Form 10-Q
Table of Contents

 

 

UNITED STATES

SECURITIES AND EXCHANGE COMMISSION

Washington, D.C. 20549

 

 

Form 10-Q

 

 

 

Quarterly Report Pursuant To Section 13 or 15(d) of the Securities Exchange Act of 1934

For the Quarterly Period Ended November 30, 2018

 

Transition Report Pursuant to Section 13 or 15(d) of the Securities Exchange Act of 1934

Commission File No. 001-33376

 

 

SARATOGA INVESTMENT CORP.

(Exact name of Registrant as specified in its charter)

 

 

 

Maryland   20-8700615

(State or other jurisdiction of

incorporation or organization)

 

(I.R.S. Employer

Identification Number)

535 Madison Avenue

New York, New York

  10022
(Address of principal executive offices)   (Zip Code)

(212) 906-7800

(Registrant’s telephone number, including area code)

Not Applicable

(Former Name, Former Address and Former Fiscal Year, if changed Since Last Report)

 

 

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 every Interactive Data File required to be submitted pursuant to Rule 405 of Regulation S-T during the preceding 12 months (or for such shorter period that the registrant was required to submit such files).    Yes  ☐    No  ☐

Indicate by check mark whether the registrant is a large accelerated filer, an accelerated filer, a non-accelerated filer, a smaller reporting company, or an emerging growth company. See the definitions of “large accelerated filer,” “accelerated filer”, “smaller reporting company” and “emerging growth company” in Rule 12b-2 of the Exchange Act. (Check one):

 

Large Accelerated Filer      Accelerated Filer  
Non-Accelerated Filer      Smaller Reporting Company  
    

Emerging Growth Company

 

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

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

The number of outstanding common shares of the registrant as of January 08, 2019 was 7,540,258.

 

 

 


Table of Contents

TABLE OF CONTENTS

 

 

 

         Page  

Part I.

  FINANCIAL INFORMATION      3  

Item 1.

  Consolidated Financial Statements      3  
  Consolidated Statements of Assets and Liabilities as of November 30, 2018 (unaudited) and February 28, 2018      3  
  Consolidated Statements of Operations for the three and nine months ended November 30, 2018 (unaudited) and November 30, 2017 (unaudited)      4  
  Consolidated Schedules of Investments as of November 30, 2018 (unaudited) and February 28, 2018      5  
  Consolidated Statements of Changes in Net Assets for the nine months ended November 30, 2018 (unaudited) and November 30, 2017 (unaudited)      7  
  Consolidated Statements of Cash Flows for the nine months ended November 30, 2018 (unaudited) and November 30, 2017 (unaudited)      8  
  Notes to Consolidated Financial Statements as of November 30, 2018 (unaudited)      9  

Item 2.

  Management’s Discussion and Analysis of Financial Condition and Results of Operations      34  

Item 3.

  Quantitative and Qualitative Disclosures About Market Risk      55  

Item 4.

  Controls and Procedures      55  

PART II.

  OTHER INFORMATION      56  

Item 1.

  Legal Proceedings      56  

Item 1A.

  Risk Factors      56  

Item 2.

  Unregistered Sales of Equity Securities and Use of Proceeds      56  

Item 3.

  Defaults Upon Senior Securities      56  

Item 4.

  Mine Safety Disclosures      56  

Item 5.

  Other Information      56  

Item 6.

  Exhibits      57  

Signatures

     59  

 

2


Table of Contents

PART I. FINANCIAL INFORMATION

Item 1. Consolidated Financial Statements

Saratoga Investment Corp.

