Attached files

file filename
EX-32.1 - EX-32.1 - Great Elm Capital Corp.gecc-ex321_6.htm
EX-31.2 - EX-31.2 - Great Elm Capital Corp.gecc-ex312_7.htm
EX-31.1 - EX-31.1 - Great Elm Capital Corp.gecc-ex311_8.htm

 

 

 

UNITED STATES

SECURITIES AND EXCHANGE COMMISSION

WASHINGTON, D.C. 20549

 

FORM 10-Q

 

(Mark One)

QUARTERLY REPORT PURSUANT TO SECTION 13 OR 15(d) OF THE SECURITIES EXCHANGE ACT OF 1934

For the quarterly period ended March 31, 2018

or

TRANSITION REPORT PURSUANT TO SECTION 13 OR 15(d) OF THE SECURITIES EXCHANGE ACT OF 1934

 

For the transition period from _______ to _________

 

Commission File Number: 814-01211

 

Great Elm Capital Corp.

(Exact name of registrant as specified in its charter)

 

 

Maryland

 

81-2621577

(State or other jurisdiction of incorporation or organization)

 

(I.R.S. Employer Identification No.)

 

 

 

800 South Street, Suite 230, Waltham, MA

 

02453

(Address of principal executive offices)

 

(Zip Code)

 

Registrant's telephone number, including area code: (617) 375-3006

 

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      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, a non-accelerated filer, smaller reporting company, or an emerging growth company. See the definitions of “large accelerated filer,” “accelerated filer,” “smaller reporting company,” and "emerging growth company” in Rule 12b-2 of the Exchange Act.

 

Large accelerated filer

 

 

 

 

Accelerated filer

 

Non-accelerated filer

 

 

(Do not check if a smaller reporting company)

 

Smaller reporting company

 

 

 

 

 

 

 

Emerging growth company

 

 

If an emerging growth company, indicate by check mark if the registrant has elected not to use the extended transition period for complying with any new or revised financial accounting standards provided pursuant to Section 13(a) of the Exchange Act.      

 

Indicate by check mark whether the registrant is a shell company (as defined in Rule 12b-2 of the Exchange Act).    Yes      No  

 

As of May 8, 2018, the registrant had 10,652,401 shares of common stock, $0.01 par value per share, outstanding.

 

 

 

 


 

Table of Contents

 

 

 

Page

PART I.

FINANCIAL INFORMATION

 

Item 1.

Financial Statements

1

Item 2.

Management’s Discussion and Analysis of Financial Condition and Results of Operations

1

Item 3.

Quantitative and Qualitative Disclosures About Market Risk

13

Item 4.

Controls and Procedures

13

PART II.

OTHER INFORMATION

 

Item 1.

Legal Proceedings

14

Item 1A.

Risk Factors

15

Item 2.

Unregistered Sales of Equity Securities and Use of Proceeds

16

Item 3.

Defaults Upon Senior Securities

16

Item 4.

Mine Safety Disclosures

17

Item 5.

Other Information

17

Item 6.

Exhibits

18

 

Signatures

19

 

Index to Consolidated Financial Statements

F-1

 

Consolidated Statements of Assets and Liabilities

F-2

 

Condensed Consolidated Statements of Operations (unaudited)

F-3

 

Consolidated Statements of Changes in Net Assets (unaudited)

F-4

 

Condensed Consolidated Statements of Cash Flows (unaudited)

F-5

 

Consolidated Schedules of Investments

F-6

 

Notes to Unaudited Condensed Consolidated Financial Statements

F-16

 

 

The following discussion should be read in conjunction with our consolidated financial statements and the notes thereto included elsewhere in our Annual Report on Form 10-K for the fiscal year ended December 31, 2017 (the “Form 10-K”).

 

The information contained herein may contain “forward-looking statements” based on our current expectations, assumptions and estimates about us and our industry. These forward-looking statements involve risks and uncertainties. Words such as “anticipate,” “believe,” “expect,” “intend,” “will,” “should,” “could,” “may,” “plan” and other similar expressions identify forward-looking statements. In addition, any statements that refer to expectations, projections or other characterizations of future events or circumstances are forward-looking statements that are subject to risks, uncertainties and assumptions. Our actual results could differ materially from those we express in the forward-looking statements as a result of several factors more fully described in “Risk Factors” and elsewhere in our Form 10-K for the year ended December 31, 2017 and in this Form 10-Q. The forward-looking statements made in this Form 10-Q relate only to events as of the date on which the statements are made. We undertake no obligation to update publicly any forward-looking statements for any reason, whether as a result of new information, future events or otherwise, except as required by law.

 

i


 

PART I—FINANCIAL INFORMATION

Unless the context otherwise requires, all references to “GECC,” “we,” “us,” “our,” the “Company” and words of similar import are to Great Elm Capital Corp. and/or its subsidiaries.  We reference materials on our website, www.greatelmcc.com, but nothing on our website shall be deemed incorporated by reference or otherwise contained in this report.  All dollar amounts, other than per share amounts, are disclosed in thousands unless otherwise noted.

Item 1. Financial Statements.

The financial statements listed in the index to financial statements immediately following the signature page to this report are incorporated herein by reference.

Item 2. Management’s Discussion and Analysis of Financial Condition and Results of Operations.

Overview

We are a business development company (“BDC”) that seeks to generate both current income and capital appreciation through debt and equity investments. Our investment focus is on debt obligations of middle-market companies as well as small businesses.  We invest primarily in senior secured and senior unsecured debt instruments, as well as in junior loans and mezzanine debt of middle-market companies and small businesses. We will from time to time make equity investments as part of restructuring credits and in rare instances reserve the right to make equity investments directly.

On September 27, 2016, we and Great Elm Capital Management, Inc. (“GECM”), our external manager, entered into an investment management agreement (the “Investment Management Agreement”) and an administration agreement (the “Administration Agreement”), and, upon the closing of the Merger (as discussed below), we began to accrue obligations to our external investment manager under those agreements.

We have elected to be treated as a Regulated Investment Company (“RIC”) for U.S. federal income tax purposes. As a RIC, we will not be taxed on our income to the extent that we distribute such income each year and satisfy other applicable income tax requirements. To qualify as a RIC, we must, among other things, meet source-of-income and asset diversification requirements and annually distribute to our stockholders generally at least 90% of our investment company taxable income on a timely basis. If we qualify as a RIC, we generally will not have to pay corporate level taxes on any income that we distribute to our stockholders.

Formation Transactions

On June 23, 2016, we entered into a Subscription Agreement with Great Elm Capital Group, Inc. (“GEC”) and the investment funds signatory thereto (the “Subscription Agreement”), under which:

 

On June 23, 2016, GEC contributed $30,000 in exchange for 1,966,667 shares of our common stock.

 

On September 27, 2016, before we elected to be a BDC, funds (the “MAST Funds”) managed by MAST Capital Management, LLC contributed to us the Initial GECC Portfolio (as discussed in our consolidated financial statements) that we valued at $90,000 in exchange for 5,935,800 shares of our common stock.

For financial reporting purposes, we have accounted for the contribution of the Initial GECC Portfolio as an asset acquisition per Topic 805, Business Combinations, of the Accounting Standards Codification (“ASC”).  For tax purposes, we recorded our basis in the Initial GECC Portfolio at the fair market value of the Initial GECC Portfolio as of the date of contribution.

Under the Subscription Agreement, upon consummation of the Merger, we became obligated to reimburse the costs incurred by GEC and the MAST Funds in connection with the Merger and the transactions contemplated by the Subscription Agreement.

Following the closing of the Merger, we entered into a registration rights agreement with GEC and the MAST Funds.

 

1


 

Full Circle Merger

On June 23, 2016, we entered into an Agreement and Plan of Merger (the “Merger Agreement”) with Full Circle Capital Corporation, a Maryland corporation (“Full Circle”), that provided for a stock-for-stock merger (the “Merger”) of Full Circle with and into GECC.  On November 3, 2016:

 

We acquired, by operation of the Merger, Full Circle’s portfolio that we valued at $74,658 at November 3, 2016;

 

We became obligated to issue an aggregate of 4,986,585 shares of our common stock to former Full Circle stockholders; and

 

Our exchange agent paid a $5,393 special cash dividend to former Full Circle stockholders.

We accounted for the Merger as a business combination under ASC Topic 805 and Regulation S-X’s purchase accounting guidance. GECC was designated as the acquirer for accounting purposes. The difference between the fair value of Full Circle’s net assets and the consideration was recorded as a purchase accounting loss because the fair value of the assets acquired and liabilities assumed, as of the date of the Merger, was less than that of the merger consideration paid.

Investments

Our level of investment activity varies substantially from period to period depending on many factors, including, among others, the amount of debt and equity capital available from other sources to middle-market companies, the level of merger and acquisition activity, pricing in the high yield and leveraged loan credit markets, our expectations of future investment opportunities, the general economic environment as well as the competitive environment for the types of investments we make.

As a BDC, our investments and the composition of our portfolio are required to comply with regulatory requirements.

Revenues

We generate revenue primarily from interest on the debt investments that we hold. We also may generate revenue from dividends on the equity investments that we hold, capital gains on the disposition of investments, and lease, fee, and other income. Our investments in fixed income instruments generally have an expected maturity of three to five years, although we have no lower or upper constraint on maturity. Our debt investments generally pay interest quarterly or semi-annually. Payments of principal of our debt investments may be amortized over the stated term of the investment, deferred for several years or due entirely at maturity. In some cases, our debt investments and preferred stock investments may defer payments of cash interest or dividends or pay in kind (“PIK”). In addition, we may generate revenue in the form of prepayment fees, commitment, origination, due diligence fees, end-of-term or exit fees, fees for providing significant managerial assistance, consulting fees and other investment-related income.

Expenses

Our primary operating expenses include the payment of a base management fee, administration fees (including the allocable portion of overhead under the Administration Agreement), and, depending on our operating results, an incentive fee. The base management fee and incentive fee remunerates GECM for work in identifying, evaluating, negotiating, closing and monitoring our investments. Our Administration Agreement provides for reimbursement of costs and expenses incurred for office space rental, office equipment and utilities allocable to us under the Administration Agreement, as well as costs and expenses incurred relating to non-investment advisory, administrative or operating services provided by GECM or its affiliates to us. We also bear all other costs and expenses of our operations and transactions. Our expenses include interest on our outstanding indebtedness.

Critical Accounting Policies

Valuation of Portfolio Investments

We value our portfolio investments at fair value based upon the principles and methods of valuation set forth in policies adopted by our board of directors (our “Board”). Fair value is defined as the price that would be received to sell an asset in an orderly transaction between market participants at the measurement date.

Investments for which market quotations are readily available are valued at such market quotations unless the quotations are deemed not to represent fair value. We generally obtain market quotations from recognized exchanges, market quotation systems, independent pricing services or one or more broker-dealers or market makers. Short term debt investments with remaining maturities within ninety days are generally valued at amortized cost, which approximates fair value.

2


 

Debt and equity securities for which market quotations are not readily available or for which market quotations are deemed not to represent fair value, are valued at fair value using a valuation process consistent with our Board-approved policy.  Our Board approves in good faith the valuation of our portfolio as of the end of each quarter. Due to the inherent uncertainty and subjectivity of determining the fair value of investments that do not have a readily available market value, the fair value of our investments may differ significantly from the values that would have been used had a readily available market value existed for such investments and may differ materially from the values that we may ultimately realize. In addition, changes in the market environment and other events may impact the market quotations used to value some of our investments.

The valuation process approved by our Board with respect to investments for which market quotations are not readily available or for which market quotations are deemed not to represent fair value is as follows:

 

The investment professionals of GECM provide recent portfolio company financial statements and other reporting materials to an independent valuation firm (or firms) approved by the Board;

 

Such firms evaluate this information along with relevant observable market data to conduct independent appraisals each quarter, and their preliminary valuation conclusions are documented, discussed, and iterated with senior management of GECM;

 

The fair value of investments comprising in the aggregate less than 5% of our total capitalization may be determined by GECM in good faith in accordance with our valuation policy without the employment of an independent valuation firm; and

 

Our audit committee recommends, and our Board determines, the fair value of the investments in our portfolio in good faith based on the input of GECM, our independent valuation firms (to the extent applicable) and the business judgment of our audit committee and our Board, respectively.

Those investments for which market quotations are not readily available or for which market quotations are deemed not to represent fair value are valued utilizing a market approach, an income approach, or both approaches, as appropriate. The market approach uses prices and other relevant information generated by market transactions involving comparable assets or liabilities (including a business). The income approach uses valuation techniques to convert future amounts (for example, cash flows or earnings) to a single present amount.  In following these approaches, the types of factors that we may take into account in determining the fair value of our investments include, among other factors: available current market data, including relevant and applicable market trading and transaction comparables; applicable market yields and multiples, security covenants, call protection provisions, information rights, the nature and realizable value of any collateral; the portfolio company’s ability to make payments, its earnings and discounted cash flows, the markets in which the portfolio company does business, comparisons of financial ratios of peer companies that are public, merger and acquisition comparables; and enterprise values.

We prefer the use of observable inputs and minimize the use of unobservable inputs in our valuation process. Inputs refer broadly to the assumptions that market participants would use in pricing an asset. Observable inputs are inputs that reflect the assumptions market participants would use in pricing an asset developed based on market data obtained from sources independent of us. Unobservable inputs are inputs that reflect our assumptions about the assumptions market participants would use in pricing an asset developed based on the best information available in the circumstances.

Investments are classified by accounting principles generally accepted in the United States of America (“GAAP”) into the three broad levels as follows:

Level 1

Investments valued using unadjusted quoted prices in active markets for identical assets.

Level 2

Investments valued using other unadjusted observable market inputs, e.g. quoted prices for our securities in markets that are not active or quotes for comparable instruments.

Level 3

Investments that are valued using quotes for our securities or comparable instruments and other observable market data to the extent available, but which also take into consideration one or more unobservable inputs that are significant to the valuation taken as a whole.

All Level 3 investments that comprise more than 5% of the investments of GECC are valued by independent third parties.

Revenue Recognition

Interest and dividend income, including PIK income, is recorded on an accrual basis. Origination, structuring, closing, commitment and other upfront fees, including original issue discounts (“OID”), earned with respect to capital commitments are generally amortized or accreted into interest income over the life of the respective debt investment, as are end-of-term or exit fees receivable upon repayment of a debt investment if such fees are fixed in nature. Other fees, including certain amendment fees, prepayment fees and commitment fees on broken deals, and end-of-term or exit fees that have a contingency feature or are variable in nature are recognized as earned. Prepayment fees and similar income due upon the early repayment of a loan or debt security are recognized when earned and are included in interest income.

3


 

We may purchase debt investments at a discount to their face value. Discounts on the acquisition of corporate debt instruments are generally amortized using the effective-interest or constant-yield method, unless there are material questions as to collectability. For debt instruments where we are amortizing OID, when principal payments on the debt instrument are received in an amount in excess of the debt instrument’s amortized cost, the excess principal payments are recorded as interest income.

Net Realized Gains (Losses) and Net Change in Unrealized Appreciation (Depreciation)

We measure realized gains or losses by the difference between the net proceeds from the repayment or sale of an investment and the amortized cost basis of the investment, without regard to unrealized appreciation or depreciation previously recognized. Realized gains and losses are computed using the first-in, first-out method. Net change in unrealized appreciation or depreciation reflects the net change in portfolio investment values and portfolio investment cost bases during the reporting period, including the reversal of previously recorded unrealized appreciation or depreciation when gains or losses are realized.

Portfolio and Investment Activity

The following is a summary of our investment activity since our inception in April 2016:

 

Time Period

 

Acquisitions(1)

 

 

Dispositions(2)

 

 

Weighted Average Interest Rate

End of Period(3)

 

Formation Transactions

 

$

90,494

 

 

$

 

 

 

 

 

Merger

 

 

74,658

 

 

 

 

 

 

 

 

November 4, 2016 through December 31, 2016

 

 

42,006

 

 

 

(41,738

)

 

 

10.00

%

For the period ended December 31, 2016

 

 

207,158

 

 

 

(41,738

)

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Quarter ended March 31, 2017

 

 

75,852

 

 

 

(78,758

)

 

 

9.87

%

Quarter ended June 30, 2017

 

 

21,395

 

 

 

(37,570

)

 

 

9.59

%

Quarter ended September 30, 2017

 

 

49,467

 

 

 

(18,884

)

 

 

9.62

%

Quarter ended December 31, 2017

 

 

53,163

 

 

 

(39,772

)

 

 

11.17

%

For the year ended December 31, 2017

 

 

199,877

 

 

 

(174,984

)

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Quarter ended March 31, 2018

 

 

63,220

 

 

 

(29,069

)

 

 

11.05

%

For the period ended March 31, 2018

 

 

63,220

 

 

 

(29,069

)

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Since inception

 

$

470,255

 

 

$

(245,791

)

 

 

 

 

 

(1)

Includes new deals, additional fundings (inclusive of those on revolving credit facilities), refinancings and PIK income.  Investments in short-term securities, including United States Treasury Bills and money market mutual funds, were excluded.

(2)

Includes scheduled principal payments, prepayments, sales and repayments (inclusive of those on revolving credit facilities).  Investments in short-term securities, including United States Treasury Bills and money market mutual funds, were excluded.

(3)

Weighted average interest rate is based upon the stated coupon rate and par value of outstanding debt securities at the measurement date. Debt securities on non-accrual status are included in the calculation and are treated as having 0.00% as their interest rate for purposes of this calculation.

4


 

Portfolio Reconciliation

The following is a reconciliation of the investment portfolio for the three months ended March 31, 2018, the year ended December 31, 2017 and the period from inception through December 31, 2016:

 

 

 

For the three months ended March 31, 2018

 

 

For the year ended

December 31, 2017

 

 

For the period from

inception through

December 31, 2016

 

Beginning Investment Portfolio

 

$

164,870

 

 

$

154,677

 

 

$

 

Portfolio Investments acquired via the Formation Transactions and the Merger

 

 

 

 

 

 

 

 

165,152

 

Portfolio Investments acquired(1)

 

 

63,220

 

 

 

199,878

 

 

 

42,006

 

Amortization of premium and accretion of discount, net

 

 

951

 

 

 

5,627

 

 

 

2,438

 

Portfolio Investments repaid or sold

 

 

(29,069

)

 

 

(174,983

)

 

 

(41,738

)

Net change in unrealized appreciation (depreciation) on investments (2)

 

 

(5,539

)

 

 

(23,962

)

 

 

(13,455

)

Net realized gain (loss) on investments

 

 

317

 

 

 

3,633

 

 

274

 

Ending Investment Portfolio

 

$

194,750

 

 

$

164,870

 

 

$

154,677

 

 

(1)

Includes PIK income.

(2)

Does not include any fair value adjustment on PIK interest receivable.

 

Investments in short-term securities, including United States Treasury Bills and money market mutual funds, were excluded.

During the three months ended March 31, 2018, we recorded net unrealized depreciation of $(8,222).  $(2,681) of the unrealized depreciation was related to valuation of interest receivable at March 31, 2018 that is anticipated to settle in kind.

During the three months ended March 31, 2018, we recorded net realized gains on investments of $317.

Portfolio Classifications

The following table shows the fair value of our portfolio of investments by asset class as of March 31, 2018 and December 31, 2017:

 

 

March 31, 2018

 

 

December 31, 2017

 

 

Investments at

Fair Value

 

 

Percentage of

Total Portfolio

 

 

Investments at

Fair Value

 

 

Percentage of

Total Portfolio

 

Investments:

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Debt Instruments

$

194,308

 

 

 

99.8

%

 

$

164,521

 

 

 

99.8

%

Equity Investments

 

442

 

 

 

0.2

%

 

 

349

 

 

 

0.2

%

Total Investments at Fair Value

$

194,750

 

 

 

100.0

%

 

$

164,870

 

 

 

100.0

%

Investments in short-term securities, including United States Treasury Bills and money market mutual funds, were excluded.

