 8,502 shares of restricted stock were forfeited.
51 |
Information with respect to restricted stock granted, exercised and forfeited under the Plan for the period January 1, 2013 through September 30, 2014 is as follows:
Non-vested Restricted Shares | ||||
Non-vested shares outstanding at December 31, 2012 | 32,257 | |||
Granted | 245,741 | |||
Vested | (5,000 | ) | ||
Forfeited | — | |||
Non-vested shares outstanding at December 31, 2013 | 272,998 | |||
Granted | 360,289 | |||
Vested | (5,000 | ) | ||
Forfeited | (8,502 | ) | ||
Non-Vested Outstanding at September 30, 2014 | 619,785 |
For the nine months ended September 30, 2014, non-cash compensation expense related to restricted stock was approximately $768,000; of this amount approximately $376,000 was expensed at the Company, and approximately $392,000 was a reimbursable expense allocated to the Asset Manager Affiliates. For the nine months ended September 30, 2013, non-cash compensation expense related to restricted stock was approximately $338,000; of this amount approximately $178,000 was expensed at the Company and approximately $161,000 was a reimbursable expense allocated to the Asset Manager Affiliates.
Dividends are paid on all outstanding shares of restricted stock, whether or not vested. In general, shares of unvested restricted stock are forfeited upon the recipient’s termination of employment. As of September 30, 2014, the company had approximately $4.4 million of total unrecognized compensation cost related to non-vested share-based awards. That cost is expected to be recognized over a weighted average period of 3.2 years.
11. OTHER EMPLOYEE COMPENSATION
The Company adopted a 401(k) plan (“401K Plan”) effective January 1, 2007. The 401K Plan is open to all full time employees. The 401K Plan permits an employee to defer a portion of their total annual compensation up to the Internal Revenue Service annual maximum based on age and eligibility. The Company makes contributions to the 401K Plan of up to 2% of the Internal Revenue Service’s annual maximum eligible compensation, which fully vests at the time of contribution. Approximately $38,000 and $47,000 was expensed during the nine months ended September 30, 2014 and 2013, respectively, related to the 401K Plan.
The Company has also adopted a deferred compensation plan (“Profit-Sharing Plan”) effective January 1, 2007. Employees are eligible for the Profit-Sharing Plan provided that they are employed and working with the Company to participate in at least 100 days during the year and remain employed as of the last day of the year. Employees do not make contributions to the Profit-Sharing Plan. On behalf of the employee, the Company may contribute to the Profit-Sharing Plan 1) up to 8.0% of all compensation up to the Internal Revenue Service annual maximum and 2) up to 5.7% excess contributions on any incremental amounts above the social security wage base limitation and up to the Internal Revenue Service annual maximum. Employees vest 100% in the Profit-Sharing Plan after five years of service. Approximately $184,000 and $135,000 was expensed during the nine months ended September 30, 2014 and 2013, respectively, related to the Profit-Sharing Plan.
12. SUBSEQUENT EVENTS
On October 6, 2014, the Company priced a follow-on public offering of 3.0 million shares of its common stock at a price of $8.02 per share. The offering raised net proceeds were approximately $23.9 million, after deducting underwriting discounts and offering expenses.
On October 9, 2014, the Company purchased approximately $10.4 million face value of its own Convertible Notes at $114.875 plus accrued interest. KCAP subsequently surrendered these notes to the Trustee for cancellation.
52 |
Item 2. | Management’s Discussion and Analysis of Financial Condition and Results of Operations |
In this Quarterly Report on Form 10-Q, “KCAP Financial,” “Company,” “we,” “us,” and “our” refer to KCAP Financial, Inc., and its wholly-owned subsidiaries.
The information contained in this section should be read in conjunction with our consolidated financial statements and notes thereto appearing elsewhere in this Quarterly Report and in conjunction with the consolidated financial statements and notes thereto in the Company’s Form 10-K for the year ended December 31, 2013, as filed with the U.S. Securities and Exchange Commission (the “Commission” or the “SEC”). In addition, some of the statements in this report constitute forward-looking statements. The matters discussed in this Quarterly Report, as well as in future oral and written statements by management of KCAP Financial, that are forward-looking statements are based on current management expectations that involve substantial risks and uncertainties which could cause actual results to differ materially from the results expressed in, or implied by, these forward-looking statements. Forward-looking statements relate to future events or our future financial performance. We generally identify forward-looking statements by terminology such as “may,” “will,” “should,” “expects,” “plans,” “anticipates,” “could,” “intends,” “target,” “projects,” “believes,” “estimates,” “predicts,” “potential” or “continue” or the negative of these terms or other similar words. Important assumptions include our ability to originate new investments, achieve certain margins and levels of profitability, the availability of additional capital, and the ability to maintain certain debt to asset ratios. In light of these and other uncertainties, the inclusion of a projection or forward-looking statement in this Quarterly Report should not be regarded as a representation by us that our plans or objectives will be achieved. The forward-looking statements contained in this Quarterly Report include statements as to:
• | our future operating results; |
• | our business prospects and the prospects of our existing and prospective portfolio companies; |
• | the return or impact of current and future investments; |
• | our contractual arrangements and other relationships with third parties; |
• | the dependence of our future success on the general economy and its impact on the industries in which we invest; |
• | the financial condition and ability of our existing and prospective portfolio companies to achieve their objectives; |
• | our expected financings and investments; |
• | our regulatory structure and tax treatment; |
• | our ability to operate as a business development company and a regulated investment company, including the impact of changes in laws or regulations governing our operations, or the operations of our portfolio companies; |
• | the adequacy of our cash resources and working capital; |
• | the timing of cash flows, if any, from the operations of our portfolio companies;
| ||
• | the impact of a protracted decline in the liquidity of credit markets on our business; |
• | the impact of fluctuations in interest rates on our business; |
• | the valuation of our investments in portfolio companies, particularly those having no liquid trading market; |
• | our ability to recover unrealized losses; |
• | market conditions and our ability to access additional capital; and |
• | the timing, form and amount of any dividend distributions. |
There are a number of important risks and uncertainties that could cause our actual results to differ materially from those indicated by such forward-looking statements. For a discussion of factors that could cause our actual results to differ from forward-looking statements contained in this Quarterly Report, please see the discussion in Part II, “Item 1A. Risk Factors”, and in Part I, “Item 1A. Risk Factors” in our Annual Report on Form 10-K for the fiscal year ended December 31, 2013. You should not place undue reliance on these forward-looking statements. The forward-looking statements made in this Quarterly Report relate only to events as of the date on which the statements are made. We undertake no obligation to update any forward-looking statement to reflect events or circumstances occurring after the date this Quarterly Report is filed with the SEC.
53 |
GENERAL
We are an internally managed, non-diversified closed-end investment company that is regulated as a Business Development Company, or BDC under the Investment Act of 1940 (the “1940 Act”). We have three principal areas of investments:
First, we originate, structure, and invest in senior secured term loans, mezzanine debt and selected equity securities primarily in privately-held middle market companies (the “Debt Securities Portfolio”).
Second, we have invested in wholly-owned asset management companies (Katonah Debt Advisors, L.C.C., and Trimaran Advisors, L.L.C., collectively the “Asset Manager Affiliates”).
Third, we invest in debt and equity securities issued by CLO Funds managed by our Asset Manager Affiliates or by other asset managers (the “CLO Fund Securities”).
In our Debt Securities Portfolio, our investment objective is to generate current income and, to a lesser extent capital appreciation from the investments made by our middle market business in senior secured term loans, mezzanine debt and selected equity investments in privately-held middle market companies. We define the middle market as comprising companies with EBITDA of $10 million to $50 million and/or total debt of $25 million to $150 million. We primarily invest in first and second lien term loans which, because of their priority in a company’s capital structure, we expect will have lower default rates and higher rates of recovery of principal if there is a default and which we expect will create a stable stream of interest income. While our primary investment focus is on making loans to, and selected equity investments in, privately-held middle market companies, we may also invest in other investments such as loans to smaller companies or larger, publicly-traded companies, high-yield bonds and distressed debt securities. We may also receive warrants or options to purchase common stock in connection with our debt investments.
From our Asset Manager Affiliates investment, we expect to receive recurring dividend distributions and to generate capital appreciation through the addition of new collateralized loan obligation funds (“CLO Funds”) to manage. The Asset Manager Affiliates manage CLO Funds which invest in broadly syndicated loans, high-yield bonds and other credit instruments. Collectively the Asset Manager Affiliates have approximately $3.3 billion of par value assets under management as of September 30, 2014. The Asset Manager Affiliates are registered under the Investment Advisers Act of 1940, and are managed independently from the Company by a separate portfolio management team.
In addition, our investments in CLO Fund Securities, which are primarily made up of a minority investment in the subordinated securities or preferred stock of CLO Funds raised and managed by our Asset Manager Affiliates, are anticipated to provide the Company with recurring cash distributions and complement the growth of our Asset Manager Affiliates.
We intend to grow our entire portfolio of investments by raising additional capital, including through the prudent use of leverage available to us. As a BDC, we are limited in the amount of leverage we can incur under the 1940 Act. We are only allowed to borrow amounts such that our asset coverage, as defined in the 1940 Act, equals at least 200% after such borrowing.
We have elected to be treated for U.S. federal income tax purposes as a Regulated Investment Company (“RIC”) and intend to operate in a manner to maintain our RIC status. As a RIC, we intend to distribute to our stockholders substantially all of our net ordinary income and the excess of realized net short-term capital gains over realized net long-term capital losses, if any, for each year. To qualify as a RIC, we must, among other things, meet certain source-of-income and asset diversification requirements. Pursuant to this election, we generally will not have to pay corporate-level U.S. federal income taxes on any income that we timely distribute to our stockholders. Our common stock is traded on The NASDAQ Global Select Market under the symbol “KCAP.” The net asset value per share of our common stock at September 30, 2014 was $7.67. On September 30, 2014, the last reported sale price of a share of our common stock on The NASDAQ Global Select Market was $8.31.