Consolidated Statements of Assets and Liabilities

 

     November 30, 2018     February 28, 2018  
     (unaudited)        

ASSETS

    

Investments at fair value

    

Non-control/Non-affiliate investments (amortized cost of $349,141,826 and $281,534,277, respectively)

   $ 351,241,148     $ 286,061,722  

Affiliate investments (amortized cost of $18,474,051 and $18,358,611, respectively)

     11,150,764       12,160,564  

Control investments (amortized cost of $75,734,853 and $39,797,229, respectively)

     81,420,325       44,471,767  
  

 

 

   

 

 

 

Total investments at fair value (amortized cost of $443,350,730 and $339,690,117, respectively)

     443,812,237       342,694,053  

Cash and cash equivalents

     322,116       3,927,579  

Cash and cash equivalents, reserve accounts

     3,920,828       9,849,912  

Interest receivable (net of reserve of $468,234 and $1,768,021, respectively)

     4,701,574       3,047,125  

Management and incentive fee receivable

     167,218       233,024  

Other assets

     669,747       584,668  

Deferred tax asset

     444,497       —    

Receivable from unsettled trades

     6,463       —    
  

 

 

   

 

 

 

Total assets

   $ 454,044,680     $ 360,336,361  
  

 

 

   

 

 

 

LIABILITIES

    

Revolving credit facility

   $ 11,750,000     $ —    

Deferred debt financing costs, revolving credit facility

     (627,950     (697,497

SBA debentures payable

     150,000,000       137,660,000  

Deferred debt financing costs, SBA debentures payable

     (2,516,343     (2,611,120

2023 Notes payable

     74,450,500       74,450,500  

Deferred debt financing costs, 2023 notes payable

     (2,017,449     (2,316,370

2025 Notes payable

     40,000,000       —    

Deferred debt financing costs, 2025 notes payable

     (1,559,505     —    

Base management and incentive fees payable

     5,807,662       5,776,944  

Deferred tax liability

     919,557       —    

Accounts payable and accrued expenses

     1,493,944       924,312  

Interest and debt fees payable

     2,690,078       3,004,354  

Directors fees payable

     2,000       43,500  

Due to manager

     383,095       410,371  
  

 

 

   

 

 

 

Total liabilities

   $ 280,775,589     $ 216,644,994  
  

 

 

   

 

 

 

Commitments and contingencies (See Note 7)

    

NET ASSETS

    

Common stock, par value $.001, 100,000,000 common shares authorized, 7,490,183 and 6,257,029 common shares issued and outstanding, respectively

   $ 7,490     $ 6,257  

Capital in excess of par value

     218,172,144       188,975,590  

Total distributable earnings (loss)

     (44,910,543     (45,290,480
  

 

 

   

 

 

 

Total net assets

     173,269,091       143,691,367  
  

 

 

   

 

 

 

Total liabilities and net assets

   $ 454,044,680     $ 360,336,361  
  

 

 

   

 

 

 

NET ASSET VALUE PER SHARE

   $ 23.13     $ 22.96  
  

 

 

   

 

 

 

Certain prior year numbers have been adjusted to conform with the SEC final rules on disclosure updates and simplification effective November 5, 2018. See Note 2.

 

 

See accompanying notes to consolidated financial statements.

3


Table of Contents

Saratoga Investment Corp.

Consolidated Statements of Operations

(unaudited)

 

     For the three months ended     For the nine months ended  
     November 30, 2018     November 30, 2017     November 30, 2018     November 30, 2017  

INVESTMENT INCOME

        

Interest from investments

        

Interest income:

        

Non-control/Non-affiliate investments

   $ 9,248,664     $ 6,817,026     $ 24,701,303     $ 19,479,392  

Affiliate investments

     239,781       221,291       720,738       663,115  

Control investments

     941,942       1,017,821       3,340,180       3,849,287  

Payment-in-kind interest income:

        

Non-control/Non-affiliate investments

     260,440       268,306       621,462       773,582  

Affiliate investments

     41,269       31,333       110,898       48,287  

Control investments

     1,112,135       535,031       2,271,359       1,004,764  
  

 

 

   

 

 

   

 

 

   

 

 

 

Total interest from investments

     11,844,231       8,890,808       31,765,940       25,818,427  

Interest from cash and cash equivalents

     13,657       6,777       41,405       20,351  

Management fee income

     380,765       376,446       1,129,921       1,128,084  

Incentive fee income

     147,602       209,434       493,846       477,087  

Other income

     446,758       42,265       1,292,693       1,042,895  
  

 