5


 

The following table shows the fair value of our portfolio of investments by industry, as of March 31, 2017:

 

 

 

March 31, 2017

 

 

 

Investments at Fair Value

 

 

Percentage of Total Investment Portfolio

 

Wireless Telecommunications Services

 

$

47,948

 

 

 

31.5

%

Building Cleaning and Maintenance Services

 

 

18,681

 

 

 

12.3

%

Metals & Mining

 

 

12,655

 

 

 

8.3

%

Wireless Communications

 

 

9,226

 

 

 

6.1

%

Radio Broadcasting

 

 

9,139

 

 

 

6.0

%

Industrial Other

 

 

7,840

 

 

 

5.1

%

Consumer Discretionary

 

 

6,880

 

 

 

4.5

%

Hardware

 

 

6,555

 

 

 

4.3

%

Casinos and Gaming

 

 

6,135

 

 

 

4.0

%

Real Estate Services

 

 

6,045

 

 

 

4.0

%

Real Estate Holding Company

 

 

5,988

 

 

 

3.9

%

Information and Data Services

 

 

4,423

 

 

 

2.9

%

Hotel Operator

 

 

3,816

 

 

 

2.5

%

Consumer Financing

 

 

3,493

 

 

 

2.3

%

Maritime Security Services

 

 

2,674

 

 

 

1.8

%

Internet Advertising

 

 

666

 

 

 

0.4

%

Grain Mill Products

 

 

70

 

 

 

0.1

%

Energy Efficiency Services

 

 

 

 

 

0.0

%

Total

 

$

152,234

 

 

 

100.0

%

The following table shows the fair value of our portfolio of investments by industry, as of March 31, 2018:

 

 

March 31, 2018

 

 

Investments at Fair Value

 

 

Percentage of Total

Investment Portfolio

 

Wireless Telecommunications Services

$

40,685

 

 

 

20.9

%

Building Cleaning and Maintenance Services

 

17,297

 

 

 

8.9

%

Manufacturing

 

16,538

 

 

 

8.5

%

Retail

 

14,083

 

 

 

7.2

%

Software Services

 

12,088

 

 

 

6.2

%

Technology Services

 

10,381

 

 

 

5.3

%

Wireless Communications

 

10,025

 

 

 

5.1

%

Gaming, Lodging & Restaurants

 

9,820

 

 

 

5.0

%

Chemicals

 

9,603

 

 

 

4.9

%

Industrial Conglomerates

 

9,120

 

 

 

4.7

%

Radio Broadcasting

 

8,898

 

 

 

4.6

%

Business Services

 

6,744

 

 

 

3.5

%

Water Transport

 

5,387

 

 

 

2.8

%

Real Estate Services

 

5,122

 

 

 

2.6

%

Oil, Gas & Coal

 

4,935

 

 

 

2.5

%

Information and Data Services

 

4,807

 

 

 

2.5

%

Industrial Other

 

3,481

 

 

 

1.8

%

Consumer Finance

 

2,811

 

 

 

1.4

%

Hotel Operator

 

2,501

 

 

 

1.3

%

Maritime Security Services

 

287

 

 

 

0.1

%

Grain Mill Products

 

137

 

 

 

0.1

%

Total

$

194,750

 

 

 

100.0

%

6


 

 

Results of Operations

 

Three Months Ended March 31, 2017

 

 

 

In Thousands

 

 

Per Share(1)

 

Total Investment Income(2)

 

$

7,315

 

 

$

0.58

 

Interest Income

 

 

6,826

 

 

 

0.54

 

Dividend Income

 

 

46

 

 

 

0.00

 

Other Income

 

 

443

 

 

 

0.04

 

 

 

 

 

 

 

 

 

 

Net Operating Expenses

 

 

3,221

 

 

 

0.26

 

Management Fee

 

 

593

 

 

 

0.05

 

Incentive Fee

 

 

1,023

 

 

 

0.08

 

Total Advisory Fees

 

 

1,616

 

 

 

0.13

 

Total Costs Incurred Under Administration Agreement

 

 

495

 

 

 

0.04

 

Director’s Fees

 

 

27

 

 

 

0.00

 

Interest Expenses

 

 

631

 

 

 

0.05

 

Professional Services Expense

 

 

331

 

 

 

0.03

 

Custody Fees

 

 

13

 

 

 

0.00

 

Other

 

 

113

 

 

 

0.01

 

Fees Waivers and Expense Reimbursement

 

 

(5

)

 

 

0.00

 

 

 

 

 

 

 

 

 

 

Net Investment Income

 

$

4,094

 

 

$

0.32

 

 

(1)

The per share amounts are based on a weighted average of 12,636,477 shares for the three months ended March 31, 2017, except where such amounts need to be adjusted to be consistent with the financial highlights of our consolidated financial statements.

(2)

Total investment income includes PIK income of $1,142 for the three months ended March 31, 2017.

 

Three Months Ended March 31, 2018

 

 

 

In Thousands

 

 

Per Share(1)

 

Total Investment Income(2)

 

$

7,498

 

 

$

0.70

 

Interest income

 

 

7,365

 

 

 

0.69

 

Dividend income

 

 

106

 

 

 

0.01

 

Other income

 

 

27

 

 

 

0.00

 

 

 

 

 

 

 

 

 

 

Net Operating Expenses

 

 

3,632

 

 

 

0.34

 

Management fees

 

 

693

 

 

 

0.07

 

Incentive fees

 

 

966

 

 

 

0.09

 

Total investment management fees

 

 

1,659

 

 

 

0.16

 

Administration fees

 

 

310

 

 

 

0.03

 

Directors’ fees

 

 

49

 

 

 

0.00

 

Interest expense

 

 

1,275

 

 

 

0.12

 

Professional services

 

 

171

 

 

 

0.02

 

Custody fees

 

 

14

 

 

 

0.00

 

Other

 

 

154

 

 

 

0.01

 

 

 

 

 

 

 

 

 

 

Net Investment Income

 

$

3,866

 

 

$

0.36

 

 

(1)

The per share amounts are based on a weighted average of 10,652,401 shares for the three months ended March 31, 2018, except where such amounts need to be adjusted to be consistent with the financial highlights of our consolidated financial statements.

(2)

Total investment income includes PIK income of $244 for the three months ended March 31, 2018.

7


 

Total Investment Income

 

Three Months Ended March 31, 2017

 

 

In Thousands

 

 

Per Share(1)

 

Total Investment Income(2)

 

$

7,315

 

 

$

0.58

 

Interest Income

 

 

6,826

 

 

 

0.54

 

Dividend Income

 

 

46

 

 

 

0.00

 

Other Income

 

 

443

 

 

 

0.04

 

 

(1)

The per share amounts are based on a weighted average of 12,636,477 shares for the three months ended March 31, 2017.

(2)

Total investment income includes PIK income of $1,142 for the three months ended March 31, 2017.

 

Total Investment Income for the three months ended March 31, 2017 was $7,315, which included $6,826 of interest income.  Interest income included net accretion of OID and market discount of $1,178 and total investment income included PIK income of $1,142.  

We also generated $443 of fee income.  

 

Three Months Ended March 31, 2018

 

 

 

In Thousands

 

 

Per Share(1)

 

Total Investment Income (2)

 

$

7,498

 

 

$

0.70

 

Interest income

 

 

7,365

 

 

 

0.69

 

Dividend income

 

 

106

 

 

 

0.01

 

Other income

 

 

27

 

 

 

0.00

 

 

(1)

The per share amounts are based on a weighted average of 10,652,401 shares for the three months ended March 31, 2018.

(2)

Total investment income includes PIK income of $244 for the three months ended March 31, 2018.

 

Interest income included net accretion of OID and market discount of $951 and total investment income included PIK income of $244.

We also generated $27 of fee income, which is included in other income and is typically not recurring in nature.  

 

Total Investment Income increased for the three months ended March 31, 2018 as compared to the three months ended March 31, 2017 primarily due to increased interest income, as a result of the interest earning investment portfolio growing year over year.  Dividend income increased due to larger distributions received from our short term investments in money market mutual funds, as our short term investments were larger during the 2018 first quarter.  Fee income decreased as there were fewer amendment fees earned as the instruments generating the fees were primarily exited during fiscal year 2017.

Expenses

 

Three Months Ended March 31, 2017

 

 

 

In Thousands

 

 

Per Share (1)

 

Net Operating Expenses

 

$

3,221

 

 

$

0.26

 

Management Fee

 

 

593

 

 

 

0.05

 

Incentive Fee

 

 

1,023

 

 

 

0.08

 

Total Advisory Fees

 

 

1,616

 

 

 

0.13

 

Total Costs Incurred Under Administration Agreement

 

 

495

 

 

 

0.04

 

Director’s Fees

 

 

27

 

 

 

0.00

 

Interest Expenses

 

 

631

 

 

 

0.05

 

Professional Services Expense

 

 

331

 

 

 

0.03

 

Bank Fees

 

 

13

 

 

 

0.00

 

Other

 

 

113

 

 

 

0.01

 

Fees Waivers and Expense Reimbursement

 

 

(5

)

 

 

(0.00

)

 

(1)

The per share amounts are based on a weighted average of 12,636,477 shares for the three months ended March 31, 2017.

 

8


 

Total expenses for the three months ended March 31, 2017 were $3,226.

Total advisory fees were $1,616, with $593 of management fees and $1,023 of incentive fees accrued during the period.  We deferred incentive fees in accordance with the Investment Management Agreement.

Total administration fees were $495, which include direct costs deemed reimbursable under the Administration Agreement and fees paid for sub-administration services.  

Interest expense for the period was $631.

 

Three Months Ended March 31, 2018

 

 

 

In Thousands

 

 

Per Share(1)

 

Net Operating Expenses

 

$

3,632

 

 

$

0.34

 

Management fees

 

 

693

 

 

 

0.07

 

Incentive fees

 

 

966

 

 

 

0.09

 

Total investment management fees

 

 

1,659

 

 

 

0.16

 

Administration fees

 

 

310

 

 

 

0.03

 

Directors’ fees

 

 

49

 

 

 

0.00

 

Interest expense

 

 

1,275

 

 

 

0.12

 

Professional services

 

 

171

 

 

 

0.02

 

Custody fees

 

 

14

 

 

 

0.00

 

Other

 

 

154

 

 

 

0.01

 

 

(1)

The per share amounts are based on a weighted average of 10,652,401 shares for the three months ended March 31, 2018.

 

Total expenses for the three months ended March 31, 2018 were $3,632.

Total investment management fees were $1,659, with $693 of management fees and $966 of incentive fees accrued during the period.  We deferred incentive fees in accordance with the Investment Management Agreement.

Total administration fees were $310, which include direct costs deemed reimbursable under the Administration Agreement and fees paid for sub-administration services.  

Interest expense for the period was $1,275, and includes interest on our newly issued GECCM Notes (as defined herein) for the period subsequent to their issuance.  See “— Liquidity and Capital Resources— Notes Payable” for further information.

 

Net expenses increased for the three months ended March 31, 2018 as compared to the three months ended March 31, 2017 primarily due to increased interest expense, as a result of having a greater amount of debt outstanding compared to the prior year.  

Net Investment Income

Net investment income for the three months ended March 31, 2017 was $4,094.

Net investment income for the three months ended March 31, 2018 was $3,866.

Net Realized Gains (Losses) on Investments

During the three months ended March 31, 2017, we recorded net realized gains of $1,980, primarily in connection with our disposition of our investment in JN Medical, which resulted in a $1,007 gain.  We also realized gains of $281 on the sale of our Trilogy International bonds and $354 on the sale of a portion of our Everi Payments bonds.

During the three months ended March 31, 2018, we recorded net realized gains of $317, primarily in connection with principal amortization of loans that were acquired at a discount and a partial repayment on our PE Facility Solutions Term B loan.

9


 

Net Change in Unrealized Appreciation (Depreciation) on Investments

Net change in unrealized appreciation (depreciation) on investments was $(2,695) for the three months ended March 31, 2017. The following table summarizes the significant changes in unrealized appreciation (depreciation) of our investment portfolio, for the three months ended March 31, 2017 by portfolio company.

 

Dollar amounts in thousands

 

 

 

 

 

December 31, 2016

 

 

March 31, 2017

 

Portfolio Company

 

Change in Unrealized Appreciation (Depreciation)

 

 

Cost

 

 

Fair Value

 

 

Unrealized Appreciation (Depreciation)

 

 

Cost

 

 

Fair Value

 

 

Unrealized Appreciation (Depreciation)

 

Avanti Communications Group plc

 

$

(3,192

)

 

$

55,298

 

 

$

42,021

 

 

$

(13,277

)

 

$

64,417

 

 

$

47,948

 

 

$

(16,469

)

OPS Acquisitions Limited and Ocean Protection

   Services Limited

 

 

(1,591

)

 

 

4,255

 

 

 

4,286

 

 

 

31

 

 

 

4,234

 

 

 

2,674

 

 

 

(1,560

)

Sonifi Solutions, Inc.

 

 

1,347

 

 

 

5,933

 

 

 

6,715

 

 

 

782

 

 

 

4,751

 

 

 

6,880

 

 

 

2,129

 

Other(1)

 

 

741

 

 

 

102,646

 

 

 

101,655

 

 

 

(991

)

 

 

94,982

 

 

 

94,732

 

 

 

(250

)

Totals

 

$

(2,695

)

 

$

168,132

 

 

$

154,677

 

 

$

(13,455

)

 

$

168,384

 

 

$

152,234

 

 

$

(16,150

)

 

(1)

Other represents all remaining investments.

 

Net change in unrealized appreciation (depreciation) on investments was $(8,222) for the three months ended March 31, 2018. The following table summarizes the significant changes in unrealized appreciation (depreciation) of our investment portfolio, for the three months ended March 31, 2018 by portfolio company.

 

Dollar amounts in thousands

 

 

 

 

 

December 31, 2017

 

 

March 31, 2018

 

Portfolio Company

 

Change in Unrealized

Appreciation

(Depreciation)

 

 

Cost

 

 

Fair Value

 

 

Unrealized

Appreciation

(Depreciation)

 

 

Cost

 

 

Fair Value

 

 

Unrealized

Appreciation

(Depreciation)

 

Avanti Communications

   Group plc (1)

 

$

(4,692

)

 

$

75,461

 

 

$

42,278

 

 

$

(33,183

)

 

$

75,882

 

 

$

40,685

 

 

$

(35,197

)

Tru Taj, LLC

 

 

(2,481

)

 

 

15,264

 

 

 

14,800

 

 

 

(464

)

 

 

17,028

 

 

 

14,083

 

 

 

(2,945

)

OPS Acquisitions Limited and

   Ocean Protection

   Services Limited

 

 

(1,483

)

 

 

4,240

 

 

 

1,770

 

 

 

(2,470

)

 

 

4,240

 

 

 

287

 

 

 

(3,953

)

Other(2)

 

 

434

 

 

 

107,320

 

 

 

106,022

 

 

 

(1,298

)

 

 

140,556

 

 

 

139,695

 

 

 

(861

)

Totals

 

$

(8,222

)

 

$

202,285

 

 

$

164,870

 

 

$

(37,415

)

 

$

237,706

 

 

$

194,750

 

 

$

(42,956

)

 

(1)

Recognition of accretion of discount increased our cost basis during the period.  We did not fund any incremental investment during the period.   ($2,681) of the unrealized depreciation was related to valuation of interest receivable that is anticipated to pay in kind.

(2)

Other represents all remaining investments.  

Liquidity and Capital Resources

At March 31, 2018, we had approximately $6,030 of cash and cash equivalents, none of which was restricted in nature. At March 31, 2018, we also had $23,869 invested in a money market fund that is classified as an investment rather than cash and cash equivalents.

At March 31, 2018, we had investments in 30 debt instruments across 23 companies, totaling approximately $194,308 at fair value and equity investments in four companies, totaling approximately $442 at fair value. $11,953 of cumulative accrued PIK income is included in the carrying value of our investments.

In the normal course of business, we may enter into investment agreements under which we commit to make an investment in a portfolio company at some future date or over a specified period of time. As of March 31, 2018, we had approximately $22,406 in unfunded loan commitments, subject to our approval in certain instances, to provide debt financing to certain of our portfolio companies.  We had sufficient cash and other liquid assets on our March 31, 2018 balance sheet to satisfy the unfunded commitments.

10


 

For the three months ended March 31, 2018, net cash used for operating activities, consisting primarily of net purchases of investments and the items described in “Results of Operations,” was approximately $36,551, reflecting the purchases and repayments of investments, net investment income resulting from operations, offset by non-cash income related to OID and PIK income, changes in working capital and accrued interest receivable. Net cash used for purchases and sales of investments was approximately $34,151, reflecting principal repayments and sales of $29,069, offset by additional investments of $63,220. Such amounts included draws and repayments on revolving credit facilities.  Our Board previously set our distribution rate at $0.083 per share per month and we intend to re-evaluate our dividend rate from time to time.

Contractual Obligations

A summary of our significant contractual payment obligations as of March 31, 2018 is as follows:

 

 

 

Total

 

 

Less than 1 year

 

 

1-3 years

 

 

3-5 years

 

 

More than 5 years

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

GECCL Notes

 

$

32,631

 

 

$

-

 

 

$

-

 

 

$

32,631

 

 

$

-

 

GECCM Notes

 

 

46,398

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

46,398

 

Total

 

$

79,029

 

 

$

-

 

 

$

-

 

 

$

32,631

 

 

$

46,398

 

 

We have certain contracts under which we have material future commitments. Under the Investment Management Agreement, GECM provides investment advisory services to us. For providing these services, we pay GECM a fee, consisting of two components: (1) a base management fee based on the average value of our total assets and (2) an incentive fee based on our performance.

We are also party to the Administration Agreement with GECM. Under the Administration Agreement, GECM furnishes us with, or otherwise arranges for the provision of, office facilities, equipment, clerical, bookkeeping, finance, accounting, compliance and record keeping services at such office facilities and other such services as our administrator.

If any of the contractual obligations discussed above are terminated, our costs under any new agreements that we enter into may increase. In addition, we would likely incur significant time and expense in locating alternative parties to provide the services we expect to receive under our Investment Management Agreement and our Administration Agreement. Any new investment management agreement would also be subject to approval by our stockholders.

Both the Investment Management Agreement and the Administration Agreement may be terminated by either party without penalty upon no fewer than 60 days’ written notice to the other.

Stock Buyback Program

We implemented a stock buyback program pursuant to Rule 10b5‑1 and Rule 10b-18 under the Securities Exchange Act of 1934, as amended (the “Exchange Act”), to repurchase our shares in an aggregate amount of up to $15,000 through May 2018 at market prices at any time our shares trade below 90% of net asset value (“NAV”), subject to our compliance with our liquidity, covenant, leverage and regulatory requirements.  Our Board previously increased the overall size of the stock buyback program to a total of $50,000, with $25,000 remaining available under the program.

Inflation

Inflation has not had a significant effect on our results of operations in any of the reporting periods presented in our financial statements. However, from time to time, inflation may impact the operating results of our portfolio companies.

Off-Balance Sheet Arrangements

We currently have no off-balance sheet arrangements, including any risk management of commodity pricing or other hedging practices.

Notes Payable

On November 3, 2016, we assumed approximately $33,646 in aggregate principal amount of Full Circle’s 8.25% Notes due June 30, 2020 (the “2020 Notes”).  Interest on the 2020 Notes was paid quarterly in arrears at a rate of 8.25% per annum. The 2020 Notes had a maturity date of June 30, 2020. On October 20, 2017, we redeemed the 2020 Notes completely at their par value plus accrued and unpaid interest.

On September 18, 2017, we sold $28,375 in aggregate principal amount of 6.50% notes due 2022 (the "GECCL Notes"). On September 29, 2017, we sold an additional $4,256 of the GECCL Notes upon full exercise of the underwriters’ over-allotment option.  As a result of the issuance of these additional GECCL Notes, the aggregate principal balance of GECCL Notes outstanding is $32,631.

11


 

The GECCL Notes are our unsecured obligations and rank equal with all of our outstanding and future unsecured unsubordinated indebtedness. The GECCL Notes are effectively subordinated, or junior in right of payment, to any future secured indebtedness that we may incur and structurally subordinated to all future indebtedness and other obligations of our subsidiaries. We pay interest on the GECCL Notes on January 31, April 30, July 31 and October 31 of each year. The GECCL Notes will mature on September 18, 2022 and can be called on, or after, September 18, 2019. Holders of the GECCL Notes do not have the option to have the GECCL Notes repaid prior to the stated maturity date. The GECCL Notes were issued in minimum denominations of $25 and integral multiples of $25 in excess thereof.

On January 11, 2018, we sold $43,000 in aggregate principal amount of 6.75% notes due 2025 (the "GECCM Notes"). On January 19, 2018 and February 9, 2018, we sold an additional $1,898 and $1,500 of the GECCM Notes upon partial exercise of the underwriters’ over-allotment option.  As a result of the issuance of these additional GECCM Notes, the aggregate principal balance of GECCM Notes outstanding is $46,398.

The GECCM Notes are our unsecured obligations and rank equal with all of our outstanding and future unsecured unsubordinated indebtedness. The GECCM Notes are effectively subordinated, or junior in right of payment, to any future secured indebtedness that we may incur and structurally subordinated to all future indebtedness and other obligations of our subsidiaries. We pay interest on the GECCM Notes on March 31, June 30, September 30 and December 31 of each year. The GECCM Notes will mature on January 31, 2025 and can be called on, or after, January 31, 2021. Holders of the GECCM Notes do not have the option to have the GECCM Notes repaid prior to the stated maturity date. The GECCM Notes were issued in minimum denominations of $25 and integral multiples of $25 in excess thereof.

Recent Developments

In December 2017, Avanti Communications Group plc (“Avanti”) announced a proposed restructuring plan whereby the terms of its second lien debt would be amended (its coupon rate reduced to 9.0%; the company to have the option to PIK its interest payments for the remaining life of the security; and its maturity date to be extended by a year) and its current third lien debt would be “equitized” in a debt-for-equity swap. In April 2018, a majority of the Avanti shareholders voted in support of the proposed restructuring plan, allowing for the plan to close on April 26, 2018. In consideration for their support, the existing shareholders retain 7.5% of the common equity pro-forma for the issuance associated with the restructuring and the third lien debtholders own 92.5%. GECC now owns approximately 9.1% of Avanti’s common equity.

In April 2018, Kyle Whitehill joined Avanti as its new CEO, replacing Alan Harper, previously the company’s Interim CEO. With Mr. Whitehill starting in April, Mr. Harper resumed his role as a Non-Executive Director of the company.

In April 2018, Avanti successfully launched HYLAS 4. HYLAS 4 is Avanti’s largest capacity satellite and will provide data communications services with fixed beams serving Africa and Europe and steerable beams that can cover territory as far west as the United States and as far south as the southern tip of South America. HYLAS 4 is now in its period of in-orbit testing, a period that typically lasts approximately three months.

In April 2018, we purchased an additional $1,764 of par value of Aptean Holdings, Inc. second lien term loan at a price of approximately 101% of par value.  

In April 2018, we purchased an additional $500 of par value of SESAC Holdco II LLC second lien term loan at a price of approximately 100% of par value.  

In April 2018, the senior secured term loan to PR Wireless, Inc. was sold for par, resulting in a realized gain of approximately $800.

In April and May 2018, we funded an additional $1,750 of par value to Tallage Davis, LLC.  