PORTFOLIO AND INVESTMENT ACTIVITY
Our primary investments are: (1) lending to and investing in middle-market businesses through investments in senior secured loans, junior secured loans, subordinated/mezzanine debt investments, and other equity investments, which may include warrants, (2) our investments in our Asset Manager Affiliates, which invest in broadly syndicated loans, high-yield bonds and other credit instruments, and (3) CLO Fund Securities.
54 |
Total portfolio investment activity (excluding activity in time deposit and money market investments) for the nine months ended September 30, 2014 (unaudited) and for the year ended December 31, 2013 was as follows:
Debt Securities | CLO
Fund Securities | Equity Securities | Asset
Manager Affiliates | Total Portfolio | ||||||||||||||||
Fair Value at December 31, 2012 | $ | 111,037,882 | $ | 83,257,507 | $ | 8,020,716 | $ | 77,242,000 | $ | 279,558,105 | ||||||||||
2013 Activity: | ||||||||||||||||||||
Purchases / originations /draws | 232,226,295 | 11,957,500 | 3,813,838 | 217,212 | 248,214,845 | |||||||||||||||
Pay-downs / pay-offs / sales | (80,089,537 | ) | (623,403 | ) | (2,882,106 | ) | — | (83,595,046 | ) | |||||||||||
Net accretion of discount | 238,554 | 216,444 | — | — | 454,998 | |||||||||||||||
Net realized losses | (11,538,868 | ) | — | (551,636 | ) | — | (12,090,504 | ) | ||||||||||||
Increase (decrease) in fair value | 14,956,101 | (15,355,828 | ) | 2,605,586 | (1,311,212 | ) | 894,647 | |||||||||||||
Fair Value at December 31, 2013 | 266,830,427 | 79,452,220 | 11,006,398 | 76,148,000 | 433,437,045 | |||||||||||||||
Year to Date 2014 Activity: | ||||||||||||||||||||
Purchases / originations /draws | 140,824,020 | 22,421,847 | 2,216,847 | 545,979 | 166,008,693 | |||||||||||||||
Pay-downs / pay-offs / sales | (142,123,838 | ) | (10,361,620 | ) | (5,007,311 | ) | — | (157,492,769 | ) | |||||||||||
Net accretion of discount | 325,270 | 120,407 | — | — | 445,677 | |||||||||||||||
Net realized gains (losses) | (8,961,523 | ) | 5,575,498 | 1,489,219 | — | (1,896,806 | ) | |||||||||||||
Increase (decrease) in fair value | 7,919,576 | (9,826,099 | ) | 1,435,014 | 2,043,021 | 1,571,512 | ||||||||||||||
Fair Value at September 30, 2014 | $ | 264,813,932 | $ | 87,382,253 | $ | 11,140,167 | $ | 78,737,000 | $ | 442,073,352 |
The level of investment activity for investments funded and principal repayments for our investments can vary substantially from period to period depending on the number and size of investments that we invest in or divest of, and many other factors, including the amount and competition for the debt and equity securities available to middle market companies, the level of merger and acquisition activity for such companies and the general economic environment.
The following table shows the Company’s portfolio by security type at September 30, 2014 and December 31, 2013:
September 30, 2014 (unaudited) | December 31, 2013 | |||||||||||||||||||||||
Security Type | Cost | Fair Value | %¹ | Cost | Fair Value | %¹ | ||||||||||||||||||
Money Market Accounts² | 341,694 | 341,694 | - | 7,112,949 | 7,112,949 | 3 | ||||||||||||||||||
Senior Secured Loan | 170,002,011 | 168,920,608 | 65 | 175,021,272 | 168,188,453 | 67 | ||||||||||||||||||
Junior Secured Loan | 38,253,207 | 38,662,312 | 15 | 50,831,407 | 48,443,384 | 19 | ||||||||||||||||||
Senior Unsecured Loan | 27,034,116 | 27,034,116 | 10 | 23,000,000 | 23,000,000 | 9 | ||||||||||||||||||
First Lien Bond | 2,957,441 | 2,553,900 | 1 | 2,948,332 | 2,546,400 | 2 | ||||||||||||||||||
Senior Subordinated Bond | 4,283,742 | 4,366,788 | 2 | 1,037,707 | 1,051,540 | - | ||||||||||||||||||
Senior Unsecured Bond | 11,075,392 | 11,346,613 | 4 | 10,855,804 | 11,381,100 | 5 | ||||||||||||||||||
Senior Secured Bond | 1,516,376 | 1,571,250 | 1 | 1,519,072 | 1,619,550 | 1 | ||||||||||||||||||
CLO Fund Securities | 119,453,082 | 87,382,253 | 35 | 101,696,950 | 79,452,220 | 32 | ||||||||||||||||||
Equity Securities | 17,454,438 | 11,140,167 | 4 | 18,755,684 | 11,006,398 | 4 | ||||||||||||||||||
Preferred | 10,155,240 | 10,358,345 | 4 | 10,000,000 | 10,600,000 | 4 | ||||||||||||||||||
Asset Manager Affiliates | 83,924,720 | 78,737,000 | 30 | 83,378,741 | 76,148,000 | 30 | ||||||||||||||||||
Total | $ | 486,451,459 | $ | 442,415,046 | 171 | % | $ | 486,157,918 | $ | 440,549,994 | 176 | % |
¹ | Calculated as a percentage of Net Asset Value. |
² | Includes restricted cash held under employee benefit plans. |
55 |
Debt Securities Portfolio
At September 30, 2014 and December 31, 2013, our investments in income producing loans and debt securities, excluding CLO Fund Securities, had a weighted average interest rate of approximately 7.8% and 7.3%, respectively.
The investment portfolio (excluding the Company’s investment in Asset Manager Affiliates and CLO Funds) at September 30, 2014 was spread across 25 different industries and 85 different entities with an average balance per entity of approximately $3.6 million. As of September 30, 2014, all but one of our portfolio companies were current on their debt service obligations.
We may invest up to 30% of our investment portfolio in “Non-qualifying” opportunistic investments such as high-yield bonds, debt and equity securities of CLO Funds, foreign investments, and distressed debt or equity securities of public companies. At September 30, 2014 and December 31, 2013, the total amount of non-qualifying assets was approximately 21% and 19% of total assets, respectively. The majority of non-qualifying assets were foreign investments which were approximately 19% and 18% of the Company’s total assets, respectively (primarily the Company’s investments in CLO Funds, which are typically domiciled outside the U.S. and represented approximately 19% and 18% of its total assets as of September 30, 2014 and December 31, 2013). The investments in our Debt Securities Portfolio are all or predominantly below investment grade, and therefore have speculative characteristics with respect to the issuer’s capacity to pay interest and repay principal.
At September 30, 2014, our ten largest portfolio companies represented approximately 42% of the total fair value of our investments. Our largest investment, the Asset Manager Affiliates, which are our wholly-owned portfolio companies represented 18% of the total fair value of our investments. Excluding the Asset Manager Affiliates and CLO Fund Securities, our ten largest portfolio companies represent approximately 18% of the total fair value of our investments.