 

   

 

 

   

 

 

   

 

 

 

Total investment income

     12,833,013       9,525,730       34,723,805       28,486,844  
  

 

 

   

 

 

   

 

 

   

 

 

 

OPERATING EXPENSES

        

Interest and debt financing expenses

     3,613,531       2,758,900       9,202,737       8,245,350  

Base management fees

     1,849,220       1,485,415       5,027,341       4,358,230  

Incentive management fees

     923,651       1,054,618       2,803,784       2,940,350  

Professional fees

     407,422       388,210       1,418,472       1,179,913  

Administrator expenses

     500,000       437,500       1,395,833       1,208,333  

Insurance

     62,197       64,577       189,916       196,907  

Directors fees and expenses

     60,000       43,000       230,500       154,000  

General & administrative

     354,029       299,627       908,174       784,071  

Income tax benefit

     (75,978     —         (684,520     —    

Excise tax credit

     —         —         (270     (14,738

Other expense

     —         (21,628     21,021       23,417  
  

 

 

   

 

 

   

 

 

   

 

 

 

Total operating expenses

     7,694,072       6,510,219       20,512,988       19,075,833  
  

 

 

   

 

 

   

 

 

   

 

 

 

NET INVESTMENT INCOME

     5,138,941       3,015,511       14,210,817       9,411,011  
  

 

 

   

 

 

   

 

 

   

 

 

 

REALIZED AND UNREALIZED GAIN (LOSS) ON INVESTMENTS

        

Net realized gain (loss) from investments:

        

Non-control/Non-affiliate investments

     (67,164     20,770       145,007       (5,722,049

Control investments

     —         166       —         63,720  
  

 

 

   

 

 

   

 

 

   

 

 

 

Net realized gain (loss) from investments

     (67,164     20,936       145,007       (5,658,329

Net change in unrealized appreciation (depreciation) on investments:

        

Non-control/Non-affiliate investments

     (1,645,666     2,429,168       (2,428,123     4,776,523  

Affiliate investments

     206,064       (804,483     (1,125,240     (59,289

Control investments

     408,489       (398,142     1,010,934       3,677,020  
  

 

 

   

 

 

   

 

 

   

 

 

 

Net change in unrealized appreciation (depreciation) on investments

     (1,031,113     1,226,543       (2,542,429     8,394,254  

Net change in provision for deferred taxes on unrealized (appreciation) depreciation on investments

     (371,581     —         (1,159,581     —    
  

 

 

   

 

 

   

 

 

   

 

 

 

Net realized and unrealized gain (loss) on investments

     (1,469,858     1,247,479       (3,557,003     2,735,925  
  

 

 

   

 

 

   

 

 

   

 

 

 

NET INCREASE IN NET ASSETS RESULTING FROM OPERATIONS

   $ 3,669,083     $
 
 
4,262,990
 
 
  $
 
 
10,653,814
 
 
  $
 
 
12,146,936
 
 
  

 

 

   

 

 

   

 

 

   

 

 

 

WEIGHTED AVERAGE - BASIC AND DILUTED EARNINGS PER COMMON SHARE

   $ 0.49     $ 0.71     $ 1.55     $ 2.04  

WEIGHTED AVERAGE COMMON SHARES OUTSTANDING - BASIC AND DILUTED

     7,480,134       6,040,311       6,887,544       5,952,086  

 

 

See accompanying notes to consolidated financial statements.

4


Table of Contents

Saratoga Investment Corp.