Our Board declared the monthly distributions for the third quarter of 2018 at an annual rate of approximately 8.45% of our March 31, 2018 NAV, which equates to $0.083 per month. The schedule of distribution payments is as follows:

 

Month

 

Rate

 

 

Record Date

 

Payable Date

July

 

$

0.083

 

 

July 31, 2018

 

August 15, 2018

August

 

$

0.083

 

 

August 31, 2018

 

September 14, 2018

September

 

$

0.083

 

 

September 28, 2018

 

October 15, 2018

 

12


 

Reduction in Required Minimum Asset Coverage Ratio

On March 23, 2018, the Consolidated Appropriations Act of 2018, which includes the Small Business Credit Availability Act (the “Act”), was signed into law. The Act amends the Investment Company Act of 1940, as amended (the “Investment Company Act”) to permit a BDC to reduce the required minimum asset coverage ratio applicable to it from 200% to 150%, subject to certain requirements described therein. This reduction significantly increases the amount of debt that BDCs may incur.

Prior to the enactment of the Act, BDCs were required to maintain an asset coverage ratio of at least 200% in order to incur debt or to issue other senior securities. Generally, for every $1.00 of debt incurred or in senior securities issued, a BDC was required to have at least $2.00 of assets immediately following such incurrence or issuance. For those BDCs that satisfy the Act’s disclosure and approval requirements, the minimum asset coverage ratio is reduced such that for every $1.00 of debt incurred or in senior securities issued, a BDC must now have at least $1.50 of assets.

At our 2018 annual meeting of stockholders, which was held on May 3, 2018 (the “Annual Meeting”), a majority of our stockholders approved the application of the modified minimum asset coverage requirements set forth in Section 61(a)(2) of the Investment Company Act, to the Company. As a result of such approval, and subject to satisfying certain ongoing disclosure requirements, effective May 4, 2018 the asset coverage ratio test applicable to the Company was decreased from 200% to 150%, permitting us to incur additional leverage.

As of March 31, 2018, we had approximately $79.0 million of total outstanding indebtedness under two series of senior securities (unsecured senior notes)—the GECCL Notes and the GECCM Notes—and our asset coverage ratio was 255%. For risks associated with the reduction in our required minimum asset coverage ratio from 200% to 150%, see “Risk Factors—Risks Resulting from the Reduction in Required Minimum Asset Coverage Ratio.”

Item 3. Quantitative and Qualitative Disclosures About Market Risk.

We are subject to financial market risks, including changes in interest rates. As of March 31, 2018, 9 debt investments in our portfolio bore interest at a fixed rate, and the remaining 21 debt investments were at variable rates, representing approximately $88,658 and $105,774 in debt at fair value, respectively. The variable rates are based upon LIBOR.

To illustrate the potential impact of a change in the underlying interest rate on our net investment income, we have assumed a 1%, 2%, and 3% increase and 1%, 2%, and 3% decrease in the underlying LIBOR rate, and no other change in our portfolio as of March 31, 2018. We have also assumed that we have no outstanding floating rate borrowings. The below table illustrates the effect such assumed rate changes would have on an annual basis.

 

LIBOR Increase (Decrease)

 

 

Increase (decrease) of Net

Investment Income

 

 

3.00

%

 

$

2,901

 

 

2.00

%

 

$

1,859

 

 

1.00

%

 

$

817

 

 

-1.00

%

 

$

(1,172

)

 

-2.00

%

 

$

(1,489

)

 

-3.00

%

 

$

(1,489

)

 

This analysis does not adjust for changes in the credit quality, size and composition of our portfolio, and other business developments that could affect the net increase in net assets resulting from operations. Accordingly, no assurance can be given that actual results would not differ materially from the results under this hypothetical analysis.

Item 4. Controls and Procedures.

Evaluation of Disclosure Controls and Procedures

As of March 31, 2018, we, including our Chief Executive Officer and Chief Financial Officer, evaluated the effectiveness of the design and operation of our disclosure controls and procedures (as defined in Rule 13a-15(e) of the Exchange Act). Based on that evaluation, our management, including our Chief Executive Officer and Chief Financial Officer, concluded that our disclosure controls and procedures were effective and provided reasonable assurance that information required to be disclosed in our periodic SEC filings is recorded, processed, summarized and reported within the time periods specified in the SEC’s rules and forms, and that such information is accumulated and communicated to our management, including our Chief Executive Officer and Chief Financial Officer, as appropriate, to allow timely decisions regarding required disclosure. However, in evaluating the disclosure controls and procedures, management recognized that any controls and procedures, no matter how well designed and operated, can provide only reasonable assurance of achieving the desired control objectives, and management necessarily was required to apply its judgment in evaluating the cost-benefit relationship of possible controls and procedures.

13


 

Changes in Internal Controls Over Financial Reporting

There have been no changes in our internal control over financial reporting (as defined in Rule 13a-15(f) under the Exchange Act) during the quarter ended March 31, 2018 that have materially affected, or are reasonably likely to materially affect, our internal control over financial reporting.

PART II—OTHER INFORMATION

Item 1. Legal Proceedings.

From time to time, we or GECM may be a party to certain legal proceedings in the ordinary course of business, including proceedings relating to the enforcement of our rights under contracts with our portfolio companies.  

14


 

Item 1A. Risk Factors.

In addition to the risk factors set forth below and the other information set forth in this report, you should carefully consider the “Risk Factors” discussed in our Form 10-K, which could materially affect our business, financial condition and/or operating results.

Risks Resulting from the Reduction in Required Minimum Asset Coverage Ratio

Incurring additional indebtedness could increase the risk in investing in our Company.

Pursuant to the Act, at the Annual Meeting our stockholders approved of the reduction of our required minimum asset coverage ratio from 200% to 150%, permitting us to incur additional leverage. The use of leverage magnifies the potential for gain or loss on amounts invested. The use of leverage is generally considered a speculative investment technique and increases the risks associated with investing in our securities. If we incur such additional leverage, you may experience increased risks of investing in our common stock.

As of March 31, 2018, we had approximately $79.0 million of total outstanding indebtedness under two series of senior securities (unsecured senior notes)—the GECCL Notes and the GECCM Notes—and our asset coverage ratio was 255%. Holders of our GECCL Notes and GECCM Notes have fixed dollar claims on our assets that are superior to the claims of our common stockholders, and such holders may seek to recover against our assets in the event of a default.

If we are unable to meet the financial obligations under the GECCL Notes or the GECCM Notes, the holders of such indebtedness would have a superior claim to our assets over our common stockholders in the event of a default by us. If the value of our assets decreases, leveraging would cause NAV to decline more sharply than it otherwise would have had we not leveraged, thereby magnifying losses. Similarly, any decrease in our revenue or income will cause our net income to decline more sharply than it would have had we not borrowed. Such a decline would also negatively affect our ability to make distributions with respect to our common stock. Our ability to service any debt depends largely on our financial performance and is subject to prevailing economic conditions and competitive pressures. Moreover, as the base management fee payable to GECM, our investment adviser, is payable based on the average value of our total assets, including those assets acquired through the use of leverage, GECM will have a financial incentive to incur leverage, which may not be consistent with our stockholders’ interests. In addition, our common stockholders bear the burden of any increase in our fees or expenses as a result of our use of leverage, including interest expenses and any increase in the base management fee payable to GECM.

If our asset coverage ratio falls below the required limit, we will not be able to incur additional debt until we are able to comply with the asset coverage ratio applicable to us. This could have a material adverse effect on our operations, and we may not be able to make distributions to stockholders. The actual amount of leverage that we employ will depend on GECM’s and our Board’s assessment of market and other factors at the time of any proposed borrowing. We cannot assure you that we will be able to obtain credit at all or on terms acceptable to us.

Incurring additional leverage may magnify our exposure to risks associated with changes in interest rates, including fluctuations in interest rates which could adversely affect our profitability.

If we incur additional leverage, general interest rate fluctuations may have a more significant negative impact on our investments and investment opportunities than they would have absent such additional incurrence, and, accordingly, may have a material adverse effect on our investment objectives and rate of return on investment capital. A portion of our income will depend upon the difference between the rate at which we borrow funds and the interest rate on the debt securities in which we invest. Because we may borrow money to make investments and may issue debt securities, preferred stock or other securities, our net investment income is dependent upon the difference between the rate at which we borrow funds or pay interest or dividends on such debt securities, preferred stock or other securities and the rate at which we invest these borrowed funds.

15


 

We expect that a majority of our investments in debt will continue to be at floating rates with a floor. However, in the event that we make investments in debt at variable rates, a significant increase in market interest rates could also result in an increase in our non-performing assets and a decrease in the value of our portfolio because our floating-rate loan portfolio companies may be unable to meet higher payment obligations. In periods of rising interest rates, our cost of funds would increase, resulting in a decrease in our net investment income. Incurring additional leverage will magnify the impact of an increase to our cost of funds. In addition, a decrease in interest rates may reduce net income, because new investments may be made at lower rates despite the increased demand for our capital that the decrease in interest rates may produce. To the extent our additional borrowings are in fixed-rate instruments, we may be required to invest in higher-yield securities in order to cover our interest expense and maintain our current level of return to stockholders, which may increase the risk of an investment in our securities.

Item 2. Unregistered Sales of Equity Securities and Use of Proceeds.

None.

Issuer Purchases of Equity Securities

 

In the prospectus for the Merger, we announced that we would initiate a stock buyback program in an aggregate amount of $15,000.  Our Board has increased the overall size of the stock buyback program by a further $35,000.  During the year ended December 31, 2017, we purchased 2,138,479 shares under our tender offer and our stock buyback program at a weighted average price of $11.20 per share. As of December 31, 2017, we had cumulatively purchased 2,236,651 shares under the tender offer and stock buyback program at a weighted average price of $11.18 per share, resulting in $15,000 of cumulative cash paid, under the program since November 4, 2016. Including the tender offer, we utilized $25,000 under our stock buyback and tender program for repurchasing shares.

 

Month

 

Total Number of

Shares Purchased

 

 

Average Price Per

Share

 

 

Total Number of

Shares Purchased

as Part of Publicly

Announced Plans

or Program

 

 

Maximum Number

(or Approximate

Dollar Value) of

Shares that May

Yet Be Purchased

Under the Plans or

Programs

(Amounts in dollars)

 

November 2016

 

 

16,030

 

 

$

10.79

 

 

 

16,030

 

 

$

14,826,985

 

December 2016

 

 

82,142

 

 

$

10.72

 

 

 

82,142

 

 

$

13,946,200

 

Total 2016

 

 

98,172

 

 

$

10.73

 

 

 

98,172

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

January 2017

 

 

132,434

 

 

$

11.48

 

 

 

132,434

 

 

$

12,425,611

 

February 2017

 

 

72,678

 

 

$

11.26

 

 

 

72,678

 

 

$

11,607,509

 

March 2017

 

 

40,617

 

 

$

11.09

 

 

 

40,617

 

 

$

11,157,069

 

April 2017

 

 

16,846

 

 

$

11.38

 

 

 

16,846

 

 

$

10,965,351

 

May 2017 (1)

 

 

944,535

 

 

$

11.44

 

 

 

944,535

 

 

$

10,158,722

 

June 2017

 

 

15,215

 

 

$

10.42

 

 

 

15,215

 

 

$

10,000,182

 

July 2017

 

 

47,961

 

 

$

10.73

 

 

 

47,961

 

 

$

9,485,725

 

August 2017

 

 

37,666

 

 

$

10.78

 

 

 

37,666

 

 

$

9,079,585

 

September 2017

 

 

753,097

 

 

$

11.00

 

 

 

753,097

 

 

$

792,735

 

October 2017

 

 

65,945

 

 

$

10.27

 

 

 

65,945

 

 

$

115,277

 

November 2017

 

 

11,485

 

 

$

10.04

 

 

 

11,485

 

 

$

 

Total 2017

 

 

2,138,479

 

 

$

11.20

 

 

 

2,138,479

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Total

 

 

2,236,651

 

 

$

11.18

 

 

 

2,236,651

 

 

$

-

 

 

(1)

Share amounts in this line include the repurchase of 869,565 shares on May 12, 2017 in the $10,000 tender offer we announced on March 30, 2017 that expired on May 5, 2017.

 

Item 3. Defaults Upon Senior Securities.

Not applicable.

16


 

Item 4. Mine Safety Disclosures.

Not applicable.

Item 5. Other Information.

Not applicable.

17


 

Item 6. Exhibits.

Unless otherwise indicated, all references are to exhibits to the applicable filing by Great Elm Capital Corp. (the “Registrant”) under File No. 814-01211 with the Securities and Exchange Commission.

 

Exhibit

Number

 

Description

 

 

 

 

 

 

  2.1

 

Agreement and Plan of Merger, dated as of June 23, 2016, by and between Full Circle Capital Corporation (“Full Circle”) and the Registrant (incorporated by reference to the Rule 425 filing (File No. 814-00809) on June 27, 2016)

 

 

 

  2.2

 

Subscription Agreement, dated as of June 23, 2016, by and among the Registrant, Great Elm Capital Group, Inc. and the investment funds signatory thereto (incorporated by reference to the Rule 425 filing (File No. 814-00809) on June 27, 2016)

 

 

 

  3.1

 

Amended and Restated Charter of the Registrant (incorporated by reference to Exhibit 3.1 to the Form 8-K filed on November 7, 2016)

 

 

 

  3.2

 

Bylaws of the Registrant (incorporated by reference to Exhibit 2 to the Registration Statement on Form N-14 (File No. 333-212817) filed on August 1, 2016)

 

 

 

  4.1

 

Form of certificate for the Registrant’s common stock (incorporated by reference to Exhibit 5 to the Registration Statement on Form N-14 (File No. 333-212817) filed on August 1, 2016)

 

 

 

  4.2

 

Indenture, dated as of September 18, 2017, by and between the Registrant and American Stock Transfer & Trust Company, LLC (the “Trustee”), as trustee (incorporated by reference to Exhibit 4.1 to the Form 8-K/A filed on September 21, 2017)

 

 

 

  4.3

 

First Supplemental Indenture, dated as of September 18, 2017, by and between the Registrant and the Trustee (incorporated by reference to Exhibit 4.2 to the Form 8-K/A filed on September 21, 2017)

 

 

 

  4.4

 

Global Note, dated September 18, 2017 (incorporated by reference to Exhibit 4.3 to the Form 8-K filed on September 19, 2017, as amended September 21, 2017)

 

 

 

  4.5

 

Global Note, dated September 19, 2017 (incorporated by reference to Exhibit 4.3 to the Form 8-K filed on September 29, 2017)

 

 

 

  4.6

 

Second Supplemental Indenture, dated as of January 19, 2018, by and between the Registrant and the Trustee (incorporated by reference to Exhibit (d)(3) to the post-effective amendment to the Registration Statement on Form N-2 (File No. 333-221882) filed on January 19, 2018)

 

 

 

  4.7

 

Global Note, dated January 19, 2018 (incorporated by reference to Exhibit (d)(1) to the post-effective amendment to the Registration Statement on Form N-2 (File No. 333-221882) filed on January 19, 2018)

 

 

 

31.1*

 

Certification of the Registrant’s Chief Executive Officer (“CEO”)

 

 

 

31.2*

 

Certification of the Registrant’s Chief Financial Officer (“CFO”)

 

 

 

32.1*

 

Certification of the Registrant’s CEO and CFO

 

*

Filed herewith

18


 

SIGNATURES

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.

 

 

 

GREAT ELM CAPITAL CORP.

 

 

 

 

Date:  May 9, 2018

 

By:

/s/ Peter A. Reed

 

 

Name:

Peter A. Reed

 

 

Title:

Chief Executive Officer

 

 

 

 

Date:  May 9, 2018

 

By:

/s/ Michael J. Sell

 

 

Name:

Michael J. Sell

 

 

Title:

Chief Financial Officer

 

 

 

19


 

GREAT ELM CAPITAL CORP.

INDEX TO CONSOLIDATED FINANCIAL STATEMENTS

 

 

 

 

 

F-1


GREAT ELM CAPITAL CORP.

CONSOLIDATED STATEMENTS OF ASSETS AND LIABILITIES

Dollar amounts in thousands (except per share amounts)

 

 

March 31, 2018

 

 

December 31, 2017

 

 

 

(unaudited)

 

 

 

 

 

Assets

 

 

 

 

 

 

 

 

Non-affiliated, non-controlled investments, at fair value

   (amortized cost of $215,505 and $179,558, respectively)

 

$

177,166

 

 

$

144,996

 

Non-affiliated, non-controlled short term investments, at fair value

   (amortized cost of $48,770 and $65,892, respectively)

 

 

48,767

 

 

 

65,890

 

Affiliated investments, at fair value

   (amortized cost of $4,240 and $4,240, respectively)

 

 

287

 

 

 

1,770

 

Controlled investments, at fair value

   (amortized cost of $17,961 and $18,487, respectively)

 

 

17,297

 

 

 

18,104

 

Total investments

 

 

243,517

 

 

 

230,760

 

 

 

 

 

 

 

 

 

 

Cash and cash equivalents

 

 

6,030

 

 

 

2,916

 

Receivable for investments sold

 

 

1,559

 

 

 

12

 

Interest receivable

 

 

4,747

 

 

 

5,027

 

Due from portfolio company

 

 

329

 

 

 

204

 

Due from affiliates

 

 

804

 

 

 

692

 

Prepaid expenses and other assets

 

 

128

 

 

 

302

 

Total assets

 

$

257,114

 

 

$

239,913

 

 

 

 

 

 

 

 

 

 

Liabilities

 

 

 

 

 

 

 

 

Notes payable 6.50% due September 18, 2022 (including unamortized discount

   of $1,363 and $1,435 at March 31, 2018 and December 31, 2017, respectively)

 

$

31,268

 

 

$

31,196

 

Notes payable 6.75% due January 31, 2025 (including unamortized discount

   of $1,895 and $0 at March 31, 2018 and December 31, 2017, respectively)

 

 

44,503

 

 

 

 

Payable for investments purchased

 

 

46,379

 

 

 

66,165

 

Interest payable

 

 

354

 

 

 

354

 

Distributions payable

 

 

884

 

 

 

3,015

 

Due to affiliates

 

 

7,216

 

 

 

6,193

 

Accrued expenses and other liabilities

 

 

914

 

 

 

703

 

Total liabilities

 

$

131,518

 

 

$

107,626

 

 

 

 

 

 

 

 

 

 

Commitments and contingencies (Note 6)

 

$

 

 

$

 

 

 

 

 

 

 

 

 

 

Net Assets

 

 

 

 

 

 

 

 

Common stock, par value $0.01 per share (100,000,000 shares authorized,

   10,652,401 and 10,652,401shares issued and outstanding at

   March 31, 2018 and December 31, 2017, respectively)

 

$

107

 

 

$

107

 

Additional paid-in capital

 

 

198,426

 

 

 

198,426

 

Accumulated net realized losses

 

 

(33,011

)

 

 

(33,328

)

Undistributed net investment income

 

 

5,713

 

 

 

4,499

 

Net unrealized depreciation on investments

 

 

(45,639

)

 

 

(37,417

)

Total net assets

 

$

125,596

 

 

$

132,287

 

Total liabilities and net assets

 

$

257,114

 

 

$

239,913

 

Net asset value per share

 

$

11.79

 

 

$

12.42

 

 

The accompanying notes are an integral part of these financial statements.


F-2


GREAT ELM CAPITAL CORP.

CONSOLIDATED STATEMENTS OF OPERATIONS (unaudited)

Dollar amounts in thousands (except per share amounts)

 

 

 

For the Three Months Ended March 31,

 

 

For the Three Months Ended March 31,

 

 

 

 

2018

 

 

2017

 

 

Investment Income:

 

 

 

 

 

 

 

 

 

Interest income from:

 

 

 

 

 

 

 

 

 

Non-affiliated, non-controlled investments

 

$

6,709

 

 

$

5,339

 

 

Non-affiliated, non-controlled investments (PIK)

 

 

-

 

 

 

1,142

 

 

Affiliated investments

 

 

-

 

 

 

138

 

 

Controlled investments

 

 

432

 

 

 

207

 

 

Controlled investments (PIK)

 

 

224

 

 

 

-

 

 

Total interest income

 

 

7,365

 

 

 

6,826

 

 

Dividend income from non-affiliated, non-controlled investments

 

 

106

 

 

 

46

 

 

Other income from:

 

 

 

 

 

 

 

 

 

Non-affiliated, non-controlled investments

 

 

17

 

 

 

443

 

 

Controlled investments

 

 

10

 

 

 

-

 

 

Total other income

 

 

27

 

 

 

443

 

 

Total investment income

 

 

7,498

 

 

 

7,315

 

 

 

 

 

 

 

 

 

 

 

 

Expenses:

 

 

 

 

 

 

 

 

 

Management fees

 

 

693

 

 

 

593

 

 

Incentive fees

 

 

966

 

 

 

1,023

 

 

Administration fees

 

 

310

 

 

 

495

 

 

Custody fees

 

 

14

 

 

 

13

 

 

Directors’ fees

 

 

49

 

 

 

27

 

 

Professional services

 

 

171

 

 

 

331

 

 

Interest expense

 

 

1,275

 

 

 

631

 

 

Other expenses

 

 

154

 

 

 

113

 

 

Total expenses

 

 

3,632

 

 

 

3,226

 

 

Accrued administration fee waiver

 

 

 

 

 

5

 

 

Net expenses

 

 

3,632

 

 

 

3,221

 

 

 

 

 

 

 

 

 

 

 

 

Net investment income

 

 

3,866

 

 

 

4,094

 

 

 

 

 

 

 

 

 

 

 

 

Net realized and unrealized gains (losses) on investment transactions:

 

 

 

 

 

 

 

 

 

Net realized gain (loss) from:

 

 

 

 

 

 

 

 

 

Non-affiliated, non-controlled investments

 

 

107

 

 

 

1,980

 

 

Affiliated investments

 

 

 

 

 

 

 

Controlled investments

 

 

210

 

 

 

 

 

Total net realized gain (loss)

 

 

317

 

 

 

1,980

 

 

Net change in unrealized appreciation (depreciation) from:

 

 

 

 

 

 

 

 

 

Non-affiliated, non-controlled investments

 

 

(6,459

)

 

 

(743

)

 

Affiliated investments

 

 

(1,483

)

 

 

(1,591

)

 

Controlled investments

 

 

(280

)

 

 

(361

)

 

Total net change in unrealized appreciation (depreciation)

 

 

(8,222

)

 

 

(2,695

)

 

Net realized and unrealized gains (losses)

 

 

(7,905

)

 

 

(715

)

 

Net increase (decrease) in net assets resulting from operations

 

$

(4,039

)

 

$

3,379

 

 

 

 

 

 

 

 

 

 

 

 

Net investment income per share (basic and diluted):

 

$

0.36

 

 

$

0.32

 

 

Earnings per share (basic and diluted):

 

$

(0.38

)

 

$

0.27

 

 

Weighted average shares outstanding:

 

 

10,652,401

 

 

 

12,636,477

 

 

 

 

The accompanying notes are an integral part of these financial statements.