The industry concentrations based on the fair value of the Company’s investment portfolio as of September 30, 2014 and December 31, 2013, were as follows:
September 30, 2014 (unaudited) | December 31, 2013³ | |||||||||||||||||||||||
Industry Classification | Cost | Fair Value | %1 | Cost | Fair Value | %1 | ||||||||||||||||||
Aerospace and Defense | $ | 19,414,235 | $ | 18,815,401 | 7 | % | $ | 9,244,538 | $ | 8,100,895 | 3 | % | ||||||||||||
Asset Management Company2 | 83,924,720 | 78,737,000 | 31 | 83,378,741 | 76,148,000 | 30 | ||||||||||||||||||
Portfolio Company Loan | 18,000,000 | 18,000,000 | 7 | 23,000,000 | 23,000,000 | 9 | ||||||||||||||||||
Automotive | 12,995,734 | 13,034,329 | 5 | 15,248,090 | 15,306,403 | 6 | ||||||||||||||||||
Banking, Finance, Insurance & Real Estate | 6,682,769 | 6,719,658 | 3 | 7,859,620 | 8,011,964 | 3 | ||||||||||||||||||
Beverage, Food and Tobacco | 18,479,435 | 18,269,962 | 7 | 33,758,684 | 34,026,889 | 14 | ||||||||||||||||||
Capital Equipment | 11,084,403 | 11,947,532 | 5 | 11,450,641 | 11,792,925 | 5 | ||||||||||||||||||
Chemicals, Plastics and Rubber | 3,375,501 | 3,355,132 | 1 | 2,921,597 | 2,906,601 | 1 | ||||||||||||||||||
CLO Fund Securities | 119,453,082 | 87,382,253 | 35 | 101,696,950 | 79,452,220 | 33 | ||||||||||||||||||
Construction & Building | 8,625,626 | 1,000 | - | 18,224,720 | 190,244 | - | ||||||||||||||||||
Consumer goods: Durable | 5,930,396 | 5,950,000 | 2 | 7,713,071 | 9,751,622 | 4 | ||||||||||||||||||
Consumer goods: Non-durable | 16,511,865 | 15,904,767 | 6 | 18,864,695 | 18,266,939 | 7 | ||||||||||||||||||
Energy: Oil & Gas | 2,487,087 | 4,667,898 | 2 | 11,734,558 | 12,930,563 | 5 | ||||||||||||||||||
Environmental Industries | 11,110,805 | 11,199,801 | 4 | 6,937,663 | 6,965,896 | 3 | ||||||||||||||||||
Forest Products & Paper | 5,924,197 | 5,899,406 | 2 | - | - | - | ||||||||||||||||||
Healthcare & Pharmaceuticals | 41,238,729 | 42,125,897 | 16 | 24,146,383 | 24,061,764 | 10 | ||||||||||||||||||
Healthcare, Education and Childcare | - | - | - | 6,908,414 | 7,199,856 | 3 | ||||||||||||||||||
High Tech Industries | 14,264,601 | 14,284,533 | 6 | 17,989,624 | 17,989,034 | 7 | ||||||||||||||||||
Hotel, Gaming & Leisure | 2,813,131 | 2,402,931 | 1 | 3,825,126 | 3,466,520 | 1 | ||||||||||||||||||
Media: Advertising, Printing & Publishing | 12,521,029 | 12,643,146 | 5 | 12,797,615 | 13,035,590 | 5 | ||||||||||||||||||
Media: Broadcasting & Subscription | 8,536,279 | 8,528,993 | 3 | 9,853,341 | 9,915,921 | 4 | ||||||||||||||||||
Metals & Mining | 228,563 | 1,000 | - | 228,563 | 1,000 | - | ||||||||||||||||||
Retail | 1,386,473 | 948,588 | - | 3,364,579 | 3,325,032 | 1 | ||||||||||||||||||
Services: Business | 9,626,631 | 10,602,109 | 4 | 2,984,555 | 2,999,791 | 1 | ||||||||||||||||||
Services: Consumer | 9,547,327 | 8,470,461 | 3 | 5,703,581 | 4,616,678 | 2 | ||||||||||||||||||
Telecommunications | 13,069,407 | 13,158,821 | 5 | 17,251,743 | 17,337,834 | 7 | ||||||||||||||||||
Time Deposit and Money Market Accounts4 | 341,694 | 341,693 | - | 7,112,949 | 7,112,949 | 3 | ||||||||||||||||||
Transportation: Cargo | 20,122,701 | 20,222,058 | 8 | 16,030,051 | 16,643,254 | 7 | ||||||||||||||||||
Utilities: Electric | 8,755,039 | 8,800,677 | 3 | 5,927,826 | 5,993,610 | 2 | ||||||||||||||||||
Total | $ | 486,451,459 | $ | 442,415,046 | 171 | % | $ | 486,157,918 | $ | 440,549,994 | 176 | % |
56 |
1 | Calculated as a percentage of net asset value. |
2 | Represents the Asset Manager Affiliates. |
3 | Certain prior year amounts have been reclassified to conform to the current year presentation. |
4 | Includes restricted cash held under employee benefit plans. |
CLO Fund Securities
We typically make a minority investment in the subordinated securities or preferred stock of CLO Funds raised and managed by our Asset Manager Affiliates and may selectively invest in securities issued by CLO Funds managed by other asset management companies. As of September 30, 2014, we had approximately $87 million invested in CLO Fund Securities, issued primarily by funds managed by our Asset Manager Affiliates.
The CLO Funds managed by our Asset Manager Affiliates invest primarily in broadly syndicated non-investment grade loans, high-yield bonds and other credit instruments of corporate issuers. The underlying assets in each of the CLO Fund Securities in which we have an investment are generally diversified secured or unsecured corporate debt.
Our CLO Fund Securities as of September 30, 2014 and December 31, 2013 are as follows:
September 30, 2014 | December 31, 2013 | |||||||||||||||||||||
CLO Fund Securities | Investment | %1 | Cost | Fair Value | Cost | Fair Value | ||||||||||||||||
Grant Grove CLO, Ltd. | Subordinated Securities | 22.2 | % | $ | 4,692,020 | $ | 587,616 | $ | 4,715,553 | $ | 1,052,164 | |||||||||||
Katonah III, Ltd.3 | Preferred Shares | 23.1 | 1,389,491 | 500,000 | 1,618,611 | 325,000 | ||||||||||||||||
Katonah V, Ltd.3 | Preferred Shares | 26.7 | — | — | 3,320,000 | 1,000 | ||||||||||||||||
Katonah VII CLO Ltd.2 | Subordinated Securities | 16.4 | 4,459,693 | 1,545,351 | 4,499,793 | 1,478,978 | ||||||||||||||||
Katonah VIII CLO Ltd.2 | Subordinated Securities | 10.3 | 3,355,905 | 1,421,182 | 3,390,005 | 1,230,731 | ||||||||||||||||
Katonah IX CLO Ltd.2 | Preferred Shares | 6.9 | 2,003,887 | 764,171 | 2,023,287 | 829,739 | ||||||||||||||||
Katonah X CLO Ltd.2 | Subordinated Securities | 33.3 | 11,730,298 | 5,686,512 | 11,770,993 | 5,932,163 | ||||||||||||||||
Katonah 2007-I CLO Ltd.2 | Preferred Shares | 100.0 | 30,998,097 | 26,910,841 | 31,064,973 | 27,758,379 | ||||||||||||||||
Katonah 2007-I CLO Ltd.2 | Class B-2L Notes | 100.0 | — | — | 1,300,937 | 9,740,000 | ||||||||||||||||
Trimaran CLO IV, Ltd.2 | Preferred Shares | 19.0 | 3,519,000 | 2,675,973 | 3,542,300 | 2,519,210 | ||||||||||||||||
Trimaran CLO V, Ltd.2 | Subordinated Notes | 20.8 | 2,711,900 | 1,839,198 | 2,721,500 | 1,844,276 | ||||||||||||||||
Trimaran CLO VI, Ltd.2 | Income Notes | 16.2 | 2,750,300 | 1,988,588 | 2,784,200 | 1,981,948 | ||||||||||||||||
Trimaran CLO VII, Ltd.2 | Income Notes | 10.5 | 3,130,200 | 2,293,124 | 3,133,900 | 2,513,261 | ||||||||||||||||
Catamaran CLO 2012-1 Ltd.2 | Subordinated Notes | 24.9 | 8,978,100 | 6,409,086 | 8,943,900 | 6,846,520 | ||||||||||||||||
Catamaran CLO 2012-1 Ltd.2 | Class F Notes | 42.9 | 3,900,026 | 4,210,000 | 3,843,398 | 4,200,001 | ||||||||||||||||
Catamaran CLO 2013-1 Ltd.2 | Subordinated Notes | 23.5 | 9,366,900 | 8,235,900 | 9,960,400 | 8,225,100 | ||||||||||||||||
Dryden 30 Senior Loan Fund | Subordinated Notes | 7.5 | 3,053,800 | 2,807,350 | 3,063,200 | 2,973,750 | ||||||||||||||||
Catamaran CLO 2014-1 Ltd.2 | Subordinated Notes | 24.9 | 12,008,800 | 9,683,361 | — | — | ||||||||||||||||
Catamaran CLO 2014-1 Ltd.2 | Class E Notes | 15.1 | 1,433,565 | 1,310,000 | — | — | ||||||||||||||||
Catamaran CLO 2014-2 Ltd.2 | Subordinated Notes | 24.9 | 9,971,100 | 8,514,000 | — | — | ||||||||||||||||
Total | $ | 119,453,082 | $ | 87,382,253 | $ | 101,696,950 | $ | 79,452,220 |
57 |
¹ | Represents percentage of class held. |
² | A CLO Fund managed by an Asset Manager Affiliate. |
³ | As of September 30, 2014 and December 31, 2013, this CLO Fund security was not providing a dividend distribution. |
Asset Manager Affiliates
The Asset Manager Affiliates are our wholly-owned asset management companies that manage CLO Funds that invest in broadly syndicated loans, high yield bonds and other credit instruments. The CLO Funds managed by our Asset Manager Affiliates consist primarily of credit instruments issued by corporations. As of September 30, 2014, our Asset Manager Affiliates had approximately $3.3 billion of par value of assets under management on which they earn management fees, and were valued at approximately $79 million.
All CLO Funds managed by the Asset Manager Affiliates are currently paying all senior and subordinate management fees. In addition our Asset Manager Affiliates are currently receiving incentive fees from five funds.
RESULTS OF OPERATIONS
The principal measure of our financial performance is the net increase (decrease) in stockholders’ equity resulting from operations which includes net investment income (loss) and net realized and unrealized appreciation (depreciation). Net investment income (loss) is the difference between our income from interest, dividends, fees, and other investment income and our operating expenses. Net realized gain (loss) on investments, is the difference between the proceeds received from dispositions of portfolio investments and their amortized cost. Net change in unrealized appreciation (depreciation) on investments is the net change in the fair value of our investment portfolio.
Set forth below is a discussion of our results of operations for the three and nine months ended September 30, 2014 and 2013.
Revenue
Revenues consist primarily of investment income from interest and dividends on our investment portfolio and various ancillary fees related to our investment holdings.
Interest from Investments in Debt Securities. We generate interest income from our investments in debt securities that consist primarily of senior and junior secured loans. Our debt securities portfolio is spread across multiple industries and geographic locations, and as such, we are broadly exposed to market conditions and business environments. As a result, although our investments are exposed to market risks, we continuously seek to limit concentration of exposure in any particular sector or issuer.