Consolidated Schedule of Investments

November 30, 2018

(unaudited)

 

Company

  

Industry

  

Investment Interest Rate/
Maturity

   Original
Acquisition
Date
     Principal/
Number of
Shares
     Cost      Fair Value
(c)
     % of
Net Assets
 

Non-control/Non-affiliate investments—202.7% (b)

                    

Tile Redi Holdings, LLC (d)

   Building Products    First Lien Term Loan
(3M USD LIBOR+10.00%), 12.74% Cash, 6/16/2022
     6/16/2017      $ 15,000,000      $ 14,885,127      $ 14,508,000        8.4
              

 

 

    

 

 

    

 

 

 
      Total Building Products            14,885,127        14,508,000        8.4
              

 

 

    

 

 

    

 

 

 

Apex Holdings Software Technologies, LLC

   Business Services    First Lien Term Loan
(3M USD LIBOR+8.00%), 10.74% Cash, 9/21/2021
     9/21/2016      $ 18,000,000        17,908,051        18,000,000        10.4

Apex Holdings Software Technologies, LLC (j)

   Business Services    Delayed Draw Term Loan
(3M USD LIBOR+8.00%), 10.74% Cash, 9/21/2021
     10/1/2018      $ 600,000        595,060        600,000        0.3

Avionte Holdings, LLC

   Business Services    Class A Units
8.00% PIK
     1/8/2014        100,000        135,856        633,164        0.4

CLEO Communications Holding, LLC

   Business Services    First Lien Term Loan
(3M USD LIBOR+8.00%), 10.74% Cash/2.00% PIK, 3/31/2022
     3/31/2017      $ 13,424,599        13,342,090        13,424,599        7.7

CLEO Communications Holding, LLC

   Business Services    Delayed Draw Term Loan
(3M USD LIBOR+8.00%), 10.74% Cash/2.00% PIK, 3/31/2022
     3/31/2017      $ 7,088,045        7,027,298        7,088,045        4.1

Destiny Solutions Inc. (a)

   Business Services    First Lien Term Loan
(3M USD LIBOR+7.00%), 9.74% Cash, 5/16/2023
     5/16/2018      $ 8,500,000        8,423,014        8,440,500        4.9

Destiny Solutions Inc. (a), (j)

   Business Services    Delayed Draw First Lien Term Loan
(3M USD LIBOR+7.00%), 9.74% Cash, 5/16/2023
     5/16/2018      $ —          —          —          0.0

Destiny Solutions Inc. (a), (h), (i)

   Business Services    Limited Partner Interests      5/16/2018        999,000        999,000        1,051,947        0.6

Emily Street Enterprises, L.L.C.

   Business Services    Senior Secured Note
(3M USD LIBOR+8.50%), 11.24% Cash, 1/23/2020
     12/28/2012      $ 3,300,000        3,298,896        3,287,130        1.9

Emily Street Enterprises, L.L.C. (h)

   Business Services    Warrant Membership Interests
Expires 12/28/2022
     12/28/2012        49,318        400,000        484,302        0.3

Erwin, Inc. (d)

   Business Services    Second Lien Term Loan
(3M USD LIBOR+11.50%), 14.24% Cash/1.00% PIK, 8/28/2021
     2/29/2016      $ 15,848,042        15,748,888        15,848,042        9.1

FMG Suite Holdings, LLC (d)

   Business Services    Second Lien Term Loan
(1M USD LIBOR+8.00%), 10.35% Cash, 11/16/2023
     5/16/2018      $ 23,000,000        22,837,901        23,000,000        13.3

FranConnect LLC (d)

   Business Services    First Lien Term Loan
(3M USD LIBOR+6.25%), 8.99% Cash, 5/26/2022
     5/26/2017      $ 14,500,000        14,445,720        14,500,000        8.4

GDS Holdings US, LLC (d)

   Business Services    First Lien Term Loan
(3M USD LIBOR+7.00%), 9.74% Cash, 8/23/2023
     8/23/2018      $ 7,500,000        7,427,612        7,425,000        4.3

GDS Software Holdings, LLC (h)

   Business Services    Common Stock Class A Units      8/23/2018        250,000        250,000        250,000        0.1

Identity Automation Systems (h)

   Business Services    Common Stock Class A Units      8/25/2014        232,616        232,616        628,293        0.4

Identity Automation Systems (d)

   Business Services    First Lien Term Loan
(3M USD LIBOR+9.00%), 11.74% Cash, 3/31/2021
     8/25/2014      $ 24,125,000        24,003,106        23,970,600        13.8