F-3


GREAT ELM CAPITAL CORP.

CONSOLIDATED STATEMENTS OF CHANGES IN NET ASSETS (unaudited)

Dollar amounts in thousands

 

 

 

For the Three Months Ended March 31,

 

 

For the Three Months Ended March 31,

 

 

 

2018

 

 

2017

 

Increase (decrease) in net assets resulting from operations:

 

 

 

 

 

 

 

 

Net investment income

 

$

3,866

 

 

$

4,094

 

Net realized gain (loss) on investments

 

 

317

 

 

 

1,980

 

Net change in unrealized appreciation (depreciation) on investments

 

 

(8,222

)

 

 

(2,695

)

Net decrease in net assets resulting from operations

 

 

(4,039

)

 

 

3,379

 

 

 

 

 

 

 

 

 

 

Distributions to stockholders from:

 

 

 

 

 

 

 

 

Net investment income

 

 

(2,652

)

 

 

(3,137

)

Total distributions to stockholders

 

 

(2,652

)

 

 

(3,137

)

 

 

 

 

 

 

 

 

 

Capital transactions:

 

 

 

 

 

 

 

 

Purchases of common stock

 

 

 

 

 

(2,789

)

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

 

 

 

 

 

(2,789

)

Total increase (decrease) in net assets

 

 

(6,691

)

 

 

(2,547

)

Net assets at beginning of period

 

$

132,287

 

 

$

172,984

 

Net assets at end of period

 

$

125,596

 

 

$

170,437

 

Undistributed net investment income

 

$

5,713

 

 

$

2,292

 

 

 

 

 

 

 

 

 

 

Capital share activity

 

 

 

 

 

 

 

 

Shares outstanding at the beginning of the period

 

 

10,652,401

 

 

 

12,790,880

 

Shares purchased

 

 

 

 

 

(245,729

)

Shares outstanding at the end of the period

 

 

10,652,401

 

 

 

12,545,151

 

 

The accompanying notes are an integral part of these financial statements.

F-4


GREAT ELM CAPITAL CORP.

CONSOLIDATED STATEMENTS OF CASH FLOWS (unaudited)

Dollar amounts in thousands

 

 

 

For the Three Months Ended March 31,

 

 

For the Three Months Ended March 31,

 

 

 

2018

 

 

2017

 

Cash flows from operating activities

 

 

 

 

 

 

 

 

Net increase (decrease) in net assets resulting from operations

 

$

(4,039

)

 

$

3,379

 

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

 

 

 

 

 

 

 

 

Purchases of investments

 

 

(62,976

)

 

 

(74,710

)

Increase (decrease) in payable for investments purchased

 

 

(19,786

)

 

 

(6,844

)

Net change in short-term investments

 

 

17,120

 

 

 

 

Payment-in-kind income

 

 

(244

)

 

 

(1,142

)

Proceeds from sales of investments

 

 

24,218

 

 

 

37,278

 

(Increase) decrease in receivable for investments sold

 

 

(1,547

)

 

 

7,642

 

Proceeds from principal payments

 

 

4,851

 

 

 

41,480

 

Net realized (gain) loss on investments

 

 

(317

)

 

 

(1,980

)

Net change in unrealized (appreciation) depreciation on investments

 

 

8,222

 

 

 

2,695

 

Amortization of premium and accretion of discount, net

 

 

(951

)

 

 

(1,178

)

Amortization of discount (premium) on long term debt

 

 

127

 

 

 

(63

)

Increase (decrease) in operating assets and liabilities:

 

 

 

 

 

 

 

 

(Increase) decrease in principal receivable

 

 

 

 

 

786

 

(Increase) decrease in interest receivable

 

 

(2,400

)

 

 

77

 

(Increase) decrease in deposit at broker

 

 

 

 

 

(7

)

(Increase) decrease in due from portfolio company

 

 

(125

)

 

 

124

 

(Increase) decrease in due from affiliates

 

 

(112

)

 

 

5

 

(Increase) decrease in prepaid expenses and other assets

 

 

174

 

 

 

19

 

Increase (decrease) in due to affiliates

 

 

1,023

 

 

 

326

 

Increase (decrease) in accrued expenses and other liabilities

 

 

211

 

 

 

(898

)

Net cash provided by (used for) operating activities

 

 

(36,551

)

 

 

6,989

 

Cash flows from financing activities

 

 

 

 

 

 

 

 

Purchases of common stock

 

 

 

 

 

(2,789

)

Issuance of GECCM Notes payable

 

 

44,448

 

 

 

 

Distributions paid

 

 

(4,783

)

 

 

(4,219

)

Net cash provided by (used for) financing activities

 

 

39,665

 

 

 

(7,008

)

Net increase (decrease) in cash

 

 

3,114

 

 

 

(19

)

Cash, beginning of period

 

 

2,916

 

 

 

66,782

 

Cash, end of period

 

$

6,030

 

 

$

66,763

 

 

 

 

 

 

 

 

 

 

Supplemental disclosure of non-cash financing activities :

 

 

 

 

 

 

 

 

Dividends declared, not yet paid

 

$

884

 

 

$

1,041

 

Supplemental disclosure of cash flow information:

 

 

 

 

 

 

 

 

Cash paid for excise tax

 

$

120

 

 

$

 

Cash paid for interest

 

$

1,148

 

 

$

568

 

 

The accompanying notes are an integral part of these financial statements.

 

 

F-5


GREAT ELM CAPITAL CORP.

CONSOLIDATED SCHEDULE OF INVESTMENTS (unaudited)

MARCH 31, 2018

Dollar amounts in thousand

Portfolio Company

 

Security

 

Industry

 

Interest (1)

 

 

Maturity

 

Par

Amount/Quantity

 

 

Cost

 

 

Fair

Value

 

 

% of

NAV

 

Investments at Fair

   Value - 174.43% of Net Assets (2)

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Controlled Investments  - 13.77% of Net Assets  (3)

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

PE Facility Solutions, LLC

 

1st Lien, Senior Secured Revolver(5,15)

 

Building Cleaning

and Maintenance Services

 

10.88% (L + 9.00%) (6)

 

 

02/27/2022

 

 

2,348

 

 

$

2,348

 

 

$

2,348

 

 

 

1.87

%

San Diego, CA

 

1st Lien, Senior Secured Revolver - Unfunded (5,15)

 

 

 

10.88% (L + 9.00%) (6)

 

 

02/27/2022

 

 

3,652

 

 

 

 

 

 

 

 

 

 

 

 

1st Lien, Senior Secured Loan A (5,15)

 

 

 

12.88% (L + 11.00%) (6)

 

 

02/27/2022

 

 

9,900

 

 

 

9,900

 

 

 

9,900

 

 

 

7.88

%

 

 

1st Lien, Senior Secured Loan B (5,15)

 

 

 

15.88% (L + 14.00%) (6,7)

 

 

02/27/2022

 

 

6,000

 

 

 

5,713

 

 

 

5,049

 

 

 

4.02

%

 

 

Common Equity (5,8,15)

 

 

 

 

 

 

 

 

 

 

1

 

 

 

 

 

 

 

 

 

%

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

17,961

 

 

 

17,297

 

 

 

13.77

%

Total Controlled Investments

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

17,961

 

 

 

17,297

 

 

 

13.77

%

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Affiliate Investments  - 0.23% of Net Assets  (4)

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

OPS Acquisitions Limited and Ocean

   Protection Services Limited

 

1st Lien, Senior Secured Loan (5,10,16)

 

Maritime Security Services

 

16.88% (L + 12.00%, 12.50% Floor) (6,9)

 

 

06/01/2018

 

 

4,903

 

 

 

4,240

 

 

 

287

 

 

 

0.23

%

London, UK

 

Common Equity (5,8,10,16)

 

 

 

 

 

 

 

 

 

 

19

 

 

 

 

 

 

 

 

 

%

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

4,240

 

 

 

287

 

 

 

0.23

%

Total Affiliate Investments

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

4,240

 

 

 

287

 

 

 

0.23

%

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Non-Control, Non-Affiliate

   Investments  - 141.05% of Net Assets

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Almonde, Inc.

 

2nd Lien, Senior Secured Loan (5,10,17)

 

Software Services

 

9.56% (L + 7.25%, 8.25% floor) (13)

 

 

06/13/2025

 

 

10,000

 

 

 

9,953

 

 

 

9,885

 

 

 

7.87

%

Philadelphia, PA

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Aptean Holdings, Inc.

 

2nd Lien, Senior Secured Loan (5,29)

 

Software Services

 

11.81% (L + 9.50%, 10.50% Floor) (13)

 

 

12/02/2023

 

 

2,189

 

 

 

2,216

 

 

 

2,203

 

 

 

1.75

%

Alpharetta, GA

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Avanti Communications Group PLC

 

2nd Lien, Senior Secured Bond (10,11)

 

Wireless Telecommunications Services

 

12.50%

 

 

10/01/2021

 

 

34,917

 

 

 

30,633

 

 

 

27,934

 

 

 

22.24

%

London, UK

 

3rd Lien, Senior Secured Bond (10,11)

 

 

 

14.50% (20.00% if PIK election is made) (7)

 

 

10/01/2023

 

 

54,113

 

 

 

45,226

 

 

 

12,446

 

 

 

9.91

%

 

 

Common Equity (8,10)

 

 

 

 

 

 

 

 

 

 

1,829,496

 

 

 

23

 

 

 

305

 

 

 

0.24

%

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

75,882

 

 

 

40,685

 

 

 

32.39

%

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Commercial Barge Line Company

 

1st Lien, Senior Secured Loan (5,18)

 

Water Transport

 

10.63% (L + 8.75%, 9.75% Floor) (6)

 

 

11/12/2020

 

 

9,127

 

 

 

7,543

 

 

 

5,387

 

 

 

4.29

%

Jeffersonville, IN

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

F-6


Portfolio Company

 

Security

 

Industry

 

Interest (2)

 

 

Maturity

 

Par

Amount/Quantity

 

 

Cost

 

 

Fair

Value

 

 

% of

NAV

 

Davidzon Radio, Inc.

 

1st Lien, Senior Secured Loan (5,16)

 

Radio Broadcasting

 

14.88% (L + 10.00%, 11.00% Floor) (6,12)

 

 

03/31/2020

 

 

9,572

 

 

 

9,090

 

 

 

8,898

 

 

 

7.08

%

Brooklyn, NY

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Foresight Energy LP

 

1st Lien Senior Secured Loan (5,27)

 

Oil, Gas & Coal

 

7.63% (L + 5.75%, 6.75% floor) (6)

 

 

03/28/2022

 

 

5,000

 

 

 

4,941

 

 

 

4,935

 

 

 

3.93

%

Saint Louis, MO

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Full House Resorts, Inc.

 

1st Lien Senior Secured Note (5,25)

 

Gaming, Lodging & Restaurants

 

9.31% (L + 7.00%, 8.00% floor) (13)

 

 

02/02/2024

 

 

9,975

 

 

 

9,780

 

 

 

9,820

 

 

 

7.82

%

Las Vegas, NV

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Geo Specialty Chemicals, Inc.

 

1st Lien, Senior Secured Revolver (5,19)

 

Chemicals

 

6.63% (L + 4.75%, 5.75% Floor) (6)

 

 

04/30/2019

 

 

3,719

 

 

 

3,573

 

 

 

3,596

 

 

 

2.85

%

Lafayette, Indiana

 

1st Lien, Senior Secured Revolver - Unfunded (5,19)

 

 

 

6.63% (L + 4.75%, 5.75% Floor) (6)

 

 

04/30/2019

 

 

656

 

 

 

(26

)

 

 

(22

)

 

 

(0.02

)%

 

 

1st Lien, Senior Secured Loan (5,19)

 

 

 

6.63% (L + 4.75%, 5.75% Floor) (6)

 

 

04/30/2019

 

 

6,234

 

 

 

5,990

 

 

 

6,029

 

 

 

4.80

%

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

9,537

 

 

 

9,603

 

 

 

7.63

%

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

International Wire Group Inc

 

2nd Lien, Senior Secured  Bond (11)

 

Manufacturing

 

10.75%

 

 

08/01/2021

 

 

17,500

 

 

 

16,409

 

 

 

16,538

 

 

 

13.17

%

Camden, NY

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Luling Lodging, LLC

 

1st Lien, Senior Secured Loan (5,16)

 

Hotel Operator

 

18.38% (L + 12.00%,12.25% Floor) (6,8,9,12)

 

 

12/18/2017

 

 

2,715

 

 

 

1,300

 

 

 

2,501

 

 

 

1.99

%

Luling, TX

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Michael Baker International, LLC

 

2nd Lien, Senior Secured  Bond (11)

 

Industrial Conglomerates

 

8.75%

 

 

03/01/2023

 

 

9,500

 

 

 

9,279

 

 

 

9,120

 

 

 

7.26

%

Pittsburgh, PA

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

NANA Development Corp.

 

1st Lien, Senior Secured  Bond (11)

 

Industrial Other

 

9.50%

 

 

03/15/2019

 

 

3,519

 

 

 

3,445

 

 

 

3,481

 

 

 

2.77

%

Anchorage, AK

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

PEAKS Trust 2009-1

 

1st Lien, Senior Secured Loan (5,10,16)

 

Consumer Finance

 

7.50% (L + 5.50%, 7.50% Floor) (6)

 

 

01/27/2020

 

 

1,361

 

 

 

990

 

 

 

848

 

 

 

0.69

%

Carmel, IN

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

PR Wireless, Inc.

 

1st Lien, Senior Secured Loan (5,16)

 

Wireless Communications

 

7.56% (L + 5.25%) (13)

 

 

06/29/2020

 

 

9,727

 

 

 

8,959

 

 

 

9,752

 

 

 

7.76

%

Guaynabo, PR

 

1st Lien, Senior Secured Delayed Draw Loan (5,20)

 

 

 

7.56% (L + 5.25%) (13)

 

 

06/29/2020

 

 

274

 

 

 

274

 

 

 

275

 

 

 

0.22

%

 

 

1st Lien, Senior Secured Unfunded Delayed Draw Loan  (5,20)

 

 

 

7.56% (L + 5.25%) (13)

 

 

06/29/2020

 

 

1,098

 

 

 

 

 

 

(2

)

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

9,233

 

 

 

10,025

 

 

 

7.98

%

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

RiceBran Technologies Corporation

 

Warrants (5,8,16)

 

Grain Mill Products

 

$1.60 Strike Price

 

 

05/12/2020

 

 

300,000

 

 

 

145

 

 

 

137

 

 

 

0.11

%

Scottsdale, AZ

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

SESAC Holdco II LLC

 

2nd Lien, Senior Secured Loan (5,21)

 

Business Services

 

9.13% (L + 7.25%) (6)

 

 

02/24/2025

 

 

6,795

 

 

 

6,744

 

 

 

6,744

 

 

 

5.37

%

Nashville, TN

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

F-7


Portfolio Company

 

Security

 

Industry

 

Interest (2)

 

 

Maturity

 

Par

Amount/Quantity

 

 

Cost

 

 

Fair

Value

 

 

% of

NAV

 

Sungard Availability Services Capital, Inc.

 

1st Lien, Senior Secured Loan (5,22)

 

Technology Services

 

11.88% (L+10.00%, 11.00% Floor) (6)

 

 

10/01/2022

 

 

6,000

 

 

 

5,711

 

 

 

5,736

 

 

 

4.57

%

Wayne, PA

 

1st Lien, Senior Secured Loan (5,24)

 

 

 

8.88% (L+7.00%, 8.00% Floor) (6)

 

 

9/30/2021

 

 

5,000

 

 

 

4,637

 

 

 

4,645

 

 

 

3.70

%

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

10,348

 

 

 

10,381

 

 

 

8.27

%

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Tallage Davis, LLC

 

1st Lien, Senior Secured Loan (5,26)

 

Real Estate Services

 

11.00%

 

 

01/26/2023

 

 

250

 

 

 

250

 

 

 

249

 

 

 

0.20

%

Boston, MA

 

1st Lien, Senior Secured Loan - Unfunded (5,26)

 

 

 

11.00%

 

 

01/26/2023

 

 

14,750

 

 

 

 

 

 

(89

)

 

 

(0.07

)%

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

250

 

 

 

160

 

 

 

0.13

%

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Tallage Lincoln, LLC

 

1st Lien, Senior Secured Loan (5,16)

 

Real Estate Services

 

12.31% (L + 10.00%, 11.00% Floor) (13)

 

 

12/31/2019

 

 

4,998

 

 

 

4,999

 

 

 

4,973

 

 

 

3.96

%

Boston, MA

 

1st Lien, Senior Secured Loan - Unfunded (5,16)

 

 

 

12.31% (L + 10.00%, 11.00% Floor) (13)

 

 

12/31/2019

 

 

2,250

 

 

 

 

 

 

(11

)

 

 

(0.01

)%

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

4,999

 

 

 

4,962

 

 

 

3.95

%

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

The Finance Company

 

1st Lien, Senior Secured Loan (5,16)

 

Consumer Finance

 

18.88% (L + 14.00%, 14.75% Floor) (6,12)

 

 

03/31/2018

 

 

2,191

 

 

 

2,191

 

 

 

1,963

 

 

 

1.56

%

Silver Springs, MD

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

The Selling Source, LLC

 

1st Lien, Senior Secured Loan (5,16,23)

 

Information and Data Services

 

17.00% (9.00% PIK, 8.00% Cash) (7,9)

 

 

12/31/2017

 

 

5,689

 

 

 

4,202

 

 

 

4,807

 

 

 

3.83

%

Las Vegas, NV

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Tru Taj, LLC

 

1st Lien, Senior Secured Bond (11)

 

Retail

 

12.00%

 

 

08/15/2021

 

 

16,000

 

 

 

15,304

 

 

 

12,360

 

 

 

9.84

%

Wayne, NJ

 

1st Lien, Debtor in Possession Note (5,28)

 

 

 

11.00%

 

 

01/22/2019

 

 

1,655

 

 

 

1,724

 

 

 

1,723

 

 

 

1.37

%

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

17,028

 

 

 

14,083

 

 

 

11.21

%

Total Non-Control, Non-

   Affiliate Investments

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

215,505

 

 

 

177,166

 

 

 

141.05

%

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Short-Term Investments  - 38.82% of Net Assets

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

State Street Institutional Treasury

   Money Market Fund

 

Money Market Mutual Fund

 

 

 

 

 

 

 

 

 

 

23,868,201

 

 

 

23,869

 

 

 

23,869

 

 

 

19.00

%

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

United States Treasury

 

Treasury Bill

 

 

 

1.69%

 

 

6/28/2018

 

 

25,000

 

 

 

24,901

 

 

 

24,898

 

 

 

19.82

%

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Total Short-Term Investments

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

48,770

 

 

 

48,767

 

 

 

38.82

%

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

TOTAL INVESTMENTS (14) – 193.88% of Net Assets

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

$

286,476

 

 

$

243,517

 

 

 

193.88

%

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Other Liabilities in Excess of Assets - (93.88)% of Net Assets

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

$

(117,921

)

 

 

(93.88

)%

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

NET ASSETS

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

$

125,596

 

 

 

100.00

%

 

F-8


 

(1)

A majority of the Company’s variable rate debt investments bear interest at a rate that is determined by reference to LIBOR (‘‘London Interbank Offered Rate’’) or the U.S. prime rate, and which is reset daily, monthly, quarterly or semiannually. For each debt investment, the Company has provided the interest rate in effect as of March 31, 2018. If no reference to LIBOR or the U.S. prime rate is made, the rate is fixed. A floor is the minimum rate that will be applied in calculating an interest rate. A cap is the maximum rate that will be applied in calculating an interest rate.

 

 

(2)

The Company’s investments are generally acquired in private transactions exempt from registration under the Securities Act of 1933 and, therefore, are generally subject to limitations on resale, and may be deemed to be “restricted securities’’ under the Securities Act of 1933.

 

 

(3)

‘‘Controlled Investments’’ are investments in those companies that are ‘‘Controlled Investments’’ of the Company, as defined in the Investment Company Act. A company is deemed to be a ‘‘Controlled Investment’’ of the Company if the Company owns more than 25% of the voting securities of such company.

 

 

(4)

‘‘Affiliate Investments’’ are investments in those companies that are ‘‘Affiliated Companies’’ of the Company, a defined in the Investment Company Act, which are not ‘‘Controlled Investments.’’ A company is deemed to be an ‘‘Affiliate’’ of the Company if the Company owns 5% or more, but less than 25%, of the voting securities of such company.

 

 

(5)

Investments classified as Level 3 whereby fair value was determined by the Company's board of directors.

 

 

(6)

The interest rate on these loans may be subject to the greater of a LIBOR floor, if any, or 1 month LIBOR plus a base rate. The 1 month LIBOR as of March 31, 2018 was 1.88%.

 

 

(7)

Security pays, or has the option to pay, all of its interest in kind.

 

 

(8)

Non-income producing security.

 

 

(9)

Investment was on non-accrual status as of March 31, 2018.

 

 

(10)

Indicates assets that the Company believes do not represent ‘‘qualifying assets’’ under Section 55(a) of the Investment Company Act. Qualifying assets must represent at least 70% of the Company’s total assets at the time of acquisition of any additional non-qualifying assets. Of the Company’s total assets, 20.12% were non-qualifying assets as of March 31, 2018.