58 |
Dividends and Interest from Investments in CLO Fund Securities. We generate dividend income from our investments in the securities (typically preferred shares or subordinated securities) of CLO Funds managed by our Asset Manager Affiliates and selective investments in securities issued by CLO Funds managed by other asset management companies. CLO Funds managed by our Asset Manager Affiliates and those managed by non-affiliates invest primarily in broadly syndicated non-investment grade loans, high-yield bonds and other credit instruments of corporate issuers. The Company distinguishes CLO Funds managed by its Asset Manager Affiliates as “CLO Fund Securities Managed by Affiliates.” in its consolidated financial statements. The underlying assets in each of the CLO Funds in which we have an investment are generally diversified secured or unsecured corporate debt. Our CLO Fund Securities that are subordinated securities or preferred shares (“junior securities”) are subordinated to senior note holders who typically receive a return on their investment at a fixed spread relative to the LIBOR index. The CLO Funds are leveraged funds and any excess cash flow or “excess spread” (interest earned by the underlying securities in the fund less payments made to senior bond holders and less fund expenses and management fees) is paid to the holders of the CLO Fund’s subordinated securities or preferred shares. The level of excess spread from CLO Fund Securities can be impacted from the timing and level of the resetting of the benchmark interest rate for the underlying assets (which reset at various times throughout the quarter) in the CLO Fund and the related CLO Fund note liabilities (which reset at each quarterly distribution date); in periods of short-term and volatile changes in the benchmark interest rate, the levels of excess spread and distributions to us can vary significantly.
For non-junior class CLO Fund securities, such as our investment in the Class F notes of the Catamaran 2012-1, interest is earned at a fixed spread relative to the LIBOR index.
Distributions from Asset Manager Affiliates. We receive distributions from our investment in our Asset Manager Affiliates, which are wholly-owned and manage CLO Funds that invest primarily in broadly syndicated non-investment grade loans, high yield bonds and other credit instruments issued by corporations. As managers of CLO Funds, our Asset Manager Affiliates receive contractual and recurring management fees from the CLO Funds for their management and advisory services. In addition, our Asset Manager Affiliates may also earn income related to net interest on assets accumulated for future CLO issuances on which they have taken a first loss position in connection with loan warehouse arrangements for their CLO Funds. Our Asset Manager Affiliates generate annual operating income equal to the amount by which their fee income exceeds their operating expenses. The annual management fees which our Asset Manager Affiliates receive are generally based on a fixed percentage of the par value of assets under management and are recurring in nature for the term of the CLO Fund so long as the Asset Manager Affiliates manage the fund. As a result, the annual management fees earned by our Asset Manager Affiliates generally are not subject to market value fluctuations in the underlying collateral. Our Asset Manager Affiliates may also receive incentive fees provided such CLO Funds have achieved a minimum investment return to holders of their subordinated securities or preferred shares as per the terms of each CLO Fund management agreement. During the quarter ended September 30, 2014, the Asset Manager Affiliates received incentive fees from five funds.
Capital Structuring Service Fees. We may earn ancillary structuring and other fees related to the origination, investment, disposition or liquidation of debt and investment securities.
Investment Income
Investment income for the three months ended September 30, 2014 and 2013 was approximately $13.7 million and $12.6 million, respectively. Of these amounts, approximately $5.4 million and $3.7 million was attributable to interest income on our Debt Securities Portfolio. Increases in interest income from 2013 to 2014 were due to higher average invested assets stemming primarily from capital raising activities.
Investment income for the nine months ended September 30, 2014 and 2013 was approximately $40.3 million and $35.3 million, respectively. Of these amounts, approximately $15.8 million and $9.2 million was attributable to interest income on our Debt Securities Portfolio. Increases in interest income from 2013 to 2014 were due to higher average invested assets stemming primarily from capital raising activities.
The weighted average yield on the Debt Securities Portfolio was 7.8% and 7.3%, for September 30, 2014 and December 31, 2013, respectively.
Investment income is primarily dependent on the composition and credit quality of our investment portfolio. Generally, our Debt Securities Portfolio is expected to generate predictable, recurring interest income in accordance with the contractual terms of each loan. Corporate equity securities may pay a dividend and may increase in value for which a gain may be recognized; generally such dividend payments and gains are less predictable than interest income on our loan portfolio.
59 |
For the three months ended September 30, 2014 and 2013, approximately $4.8 million and $5.4 million of dividend income was attributable to investments in CLO Fund securities, respectively. For the nine months ended September 30, 2014 and 2013, approximately $14.6 million and $16.2 million, respectively, of dividend income was attributable to investments in CLO Fund securities. Dividends from CLO Fund Securities are dependent on the performance of the underlying assets in each CLO Fund; interest payments, principal amortization and prepayments of the underlying loans in each CLO Fund are primary factors which determine the level of income on our CLO Fund Securities. The level of excess spread from CLO Fund Securities can be impacted by the timing and level of the resetting of the benchmark interest rate for the underlying assets (which reset at various times throughout the quarter) in the CLO Fund and the related CLO Fund bond liabilities (which reset at each quarterly distribution date); in periods of short-term and volatile changes in the benchmark interest rate, the levels of excess spread and distributions to us can vary significantly.
Distributions from our Asset Manager Affiliates are recorded as “Distributions from Asset Manager Affiliates” in our Statement of Operations. For the three months ended September 30, 2014 and 2013, we recognized distribution income of $3.1 million and $3.3 million from the Asset Manager Affiliates, respectively. For the nine months ended September 30, 2014 and 2013, we recognized income of $9.1 million and $9.6 million from the Asset Manager Affiliates, respectively.
The Asset Manager Affiliates are expected to pay future dividends to the Company based upon their operating cash flow, which generally will be dependent upon the maintenance and growth in their assets under management and incentive fees. As amortizing funds which are paying incentive fees are redeemed, we expect incentive fees available for distribution to diminish. The fair value of our investment in our Asset Manager Affiliates increased by $2.0 million during the nine months ended September 30, 2014 and increased by $5.2 million during the nine months ended September 30, 2013. CLO Funds typically have automatic orderly wind-down features following an initial period of reinvestment. Thus, with all else being equal, as managed CLO Fund portfolios age, projected future assets under management (and associated management fees) will naturally decline, resulting in a reduction in fair value of our Asset Manager Affiliates. On the other hand, mandates to manage new CLO Fund portfolios will generally result in an increase in the fair value of our investment in our Asset Manager Affiliates. The aggregate of par value of assets under management by our Asset Manager Affiliates was $3.3 billion and $3.2 billion as of September 30, 2014 and December 31, 2013, respectively.
Expenses
Because we are internally managed, we directly incur the cost of management and operations. As a result, we pay no investment management fees or other fees to an external advisor. Our expenses consist primarily of interest expense on outstanding borrowings, compensation expense and general and administrative expenses, including professional fees. Interest and compensation expense are typically our largest expenses each period.
Interest and Amortization of Debt Issuance Costs. Interest expense is dependent on the average outstanding balance on our borrowings and, the base index rate for the period. Debt issuance costs represent fees, and other direct costs incurred in connection with the Company’s borrowings. These amounts are capitalized and amortized ratably over the contractual term of the borrowing.
Compensation Expense. Compensation expense includes base salaries, bonuses, stock compensation, employee benefits and employer-related payroll costs. The largest components of total compensation costs are base salaries and bonuses; generally, base salaries are expensed as incurred and annual bonus expenses are estimated and accrued. Our compensation arrangements with our employees contain a significant profit sharing and/or performance based bonus component. Therefore, as our net revenues increase, our compensation costs may also rise. In addition, our compensation expenses may also increase to reflect increased investment in personnel as we grow our products and businesses.
Professional Fees and General and Administrative Expenses. The balance of our expenses includes professional fees (primarily legal, accounting, valuation and other professional services), occupancy costs and general administrative and other costs.
Total expenses for the three months ended September 30, 2014 and 2013 were approximately $5.3 million and $5.1 million, respectively. Interest expense and amortization on debt issuance costs was approximately $2.9 million for both periods, on average debt outstanding of approximately $196 million and $197 million, respectively.
60 |
For the three months ended September 30, 2014 and 2013, approximately $1.4 million and $1.2 million, respectively, of expenses were attributable to employee compensation, including salaries, bonuses, employee benefits, payroll taxes and stock-based compensation expense. For the three months ended September 30, 2014 and 2013, respectively, professional fees and insurance expenses totaled approximately $678,000 and $532,000. Administrative costs, which include occupancy expense, technology and other office expenses, totaled approximately $316,000 and $434,000 for the three months ended September 30, 2014 and 2013, respectively.
Total expenses for the nine months ended September 30, 2014 and 2013 were approximately $16.0 million and $14.2 million, respectively. Interest expense and amortization on debt issuance costs for the periods, were approximately $8.8 million and $7.4 million, respectively, on average debt outstanding of $196 million and $136 million, respectively.
For the nine months ended September 30, 2014 and 2013, approximately $3.9 million and $3.2 million, respectively, of expenses were attributable to employee compensation, including salaries, bonuses, employee benefits, payroll taxes and stock-based compensation expense. The increase in compensation expense results from higher performance-based compensation and benefit plan expenses, as well as an increase in employee headcount. For the nine months ended September 30, 2014 and 2013, professional fees and insurance expenses totaled approximately $2.1 million. Administrative costs, which include occupancy expense, technology and other office expenses, totaled approximately $1.2 million and $1.5 million for the nine months ended September 30, 2014 and 2013, respectively.
Net Investment Income and Net Realized Gains (Losses)
Net investment income and net realized gains (losses) represents the stockholder’s equity before net unrealized appreciation or depreciation on investments. For the three months ended September 30, 2014, net investment income and net realized losses were approximately $6.2 million, or $0.18 per share. For the three months ended September 30, 2013, net investment income and net realized losses were approximately $2.8 million or $0.08 per share. For the nine months ended September 30, 2014, net investment income and net realized losses were approximately $22.4 million, or $0.66 per share. For the nine months ended September 30, 2013, net investment income and net realized losses were approximately $9.1 million or $0.27 per share. Net investment income represents the income earned on our investments less operating and interest expense before net realized gains or losses and unrealized appreciation or depreciation on investments. For the three months ended September 30, 2014, net investment income was approximately $8.4 million, or $0.25 per share. For the nine months ended September 30, 2014, net investment income was approximately $24.3 million, or $0.72 per share.