Knowland Group, LLC

   Business Services    Second Lien Term Loan
(3M USD LIBOR+8.00%), 10.74% Cash, 5/9/2024
     11/9/2018      $ 15,000,000        15,000,000        15,000,000        8.7

Microsystems Company

   Business Services    Second Lien Term Loan
(3M USD LIBOR+8.25%), 10.99% Cash, 7/1/2022
     7/1/2016      $ 18,000,000        17,877,182        17,843,400        10.3

National Waste Partners (d)

   Business Services    Second Lien Term Loan
10.00% Cash, 2/13/2022
     2/13/2017      $ 9,000,000        8,938,076        8,847,900        5.1

Omatic Software, LLC

   Business Services    First Lien Term Loan
(3M USD LIBOR+8.00%), 10.74% Cash, 5/29/2023
     5/29/2018      $ 5,500,000        5,448,445        5,430,150        3.1

Omatic Software, LLC (j)

   Business Services    Delayed Draw Term Loan
(3M USD LIBOR+8.00%), 10.74% Cash, 5/29/2023
     5/29/2018      $ —          —          —          0.0

Passageways, Inc.

   Business Services    First Lien Term Loan
(3M USD LIBOR+7.75%), 10.49% Cash, 7/5/2023
     7/5/2018      $ 5,000,000        4,953,216        4,950,000        2.9

Passageways, Inc. (h)

   Business Services    Series A Preferred Stock      7/5/2018        2,027,191        1,000,000        1,112,113        0.6

Vector Controls Holding Co., LLC (d)

   Business Services    First Lien Term Loan
13.75% (12.00% Cash/1.75% PIK), 3/6/2022
     3/6/2013      $ 9,731,538        9,730,168        9,745,162        5.6

Vector Controls Holding Co., LLC (h)

   Business Services    Warrants to Purchase Limited Liability Company Interests, Expires 11/30/2027      5/31/2015        343        —          1,838,926        1.1
              

 

 

    

 

 

    

 

 

 
      Total Business Services            200,022,195        203,399,273        117.4
              

 

 

    

 

 

    

 

 

 

Targus Holdings, Inc. (h)

   Consumer Products    Common Stock      12/31/2009        210,456        1,791,242        634,618        0.4
              

 

 

    

 

 

    

 

 

 
      Total Consumer Products            1,791,242        634,618        0.4
              

 

 

    

 

 

    

 

 

 

My Alarm Center, LLC (h), (k)

   Consumer Services    Preferred Equity Class A Units
8.00% PIK
     7/14/2017        2,227        2,357,879        2,029,309        1.2

My Alarm Center, LLC (h)

   Consumer Services    Preferred Equity Class B Units      7/14/2017        1,797        1,796,880        260,494        0.1

My Alarm Center, LLC

   Consumer Services    Preferred Equity Class Z Units
25.00% PIK
     9/12/2018        676        655,987        742,957        0.4

My Alarm Center, LLC (h)

   Consumer Services    Common Stock      7/14/2017        96,224        —          —          0.0
      Total Consumer Services            4,810,746        3,032,760        1.7
              

 

 

    

 

 

    

 

 

 

C2 Educational Systems (d)

   Education    First Lien Term Loan
(3M USD LIBOR+7.00%), 9.74% Cash, 5/31/2020
     5/31/2017      $ 16,000,000        15,915,846        16,000,000        9.2

Kev Software Inc. (a)

   Education    First Lien Term Loan
(1M USD LIBOR+8.63%), 10.98% Cash, 9/13/2023
     9/13/2018      $ 21,500,681        21,317,421        21,312,550        12.3

M/C Acquisition Corp., L.L.C. (h)

   Education    Class A Common Stock      6/22/2009        544,761        30,241               0.0

M/C Acquisition Corp., L.L.C. (h), (k)

   Education    First Lien Term Loan
1.00% Cash, 3/31/2020
     8/10/2004      $ 2,315,090        1,189,177        6,260        0.0

Texas Teachers of Tomorrow, LLC (h), (i)