 

 

(11)

Security exempt from registration pursuant to Rule 144A under the Securities Act of 1933. Such security may be sold in certain transactions (normally to qualified institutional buyers) and remain exempt from registration.

 

 

(12)

The interest rate on these loans includes a default interest rate.

 

 

(13)

The interest rate on these loans is subject to the greater of a LIBOR floor or 3 month LIBOR plus a base rate. The 3 month LIBOR as of March 31, 2018 was 2.31%.

 

 

(14)

As of March 31, 2018, the aggregate gross unrealized appreciation for all securities in which there was an excess of value over tax cost was $2,245; the aggregate gross unrealized depreciation for all securities in which there was an excess of tax cost over value was $46,284; the net unrealized depreciation was $44,039; the aggregate cost of securities for Federal income tax purposes was $287,553.

 

 

(15)

Restricted security initially obtained on February 28, 2017.

 

 

(16)

Restricted security initially obtained on November 3, 2016.

 

 

(17)

Restricted security initially obtained on December 14, 2017.

 

 

(18)

Restricted security initially obtained on May 17, 2017.

 

 

(19)

Restricted security initially obtained on September 28, 2017.

 

 

(20)

Restricted security initially obtained on November 15, 2017.

 

 

(21)

Restricted security initially obtained on December 13, 2017.

 

 

(22)

Restricted security initially obtained on December 20, 2017.

 

 

(23)

Loan defaulted on January 1, 2018.

 

 

(24)

Restricted security initially obtained on January 24, 2018.

 

 

(25)

Restricted security initially obtained on February 2, 2018.

 

 

(26)

Restricted security initially obtained on March 20, 2018.

 

 

(27)

Restricted security initially obtained on March 22, 2018.

 

 

(28)

Restricted security initially obtained on March 26, 2018.

 

 

(29)

Restricted security initially obtained on March 27, 2018.

 

L = LIBOR

 

F-9


As of March 31, 2018, the Company’s investments consisted of the following:

 

 

 

 

 

 

 

March 31, 2018

 

Investment Type

 

Cost

 

 

Fair Value

 

1st Lien/Senior Secured Debt

 

$

237,538

 

 

$

194,308

 

Equity/Other

 

 

168

 

 

 

442

 

Total Long Term Investments

 

$

237,706

 

 

$

194,750

 

 

As of March 31, 2018, the industry composition of the Company’s portfolio at fair value was as follows:

 

 

March 31, 2018

 

 

Investments at Fair Value

 

 

Percentage of Total

Investment Portfolio

 

Wireless Telecommunications Services

$

40,685

 

 

 

20.9

%

Building Cleaning and Maintenance Services

 

17,297

 

 

 

8.9

%

Manufacturing

 

16,538

 

 

 

8.5

%

Retail

 

14,083

 

 

 

7.2

%

Software Services

 

12,088

 

 

 

6.2

%

Technology Services

 

10,381

 

 

 

5.3

%

Wireless Communications

 

10,025

 

 

 

5.1

%

Gaming, Lodging & Restaurants

 

9,820

 

 

 

5.0

%

Chemicals

 

9,603

 

 

 

4.9

%

Industrial Conglomerates

 

9,120

 

 

 

4.7

%

Radio Broadcasting

 

8,898

 

 

 

4.6

%

Business Services

 

6,744

 

 

 

3.5

%

Water Transport

 

5,387

 

 

 

2.8

%

Real Estate Services

 

5,122

 

 

 

2.6

%

Oil, Gas & Coal

 

4,935

 

 

 

2.5

%

Information and Data Services

 

4,807

 

 

 

2.5

%

Industrial Other

 

3,481

 

 

 

1.8

%

Consumer Finance

 

2,811

 

 

 

1.4

%

Hotel Operator

 

2,501

 

 

 

1.3

%

Maritime Security Services

 

287

 

 

 

0.1

%

Grain Mill Products

 

137

 

 

 

0.1

%

Total

$

194,750

 

 

 

100.0

%

 

As of March 31, 2018, the geographic composition of the Company’s portfolio at fair value was as follows:

 

Geographic

 

March 31, 2018

 

United States

 

 

79.0

%

United Kingdom

 

 

21.0

%

Total percentage of net assets

 

 

100.0

%

 

F-10


GREAT ELM CAPITAL CORP.

CONSOLIDATED SCHEDULE OF INVESTMENTS

DECEMBER 31, 2017

Dollar amounts in thousands

Portfolio Company

 

Security

 

Industry

 

Interest (2)

 

 

Maturity

 

Par

Amount/Quantity

 

 

Cost

 

 

Fair

Value

 

 

% of

NAV

 

Investments at Fair

   Value - 174.43% of Net Assets (1)

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Controlled Investments  - 13.68% of Net Assets  (3)

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

PE Facility Solutions, LLC

 

1st Lien, Senior Secured Revolver(5,15)

 

Building Cleaning

and Maintenance Services

 

11.38% (L + 10.00%) (6)

 

 

02/27/2022

 

 

 

 

$

 

 

$

 

 

 

 

San Diego, CA

 

1st Lien, Senior Secured Revolver - Unfunded (5,15)

 

 

 

11.38% (L + 10.00%) (6)

 

 

02/27/2022

 

 

3,000

 

 

 

 

 

 

 

 

 

 

 

 

1st Lien, Senior Secured Loan A (5,15)

 

 

 

12.38% (L + 11.00%) (6)

 

 

02/27/2022

 

 

9,900

 

 

 

9,900

 

 

 

9,900

 

 

 

7.48

%

 

 

1st Lien, Senior Secured Loan B (5,15)

 

 

 

15.38% (L + 14.00%) (6,7)

 

 

02/27/2022

 

 

9,105

 

 

 

8,587

 

 

 

8,204

 

 

 

6.20

%

 

 

Common Equity (5,8,15)

 

 

 

 

 

 

 

 

 

 

1

 

 

 

 

 

 

 

 

 

%

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

18,487

 

 

 

18,104

 

 

 

13.68

%

Total Controlled Investments

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

18,487

 

 

 

18,104

 

 

 

13.68

%

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Affiliate Investments  - 1.34% of Net Assets  (4)

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

OPS Acquisitions Limited and Ocean

   Protection Services Limited

 

1st Lien, Senior Secured Loan (5,10,16)

 

Maritime Security Services

 

16.38% (L + 12.00%, 12.50% Floor) (6,7,9)

 

 

06/01/2018

 

 

4,903

 

 

 

4,240

 

 

 

1,770

 

 

 

1.34

%

London, UK

 

Common Equity (5,8,10,16)

 

 

 

 

 

 

 

 

 

 

19

 

 

 

 

 

 

 

 

 

%

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

4,240

 

 

 

1,770

 

 

 

1.34

%

Total Affiliate Investments

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

4,240

 

 

 

1,770

 

 

 

1.34

%

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Non-Control, Non-Affiliate

   Investments  - 109.60% of Net Assets

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Almonde, Inc.

 

2nd Lien, Senior Secured Loan (5,10,17)

 

Software Services

 

8.94% (L + 7.25%, 8.25% floor) (13)

 

 

06/13/2025

 

 

5,000

 

 

 

5,037

 

 

 

5,005

 

 

 

3.78

%

Philadelphia, PA

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Avanti Communications Group PLC

 

2nd Lien, Senior Secured Bond (10,11)

 

Wireless Telecommunications Services

 

12.50%

 

 

10/01/2021

 

 

34,917

 

 

 

30,427

 

 

 

28,807

 

 

 

21.78

%

London, UK

 

3rd Lien, Senior Secured Bond (10,11)

 

 

 

14.50% (20.00% if PIK election is made) (7)

 

 

10/01/2023

 

 

54,113

 

 

 

45,011

 

 

 

13,257

 

 

 

10.02

%

 

 

Common Equity (8,10)

 

 

 

 

 

 

 

 

 

 

1,829,496

 

 

 

23

 

 

 

213

 

 

 

0.16

%

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

75,461

 

 

 

42,277

 

 

 

31.96

%

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Portfolio Company

 

Security

 

Industry

 

Interest (2)

 

 

Maturity

 

Par

Amount/Quantity

 

 

Cost

 

 

Fair

Value

 

 

% of

NAV

 

Commercial Barge Line Company

 

1st Lien, Senior Secured Loan (5,18)

 

Water Transport

 

10.32% (L + 8.75%, 9.75% Floor) (6)

 

 

11/12/2020

 

 

9,254

 

 

 

7,551

 

 

 

5,279

 

 

 

3.99

%

Jeffersonville, IN

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

F-11


Davidzon Radio, Inc.

 

1st Lien, Senior Secured Loan (5,16)

 

Radio Broadcasting

 

14.38% (L + 10.00%, 11.00% Floor) (6,14)

 

 

03/31/2020

 

 

9,685

 

 

 

9,144

 

 

 

8,876

 

 

 

6.71

%

Brooklyn, NY

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Geo Specialty Chemicals, Inc.

 

1st Lien, Senior Secured Revolver (5,19)

 

Chemicals

 

6.28% (L + 4.75%, 5.75% Floor) (6)

 

 

04/30/2019

 

 

3,646

 

 

 

3,465

 

 

 

3,500

 

 

 

2.64

%

Lafayette, Indiana

 

1st Lien, Senior Secured Revolver - Unfunded (5,19)

 

 

 

6.28% (L + 4.75%, 5.75% Floor) (6)

 

 

04/30/2019

 

 

729

 

 

 

(29

)

 

 

(29

)

 

 

(0.02

)%

 

 

1st Lien, Senior Secured Loan (5,19)

 

 

 

6.28% (L + 4.75%, 5.75% Floor) (6)

 

 

04/30/2019

 

 

6,563

 

 

 

6,248

 

 

 

6,300

 

 

 

4.76

%

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

9,684

 

 

 

9,771

 

 

 

7.38

%

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

International Wire Group Inc

 

2nd Lien, Senior Secured  Bond (11)

 

Manufacturing

 

10.75%

 

 

08/01/2021

 

 

13,000

 

 

 

12,071

 

 

 

11,960

 

 

 

9.04

%

Camden, NY

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Luling Lodging, LLC

 

1st Lien, Senior Secured Loan (5,16)

 

Hotel Operator

 

18.38% (L + 12.00%,12.25% Floor) (6,9,12)

 

 

12/18/2017

 

 

2,715

 

 

 

1,300

 

 

 

1,605

 

 

 

1.21

%

Luling, TX

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Michael Baker International, LLC

 

2nd Lien, Senior Secured  Bond (11)

 

Industrial Conglomerates

 

8.75%

 

 

03/01/2023

 

 

5,000

 

 

 

4,876

 

 

 

4,838

 

 

 

3.66

%

Pittsburgh, PA

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

NANA Development Corp.

 

1st Lien, Senior Secured  Bond (11)

 

Industrial Other

 

9.50%

 

 

03/15/2019

 

 

7,000

 

 

 

6,902

 

 

 

7,070

 

 

 

5.34

%

Anchorage, AK

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

PEAKS Trust 2009-1

 

1st Lien, Senior Secured Loan (5,10,16)

 

Consumer Finance

 

7.50% (L + 5.50%, 7.50% Floor) (6)

 

 

01/27/2020

 

 

1,462

 

 

 

1,020

 

 

 

878

 

 

 

0.67

%

Carmel, IN

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

PR Wireless, Inc.

 

1st Lien, Senior Secured Loan (5,16)

 

Wireless Communications

 

6.94% (L + 5.25%) (13)

 

 

06/29/2020

 

 

9,754

 

 

 

8,908

 

 

 

9,749

 

 

 

7.37

%

Guaynabo, PR

 

1st Lien, Senior Secured Delayed Draw Loan (5,20)

 

 

 

8.75% (Prime Rate + 4.25%) (13)

 

 

06/29/2020

 

 

274

 

 

 

274

 

 

 

274

 

 

 

0.21

%

 

 

1st Lien, Senior Secured Unfunded Delayed Draw Loan  (5,20)

 

 

 

8.75% (Prime Rate + 4.25%) (13)

 

 

06/29/2020

 

 

1,098

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

9,182

 

 

 

10,023

 

 

 

7.58

%

Portfolio Company

 

Security

 

Industry

 

Interest (2)

 

 

Maturity

 

Par

Amount/Quantity

 

 

Cost

 

 

Fair

Value

 

 

% of

NAV

 

RiceBran Technologies Corporation

 

Warrants (5,8,16)

 

Grain Mill Products

 

$1.60 Strike Price

 

 

05/12/2020

 

 

300,000

 

 

 

145

 

 

 

136

 

 

 

0.10

%

Scottsdale, AZ

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

SESAC Holdco II LLC

 

2nd Lien, Senior Secured Loan (5,21)

 

Business Services

 

8.94% (L+7.25%) (13)

 

 

02/24/2025

 

 

4,150

 

 

 

4,103

 

 

 

4,156

 

 

 

3.14

%

Nashville, TN

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Sungard Availability Services Capital, Inc.

 

1st Lien, Senior Secured Loan (5,22)

 

Technology Services

 

11.69% (L+10.00%) (13)

 

 

10/01/2022

 

 

6,000

 

 

 

5,700

 

 

 

5,952

 

 

 

4.50

%

Wayne, PA

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Tallage Lincoln, LLC.

 

1st Lien, Senior Secured Loan (5,16)

 

Real Estate Services

 

11.69% (L + 10.00%, 11.00% Floor) (13)

 

 

12/31/2019

 

 

5,723

 

 

 

5,725

 

 

 

5,718

 

 

 

4.32

%

Boston, MA

 

1st Lien, Senior Secured Loan - Unfunded (5,16)

 

 

 

11.69% (L + 10.00%, 11.00% Floor) (13)

 

 

12/31/2019

 

 

2,250

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

5,725

 

 

 

5,718

 

 

 

4.32

%

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

F-12


The Finance Company

 

1st Lien, Senior Secured Loan (5,16)

 

Consumer Finance

 

17.88% (L + 13.50%, 14.00% Floor) (6,12)

 

 

03/31/2018

 

 

2,191

 

 

 

2,191

 

 

 

1,993

 

 

 

1.51

%

Silver Springs, MD

 

1st Lien, Senior Secured Unfunded Loan (5,16)

 

 

 

17.88% (L + 13.50%, 14.00% Floor) (6,12)

 

 

03/31/2018

 

 

709

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

2,191

 

 

 

1,993

 

 

 

1.51

%

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

The Selling Source, LLC

 

1st Lien, Senior Secured Loan (5,16,23)

 

Information and Data Services

 

17.00% (9.00% PIK, 8.00% Cash) (7,9)

 

 

12/31/2017

 

 

5,689

 

 

 

4,202

 

 

 

4,659

 

 

 

3.52

%

Las Vegas, NV

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Tru Taj, LLC

 

1st Lien, Senior Secured Bond (11)

 

Retail

 

12.00%

 

 

08/15/2021

 

 

16,000

 

 

 

15,264

 

 

 

14,800

 

 

 

11.19

%

Wayne, NJ

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Total Non-Control, Non-

   Affiliate Investments

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

179,558

 

 

 

144,996

 

 

 

109.60

%

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Short-Term Investments  - 49.81% of Net Assets

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

State Street Institutional Treasury

   Money Market Fund

 

Money Market Mutual Fund

 

 

 

 

 

 

 

 

 

 

16,052,817

 

 

 

16,053

 

 

 

16,053

 

 

 

12.13

%

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

United States Treasury

 

Treasury Bill

 

 

 

 

 

 

 

3/29/2018

 

 

50,000

 

 

 

49,839

 

 

 

49,837

 

 

 

37.67

%

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Total Short-Term Investments

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

65,892

 

 

 

65,890

 

 

 

49.80

%

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

TOTAL INVESTMENTS (14) – 174.43% of Net Assets

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

$

268,177

 

 

$

230,760

 

 

 

174.43

%

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Other Liabilities in Excess of Assets - (74.43)% of Net Assets

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

$

(98,473

)

 

 

(74.43

)%

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

NET ASSETS

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

$

132,287

 

 

 

100.00

%

 

 

(1)

The Company’s investments are generally acquired in private transactions exempt from registration under the Securities Act of 1933 and, therefore, are generally subject to limitations on resale, and may be deemed to be “restricted securities’’ under the Securities Act of 1933.

 

 

(2)

A majority of the Company’s variable rate debt investments bear interest at a rate that is determined by reference to LIBOR (‘‘London Interbank Offered Rate’’) or the U.S. prime rate, and which is reset daily, monthly, quarterly or semiannually. For each debt investment, the Company has provided the interest rate in effect as of March 31, 2018. If no reference to LIBOR or the U.S. prime rate is made, the rate is fixed. A floor is the minimum rate that will be applied in calculating an interest rate. A cap is the maximum rate that will be applied in calculating an interest rate.

 

 

(3)

‘‘Controlled Investments’’ are investments in those companies that are ‘‘Controlled Investments’’ of the Company, as defined in the Investment Company Act. A company is deemed to be a ‘‘Controlled Investment’’ of the Company if the Company owns more than 25% of the voting securities of such company.

 

 

(4)

‘‘Affiliate Investments’’ are investments in those companies that are ‘‘Affiliated Companies’’ of the Company, a defined in the Investment Company Act, which are not ‘‘Controlled Investments.’’ A company is deemed to be an ‘‘Affiliate’’ of the Company if the Company owns 5% or more, but less than 25%, of the voting securities of such company.

 

 

(5)

Investments classified as Level 3 whereby fair value was determined by the Company's board of directors.

 

 

(6)

The interest rate on these loans may be subject to the greater of a LIBOR floor, if any, or 1 month LIBOR plus a base rate. The 1 month LIBOR as of December 31, 2017 was 1.56%.

 

 

(7)

Security pays, or has the option to pay, all of its interest in kind.

 

 

(8)

Non-income producing security.

 

F-13


 

(9)

Investment was on non-accrual status as of December 31, 2017.

 

 

(10)

Indicates assets that the Company believes do not represent ‘‘qualifying assets’’ under Section 55(a) of the Investment Company Act. Qualifying assets must represent at least 70% of the Company’s total assets at the time of acquisition of any additional non-qualifying assets. Of the Company’s total assets, 20.82% were non-qualifying assets as of December 31, 2017.

 

 

(11)

Security exempt from registration pursuant to Rule 144A under the Securities Act of 1933. Such security may be sold in certain transactions (normally to qualified institutional buyers) and remain exempt from registration.

 

 

(12)

The interest rate on these loans includes a default interest rate.

 

 

(13)

The interest rate on these loans is subject to the greater of a LIBOR floor or 3 month LIBOR plus a base rate. The 3 month LIBOR as of December 31, 2017 was 1.69%.

 

 

(14)

As of December 31, 2017, the aggregate gross unrealized appreciation for all securities in which there was an excess of value over tax cost was $2,353; the aggregate gross unrealized depreciation for all securities in which there was an excess of tax cost over value was $25,103; the net unrealized depreciation was $22,750; the aggregate cost of securities for Federal income tax purposes was $253,510.

 

 

(15)

Restricted security initially obtained on February 28, 2017.

 

 

(16)

Restricted security initially obtained on November 3, 2016.

 

 

(17)

Restricted security initially obtained on December 14, 2017.

 

 

(18)

Restricted security initially obtained on May 17, 2017.

 

 

(19)

Restricted security initially obtained on September 28, 2017.

 

 

(20)

Restricted security initially obtained on November 15, 2017.

 

 

(21)

Restricted security initially obtained on December 13, 2017.

 

 

(22)

Restricted security initially obtained on December 20, 2017.

 

 

(23)

Loan defaulted on January 1, 2018.

 

L = LIBOR

 

As of December 31, 2017 the Company’s investments consisted of the following:

 

 

 

 

 

 

 

December 31, 2017

 

Investment Type

 

Cost

 

 

Fair Value

 

1st Lien/Senior Secured Debt

 

$

202,117

 

 

$

164,521

 

Equity/Other

 

 

168

 

 

 

349

 

Total Long Term Investments

 

$

202,285

 

 

$

164,870

 

 

F-14


As of December 31, 2017 the industry composition of the Company’s portfolio at fair value was as follows:

 

 

December 31, 2017

 

 

Investments at Fair Value

 

 

Percentage of Total

Investment Portfolio

 

Wireless Telecommunications Services

$

42,277

 

 

 

25.6

%

Building Cleaning and Maintenance Services

 

18,104

 

 

 

11.0

%

Retail

 

14,800

 

 

 

9.0

%

Manufacturing

 

11,960

 

 

 

7.3

%

Wireless Communications

 

10,023

 

 

 

6.1

%

Chemicals

 

9,771

 

 

 

5.9

%

Radio Broadcasting

 

8,876

 

 

 

5.4

%

Industrial Other

 

7,070

 

 

 

4.3

%

Technology Services

 

5,952

 

 

 

3.6

%

Real Estate Services

 

5,718

 

 

 

3.5

%

Water Transport

 

5,279

 

 

 

3.2

%

Software Services

 

5,005

 

 

 

3.0

%

Industrial Conglomerates

 

4,838

 

 

 

2.9

%

Information and Data Services

 

4,659

 

 

 

2.8

%

Business Services

 

4,156

 

 

 

2.5

%

Consumer Finance

 

2,871

 

 

 

1.7

%

Maritime Security Services

 

1,770

 

 

 

1.1

%

Hotel Operator

 

1,605

 

 

 

1.0

%

Grain Mill Products

 

136

 

 

 

0.1

%

Total

$

164,870

 

 

 

100.0

%

 

As of December 31, 2017 the geographic composition of the Company’s portfolio at fair value was as follows:

 

Geographic

 

December 31, 2017

 

United States

 

 

73.3

%

United Kingdom

 

 

26.7

%

Total percentage of net assets

 

 

100.0

%

 

The accompanying notes are an integral part of these financial statements.

 

 

F-15


 

GREAT ELM CAPITAL CORP.