Generally, we seek to fund our distributions from net investment income. For the nine months ended September 30, 2014, total distributions were $24.4 million, or $.72 per share.
Net Unrealized (Depreciation) Appreciation on Investments
During the three months ended September 30, 2014, our total investments had net unrealized appreciation of approximately $2.0 million. During the three months ended September 30, 2013, our total investments had net unrealized appreciation of approximately $3.1 million. For the three months ended September 30, 2014, our Asset Manager Affiliates had net unrealized appreciation of approximately $3.4 million. For the three months ended September 30, 2013, our Asset Manager Affiliates had net unrealized depreciation of approximately $4.8 million. For the three months ended September 30, 2014, our middle market portfolio of debt securities and equity securities had net unrealized appreciation of approximately $8.6 million, compared with net unrealized appreciation of $10.6 million during the third quarter of 2013. For the three months ended September 30, 2014, our CLO Fund securities had net unrealized depreciation of approximately $10.1 million compared with net unrealized depreciation of $2.8 million during the third quarter of 2013.
During the nine months ended September 30, 2014, our total investments had net unrealized appreciation of approximately $1.6 million. During the nine months ended September 30, 2013, our total investments had net unrealized appreciation of approximately $6.9 million. For the nine months ended September 30, 2014, our Asset Manager Affiliates had net unrealized appreciation of approximately $2.0 million. For the nine months ended September 30, 2013, our Asset Manager Affiliates had net unrealized appreciation of approximately $5.2 million. For the nine months ended September 30, 2014, our middle market portfolio of debt securities and equity securities had net unrealized appreciation of approximately $9.4 million, compared with net unrealized appreciation of $14.0 million during the nine months ended September 30, 2013. For the nine months ended September 30, 2014, our CLO Fund securities had net unrealized depreciation of approximately $9.8 million compared with net unrealized depreciation of $12.3 million during the nine months ended September 30, 2013.
61 |
Net Change in Stockholder’s Equity Resulting From Operations
The net increase in stockholders’ equity resulting from operations for the three months ended September 30, 2014 was $8.2 million, or $0.24 per share. Net decrease in stockholders’ equity resulting from operations for the three months ended September 30, 2013 was $93,000, or $0.00 per share.
The net increase in stockholders’ equity resulting from operations for the nine months ended September 30, 2014 was $23.9 million, or $0.71 per share. Net increase in stockholders’ equity resulting from operations for the nine months ended September 30, 2013 was $15.6 million, or $0.49 per share.
FINANCIAL CONDITION, LIQUIDITY, AND CAPITAL RESOURCES
Liquidity is a measure of our ability to meet potential cash requirements, including ongoing commitments to repay borrowings, fund and maintain investments, pay dividends to our stockholders and other general business needs. We recognize the need to have funds available for operating our business and to make investments. We seek to have adequate liquidity at all times to cover normal cyclical swings in funding availability and to allow us to meet irregular and unexpected funding requirements. We plan to satisfy our liquidity needs through normal operations with the goal of avoiding unplanned sales of assets or emergency borrowing of funds.
As of September 30, 2014 and December 31, 2013 the fair value of investments and cash were as follows:
Investments at Fair Value | ||||||||
Security Type | September 30, 2014 | December 31, 2013 | ||||||
Cash | $ | 3,935,484 | $ | 3,433,675 | ||||
Money Market Accounts | 341,694 | 7,112,949 | ||||||
Senior Secured Loan | 168,920,608 | 168,188,453 | ||||||
Junior Secured Loan | 38,662,312 | 48,443,384 | ||||||
Senior Unsecured Loan | 27,034,116 | 23,000,000 | ||||||
First Lien Bond | 2,553,900 | 2,546,400 | ||||||
Senior Subordinated Bond | 4,366,788 | 1,051,540 | ||||||
Senior Secured Bond | 1,571,250 | 1,619,550 | ||||||
Senior Unsecured Bond | 11,346,613 | 11,381,100 | ||||||
CLO Fund Securities | 87,382,253 | 79,452,220 | ||||||
Equity Securities | 11,140,167 | 11,006,398 | ||||||
Preferred | 10,358,345 | 10,600,000 | ||||||
Asset Manager Affiliates | 78,737,000 | 76,148,000 | ||||||
Total | $ | 446,350,530 | $ | 443,983,669 |
We use borrowed funds, known as “leverage,” to make investments and to attempt to increase returns to our shareholders by reducing our overall cost of capital. As a BDC, we are limited in the amount of leverage we can incur under the 1940 Act. We are only allowed to borrow amounts such that our asset coverage, as defined in the 1940 Act, equals at least 200% after such borrowing. As of September 30, 2014, we had approximately $195.7 million of par value of outstanding borrowings and our asset coverage ratio of total assets to total borrowings was 231%, compliant with the minimum asset coverage level of 200% generally required for a BDC by the 1940 Act. We may also borrow amounts of up to 5% of the value of our total assets for temporary purposes.
On March 16, 2011, the Company issued $55 million in aggregate principal amount of unsecured 8.75% convertible notes due March 2016 (“Convertible Notes”). On March 23, 2011, pursuant to an over-allotment option, the Company issued an additional $5 million of such Convertible Notes for a total of $60 million in aggregate principal amount. The net proceeds from the sale of the Convertible Notes, following underwriting expenses, were approximately $57.7 million. Interest on the Convertible Notes is paid semi-annually in arrears on March 15 and September 15, at a rate of 8.75%, commencing September 15, 2011. The Convertible Notes mature on March 15, 2016 unless converted earlier. The Convertible Notes are senior unsecured obligations of the Company.
62 |
The Convertible Notes are convertible into shares of the Company’s common stock. As of September 30, 2014, the conversion rate was 129.9266 shares of common stock per $1,000 principal amount of Convertible Notes, which is equivalent to a conversion price of approximately $7.70 per share of common stock. The conversion rate is subject to adjustment upon certain events. Upon conversion, the Company would issue the full amount of common stock or settle the conversion cash, at its option, and retire the full amount of debt outstanding.
On April 4, 2013, approximately $9 million of the Company’s 8.75% Convertible Notes were converted at a price per share of $8.159 into 1,102,093 shares of KCAP common stock. On September 4, 2013, the Company purchased $2 million face value of its own Convertible Notes at a price of $114.50, plus accrued interest. KCAP subsequently surrendered these notes to the note trustee for cancellation effective September 13, 2013. Due to the cash conversion option embedded in the Convertible Notes, the Company applied the guidance in ASC 470-40-20, Debt with Conversion and Other Options, and realized a loss on the extinguishment of this debt. For the nine months ended September 30, 2014, there were no realized losses on extinguishment of debt. For the year ended December 31, 2013 total realized losses on extinguishment of debt were approximately $537,000. The indenture governing the Convertible Notes contains certain restrictive covenants, including compliance with certain provisions of the 1940 Act and conditions governing the undertaking of new debt.
In February 2012, the Company entered into a Note Purchase Agreement, under which it was able to obtain up to $30 million in financing (the “Facility”). The Facility was terminated on November 4, 2013 and remaining unamortized capitalized costs of approximately $203,000 related to the Facility were written-off and are included in Realized Losses on Extinguishments of Debt.
On October 10, 2012, the Company issued $41.4 million in aggregate principal amount of unsecured 7.375% Notes Due 2019. The net proceeds for the7.375% Notes Due 2019, following underwriting expenses, were approximately $39.9 million. Interest on the 7.375% Notes Due 2019 is paid quarterly in arrears on March 30, June 30, September 30 and December 30, at a rate of 7.375%, commencing December 30, 2012. The 7.375% Notes Due 2019 mature on September 30, 2019, and are senior unsecured obligations of the Company. In addition, due to the coverage tests applicable to the Company as a BDC and a covenant that the Company agreed to in connection with the issuance of the7.375% Notes Due 2019, the Company is limited in its ability to make distributions in certain circumstances. At September 30, 2014, the Company was in compliance with all of its debt covenants. The indenture governing the 7.375% Notes Due 2019 contains certain restrictive covenants, including compliance with certain provisions of the 1940 Act relating to borrowing and dividends.
On February 14, 2013, the Company completed a public offering of 5,232,500 shares of common stock, which included the underwriters’ full exercise of their option to purchase up to 682,500 shares of common stock, at a price of $9.75 per share, raising approximately $51.0 million in gross proceeds. In conjunction with this offering, the Company also sold 200,000 shares of common stock to a member of its Board of Directors, at a price of $9.31125 per share, raising approximately $1.9 million in gross proceeds.
On June 18, 2013, KCAP Senior Funding I, LLC, or Issuer, a specialty finance subsidiary of the Company, was capitalized through the issuance of $140 million of notes (the “KCAP Senior Funding I Notes”). The KCAP Senior Funding I Notes are backed by a diversified portfolio of bank loans. The Company invested in the most junior class of the notes, issued in the approximate amount of $35 million, representing the Company’s primary exposure to the performance of the assets acquired from the proceeds of the issuance of the KCAP Senior Funding I Notes. These junior notes eliminate in consolidation and the remaining notes with a par value of $105 million, net of $2.7 million of unamortized discount, are reflected on our consolidated balance sheet. The indenture governing the KCAP Senior Funding I Notes contains an event of default that is triggered in the event that certain coverage tests are not met.