   Education    Common Stock      12/2/2015        750,000        750,000        760,073        0.4

Texas Teachers of Tomorrow, LLC

   Education    Second Lien Term Loan
(3M USD LIBOR+9.75%), 12.49% Cash, 6/2/2021
     12/2/2015      $ 10,000,000        9,947,706        9,803,000        5.7
              

 

 

    

 

 

    

 

 

 
      Total Education            49,150,391        47,881,883        27.6
              

 

 

    

 

 

    

 

 

 

TMAC Acquisition Co., LLC (h), (k)

   Food and Beverage    Unsecured Term Loan
8.00% PIK, 9/01/2023
     3/1/2018      $ 2,216,427        2,216,427        2,081,004        1.2
              

 

 

    

 

 

    

 

 

 
      Total Food and Beverage            2,216,427        2,081,004        1.2
              

 

 

    

 

 

    

 

 

 

Axiom Parent Holdings, LLC (h)

   Healthcare Services    Common Stock Class A Units      6/19/2018        400,000        400,000        400,000        0.2

Axiom Purchaser, Inc. (d)

   Healthcare Services    First Lien Term Loan
(3M USD LIBOR+6.00%), 8.74% Cash, 6/19/2023
     6/19/2018      $ 10,000,000        9,918,976        9,913,000        5.7

Axiom Purchaser, Inc. (j)

   Healthcare Services    Delayed Draw First Lien Term Loan
(3M USD LIBOR+6.00%), 8.74% Cash, 6/19/2023
     6/19/2018      $ —                        0.0

Censis Technologies, Inc.

   Healthcare Services    First Lien Term Loan B
(1M USD LIBOR+8.30%), 10.65% Cash, 9/27/2023
     7/25/2014      $ 20,000,000        19,884,618        19,926,000        11.5

Censis Technologies, Inc. (h), (i)

   Healthcare Services    Limited Partner Interests      7/25/2014        999        999,000        2,176,377        1.3

ComForCare Health Care

   Healthcare Services    First Lien Term Loan
(3M USD LIBOR+8.00%), 10.74% Cash, 1/31/2022
     1/31/2017      $ 15,000,000        14,891,257        14,883,000        8.6

Ohio Medical, LLC (h)

   Healthcare Services    Common Stock      1/15/2016        5,000        500,000        115,417        0.1

Ohio Medical, LLC

   Healthcare Services    Senior Subordinated Note
12.00% Cash, 7/15/2021
     1/15/2016      $ 7,300,000        7,259,822        6,241,006        3.6

Pathway Partners Vet Management Company LLC

   Healthcare Services    Second Lien Term Loan
(1M USD LIBOR+8.00%), 10.35% Cash, 10/10/2025
     10/20/2017      $ 2,848,958        2,830,209        2,820,468        1.6

Pathway Partners Vet Management Company LLC (j)

   Healthcare Services    Delayed Draw Term Loan
(1M USD LIBOR+8.00%), 10.35% Cash, 10/10/2025
     10/20/2017      $ 1,461,792        1,461,792        1,447,174        0.8

Roscoe Medical, Inc. (h)

   Healthcare Services    Common Stock      3/26/2014        5,081        508,077        99,786        0.1

Roscoe Medical, Inc.

   Healthcare Services    Second Lien Term Loan
11.25% Cash, 3/28/2021
     3/26/2014      $ 4,200,000        4,184,579        3,501,960        2.0
              

 

 

    

 

 

    

 

 

 
      Total Healthcare Services            62,838,330        61,524,188        35.5
              

 

 

    

 

 

    

 

 

 

HMN Holdco, LLC

   Media    First Lien Term Loan
12.00% Cash, 7/8/2021
     5/16/2014      $ 7,672,199        7,654,694        7,672,199        4.4

HMN Holdco, LLC

   Media    Delayed Draw First Lien Term Loan
12.00% Cash, 7/8/2021
     5/16/2014      $ 5,300,000        5,272,674        5,300,000        3.1

HMN Holdco, LLC (h)

   Media    Class A Series, Expires 1/16/2025      1/16/2015        4,264        61,647        277,730        0.2