NOTES TO THE CONSOLIDATED FINANCIAL STATEMENTS

As of and for the year ended December 31, 2017 and

Dollar amounts in thousands, except share and per share amounts

1. ORGANIZATION

Great Elm Capital Corp. (the “Company”) was formed on April 22, 2016 as a Maryland corporation. The Company is structured as an externally managed, non-diversified closed-end management investment company. The Company elected to be regulated as a business development company (a “BDC”) under the Investment Company Act of 1940, as amended (the “Investment Company Act”). The Company is managed by Great Elm Capital Management, Inc., a Delaware corporation (“GECM”), a subsidiary of Great Elm Capital Group, Inc., a Delaware corporation (“Great Elm Capital Group”).

The Company seeks to generate current income and capital appreciation through debt and equity investments. The Company invests primarily in secured and senior unsecured debt instruments that it purchases in the secondary markets.

The Company and Full Circle Capital Corporation, a Maryland corporation (“Full Circle”), entered into an Agreement and Plan of Merger, dated as of June 23, 2016 (the “Merger Agreement”). The Merger Agreement provided for the merger of Full Circle with and into the Company (the “Merger”). The Company agreed to provide indemnity to Full Circle’s directors and officers under certain circumstances. The Company has concluded that its indemnification obligation is remote as of the date of the accompanying financial statements. The Merger was completed on November 3, 2016 and the Company began operations on November 4, 2016. The Company accounted for the Merger as a business combination under Accounting Standards Codification (ASC) Topic 805, Business Combinations (“ASC 805”). The consideration for the Merger consisted of 4,986,585 shares of common stock, par value $0.01 per share, of the Company (the “Common Stock”).

2. SIGNIFICANT ACCOUNTING POLICIES

Basis of Presentation. The Company’s functional currency is U.S. dollars and these consolidated financial statements have been prepared in that currency. The accompanying consolidated financial statements have been prepared in accordance with accounting principles generally accepted in the United States of America (“GAAP”) and pursuant to Regulation S-X and Regulation S-K.  The Company is an investment company following accounting and reporting guidance in Accounting Standards Codification Topic 946, Financial Services – Investment Companies.

The Company’s previous consolidated financial statements were reclassified in order to be consistent with the format used for the March 31, 2018 consolidated financial statements.

Basis of Consolidation. Under the Investment Company Act, Article 6 of Regulation S-X and the American Institute of Certified Public Accountants’ Audit and Accounting Guide for Investment Companies, the Company is generally precluded from consolidating any entity other than another investment company or an operating company which provides substantially all of its services and benefits to the Company. The accompanying consolidated financial statements include the Company’s accounts and the accounts of the Company’s wholly-owned, or previously wholly-owned, subsidiaries PE Facility Solutions, LLC and Double Deuce Lodging LLC.  All intercompany balances and transactions have been eliminated in consolidation.

Use of Estimates. The preparation of the consolidated financial statements in conformity with GAAP requires management to make estimates and assumptions that affect the reported amount of assets and liabilities and disclosure of contingent assets and liabilities at the date of the consolidated financial statements. Changes in the economic environment, financial markets and any other parameters used in determining these estimates could cause actual results to differ materially.

Revenue Recognition. Interest and dividend income, including income paid in kind, is recorded on an accrual basis. Origination, structuring, closing, commitment and other upfront fees, including original issue discounts, earned with respect to capital commitments, are generally amortized or accreted into interest income over the life of the respective debt investment, as are end-of-term or exit fees receivable upon repayment of a debt investment if such fees are fixed in nature. The Company currently has no investments with fixed exit fees.  Other fees, including certain amendment fees, prepayment fees and commitment fees on broken deals, and end-of-term or exit fees that have a contingency feature or are variable in nature are recognized as earned. Prepayment fees and similar income due upon the early repayment of a loan or debt security are generally included in interest income.

F-16


 

Interest Income received as paid-in-kind (“PIK”) is reported separately in the Statements of Operations.  Income is included as PIK if the instrument solely provides for settlement in kind.  In the event that the borrower can settle in kind or via cash payment, the income is not included as PIK until the borrower elects to pay in kind and the payment is received by the Company.  In the event there is a lesser cash rate in a PIK toggle instrument, income is accrued at the lesser cash rate until the coupon is paid in kind and such larger payment is received by the Company.

Certain of the Company’s debt investments were purchased at a discount to par as a result of the underlying credit risks and financial results of the issuer, as well as general market factors that influence the financial markets as a whole. Discounts on the acquisition of corporate debt instruments are generally amortized using the effective-interest or constant-yield method assuming there are no material questions as to collectability. For debt instruments where the Company received original issue discounts, when principal payments on the debt instrument are received in an amount in excess of the debt instrument’s amortized cost, the excess principal payments are recorded as interest income.

Net Realized Gains (Losses) and Net Change in Unrealized Appreciation (Depreciation). The Company measures realized gains or losses by the difference between the net proceeds from the repayment or sale of an investment and the amortized cost basis of the investment, without regard to unrealized appreciation or depreciation previously recognized. Realized gains and losses are computed using the first-in first-out method. Net change in unrealized appreciation or depreciation reflects the net change in portfolio investment values and portfolio investment cost bases during the reporting period, including the reversal of previously recorded unrealized appreciation or depreciation when gains or losses are realized.

Organization and Merger Related Costs. Organization and Merger-related costs, including costs relating to the formation and incorporation of the business were deemed to be incurred by the Company only subsequent to the Merger being completed.

Cash and Cash Equivalents. Cash and cash equivalents typically consist of bank demand deposits.

Valuation of Portfolio Investments. The Company carries its investments in accordance with ASC Topic 820, Fair Value Measurements and Disclosures (“ASC 820”), which defines fair value, establishes a framework for measuring fair value and requires disclosures about fair value measurements. Fair value is generally based on quoted market prices provided by independent pricing services, broker or dealer quotations or alternative price sources. In the absence of quoted market prices, broker or dealer quotations or alternative price sources, investments are measured at fair value as determined by the Company’s board of directors (the “Board of Directors”).

Due to the inherent uncertainties of valuation, certain estimated fair values may differ significantly from the values that would have been realized had a ready market for these investments existed, and these differences could be material. See Note 4.

The Company values its portfolio investments at fair value based upon the principles and methods of valuation set forth in policies adopted by the Board of Directors. Fair value is defined as the price that would be received to sell an asset in an orderly transaction between market participants at the measurement date. Market participants are buyers and sellers in the principal (or most advantageous) market for the asset that (1) are independent of the Company, (2) are knowledgeable, having a reasonable understanding about the asset based on all available information (including information that might be obtained through due diligence efforts that are usual and customary), (3) are able to transact for the asset, and (4) are willing to transact for the asset (that is, they are motivated but not forced or otherwise compelled to do so).

Investments for which market quotations are readily available are valued at such market quotations unless the quotations are deemed not to represent fair value. The Company generally obtains market quotations from recognized exchanges, market quotation systems, independent pricing services or one or more broker-dealers or market makers. Short term debt investments with remaining maturities within ninety days are generally valued at amortized cost, which approximates fair value. Debt and equity securities for which market quotations are not readily available, which is the case for many of the Company’s investments, or for which market quotations are deemed not to represent fair value, are valued at fair value using a consistently applied valuation process in accordance with the Company’s documented valuation policy that has been reviewed and approved by the Board of Directors, who also approve in good faith the valuation of such securities as of the end of each quarter. Due to the inherent uncertainty and subjectivity of determining the fair value of investments that do not have a readily available market value, the fair value of the Company’s investments may differ significantly from the values that would have been used had a readily available market value existed for such investments and may differ materially from the values that the Company may ultimately realize. In addition, changes in the market environment and other events may have differing impacts on the market quotations used to value some of the Company’s investments than on the fair values of our investments for which market quotations are not readily available. Market quotations may be deemed not to represent fair value in certain circumstances where the Company believes that facts and circumstances applicable to an issuer, a seller or purchaser, or the market for a particular security cause current market quotations to not reflect the fair value of the security.

F-17


 

The valuation process approved by the Board of Directors with respect to investments for which market quotations are not readily available or for which market quotations are deemed not to represent fair value is as follows:

 

The investment professionals of GECM provide recent portfolio company financial statements and other reporting materials to an independent valuation firm (or firms) approved by the Board of Directors;

 

Such firms evaluate this information along with relevant observable market data to conduct independent appraisals each quarter, and their preliminary valuation conclusions are documented, discussed, and iterated with senior management of GECM;

 

The fair value of investments comprising in the aggregate less than 5% of the Company’s total capitalization may be determined by GECM in good faith in accordance with the Company’s valuation policy without the employment of an independent valuation firm.

The Company’s audit committee recommends, and the Board of Directors approves, the fair value of the investments in the Company’s portfolio in good faith based on the input of GECM, the respective independent valuation firms (to the extent applicable) and the inputs of each of the audit committee of the Board of Directors and the Board of Directors.

Those investments for which market quotations are not readily available or for which market quotations are deemed not to represent fair value are valued utilizing a market approach, an income approach, or both approaches, as appropriate. The market approach uses prices and other relevant information generated by market transactions involving identical or comparable assets or liabilities (including a business). The income approach uses valuation techniques to convert future amounts (for example, cash flows or earnings) to a single present amount (discounted). The measurement is based on the value indicated by current market expectations about those future amounts. In following these approaches, the types of factors that the Company may take into account in determining the fair value of its investments include, as relevant and among other factors: available current market data, including relevant and applicable market trading and transaction comparables, applicable market yields and multiples, security covenants, call protection provisions, information rights, the nature and realizable value of any collateral, the portfolio company’s ability to make payments, its earnings and discounted cash flows, the markets in which the portfolio company does business, comparisons of financial ratios of peer companies that are public, merger and acquisition comparables, and enterprise values.

Foreign Currency Translation. Amounts denominated in foreign currencies are translated into U.S. dollars on the following basis: (1) investments and other assets and liabilities denominated in foreign currencies are translated into U.S. dollars based upon currency exchange rates effective on the date of valuation; and (2) purchases and sales of investments and income and expense items denominated in foreign currencies are translated into U.S. dollars based upon currency exchange rates prevailing on the transaction dates. The portion of gains and losses on foreign investments resulting from fluctuations in foreign currencies is included in net realized and unrealized gain or loss from investments.

U.S. Federal Income Taxes. From inception to September 30, 2016, the Company was a taxable association under Internal Revenue Code of 1986, as amended (the “Code”). The Company has elected to be taxed as a regulated investment company (“RIC”) under subchapter M of the Code for the partial taxable period beginning on October 1, 2016 and ending December 31, 2016. The Company intends to operate in a manner so as to qualify for the tax treatment applicable to RICs in that taxable year and all future taxable years. In order to qualify as a RIC, among other things, the Company will be required to timely distribute to its stockholders at least 90% of investment company taxable income (“ICTI”) including payment-in-kind (“PIK”) interest, as defined by the Code, for each taxable year in order to be eligible for tax treatment under subchapter M of the Code. Depending on the level of ICTI earned in a tax year, the Company may choose to carry forward ICTI in excess of current year dividend distributions into the next tax year. Any such carryover ICTI must be distributed prior to the 15th day of the ninth month after the tax year-end. So long as the Company maintains its status as a RIC, the Company generally will not be subject to corporate-level U.S. federal income taxes on any ordinary income or capital gains that it distributes at least annually to its stockholders as distributions. Rather, any tax liability related to income earned by the Company represents obligations of the Company’s stockholders and will not be reflected in the consolidated financial statements of the Company.

If the Company does not distribute (or is not deemed to have distributed) each calendar year the sum of (1) 98% of its net ordinary income for each calendar year, (2) 98.2% of its capital gain net income for the one-year period ending October 31 in that calendar year and (3) any income recognized, but not distributed, in preceding years (the “Minimum Distribution Amount”), the Company will generally be required to pay an excise tax equal to 4% of the amount by the which Minimum Distribution Amount exceeds the distributions for the year. To the extent that the Company determines that its estimated current year annual taxable income will be in excess of estimated current year dividend distributions from such taxable income, the Company accrues excise taxes, if any, on estimated excess taxable income as taxable income is earned using an annual effective excise tax rate. The annual effective excise tax rate is determined by dividing the estimated annual excise tax by the estimated annual taxable income.  

The Company accrued $124 of excise tax expense in fiscal 2017 and has accrued $0 for fiscal 2018.

 

F-18


 

At December 31, 2017, the Company, for federal income tax purposes, had capital loss carryforwards of $46,984 which will reduce its taxable income arising from future net realized gains on investment transactions, if any, to the extent permitted by the Internal Revenue Code, and thus will reduce the amount of distributions to shareholders, which would otherwise be necessary to relieve the Company of any liability for federal income tax. On December 22, 2010, the Regulated Investment Company Modernization Act of 2010 (the “Modernization Act”) was signed by the President. The Modernization Act changed the capital loss carryforward rules as they relate to regulated investment companies. Capital losses generated in tax years beginning after the date of enactment may now be carried forward indefinitely, and retain the character of the original loss. Of the capital loss carryforwards at December 31, 2017, $46,984 are limited losses and available for use subject to annual limitation under Section 382. Of the capital losses at December 31, 2017, $16,815 are short-term and $30,169 are long term.

 

ASC 740 Accounting for Uncertainty in Income Taxes (“ASC 740”) provides guidance on the accounting for and disclosure of uncertainty in tax position. 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. Tax positions deemed to meet the more-likely-than-not threshold are recorded as a tax benefit or expense in the current year. Based on its analysis of its tax position for all open tax years (the current and prior years, as applicable), the Company has concluded that it does not have any uncertain tax positions that met the recognition or measurement criteria of ASC 740. Such open tax years remain subject to examination and adjustment by tax authorities.

Recent Accounting Developments.  

In March 2017, FASB issued ASU No. 2017-08; Receivables – Nonrefundable Fees and Other Costs (Subtopic 310-20) Premium Amortization on Purchased Callable Debt Securities.  The amendments in this Update shorten the amortization period for certain callable debt securities held at a premium. Specifically, the amendments require the premium to be amortized to the earliest call date. The amendments do not require an accounting change for securities held at a discount; the discount continues to be amortized to maturity. ASU No. 2017-08 is effective for annual reporting periods beginning after December 15, 2018, including interim periods within that reporting period, with early adoption permitted. The application of this guidance is not expected to have a material impact on the accompanying consolidated financial statements and related disclosures.

3. SIGNIFICANT AGREEMENTS AND RELATED PARTIES

Investment Management Agreement. On September 27, 2016, the Company entered into an investment management agreement (the “Investment Management Agreement”) with GECM in connection with the transactions described in Note 8.  Beginning on November 4, 2016, the Company began accruing for GECM’s fees for its services under the Investment Management Agreement. This fee consists of two components: a base management fee and an incentive fee.

Management Fee The base management fee is calculated at an annual rate of 1.50% of the Company’s average adjusted gross assets, including assets purchased with borrowed funds. The base management fee will be payable quarterly in arrears. The base management fee is calculated based on the average value of the Company’s gross assets, excluding cash and cash equivalents, at the end of the two most recently completed calendar quarters, and appropriately adjusted for any share issuances or repurchases during the then current calendar quarter. Base management fees for any partial quarter are prorated.

For the three months ended March 31, 2017 and the three months ended March 31, 2018, management fees amounted to $593 and $693, respectively. As of December 31, 2017 and March 31, 2018, $612 and $693 remained payable, respectively.

Incentive Fee The incentive fee consists of two components, an investment income component and a capital gains component. Under the investment income component, on a quarterly basis, the Company will pay GECM 20% of the amount by which the Company’s pre-incentive fee net investment income (the “Pre-Incentive Fee Net Investment Income”) for the quarter exceeds a hurdle rate of 1.75% (7.0% annualized) of the Company’s net assets at the end of the immediately preceding calendar quarter, subject to a “catch-up” provision pursuant to which GECM receives all of such income in excess of the 1.75% level but less than 2.1875% (8.75% annualized) and subject to a total return requirement (described below). The effect of the “catch-up” provision is that, subject to the total return provision, if pre-incentive fee net investment income exceeds 2.1875% of the Company’s net assets at the end of the immediately preceding calendar quarter, in any calendar quarter, GECM will receive 20.0% of the Company’s pre-incentive fee net investment income as if the 1.75% hurdle rate did not apply. These calculations will be appropriately prorated for any period of less than three months and adjusted for any share issuances or repurchases during the then current quarter.

F-19


 

Pre-Incentive Fee Net Investment Income includes any accretion of original issue discount, market discount, payment-in-kind interest, payment-in-kind dividends or other types of deferred or accrued income, including in connection with zero coupon securities, that the Company and its consolidated subsidiaries have recognized in accordance with GAAP, but have not yet received in cash (collectively, “Accrued Unpaid Income”). Pre-Incentive Fee Net Investment Income does not include any realized capital gains or losses or unrealized capital appreciation or depreciation.  Accrued Unpaid Income as of December 31, 2017 was $20,168.  Accrued Unpaid Income as of December 31, 2017 includes PIK income of $11,709 earned during the year ended December 31, 2017 and $1,962 of accrued interest income that is expected to PIK under PIK toggle elections. Accrued Unpaid Income as of March 31, 2018 was $23,677.  Accrued Unpaid Income includes PIK income of $244 earned during the three months ended March 31, 2018 and $1,962 of accrued interest income that is expected to PIK under PIK toggle elections.  

Any income incentive fee otherwise payable with respect to Accrued Unpaid Income (collectively, the “Accrued Unpaid Income Incentive Fees”) is deferred, on a security by security basis, and becomes payable only if, as, when and to the extent cash is received by the Company or its consolidated subsidiaries in respect thereof. Any Accrued Unpaid Income that is subsequently reversed in connection with a write-down, write-off, impairment or similar treatment of the investment giving rise to such Accrued Unpaid Income will, in the applicable period of reversal, (A) reduce Pre-Incentive Fee Net Investment Income and (B) reduce the amount of Accrued Unpaid Income Incentive Fees previously deferred.

Under the capital gains component of the incentive fee, the Company is obligated to pay GECM at the end of each calendar year 20% of the aggregate cumulative realized capital gains from November 4, 2016 through the end of that year, computed net of aggregate cumulative realized capital losses and aggregate cumulative unrealized depreciation through the end of such year, less the aggregate amount of any previously paid capital gains incentive fees.

Payment of the incentive fee is subject to a total return requirement, which provides that no incentive fee in respect of the Company’s pre-incentive fee net investment income will be payable except to the extent that 20% of the cumulative net increase in net assets resulting from operations from and after November 4, 2016 exceeds the cumulative incentive fees accrued and/or paid from and after November 4, 2016. For the purposes of this calculation, the “cumulative net increase in net assets resulting from operations” is the sum of the Company’s pre-incentive fee net investment income, realized gains and losses and unrealized appreciation and depreciation from and after November 4, 2016.

For the three months ended March 31, 2017 and the three months ended March 31, 2018, the Company incurred Incentive Fees based on income of $1,023 and $966, respectively. As of December 31, 2017 and March 31, 2018, $5,257 and $6,224 remained payable of which $5,257 of the payable at December 31, 2017 and $4,735 of the payable at March 31, 2018 was Accrued Unpaid Income Incentive Fees and $0 was immediately payable after calculating the total return requirement. For the year ended December 31, 2017 and the three months ended March 31, 2018, the Company accrued Incentive Fees based on capital gains of $0.

The Investment Management Agreement provides that, absent willful misfeasance, bad faith or gross negligence in the performance of its duties or by reason of the reckless disregard of its duties and obligations, GECM and its officers, managers, agents, employees, controlling persons, members and any other person or entity affiliated with it are entitled to indemnification from the Company for any damages, liabilities, costs and expenses (including reasonable attorneys’ fees and amounts reasonably paid in settlement) arising from the rendering of GECM’s services under the Investment Management Agreement or otherwise as an investment adviser of the Company.

The Company’s chief executive officer is also the chief investment officer of GECM, and the chief executive officer and a member of the board of directors of GEC. The Company’s chief compliance officer is also the chief operating officer, chief compliance officer and general counsel of GECM, and the president and chief operating officer of GEC.

Administration Fees. On September 27, 2016, the Company entered into an administration agreement (the “Administration Agreement”) with GECM to provide administrative services, including furnishing the Company with office facilities, equipment, clerical, bookkeeping record keeping services and other administrative services. The Company will reimburse GECM for its allocable portion of overhead and other expenses of GECM in performing its obligations under the Administration Agreement.

GECM agreed that the aggregate amount of expenses accrued for reimbursement pursuant to the Administration Agreement that pertain to direct compensation costs of financial, compliance and accounting personnel that perform services for the Company, inclusive of the fees charged by any sub-administrator to provide such financial, compliance and/or accounting personnel to the Company (the “Compensation Expenses”), during the year ending November 4, 2017, when taken together with Compensation Expenses reimbursed or accrued for reimbursement by the Company pursuant to the Investment Management Agreement during such period, shall not exceed 0.50% of the Company’s average net asset value during such period.  GECM’s expense cap was calculated retrospectively for the year ending November 4, 2017 and the cap on costs was determined to be $0 and $70 of the $80 accrued at December 31, 2016 was reversed for the year ended December 31, 2017 with $10 due from our sub-administrator remaining waived.

F-20


 

The Administration Agreement provides that, absent willful misfeasance, bad faith or negligence in the performance of its duties or by reason of the reckless disregard of its duties and obligations, GECM and its officers, managers, partners, agents, employees, controlling persons, members and any other person or entity affiliated with it are entitled to indemnification from the Company for any damages, liabilities, costs and expenses (including reasonable attorneys’ fees and amounts reasonably paid in settlement) arising from the rendering of GECM’s services under the Administration Agreement or otherwise as administrator for the Company.

For the three months ended March 31, 2017 and the three months ended March 31, 2018, the Company incurred expenses under the Administration Agreement of $495 and $310, respectively. As of December 31, 2017 and March 31, 2018, $257 and $310 remained payable, respectively.