Subject to prevailing market conditions, we intend to grow our portfolio of assets by raising additional capital, including through the prudent use of leverage available to us. As a result, we may seek to enter into new agreements with other lenders or into other financing arrangements as market conditions permit. From time to time, we may seek to retire, repurchase, or exchange debt securities in open market purchases or by other means dependent on market conditions, liquidity, contractual obligations, and other matters.
If our common stock trades below our net asset value per share, we will generally not be able to issue additional common stock at the market price unless our shareholders approve such a sale and our Board of Directors makes certain determinations. A proposal, approved by our stockholders (at a special stockholder meeting held on June 19, 2014 and continued on July 8, 2014) authorizes us to sell shares of our common stock below the then current net asset value per share of our common stock in one or more offerings for the period ending on the earlier of (i) July 8, 2015, or (ii) the date of our 2015 annual meeting of shareholders. For the same period, the Company adopted a policy that it will not seek approval from our Board of Directors to sell or otherwise issue more than 15% of the Company’s then outstanding shares of common stock at a price below its then current net asset value. We would need similar future approval from our shareholders to issue shares below the then current net asset value per share any time after the expiration of the current approval.
63 |
Stockholder Distributions
We intend to continue to distribute quarterly distributions to our stockholders. To avoid certain excise taxes imposed on RICs, we currently intend to distribute during each calendar year an amount at least equal to the sum of:
• | 98% of our ordinary net taxable income for the calendar year; |
• | 98.2% of our capital gains, if any, in excess of capital losses for the one-year period ending on October 31 of the calendar year; and |
• | any net ordinary income and net capital gains for the preceding year that were not distributed during such year. |
The amount of our declared distributions, as evaluated by management and approved by our Board of Directors, is based on our evaluation of both distributable income for tax purposes and GAAP net investment income (which excludes unrealized gains and losses). Generally, we seek to fund our distributions from GAAP current earnings, primarily from net interest and dividend income generated by our investment portfolio and without a return of capital or a high reliance on realized capital gains. Distributions to our stockholders during the years ended 2013 and 2012 included $5.8 million and $1.3 million, respectively, of tax-basis return of capital.
The following table sets forth the quarterly distributions declared by us for the two most recently completed fiscal years and the current fiscal year, including distributions from the Asset Manager Affiliates received by the Company, if any.
Distribution | Declaration Date | Record Date | Pay Date | |||||||
2014: | ||||||||||
Third quarter | 0.25 | 9/19/2014 | 10/14/2014 | 10/29/2014 | ||||||
Second quarter | 0.25 | 6/20/2014 | 7/3/2014 | 7/25/2014 | ||||||
First quarter | $ | 0.25 | 3/21/2014 | 4/4/2014 | 4/25/2014 | |||||
Total declared in 2014 | $ | 0.75 | ||||||||
2013: | ||||||||||
Fourth quarter | 0.25 | 12/13/2013 | 12/27/2013 | 1/27/2014 | ||||||
Third quarter | 0.25 | 9/13/2013 | 10/8/2013 | 10/29/2013 | ||||||
Second quarter | 0.28 | 6/17/2013 | 7/5/2013 | 7/26/2013 | ||||||
First quarter | $ | 0.28 | 3/15/2013 | 4/5/2013 | 4/26/2013 | |||||
Total declared in 2013 | $ | 1.06 | ||||||||
2012: | ||||||||||
Fourth quarter | $ | 0.28 | 12/17/2012 | 12/28/2012 | 1/28/2013 | |||||
Third quarter | 0.24 | 9/17/2012 | 10/10/2012 | 10/29/2012 | ||||||
Second quarter | 0.24 | 6/18/2012 | 7/6/2012 | 7/27/2012 | ||||||
First quarter | 0.18 | 3/16/2012 | 4/6/2012 | 4/27/2012 | ||||||
Total declared in 2012 | $ | 0.94 |
OFF-BALANCE SHEET ARRANGEMENTS
We are a party to financial instruments with off-balance sheet risk in the normal course of business in order to meet the needs of the Company’s investment objectives. Such instruments include commitments to extend credit and may involve, in varying degrees, elements of credit risk in excess of amounts recognized on our balance sheet. Prior to extending such credit, we attempt to limit our credit risk by conducting extensive due diligence, obtaining collateral where necessary and negotiating appropriate financial covenants. As of September 30, 2014 we had outstanding commitments of $6 million and as of December 31, 2013, we did not have any such outstanding commitments.
64 |
CONTRACTUAL OBLIGATIONS
The following table summarizes our contractual cash obligations and other commercial commitments as of September 30, 2014:
Payments Due by Period | ||||||||||||||||||||
Contractual Obligations | Total | Less
than one year | 1 - 3 years | 3 - 5 years | More
than 5 years | |||||||||||||||
Long-term debt obligations1 | $ | 195,658,000 | $ | — | $ | 49,008,000 | $ | — | $ | 146,650,000 |
(1) | Represents approximately $49.0 million of Convertible Notes, $41.4 million of 7.375% Notes Due 2019 and $105.3 Notes issued by KCAP Senior Funding I, L.L.C. |
CRITICAL ACCOUNTING POLICIES
The consolidated financial statements are based on the selection and application of critical accounting policies, which require management to make significant estimates and assumptions. Critical accounting policies are those that are both important to the presentation of our financial condition and results of operations and require management’s most difficult, complex, or subjective judgments. Our critical accounting policies are those applicable to the basis of presentation, valuation of investments, and certain revenue recognition matters as discussed below. See Note 2 to our consolidated financial statements, contained elsewhere herein: Significant Accounting Policies — Investments.
Valuation of Portfolio Investments
The most significant estimate inherent in the preparation of our consolidated financial statements is the valuation of investments and the related amounts of unrealized appreciation and depreciation of investments recorded.
Value, as defined in Section 2(a)(41) of 1940 Act, is (1) the market price for those securities for which a market quotation is readily available and (2) for all other securities and assets, fair value as determined in good faith by our Board of Directors pursuant to procedures approved by our Board of Directors. Our valuation policy is intended to provide a consistent basis for determining the fair value of the portfolio based on the nature of the security, the market for the security and other considerations including the financial performance and enterprise value of the portfolio company. Because of the inherent uncertainty of valuation, the Board of Directors’ determined values may differ significantly from the values that would have been used had a ready market existed for the investments, and the differences could be material.
Pursuant to the AICPA Guide, we reflect our investments on our balance sheet at their estimated fair value with unrealized gains and losses resulting from changes in fair value reflected as a component of unrealized gains or losses on our statements of operations. Fair value is the amount that would be received to sell the investments in an orderly transaction between market participants at the measurement date (i.e., the exit price).
See Note 4 to the consolidated financial statements for the additional information about the level of market observability associated with investments carried at fair value.
The Company follows the provisions of ASC 820: Fair Value, which among other matters, requires enhanced disclosures about investments that are measured and reported at fair value. This standard defines fair value and establishes a hierarchal disclosure framework which prioritizes and ranks the level of market price observability used in measuring investments at fair value and expands disclosures about assets and liabilities measured at fair value. ASC 820: Fair Value defines “fair value” as 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. This fair value definition focuses on an exit price in the principal, or most advantageous market, and prioritizes, within a measurement of fair value, the use of market-based inputs (which may be weighted or adjusted for relevance, reliability and specific attributes relative to the subject investment) over entity-specific inputs. 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. Subsequent to the adoption of ASC 820: Fair Value, the FASB has issued various staff positions clarifying the initial standard (see Note 2 to the consolidated financial statements: “Significant Accounting Policies — Investments”).
65 |
ASC 820: Fair Value establishes the following three-level hierarchy, based upon the transparency of inputs to the fair value measurement of an asset or liability as of the measurement date:
• | Level I –Unadjusted quoted prices are available in active markets for identical investments as of the reporting date. The type of investments included in Level I include listed equities and listed securities. As required by ASC 820: Fair Value, the Company does not adjust the quoted price for these investments, even in situations where the Company holds a large position and a sale could reasonably affect the quoted price. |
• | Level II –Pricing inputs are other than quoted prices in active markets, which are either directly or indirectly observable as of the reporting date. Such inputs may be quoted prices for similar assets or liabilities, quoted markets that are not active, or other inputs that are observable or can be corroborated by observable market data for substantially the full character of the financial instrument, or inputs that are derived principally from, or corroborated by, observable market information. Investments which are generally included in this category include illiquid debt securities and less liquid, privately held or restricted equity securities, for which some level of recent trading activity has been observed. |
• | Level III – Pricing inputs are unobservable for the investment and includes situations where there is little, if any, market activity for the investment. The inputs may be based on the Company’s own assumptions about how market participants would price the asset or liability or may use Level II inputs, as adjusted, to reflect specific investment attributes relative to a broader market assumption. These inputs into the determination of fair value may require significant management judgment or estimation. Even if observable market data for comparable performance or valuation measures (earnings multiples, discount rates, other financial/valuation ratios, etc.) are available, such investments are grouped as Level III if any significant data point that is not also market observable (private company earnings, cash flows, etc.) is used in the valuation methodology. |
In certain cases, the inputs used to measure fair value may fall into different levels of the fair value hierarchy. In such cases, an investment’s level 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 the Company considers factors specific to the investment. A majority all of the Company’s investments are classified as Level III. The Company evaluates the source of inputs, including any markets in which its investments are trading, in determining fair value. Inputs that are backed by actual transactions, those that are highly correlated to the specific investment being valued and those derived from reliable or knowledgeable sources will tend to have a higher weighting in determining fair value. Ongoing reviews by the Company’s investment analysts, Chief Investment Officer, Valuation Committee and independent valuation firms (if engaged) may include factors such as an assessment of each underlying investment, its current and prospective operating and financial performance, consideration of financing and sale transactions with third parties, expected cash flows and market-based information, including comparable transactions, performance factors, and other investment or industry specific market data, among other factors.