4. FAIR VALUE MEASUREMENT

The fair value of a financial instrument is the amount that would be received to sell an asset or would be paid to transfer a liability in an orderly transaction between market participants at the measurement date (i.e., the exit price).

The fair value hierarchy under ASC 820 prioritizes the inputs to valuation techniques used to measure fair value. The hierarchy gives the highest priority to unadjusted quoted prices in active markets for identical assets or liabilities (Level 1 measurements) and the lowest priority to unobservable inputs (Level 3 measurements). The levels used for classifying investments are not necessarily an indication of the risk associated with investing in these securities. The three levels of the fair value hierarchy are as follows:

Basis of Fair Value Measurement

Level 1 - Investments valued using unadjusted quoted prices in active markets for identical assets.

Level 2 - Investments valued using other unadjusted observable market inputs, e.g. quoted prices in markets that are not active or quotes for comparable instruments.

Level 3 - Investments that are valued using quotes and other observable market data to the extent available, but which also take into consideration one or more unobservable inputs that are significant to the valuation taken as a whole.

A financial instrument’s level within the fair value hierarchy is based on the lowest level of any input that is significant to the fair value measurement. Note 2 should be read in conjunction with the information outlined below.

The table below presents the valuation techniques and the nature of significant inputs generally used in determining the fair value of Level 2 Instruments.

Level 2 Instruments Valuation Techniques and Significant Inputs

 

Equity and Fixed Income

 

The types of instruments that trade in markets that are not considered to be active but are valued based on quoted market prices, broker or dealer quotations or alternative pricing sources with reasonable levels of price transparency may include commercial paper, most government agency obligations, certain corporate debt securities, certain mortgage-backed securities, certain bank loans, less liquid publicly listed equities, certain state and municipal obligations, certain money market instruments and certain loan commitments.

 

 

 

 

 

Valuations of Level 2 Equity and Fixed Income instruments can be verified to quoted prices, broker or dealer quotations or alternative pricing sources with reasonable levels of price transparency. Consideration is given to the nature of the quotations (e.g. indicative or firm) and the relationship of recent market activity to the prices provided from alternative pricing sources.

 

F-21


 

Level 3 Instruments Valuation Techniques and Significant Inputs

 

Bank Loans, Corporate Debt, and Other Debt Obligations

 

Valuations are generally based on discounted cash flow techniques, for which the significant inputs are the amount and timing of expected future cash flows, market yields and recovery assumptions. The significant inputs are generally determined based on an analysis of market comparables, transactions in similar instruments and/or recovery and liquidation analyses.

 

 

 

Equity

 

Recent third-party investments or pending transactions are considered to be the best evidence for any change in fair value. When these are not available, the following valuation methodologies are used, as appropriate and available:

    Transactions in similar instruments;

    Discounted cash flow techniques;

    Third party appraisals; and

    Industry multiples and public comparables.

Evidence includes recent or pending reorganizations (for example, merger proposals, tender offers and debt restructurings) and significant changes in financial metrics, including:

    Current financial performance as compared to projected performance;

    Capitalization rates and multiples; and

    Market yields implied by transactions of similar or related assets.

 

As noted above, the income and market approaches were used in the determination of fair value of certain Level 3 assets as of December 31, 2017 and March 31, 2018. The significant unobservable inputs used in the income approach are the discount rate or market yield used to discount the estimated future cash flows expected to be received from the underlying investment, which include both future principal and interest payments. An increase in the discount rate or market yield would result in a decrease in the fair value. Included in the consideration and selection of discount rates is risk of default, rating of the investment (if any), call provisions and comparable company valuations. The significant unobservable inputs used in the market approach are based on market comparable transactions and market multiples of publicly traded comparable companies. Increases or decreases in market multiples would result in an increase or decrease, respectively, in the fair value.

The following is a summary of the Company’s investment assets categorized within the fair value hierarchy as of December 31, 2017:

 

Assets

 

Level 1

 

 

Level 2

 

 

Level 3

 

 

Total

 

Secured and Unsecured Debt

 

$

 

 

$

80,732

 

 

$

83,789

 

 

$

164,521

 

Equity/Other

 

 

213

 

 

 

 

 

 

136

 

 

 

349

 

Short Term Investments

 

 

65,890

 

 

 

 

 

 

 

 

 

65,890

 

Total investment assets

 

$

66,103

 

 

$

80,732

 

 

$

83,925

 

 

$

230,760

 

The following is a summary of the Company’s investment assets categorized within the fair value hierarchy as of March 31, 2018:

 

Assets

 

Level 1

 

 

Level 2

 

 

Level 3

 

 

Total

 

Secured and Unsecured Debt

 

$

 

 

$

81,879

 

 

$

112,429

 

 

$

194,308

 

Equity/Other

 

 

305

 

 

 

 

 

 

137

 

 

 

442

 

Short Term Investments

 

 

48,767

 

 

 

 

 

 

 

 

 

48,767

 

Total investment assets

 

$

49,072

 

 

$

81,879

 

 

$

112,566

 

 

$

243,517

 

 

 

The following is a reconciliation of Level 3 assets for the three months ended March 31, 2017:

 

Level 3

 

Beginning

Balance

as of

January 1, 2017

 

 

Purchases(1)

 

 

Net

Realized

Gain (Loss)

 

 

Net Change

in Unrealized

Appreciation

(Depreciation)

 

 

Sales and

Settlements(1)

 

 

Net

Amortization

of Premium/

Discount

 

 

Ending

Balance

as of

March 31, 2017

 

Senior Secured and Unsecured

Debt

 

$

83,979

 

 

$

57,979

 

 

$

1,227

 

 

$

654

 

 

$

(62,973

)

 

$

554

 

 

$

81,420

 

Equity/Other

 

 

501

 

 

 

2,138

 

 

 

 

 

 

(303

)

 

 

 

 

 

 

 

 

2,336

 

Total investment assets

 

$

84,480

 

 

$

60,117

 

 

$

1,227

 

 

$

351

 

 

$

(62,973

)

 

$

554

 

 

$

83,756

 

F-22


 

 

The following is a reconciliation of Level 3 assets for the year ended December 31, 2017:

 

Level 3

 

Beginning

Balance

as of

January 1, 2017

 

 

Purchases(1)

 

 

Net

Realized

Gain (Loss)

 

 

Net Change

in Unrealized

Appreciation

(Depreciation)(2)

 

 

Sales and

Settlements(1)

 

 

Net

Amortization

of Premium/

Discount

 

 

Ending

Balance

as of

December 31, 2017

 

Senior Secured and Unsecured

Debt

 

$

83,979

 

 

$

139,859

 

 

$

2,053

 

 

$

(2,854

)

 

$

(142,824

)

 

$

3,576

 

 

$

83,789

 

Equity/Other

 

 

501

 

 

 

2,137

 

 

 

(321

)

 

 

17

 

 

 

(2,198

)

 

 

 

 

 

136

 

Total investment assets

 

$

84,480

 

 

$

141,996

 

 

$

1,732

 

 

$

(2,837

)

 

$

(145,022

)

 

$

3,576

 

 

$

83,925

 

 

The following is a reconciliation of Level 3 assets for the three months ended March 31, 2018:

 

Level 3

 

Beginning

Balance

as of

January 1, 2018

 

 

Purchases(1)

 

 

Net

Realized

Gain (Loss)

 

 

Net Change

in Unrealized

Appreciation

(Depreciation) (2)

 

 

Sales and

Settlements(1)

 

 

Net

Amortization

of Premium/

Discount

 

 

Ending

Balance

as of

March 31, 2018

 

Senior Secured and Unsecured

Debt

 

$

83,789

 

 

$

54,538

 

 

$

252

 

 

$

(1,034

)

 

$

(25,534

)

 

$

418

 

 

$

112,429

 

Equity/Other

 

 

136

 

 

 

 

 

 

 

 

 

1

 

 

 

 

 

 

 

 

 

137

 

Total investment assets

 

$

83,925

 

 

$

54,538

 

 

$

252

 

 

$

(1,033

)

 

$

(25,534

)

 

$

418

 

 

$

112,566

 

 

(1)

Purchases may include PIK, securities received in corporate actions and restructurings. Sales and Settlements may include securities delivered in corporate actions and restructuring of investments.

(2)

Change in unrealized appreciation (depreciation) relating to assets still held at March 31, 2017 totaled $(704) consisting of the following: Senior Secured and Unsecured Debt $(401) and Equity/Other $(303).  Change in unrealized appreciation (depreciation) relating to assets still held at December 31, 2017 totaled $(3,315) consisting of the following: Senior Secured and Unsecured Debt $(3,332) and Equity/Other $17.  Change in unrealized appreciation (depreciation) relating to assets still held at March 31, 2018 totaled $(1,033) consisting of the following: Senior Secured and Unsecured Debt $(1,034) and Equity/Other $1.  

No securities were transferred into the Level 3 hierarchy and no securities were transferred out of the Level 3 hierarchy during the three months ended March 31, 2017, the year ended December 31, 2017 or for the three months ended March 31, 2018. Transfers between levels of the fair value hierarchy are reported at the beginning of the reporting period in which they occur.

The tables below present the ranges of significant unobservable inputs used to value the Company’s Level 3 assets as of December 31, 2017 and March 31, 2018, respectively. These ranges represent the significant unobservable inputs that were used in the valuation of each type of instrument, but they do not represent a range of values for any one instrument. For example, the lowest yield in 1st Lien/Senior Secured is appropriate for valuing that specific debt investment, but may not be appropriate for valuing any other debt investments in this asset class. Accordingly, the ranges of inputs presented below do not represent uncertainty in, or possible ranges of, fair value measurements of the Company’s Level 3 assets.

 

December 31, 2017

 

Level 3 Instruments

Level 3 Assets as of December 31, 2017

Significant Unobservable

Inputs by Valuation

Techniques1

Range2 of Significant Unobservable

Inputs (Weighted Average3) as of December 31, 2017

Bank Loans, Corporate Debt, and Other Debt Obligations

 

1st Lien/Senior Secured and Unsecured Debt

$83,789

Discounted cash flows:

 Discount Rate

Comparable multiples:

 EV/EBITDA4

Liquidation/Waterfall analysis:

 EV/EBITDA4

 

7.69% - 38.75% (11.30%)

 

4.25 - 13.75 (6.68)

Equity

Common Stock, LLC Units and Warrants on private stock

$0

Liquidation Value

N/A

 

 

 

Equity

Warrants on publicly traded stock $136

Volatility:

67.99% - 67.99% (67.99%)

 

F-23


 

March 31, 2018

 

Level 3 Instruments

Level 3 Assets as of

March 31, 2018

Significant Unobservable

Inputs by Valuation

Techniques1

Range2 of Significant Unobservable

Inputs (Weighted Average3) as of

March 31, 2018

Bank Loans, Corporate Debt, and Other Debt Obligations

 

1st Lien/Senior Secured and Unsecured Debt

$112,429

Discounted cash flows:

 Discount Rate

Comparable multiples:

 EV/EBITDA4

Liquidation/Waterfall analysis:

 EV/EBITDA4

 

7.97% - 32.50% (11.17%)

 

4.25 - 13.75 (7.83)

Equity

Common Stock, LLC Units and Warrants on private stock

$0

Liquidation Value

N/A

 

 

 

Equity

Warrants on publicly traded stock $137

Volatility:

64.19% - 64.19% (64.19%)

 

 

(1)

The fair value of any one instrument may be determined using multiple valuation techniques. For example, market comparable and discounted cash flows may be used together to determine fair value. Therefore, the Level 3 balance encompasses both of these techniques.

(2)

The range for an asset category consisting of a single investment represents the relevant market data considered in determining the fair value of the investment.

(3)

Weighted average for an asset category consisting of multiple investments is calculated by weighting the significant unobservable input by the relative fair value of the investment. Weighted average for an asset category consisting of a single investment represents the significant unobservable input used in the fair value of the investment.

(4)

Enterprise value of portfolio company as a multiple of earnings before interest, taxes, depreciation and amortization.

5. DEBT

On November 3, 2016, the Company assumed $33,646 of Full Circle 8.25% Senior Notes due 2020 (the “2020 Notes”) in connection with the Merger by executing the second supplemental indenture dated November 3, 2016. The 2020 Notes had a maturity date of June 30, 2020 and on October 20, 2017 we redeemed them completely at their par value plus accrued and unpaid interest.

On September 13, 2017, we offered $28,375 in aggregate principal amount of 6.50% notes due 2022 (the "GECCL Notes"). On September 29, 2017, we sold to several underwriters an additional $4,256 of the GECCL Notes upon full exercise of the underwriters’ over-allotment option.  As a result of the issuance of these additional GECCL Notes, the aggregate principal balance of GECCL Notes outstanding is $32,631.

The GECCL Notes are our unsecured obligations and rank equal with all of our outstanding and future unsecured unsubordinated indebtedness. The GECCL Notes are effectively subordinated, or junior in right of payment, to any future secured indebtedness that we may incur and structurally subordinated to all future indebtedness and other obligations of our subsidiaries. We pay interest on the GECCL Notes on January 31, April 30, July 31 and October 31 of each year. The GECCL Notes will mature on September 18, 2022 and can be called on, or after, September 18, 2019. Holders of the GECCL Notes do not have the option to have the GECCL Notes repaid prior to the stated maturity date. The GECCL Notes were issued in minimum denominations of $25 and integral multiples of $25 in excess thereof.

On January 11, 2018, we offered $43,000 in aggregate principal amount of 6.75% notes due 2025 (the "GECCM Notes"). On January 19, 2018 and February 9, 2018, we sold an additional $1,898 and $1,500 of the GECCM Notes upon partial exercise of the underwriters’ over-allotment option.  As a result of the issuance of these additional GECCM Notes, the aggregate principal balance of GECCM Notes outstanding is $46,398.

The GECCM Notes are our unsecured obligations and rank equal with all of our outstanding and future unsecured unsubordinated indebtedness. The GECCM Notes are effectively subordinated, or junior in right of payment, to any future secured indebtedness that we may incur and structurally subordinated to all future indebtedness and other obligations of our subsidiaries. We pay interest on the GECCM Notes on March 31, June 30, September 30 and December 31 of each year. The GECCM Notes will mature on January 31, 2025 and can be called on, or after, January 31, 2021. Holders of the GECCM Notes do not have the option to have the GECCM Notes repaid prior to the stated maturity date. The GECCM Notes were issued in minimum denominations of $25 and integral multiples of $25 in excess thereof.

F-24


 

As part of the offerings, the Company incurred fees and costs, which are treated as a reduction of the carrying amount of the debt on our Statements of Assets and Liabilities.  These deferred financing costs presented as a reduction to the Notes payable balance are being amortized into interest expense over the term of the Notes.

The Investment Company Act limits, with certain exceptions, the Company’s borrowing such that its asset coverage ratio, as defined in the Investment Company Act, is at least 2 to 1 after such borrowing. As of March 31, 2018, the Company’s outstanding borrowings were $79,029, and the Company’s asset coverage ratio was 3 to 1.

Information about the Company’s senior securities (including debt securities and other indebtedness) is shown in the following table:

 

Year

 

Total Amount

Outstanding(1)

 

 

Asset Coverage

Ratio Per Unit(2)

 

 

Involuntary Liquidation

Preference Per Unit(3)

 

 

Average Market

Value Per Unit(4)

 

Unsecured Debt - GECCL Notes

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

December 31, 2017

 

$

32,631

 

 

$

5.01

 

 

$

N/A

 

 

$

1.017

 

March 31, 2018

 

$

32,631

 

 

$

2.55

 

 

$

N/A

 

 

$

1.009

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Unsecured Debt - GECCM Notes

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

March 31, 2018

 

$

46,398

 

 

$

2.55

 

 

$

N/A

 

 

$

0.980

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Unsecured Debt - 2020 Notes

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

December 31, 2016

 

$

33,646

 

 

$

6.17

 

 

$

N/A

 

 

$

1.016

 

 

(1)

Total amount of each class of senior securities outstanding at the end of the period presented.

(2)

Asset coverage per unit is the ratio of the carrying value of Great Elm’s total consolidated assets, less all liabilities and indebtedness not represented by senior securities, to the aggregate amount of senior securities representing indebtedness. Asset coverage per unit is expressed in terms of dollar amounts per $1 of indebtedness.

(3)

The amount to which such class of senior security would be entitled upon the voluntary liquidation of the issuer in preference to any security junior to it.

(4)

Not applicable for senior securities that are not registered for public trading. The average market value per unit for the Notes is based on the average daily prices of such notes and is expressed per $1 of indebtedness for each period and since November 4, 2016 for the period ended December 31, 2016.

The indenture’s covenants, include compliance with (regardless of whether the Company is subject to) the asset coverage requirements set forth in Section 18(a)(1)(A) as modified by Section 61(a)(1) of the Investment Company Act, as well as covenants requiring the Company to provide financial information to the holders of the Notes and the Trustee if the Company ceases to be subject to the reporting requirements of the Securities Exchange Act of 1934. These covenants are subject to limitations and exceptions that are described in the Indenture. The Company may repurchase the Notes in accordance with the Investment Company Act and the rules promulgated thereunder. As of March 31, 2018, the Company had not repurchased any of the Notes.  As of December 31, 2017 and March 31, 2018 the Company was in compliance with all covenants under the indentures.

The summary information of the 2020 Notes for the year ended December 31, 2017, is as follows:

 

 

 

Year Ended December 31,

 

 

 

2017 (1)

 

Borrowing interest expense

 

$

2,236

 

Amortization of acquisition premium

 

 

(888

)

Total

 

$

1,348

 

Weighted average interest rate

 

 

4.99

%

Average outstanding balance

 

$

33,646

 

 

(1)

The information presented for the 2020 Notes is for the period from January 1, 2017 through October 20, 2017, which represents the date the 2020 Notes were redeemed in full.

F-25


 

The summary information of the GECCL Notes for the year ended December 31, 2017, is as follows:

 

 

 

Year Ended December 31,

 

 

 

2017 (2)

 

Borrowing interest expense

 

$

607

 

Amortization of acquisition premium

 

 

84

 

Total

 

$

691

 

Weighted average interest rate

 

 

7.36

%

Average outstanding balance

 

$

32,631

 

 

(2)

The information presented for the GECCL Notes is for the period from September 19, 2017, which represents the date the GECCL Notes were issued, through December 31, 2017.

The fair value of the Company’s Notes are determined in accordance with ASC 820, which defines fair value in terms of the price that would be paid to transfer a liability in an orderly transaction between market participants at the measurement date under current market conditions. The fair value of the Company’s Notes is determined by utilizing market quotations at the measurement date as they are Level 1 securities.

 

 

 

December 31, 2017

 

Facility

 

Commitments

 

 

Borrowings

Outstanding

 

 

Fair

Value

 

Unsecured Debt - GECCL Notes

 

$

32,631

 

 

$

32,631

 

 

$

33,218

 

Total

 

$

32,631

 

 

$

32,631

 

 

$

33,218

 

 

The summary information of the GECCL and GECCM Notes for the three months ended March 31, 2018, is as follows:

GECCL

 

 

Three Months Ended March 31,

 

 

 

2018

 

Borrowing interest expense

 

$

530

 

Amortization of acquisition premium

 

 

72

 

Total

 

$

602

 

Weighted average interest rate

 

 

7.48

%

Average outstanding balance

 

$

32,631

 

 

GECCM

 

 

Three Months Ended March 31,

 

 

 

2018 (3)

 

Borrowing interest expense

 

$

618

 

Amortization of acquisition premium

 

 

55

 

Total

 

$

673

 

Weighted average interest rate

 

 

7.46

%

Average outstanding balance

 

$

46,398

 

 

(3)

The information presented for the GECCM Notes is for the period from January 19, 2018, which represents the date the GECCM Notes were issued, through March 31, 2018.

F-26


 

The fair value of the Company’s Notes are determined in accordance with ASC 820, which defines fair value in terms of the price that would be paid to transfer a liability in an orderly transaction between market participants at the measurement date under current market conditions. The fair value of the Company’s Notes is determined by utilizing market quotations at the measurement date as they are Level 1 securities.

 

 

 

March 31, 2018

 

Facility

 

Commitments

 

 

Borrowings

Outstanding

 

 

Fair

Value

 

Unsecured Debt - GECCL Notes

 

$

32,631

 

 

$

32,631

 

 

$

33,153

 

Unsecured Debt - GECCM Notes

 

 

46,398

 

 

 

46,398

 

 

 

45,192

 

Total

 

$

79,029

 

 

$

79,029

 

 

$

78,345

 

 

6. COMMITMENTS AND CONTINGENCIES

In the normal course of business, the Company may enter into investment agreements under which it commits to make an investment in a portfolio company at some future date or over a specified period of time. As of March 31, 2018, the Company had approximately $22,406 in unfunded loan commitments, subject to the Company’s approval in certain instances, to provide debt financing to certain of its portfolio companies.  To the degree applicable, unrealized gains or losses on these commitments as of March 31, 2018 are included in the Company’s Statement of Assets and Liabilities and the corresponding Schedule of Investments.  The Company believes that it had sufficient cash and other liquid assets on its balance sheet to satisfy the unfunded commitments.

Two complaints, captioned Daniel Saunders, on behalf of himself and all others similarly situated, v. Full Circle Capital Corporation, et al., filed on September 23, 2016 (the “Saunders Action”), and William L. Russell, Jr., individually and on behalf of all others similarly situated, v. Biderman, et al. filed on September 12, 2016 and amended on September 22, 2016 (the “Russell Action”), were filed in the United States District Court for the District of Maryland and in the Circuit Court for Baltimore City, (the “Circuit Court”), respectively. On October 7, 2016, a complaint captioned David Speiser, individually and on behalf of all others similarly situated v. Felton, et al., was filed in the Circuit Court (the “Speiser Action”, and together with the Saunders Action and the Russell Action, the “Actions”).