We have valued our investments, in the absence of observable market prices, using the valuation methodologies described below applied on a consistent basis. For some investments little market activity may exist; management’s determination of fair value is then based on the best information available in the circumstances, and may incorporate management’s own assumptions and involves a significant degree of management’s judgment.
Our investments in CLO Fund Securities are carried at fair value, which is based either on (i) the present value of the net expected cash inflows for interest income and principal repayments from underlying assets and the cash outflows for interest expense, debt paydown and other fund costs for the CLO Funds which are approaching or past the end of their reinvestment period and therefore are selling assets and/or using principal repayments to pay-down CLO Fund debt, and for which there continue to be net cash distributions to the class of we securities own, or (ii) a discounted cash flow model that utilizes prepayment and loss assumptions based on historical experience and projected performance, economic factors, the characteristics of the underlying cash flow and comparable yields for similar securities or preferred shares to those in which the Company has invested, or (iii) indicative prices provided by the underwriters or brokers who arrange CLO Funds. We recognize unrealized appreciation or depreciation on our investments in CLO Fund Securities as comparable yields in the market change and/or based on changes in net asset values or estimated cash flows resulting from changes in prepayment or loss assumptions in the underlying collateral pool. As each investment in CLO Fund Securities ages, the expected amount of losses and the expected timing of recognition of such losses in the underlying collateral pool are updated and the revised cash flows are used in determining the fair value of the CLO Fund Securities. We determine the fair value of our investments in CLO Fund Securities on a security-by-security basis.
66 |
The Company’s investments in its wholly-owned asset management companies, the Asset Manager Affiliates, are carried at fair value, which is primarily determined utilizing a discounted cash flow model which incorporates different levels of discount rates depending on the hierarchy of fees earned (including the likelihood of realization of senior, subordinate and incentive fees) and prospective modeled performance (“Discounted Cash Flow”). Such valuation takes into consideration an analysis of comparable asset management companies and a percentage of assets under management. The Asset Manager Affiliates are classified as a Level III investment (as described above). Any change in value from period to period is recognized as net change in unrealized appreciation or depreciation.
Fair values of other investments for which market prices are not observable are determined by reference to public market or private transactions or valuations for comparable companies or assets in the relevant asset class and/or industry when such amounts are available. Generally these valuations are derived by multiplying a key performance metric of the investee company or asset (e.g., EBITDA) by the relevant valuation multiple observed for comparable companies or transactions, adjusted by management for differences between the investment and the referenced comparable. Such investments may also be valued at cost for a period of time after an acquisition as the best indicator of fair value. If the fair value of such investments cannot be valued by reference to observable valuation measures for comparable companies, then the primary analytical method used to estimate the fair value is a discounted cash flow method and/or cap rate analysis. A sensitivity analysis is applied to the estimated future cash flows using various factors depending on the investment, including assumed growth rates (in cash flows), capitalization rates (for determining terminal values) and appropriate discount rates to determine a range of reasonable values or to compute projected return on investment.
For bond rated note tranches of CLO Fund Securities (those above the junior class) without transactions to support a fair value for the specific CLO Fund and tranche, fair value is based on discounting estimated bond payments at current market yields, which may reflect the adjusted yield on the leveraged loan index for similarly rated tranches, as well as prices for similar tranches for other CLO Funds and also other factors such as indicative prices provided by underwriters or brokers who arrange CLO Funds, and the default and recovery rates of underlying assets in the CLO Fund, as may be applicable. Such model assumptions may vary and incorporate adjustments for risk premiums and CLO Fund specific attributes.
We derive fair value for our illiquid loan investments that do not have indicative fair values based upon active trades primarily by using the Income Approach, and also consider recent loan amendments or other activity specific to the subject asset as described above. Other significant assumptions, such as coupon and maturity, are asset-specific and are noted for each investment in the Schedules of Investments. Our Board of Directors may consider other methods of valuation to determine the fair value of investments as appropriate in conformity with GAAP.
The determination of fair value using this methodology takes into consideration a range of factors, including but not limited to the price at which the investment was acquired, the nature of the investment, local market conditions, trading values on public exchanges for comparable securities, current and projected operating performance and financing transactions subsequent to the acquisition of the investment. This valuation methodology involves a significant degree of management’s judgment.
Interest Income
Interest income, including amortization of premium and accretion of discount, is recorded on the accrual basis to the extent that such amounts are expected to be collected. We generally place a loan on non-accrual status and cease recognizing interest income on such loan or security when a loan or security becomes 90 days or more past due or if we otherwise do not expect the debtor to be able to service its debt obligations. Non-accrual loans remain in such status until the borrower has demonstrated the ability and intent to pay contractual amounts due or such loans become current. As of September 30, 2014, one issuer representing less than 1% of our total investments at fair value were on non-accrual status. As of December 31, 2013, five issuers representing less than 1% of our total investments at fair value were on non-accrual status.
67 |
Distributions from CLO Fund Securities
We receive distributions from our investments in the most junior class of securities of CLO Funds (typically preferred shares or subordinated securities) managed by the Asset Manager Affiliates and selective investments in securities issued by funds managed by other asset management companies. Our CLO Fund junior class securities are subordinated to senior note holders who typically receive a return on their investment at a fixed spread relative to the LIBOR index. The CLO Funds are leveraged funds and any excess cash flow or “excess spread” (interest earned by the underlying securities in the fund less payments made to senior note holders and less fund expenses and management fees) is paid to the holders of the CLO Fund’s subordinated securities or preferred shares. The level of excess spread from CLO Fund securities can be impacted from the timing and level of the resetting of the benchmark interest rate for the underlying assets (which reset at various times throughout the quarter) in the CLO Fund and the related CLO Fund note liabilities (which reset at each quarterly distribution date); in periods of short-term and volatile changes in the benchmark interest rate, the levels of excess spread and distributions to us can vary significantly. In addition, the failure of CLO Funds in which we invest to comply with certain financial covenants may lead to the temporary suspension or deferral of cash distributions to us. We make estimated interim accruals of such dividend income based on recent historical distributions and CLO Fund performance and adjust such accruals on a quarterly basis to reflect actual distributions.
For non-junior class CLO Fund Securities, such as our investment in the Class F notes of Catamaran 2012-1, interest is earned at a fixed spread relative to the LIBOR index.
Distributions from Asset Manager Affiliates
We record distributions from our Asset Manager Affiliates on the declaration date, which represents the ex-dividend date.
Payment in Kind Interest
We may have loans in our portfolio that contain a payment-in-kind (“PIK”) provision. PIK interest, computed at the contractual rate specified in each loan agreement, is added to the principal balance of the loan and recorded as interest income. To maintain our RIC status, this non-cash source of income must be distributed to stockholders in the form of cash dividends, even though the Company has not yet collected any cash.
Fee Income
Fee income includes fees, if any, for due diligence, structuring, commitment and facility fees, and fees, if any, for transaction services and management services rendered by us to portfolio companies and other third parties. Commitment and facility fees are generally recognized as income over the life of the underlying loan, whereas due diligence, structuring, transaction service and management service fees are generally recognized as income when the services are rendered.
Management Compensation
We may, from time to time, issue stock options or restricted stock, under the Equity Incentive Plan, to officers and employees for services rendered to us. We follow Accounting Standards Codification 718, Compensation — Stock Compensation, a method by which the fair value of options or restricted stock is determined and expensed. During the nine months ended September 30, 2014, the Board of Directors authorized a grant of restricted stock to officers and employees comprised of 355,289 shares of restricted stock with an aggregate fair value of approximately $2.9 million on the date of grant.
United States Federal Income Taxes
The Company has elected and intends to continue to qualify for the tax treatment applicable to RICs under Subchapter M of the Code and, among other things, intends to make the required distributions to its stockholders as specified therein. In order to qualify as a RIC, the Company is required to timely distribute to its stockholders at least 90% of investment company taxable income, as defined by the Code, for each year. Depending on the level of taxable income earned in a tax year, we may choose to carry forward taxable income in excess of current year distributions into the next tax year and pay a 4% excise tax on such income, to the extent required.
Distributions to Shareholders
Distributions to common stockholders are recorded on the ex-dividend date. The amount to be paid out is determined by the Board of Directors each quarter and is generally based upon the earnings estimated by management for the period and year.
Item 3. | Quantitative and Qualitative Disclosures about Market Risk |
Our business activities contain elements of market risks. We consider our principal market risks to be fluctuations in interest rates and the valuations of our investment portfolio. Managing these risks is essential to our business. Accordingly, we have systems and procedures designed to identify and analyze our risks, to establish appropriate policies and thresholds and to continually monitor these risks and thresholds by means of administrative and information technology systems and other policies and processes.
68 |
Interest Rate Risk
Interest rate risk is defined as the sensitivity of our current and future earnings to interest rate volatility, variability of spread relationships, the difference in re-pricing intervals between our assets and liabilities and the effect that interest rates may have on our cash flows. Changes in the general level of interest rates can affect our net interest income, which is the difference between the interest income earned on interest earning assets and our interest expense incurred in connection with our interest bearing debt and liabilities. Changes in interest rates can also affect, among other things, our ability to acquire and originate loans and securities and the value of our investment portfolio.