On October 24, 2016, the Company, Full Circle, Great Elm Capital Group, MAST Capital, certain directors of the Full Circle and plaintiffs in the Actions reached an agreement in principle providing for the settlement of the Actions on the terms and conditions set forth in a memorandum of understanding (the “MOU”). Pursuant to the terms of the MOU, without agreeing that any of the claims in the Actions have merit or that any supplemental disclosure was required under any applicable statute, rule, regulation or law, Full Circle and the Company agreed to and did make the supplemental disclosures with respect to the merger. The MOU further provides that, among other things, (a) the parties to the MOU will enter into a definitive stipulation of settlement (the “Stipulation”) and will submit the Stipulation to the Circuit Court for review and approval; (b) the Stipulation will provide for dismissal of the Actions on the merits; (c) the Stipulation will include a general release of defendants of claims relating to the transactions contemplated by the Merger Agreement; and (d) the proposed settlement is conditioned on final approval by the Circuit Court after notice to Full Circle’s stockholders. There can be no assurance that the settlement will be finalized or that the Circuit Court will approve the settlement.

7. INDEMNIFICATION

Under the Company’s organizational documents, its officers and directors are indemnified against certain liabilities arising out of the performance of their duties to the Company. In addition, in the normal course of business the Company expects to enter into contracts that contain a variety of representations which provide general indemnifications. The Company’s maximum exposure under these agreements cannot be known; however, the Company expects any risk of loss to be remote.

8. CAPITAL TRANSACTIONS

Formation Transaction

On June 23, 2016, Great Elm Capital Group contributed $30,000 to the Company and the Company issued 30 shares of Common Stock. Such shares were recapitalized into an aggregate of 1,966,667 shares of Common Stock upon the contribution of the Initial GECC Portfolio.

The Company, Great Elm Capital Group and funds managed by MAST Capital (the “MAST Funds”) entered into a Subscription Agreement, dated as of June 23, 2016 (the “Subscription Agreement”). The Subscription Agreement provided for (a) the $30,000 capital contribution by Great Elm Capital Group in exchange for 1,966,667 shares of Company Common Stock and (b) contribution by the MAST Funds of a portfolio of debt instruments (the “Initial GECC Portfolio”) to the Company in exchange for 5,935,800 shares of Common Stock.

F-27


 

On September 27, 2016, the MAST Funds conveyed the Initial GECC Portfolio to the Company and that transaction settled November 1, 2016. On November 1, 2016, the Company issued 5,935,800 shares of Common Stock in exchange for the Initial GECC Portfolio in settlement of the transaction. Under ASC 805, the Company accounted for the contribution of the Initial GECC Portfolio as an asset acquisition as of the settlement date.  The cost amounts reflected in the following table are the price at which the assets were transferred, which is viewed as representative of fair value as of November 1, 2016, and the total is included in the accompanying consolidated statement of changes as “Shares issued – formation transactions.”

As of November 3, 2016, the Initial GECC Portfolio was comprised of:

 

Portfolio Company

 

Industry

 

Type of

Investment

 

Interest

 

 

Maturity

 

Par Amount/

Quantity

 

 

Cost

 

 

Fair Value

 

Avanti Communications

   Group plc

 

Wireless Telecommunications Services

 

Sr. Secured Notes

 

 

10.00

%

 

10-1-19

 

$

70,035

 

 

$

54,629

 

 

$

53,577

 

Everi Payments Inc.

 

Hardware

 

Sr. Unsecured Notes

 

 

10.00

%

 

1-15-22

 

$

12,289

 

 

 

11,581

 

 

 

11,705

 

Optima Specialty Steel

   Inc.

 

Metals and Mining

 

Sr. Secured Notes

 

 

12.50

%

 

12-15-16

 

$

15,100

 

 

 

13,726

 

 

 

14,164

 

Tallage Lincoln, LLC

 

Real Estate Services

 

Sr. Secured Term Loan

 

 

10.00

%

 

5-21-18

 

$

372

 

 

 

372

 

 

 

372

 

Tallage Adams, LLC

 

Real Estate Services

 

Sr. Secured Term Loan

 

 

10.00

%

 

12-12-16

 

$

169

 

 

 

181

 

 

 

181

 

Trilogy International

   Partners

 

Wireless Telecommunications Services

 

Sr. Secured Notes

 

 

13.375

%

 

5-15-19

 

$

10,000

 

 

 

10,005

 

 

 

10,000

 

Total

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

$

90,494

 

 

$

89,999

 

 

In the Subscription Agreement, the Company agreed, to reimburse costs associated with the transactions contemplated by the Subscription Agreement and the Merger Agreement incurred by Great Elm Capital Group and the MAST Funds, if the transaction closed. See Note 6.

Merger

On June 23, 2016, the Company entered into the Merger Agreement with Full Circle.  Following approval of the Merger on October 31, 2016 by Full Circle’s stockholders, on November 3, 2016:

 

Full Circle merged into the Company resulting in the Company’s acquisition, by operation of the Merger, of Full Circle’s portfolio that we valued at $74,658 at November 3, 2016;

 

The Company became obligated to issue an aggregate of 4,986,585 shares of Common Stock to former Full Circle stockholders; and

 

The Company’s exchange agent paid a $5.4 million special cash dividend to former Full Circle stockholders.

The Company has accounted for the Merger as a business combination under ASC Topic 805 and Regulation S-X’s purchase accounting guidance. The Company was designated as the accounting acquirer for accounting purposes. The difference between the fair value of Full Circle’s net assets and the consideration was recorded as a purchase accounting loss because the fair value of the assets acquired and liabilities assumed, as of the date of the Merger, was less than the fair value of the merger consideration paid by the Company. The calculation of the purchase accounting loss is detailed in the table below.

 

Consideration Paid:

 

 

 

 

Common stock issued

 

$

73,541

 

Assets acquired:

 

 

 

 

Cash and cash equivalents

 

 

29,109

 

Investments

 

 

74,658

 

Other assets

 

 

2,252

 

Liabilities assumed:

 

 

 

 

Notes payable

 

 

(34,574

)

Other liabilities

 

 

(2,600

)

Net assets acquired

 

 

68,845

 

Purchase accounting loss

 

$

4,698

 

 

F-28


 

The Company incurred approximately $3,471 of transaction-related expenses related to the Formation Transaction and Merger during the period ended December 31, 2016.  Transaction-related expenses are comprised primarily of legal, accounting and other professional fees and third party costs.

The following table provides the pro forma consolidated operational data as if the Merger had occurred on January 1, 2016 and we were in operations for the full year.  The pro forma consolidated operational data is based on assumptions and estimates; however, these pro forma results are not indicative of the results of operations that would have been obtained had the Merger occurred at the beginning of the period presented, nor do they purport to represent the consolidated results of operations for future periods. Information presented for the year ended December 31, 2015 represents Full Circle’s financial information for the period, unadjusted.

 

 

 

Twelve Months Ended

 

 

Twelve Months Ended

 

(in thousands, except per share data)

 

December 31, 2016

 

 

December 31, 2015

 

Total Investment Income

 

$

17,125

 

 

$

18,320

 

Net Investment Income

 

 

5,853

 

 

 

9,204

 

Net Decrease in Net Assets Resulting

   from Operations

 

$

(12,383

)

 

$

(7,197

)

 

 

 

 

 

 

 

 

 

Weighted average common shares

   outstanding

 

 

6,953

 

 

 

4,957

 

Net Decrease in Net Assets Resulting

   from Operations per share, basic and

   diluted

 

$

(1.78

)

 

$

(1.45

)

 

 

F-29


 

Issuer Purchases of Equity Securities

 

During the year ended December 31, 2017, the Company purchased 2,138,479 shares under its tender offer and $15,000 stock buyback program at a weighted average price of $11.20 per share. As of March 31, 2018, the Company had cumulatively purchased 2,236,651 shares under its tender offer and stock buyback program at a weighted average price of $11.18 per share, resulting in $15,000 of cumulative cash paid, under the program since November 4, 2016. Including the tender offer, the Company utilized $25,000 under its stock buyback and tender program for repurchasing shares.

 

Month

 

Total Number of

Shares Purchased

 

 

Average Price Per

Share

 

 

Total Number of

Shares Purchased

as Part of Publicly

Announced Plans

or Program

 

 

Maximum Number

(or Approximate

Dollar Value) of

Shares that May

Yet Be Purchased

Under the Plans or

Programs

(Amounts in dollars)

 

November 2016

 

 

16,030

 

 

$

10.79

 

 

 

16,030

 

 

$

14,826,985

 

December 2016

 

 

82,142

 

 

$

10.72

 

 

 

82,142

 

 

$

13,946,200

 

Total 2016

 

 

98,172

 

 

$

10.73

 

 

 

98,172

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

January 2017

 

 

132,434

 

 

$

11.48

 

 

 

132,434

 

 

$

12,425,611

 

February 2017

 

 

72,678

 

 

$

11.26

 

 

 

72,678

 

 

$

11,607,509

 

March 2017

 

 

40,617

 

 

$

11.09

 

 

 

40,617

 

 

$

11,157,069

 

April 2017

 

 

16,846

 

 

$

11.38

 

 

 

16,846

 

 

$

10,965,351

 

May 2017 (1)

 

 

944,535

 

 

$

11.44

 

 

 

944,535

 

 

$

10,158,722

 

June 2017

 

 

15,215

 

 

$

10.42

 

 

 

15,215

 

 

$

10,000,182

 

July 2017

 

 

47,961

 

 

$

10.73

 

 

 

47,961

 

 

$

9,485,725

 

August 2017

 

 

37,666

 

 

$

10.78

 

 

 

37,666

 

 

$

9,079,585

 

September 2017

 

 

753,097

 

 

$

11.00

 

 

 

753,097

 

 

$

792,735

 

October 2017

 

 

65,945

 

 

$

10.27

 

 

 

65,945

 

 

$

115,277

 

November 2017

 

 

11,485

 

 

$

10.04

 

 

 

11,485

 

 

$

 

Total 2017

 

 

2,138,479

 

 

$

11.20

 

 

 

2,138,479

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Total

 

 

2,236,651

 

 

$

11.18

 

 

 

2,236,651

 

 

$

-

 

 

(1)

Share amounts in this line include the repurchase of 869,565 shares on May 12, 2017 in the $10,000 tender offer we announced on March 30, 2017 that expired on May 5, 2017.

 

9. EARNINGS PER SHARE

The following information sets forth the computation of basic and diluted earnings per share for the three months ended March 31, 2017:

 

 

 

For the Three Months ended March 31, 2017

 

Numerator for basic and diluted earnings per

   share - increase in net assets resulting from

   operations

 

$

3,379

 

Denominator for basic and diluted earnings per

   share - weighted average shares outstanding

 

 

12,636,477

 

Basic and diluted earnings per share

 

$

0.27

 

 

F-30


 

The following information sets forth the computation of basic and diluted earnings per share for the three months ended March 31, 2018:

 

 

 

For the Three Months Ended March 31,

 

 

 

2018

 

Numerator for basic and diluted earnings per

   share - increase in net assets resulting from

   operations

 

$

(4,043

)

Denominator for basic and diluted earnings per

   share - weighted average shares outstanding

 

 

10,652,401

 

Basic and diluted earnings per share

 

$

(0.38

)

 

 

Diluted earnings per share equals basic earnings per share because there were no common stock equivalents outstanding during the periods presented.  

10. FINANCIAL HIGHLIGHTS

Below is the schedule of financial highlights of the Company for the three months ended March 31, 2017 and three months ended March 31, 2018, respectively:

 

 

 

For the Three Months Ended March 31,

 

 

For the Three Months Ended March 31,

 

 

 

2018

 

 

2017

 

Per Share Data:(1)

 

 

 

 

 

 

 

 

Net asset value, beginning of period

 

$

12.42

 

 

$

13.52

 

Net investment income

 

 

0.36

 

 

 

0.32

 

Net realized gains

 

 

0.03

 

 

 

0.16

 

Net unrealized losses

 

 

(0.77

)

 

 

(0.21

)

Net increase (decrease) in net assets resulting from operations

 

 

(0.38

)

 

 

0.27

 

Accretion from share buybacks

 

 

0.00

 

 

 

0.05

 

Distributions declared from net investment income(2)

 

 

(0.25

)

 

 

(0.25

)

Net decrease resulting from distributions to common stockholders

 

 

(0.25

)

 

 

(0.25

)

Net asset value, end of period

 

$

11.79

 

 

$

13.59

 

 

 

 

 

 

 

 

 

 

Shares outstanding, end of year/period

 

 

10,652,401

 

 

 

12,545,151

 

Total return based on net asset value(3)

 

 

(2.45

)%

 

 

2.38

%

Total return based on market value(3)

 

 

(9.19

)%

 

 

(0.31

)%

 

 

 

 

 

 

 

 

 

Ratio/Supplemental Data:

 

 

 

 

 

 

 

 

Net assets, end of period

 

$

125,596

 

 

$

170,437

 

Average net assets

 

$

128,947

 

 

$

171,269

 

Ratio of expenses (without management fees, incentive fees and interest expenses) to average net assets(4)

 

 

2.20

%

 

 

2.31

%

Ratio of management fees to average net assets(4)

 

 

2.18

%

 

 

1.40

%

Ratio of interest and credit facility expenses to average net assets(4)

 

 

4.01

%

 

 

1.49

%

Ratio of incentive fees to average net assets(4)

 

 

3.04

%

 

 

2.42

%

Ratio of total expenses to average net assets before waiver(4)

 

 

11.42

%

 

 

7.64

%

Ratio of total expenses to average net assets after waiver(4)

 

 

11.42

%

 

 

7.63

%

Ratio of net investment income to average net assets(4)

 

 

12.16

%

 

 

9.69

%

Portfolio turnover

 

 

16

%

 

 

49

%

 

(1)

The per share data was derived by using the weighted average shares outstanding during the period, except where such calculations deviate from those specified under the instructions to Form N-2.

(2)

The per share data for distributions declared reflects the actual amount of distributions of record per share for the period.

F-31


 

(3)

Total return based on net asset value is calculated as the change in net asset value per share, assuming the Company’s distributions were reinvested through its dividend reinvestment plan. Total return based on market value is calculated as the change in market value per share, assuming the Company’s distributions were reinvested through its dividend reinvestment plan.  Total return does not include any estimate of a sales load or commission paid to acquire shares.  

(4)

Annualized.

 


F-32


 

11. AFFILIATED AND CONTROLLED INVESTMENTS

Affiliated investment as defined by the Investment Company Act, whereby the Company owns between 5% and 25% of the portfolio company's outstanding voting securities and the investments are not classified as controlled investments. The aggregate fair value of non-controlled, affiliated investments at March 31, 2018 represented 0.23% of the Company's net assets. Fair value as of March 31, 2018 along with transactions during the three months ended March 31, 2018 in these affiliated investments was as follows:

 

 

 

 

For the three months ended

 

 

For the three months ended

 

 

 

 

March 31, 2018

 

 

March 31, 2018

 

Non-Controlled,

   Affiliated Investments

Issue (1)

 

Fair Value at

December 31,

2017

 

 

Gross

Additions

(Cost)(2)

 

 

Gross

Reductions

(Cost) (3)

 

 

Net

Unrealized

Gain (Loss)

 

 

Fair Value at

March 31, 2018

 

 

Net Realized

Gain (Loss)

 

 

Change in Net Unrealized

Gain (Loss)

 

 

Interest

Income

 

 

Fee

Income

 

 

Dividend

Income

 

OPS Acquisitions

   Limited and Ocean

   Protection Services

   Limited

Term Loan

 

$

1,770

 

 

$

 

 

$

 

 

$

(3,953

)

 

$

287

 

 

$

 

 

$

(1,483

)

 

$

 

 

$

 

 

$

 

OPS Acquisitions

   Limited and Ocean

   Protection Services

   Limited

Equity

(19% of

class)

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Totals

Term Loan

 

$

1,770

 

 

$

 

 

$

 

 

$

(3,953

)

 

$

287

 

 

$

 

 

$

(1,483

)

 

$

 

 

$

 

 

$

 

 

(1)

Non-unitized equity investments are disclosed with percentage ownership in lieu of quantity.

(2)

Gross additions include increases in the cost basis of investments resulting from new portfolio investments, PIK interest, the amortization of unearned income, the exchange of one or more existing securities for one or more new securities and the movement of an existing portfolio company into this category from a different category.

(3)

Gross reductions include decreases in the cost basis of investments resulting from principal collections related to investment repayments or sales, the exchange of one or more existing securities for one or more new securities and the movement of an existing portfolio company out of this category into a different category.

Controlled investment as defined by the Investment Company Act, whereby the Company owns more than 25% of the portfolio company's outstanding voting securities or maintains the ability to nominate greater than 50% of the board representation. The aggregate fair value of controlled investments at March 31, 2018 represented 13.77% of the Company's net assets. Fair value as of March 31, 2018 along with transactions during the three months ended March 31, 2018 in these controlled investments was as follows:

 

 

 

 

For the three months ended

 

 

For the three months ended

 

 

 

 

March 31, 2018

 

 

March 31, 2018

 

Controlled

   Investments

Issue (1)

 

Fair Value at

December 31,

2017

 

 

Gross

Additions

(Cost)(2)

 

 

Gross

Reductions

(Cost) (3)

 

 

Net

Unrealized

Gain (Loss)

 

 

Fair Value at

March 31, 2018

 

 

Net Realized

Gain (Loss)

 

 

Change in Net Unrealized

Gain (Loss)

 

 

Interest

Income

 

 

Fee

Income

 

 

Dividend

Income

 

PE Facility

   Solutions, LLC

Revolver

 

 

 

 

 

17,646

 

 

 

15,298

 

 

 

 

 

 

2,348

 

 

 

 

 

 

 

 

 

3

 

 

 

10

 

 

 

 

 

Term

Loan A

 

 

9,900

 

 

 

 

 

 

 

 

 

 

 

 

9,900

 

 

 

 

 

 

 

 

 

312

 

 

 

 

 

 

 

 

Term

Loan B

 

 

8,204

 

 

 

322

 

 

 

3,407

 

 

 

(664

)

 

 

5,049

 

 

 

210

 

 

 

(280

)

 

 

341

 

 

 

 

 

 

 

 

Equity

(83%

of class)

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Totals

 

 

$

18,104

 

 

$

17,968

 

 

$

18,705

 

 

$

(664

)

 

$

17,297

 

 

$

210

 

 

$

(280

)

 

$

656

 

 

$

10

 

 

$

 

 

(1)

Non-unitized equity investments are disclosed with percentage ownership in lieu of quantity.

(2)

Gross additions include increases in the cost basis of investments resulting from new portfolio investments, PIK interest, the amortization of unearned income, the exchange of one or more existing securities for one or more new securities and the movement of an existing portfolio company into this category from a different category.

(3)

Gross reductions include decreases in the cost basis of investments resulting from principal collections related to investment repayments or sales, the exchange of one or more existing securities for one or more new securities and the movement of an existing portfolio company out of this category into a different category.

F-33


 

12.

SUBSEQUENT EVENTS

In December 2017, Avanti Communications Group plc (“Avanti”) announced a proposed restructuring plan whereby the terms of its second lien debt would be amended (its coupon rate reduced to 9.0%; the company to have the option to PIK its interest payments for the remaining life of the security; and its maturity date to be extended by a year) and its current third lien debt would be “equitized” in a debt-for-equity swap. In April 2018, a majority of the Avanti shareholders voted in support of the proposed restructuring plan, allowing for the plan to close on April 26, 2018. In consideration for their support, the existing shareholders retain 7.5% of the common equity pro-forma for the issuance associated with the restructuring and the third lien debtholders own 92.5%. GECC now owns approximately 9.1% of Avanti’s common equity.

In April 2018, Kyle Whitehill joined Avanti as its new CEO, replacing Alan Harper, previously the company’s Interim CEO. With Mr. Whitehill starting in April, Mr. Harper resumed his role as a Non-Executive Director of the company.

In April 2018, Avanti successfully launched HYLAS 4. HYLAS 4 is Avanti’s largest capacity satellite and will provide data communications services with fixed beams serving Africa and Europe and steerable beams that can cover territory as far west as the United States and as far south as the southern tip of South America. HYLAS 4 is now in its period of in-orbit testing, a period that typically lasts approximately three months.

In April 2018, we purchased an additional $1,764 of par value of Aptean Holdings, Inc. second lien term loan at a price of approximately 101% of par value.  

In April 2018, we purchased an additional $500 of par value of SESAC Holdco II LLC second lien term loan at a price of approximately 100% of par value.  

In April 2018, the senior secured term loan to PR Wireless, Inc. was sold for par, resulting in a realized gain of approximately $800.

In April and May 2018, we funded an additional $1,750 of par value to Tallage Davis, LLC.  

Our Board declared the monthly distributions for the third quarter of 2018 at an annual rate of approximately 8.45% of our March 31, 2018 NAV, which equates to $0.083 per month. The schedule of distribution payments is as follows:

 

Month

 

Rate

 

 

Record Date

 

Payable Date

July

 

$

0.083

 

 

July 31, 2018

 

August 15, 2018

August

 

$

0.083

 

 

August 31, 2018

 

September 14, 2018

September

 

$

0.083

 

 

September 28, 2018

 

October 15, 2018

 

At our 2018 annual meeting of stockholders, which was held on May 3, 2018 (the “Annual Meeting”), a majority of our stockholders approved the application of the modified minimum asset coverage requirements set forth in Section 61(a)(2) of the Investment Company Act, to the Company. As a result of such approval, and subject to satisfying certain ongoing disclosure requirements, effective May 4, 2018 the asset coverage ratio test applicable to the Company was decreased from 200% to 150%, permitting us to incur additional leverage.

 

As of March 31, 2018, we had approximately $79.0 million of total outstanding indebtedness under two series of senior securities (unsecured senior notes)—the GECCL Notes and the GECCM Notes—and our asset coverage ratio was 255%.

F-34