Our investment income is affected by fluctuations in various interest rates, including LIBOR and prime rates. As of September 30, 2014, approximately 96% of our Debt Securities Portfolio were either fixed rate or floating rate with a spread to an interest rate index such as LIBOR or the prime rate. Most of these floating rate loans contain LIBOR floors ranging between 0.75% and 3.00%. We generally expect that future portfolio investments will predominately be floating rate investments.
As of September 30, 2014, we had $195.7 million of borrowings outstanding at a weighted average rate of 5.08%.
Because we borrow money to make investments, our net investment income is dependent upon the difference between our borrowing rate and the rate we earn on the invested proceeds borrowed. In periods of rising or lowering interest rates, the cost of the proportion of our debt associated with our Convertible Notes or 7.375% Notes Due 2019 would remain the same at 8.75% and 7.375%, respectively, given that this debt is at a fixed rate. The Notes issued by KCAP Senior Funding are floating rate based upon a LIBOR index plus a spread, which serves as a floor should LIBOR decrease to zero. Accordingly, our interest costs associated with this debt will fluctuate with changes in LIBOR.
Generally we would expect that an increase in the base rate index for our floating rate investment assets would increase our gross investment income and that a decrease in the base rate index for such assets would decrease our gross investment income (in either case, such increase/decrease may be limited by interest rate floors/minimums for certain investment assets such as the 1% rate increase scenario shown in the table below). Accordingly, there can be no assurance that a significant change in market interest rates will not have a material effect on our net investment income.
We have analyzed the potential impact of changes in interest rates on interest income net of interest expense. Assuming that our balance sheet at September 30, 2014 was to remain constant and no actions were taken to alter the existing interest rate sensitivity, the table below illustrates the impact on net investment income on our Debt Securities Portfolio for various hypothetical increases in interest rates:
Impact on net investment income: | ||||||||||||
1% | 2% | 3% | ||||||||||
Increase in interest rate | $ | (565,764 | ) | $ | 254,345 | $ | 1,136,782 | |||||
Decrease in interest rate | $ | 226,497 | $ | 226,497 | $ | 226,497 |
As shown above, net investment income assuming a 1% increase in interest rates would decrease by approximately $566,000 on an annualized basis, reflecting the impact to investments in our portfolio that are either fixed rate or which have embedded floors that would be unaffected by a 1% change in the underlying interest rate while our interest expense would be increasing. However, if the increase in rates was more significant, such as 2% or 3%, the net effect on net investment income would be an increase of approximately $254,000 and $1.1 million, respectively. Since LIBOR underlying certain investments, as well as certain of our borrowings, is currently very low, it is unlikely that the underlying rate will decrease by 1% or 2% or even 3%. If the underlying rate decreased to 0%, it would result in approximately a $226,000 increase in net investment income.
Although management believes that this measure is indicative of sensitivity to interest rate changes on our Debt Securities Portfolio, it does not adjust for potential changes in credit quality, size and composition of the assets on the balance sheet and other business developments that could affect a net change in assets resulting from operations or net income. Accordingly, no assurances can be given that actual results would not materially differ from the potential outcome simulated by this estimate.
69 |
We did not hold any derivative financial instruments for hedging purposes as of September 30, 2014.
Portfolio Valuation
We carry our investments at fair value, as determined in good faith by our Board of Directors pursuant to a valuation methodology approved by our Board of Directors. Investments for which market quotations are generally readily available are generally valued at such market quotations. Investments for which there is not a readily available market value are valued at fair value as determined in good faith by our Board of Directors under a valuation policy and consistently applied valuation process. However, due to the inherent uncertainty of determining the fair value of investments that cannot be marked to market, the fair value of our investments may differ materially from the values that would have been used had a ready market existed for such investments. In addition, changes in the market environment and other events that may occur over the life of the investments may cause the value realized on these investments to be different than the valuations that are assigned. The types of factors that we may take into account in fair value pricing of our investments include, as relevant, the nature and realizable value of any collateral, third party valuations, the portfolio company’s ability to make payments and its earnings and discounted cash flow, the markets in which the portfolio company does business, comparison to publicly-traded securities, recent sales of or offers to buy comparable companies, and other relevant factors.
The Company has engaged an independent valuation firm to provide third party valuation consulting services to the Company’s Board of Directors. Each quarter, the independent valuation firm will perform third party valuations on the Company’s material investments in illiquid securities such that they are reviewed at least once during a trailing 12 month period. These third party valuation estimates were considered as one of the relevant data inputs in the Company’s determination of fair value. The Company intends to continue to engage an independent valuation firm in the future to provide certain valuation services, including the review of certain portfolio assets, as part of the quarterly and annual year-end valuation process.
Item 4. | Controls and Procedures |
Evaluation of Disclosure Controls and Procedures
The Company’s management, under the supervision and with the participation of various members of management, including its Chief Executive Officer (“CEO”) and its Chief Financial Officer (“CFO”), has evaluated the effectiveness of its disclosure controls and procedures (as defined in Rule 13a-15(e) or Rule 15d-15(e) of the Exchange Act) as of the end of the period covered by this report. Based upon that evaluation, the Company’s CEO and CFO have concluded that the Company’s disclosure controls and procedures are effective as of the end of the period covered by this report.
Changes in Internal Control Over Financial Reporting
Changes in Internal Control Over Financial Reporting
During the quarter ended September 30, 2014, the Company had no changes in its internal control over financial reporting that have materially affected, or are reasonably likely to materially affect, the Company’s internal control over financial reporting.
70 |
Item 1. | Legal Proceedings |
The Company is not currently a party to any material legal proceedings.
Item 1A. | Risk Factors |
In October 2014, the SEC, the FDIC, the Federal Reserve and certain other prudential banking regulators finalized regulations that mandate risk retention for securitizations. The rules will be effective for CLOs beginning two years after the publication of the final regulations in the Federal Register. Under the final rules, our Asset Manager Affiliates (directly or through any of their majority-controlled affiliates, including the Company) may be required to hold interests equal to 5% of the credit risk of the assets of any CLO sponsored by our Asset Manager Affiliates (unless the CLO invests only in certain qualifying loans) and would be prohibited from selling or hedging those interests in accordance with the limitations on such sales or hedges set forth in the final rule. Thus, our Asset Manager Affiliates (or any of their majority-controlled affiliates, including the Company, permitted to retain risk on their behalf) will need to have the requisite capital to hold such interests as a condition to their ability to sponsor new CLOs, and the restrictions on hedging such interests may create greater risk with respect to those interests. These mandatory investments in such CLOs, or the inability to invest in such CLOs (and thus inability to sponsor them) could each have a material adverse effect upon our business, results of operations or financial condition. In addition, the application of the risk retention rules to CLOs may have broader effects on the CLO and loan markets in general, potentially resulting in fewer or less desirable investment opportunities for the Company, our Asset Manager Affiliates, and any CLOs that our Asset Manager Affiliates sponsor or in which we otherwise invest.
On September 4, 2014, the SEC finalized revised rules for asset-backed securities offerings (“Regulation AB II”). Although the proposed rules would have substantially changed the disclosure, reporting and offering process for public and private offerings of asset-backed securities, including CLOs, the final rules only apply to public offerings of asset-backed securities and thus will not affect CLOs at this time. However, the SEC has indicated that it is continuing to consider the proposals that were not included in the final regulations, and may issue further rules in that regard. The timing and likelihood of the adoption of additional final rules, their application to privately offered securities in general and to CLOs in particular, the cost of compliance with such rules, and whether compliance would compromise proprietary methods or strategies of our Asset Manager Affiliates, is currently unclear.
There have been no other material changes from the risk factors previously disclosed in Part I, “Item 1A. Risk Factors” in our Annual Report on Form 10-K for the year ended December 31, 2013.
Item 2. | Unregistered Sales of Equity Securities and Use of Proceeds |
While we did not engage in any sales of unregistered securities during the three months ended September 30, 2014, we issued a total of 32,647 shares of common stock under our dividend reinvestment plan (“DRIP”). This issuance was not subject to the registration requirements of the Securities Act of 1933. For the three months ended September 30, 2014, the aggregate value of the shares of our common stock issued under our DRIP was approximately $261,000.
Item 3. | Defaults Upon Senior Securities |
None.
Item 4. | Mine Safety Disclosures |
Not Applicable.
Item 5. | Other Information |
None.
Item 6. | Exhibits |
Reference is made to the Exhibit List filed as a part of this report beginning on page E-1. Each of such exhibits is incorporated by reference herein.
71 |
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.
KCAP FINANCIAL, INC. | ||
Date: November 5, 2014 | By | /s/ Dayl W. Pearson |
Dayl W. Pearson | ||
President and Chief Executive Officer | ||
(Principal Executive Officer) | ||
Date: November 5, 2014 | By | /s/ Edward U. Gilpin |
Edward U. Gilpin | ||
Chief Financial Officer | ||
(Principal Financial and Accounting Officer) |
* * * * *
72 |
Exhibit Index
Exhibit Number |
Description of Document | |
31.1 | Certification of Chief Executive Officer Pursuant to Rule 13a-14(a) under the Securities Exchange Act of 1934, as adopted pursuant to Section 302 of the Sarbanes-Oxley Act of 2002.** | |
31.2 | Certification of Chief Financial Officer Pursuant to Rule 13a-14(a) under the Securities Exchange Act of 1934, as adopted pursuant to Section 302 of the Sarbanes-Oxley Act of 2002.** | |
32.1 | Certification of Chief Executive Officer Pursuant to 18 U. S. C. 1350, as adopted pursuant to Section 906 of the Sarbanes-Oxley Act of 2002. ** | |
32.2 | Certification of Chief Financial Officer Pursuant to 18 U. S. C. 1350, as adopted pursuant to Section 906 of the Sarbanes-Oxley Act of 2002.** |
** Submitted herewith.
73 |