HMN Holdco, LLC (h)

   Media    Class A Warrant, Expires 1/16/2025      1/16/2015        30,320        438,353        1,629,029        0.9

HMN Holdco, LLC (h)

   Media    Warrants to Purchase Limited Liability Company Interests (Common), Expires 5/16/2024      1/16/2015        57,872               2,849,384        1.6

HMN Holdco, LLC (h)

   Media    Warrants to Purchase Limited Liability Company Interests (Preferred), Expires 5/16/2024      1/16/2015        8,139               451,080        0.3
              

 

 

    

 

 

    

 

 

 
      Total Media            13,427,368        18,179,422        10.5
              

 

 

    

 

 

    

 

 

 

Sub Total Non-control/Non-affiliate investments

                 349,141,826        351,241,148        202.7
           

 

 

    

 

 

    

 

 

 

Affiliate investments—6.4% (b)

                    

GreyHeller LLC (f)

   Business Services    First Lien Term Loan
(3M USD LIBOR+11.00%), 13.74% Cash, 11/16/2021
     11/17/2016      $ 7,000,000        6,953,723        7,090,300        4.1

GreyHeller LLC (f), (h)

   Business Services    Series A Preferred Units      11/17/2016        850,000        850,000        1,278,036        0.7
              

 

 

    

 

 

    

 

 

 
      Total Business Services            7,803,723        8,368,336        4.8
              

 

 

    

 

 

    

 

 

 

Elyria Foundry Company, L.L.C. (f), (h)

   Metals    Common Stock      7/30/2010        60,000        9,685,028        1,797,128        1.0

Elyria Foundry Company, L.L.C. (d), (f)

   Metals    Second Lien Term Loan
15.00% PIK, 8/10/2022
     7/30/2010      $ 985,300        985,300        985,300        0.6
              

 

 

    

 

 

    

 

 

 
      Total Metals            10,670,328        2,782,428        1.6
              

 

 

    

 

 

    

 

 

 

Sub Total Affiliate investments

                 18,474,051        11,150,764        6.4
              

 

 

    

 

 

    

 

 

 

Control investments—47.0% (b)

                    

Easy Ice, LLC (g)

   Business Services    Preferred Equity
10.00% PIK
     2/3/2017        5,080,000        9,442,309        13,084,271        7.6

Easy Ice, LLC (d), (g)

   Business Services    Second Lien Term Loan
7.03% Cash/5.97% PIK, 2/28/2023
     3/29/2013      $ 20,545,755        20,470,986        20,463,573        11.8

Easy Ice Masters, LLC (d), (g)

   Business Services    Second Lien Term Loan
7.03% Cash/5.97% PIK, 2/28/2023
     10/31/2018      $ 3,689,617        3,655,441        3,674,858        2.1

Netreo Holdings, LLC (g)

   Business Services    First Lien Term Loan
(3M USD LIBOR +6.25%), 9.00% Cash/2.00% PIK,
7/3/2023
     7/3/2018      $ 5,041,806        4,993,558        5,030,714        2.9

Netreo Holdings, LLC (g), (h)

   Business Services    Common Stock Class A Unit      7/3/2018        3,150,000        3,150,000        3,853,042        2.2
              

 

 

    

 

 

    

 

 

 
      Total Business Services            41,712,294        46,106,458        26.6
              

 

 

    

 

 

    

 

 

 

Saratoga Investment Corp. CLO 2013-1, Ltd. (a), (e), (g)

   Structured Finance Securities    Other/Structured Finance Securities
16.07%, 10/20/2025
     1/22/2008      $ 30,000,000        9,522,559        10,813,867        6.2

Saratoga Investment Corp. CLO 2013-1, Ltd. Class F Note (a), (g)

   Structured Finance Securities    Other/Structured Finance Securities
(3M USD LIBOR+8.50%), 11.24%, 10/20/2025
     10/17/2013      $ 4,500,000        4,500,000        4,500,000        2.6

Saratoga Investment Corp. CLO 2013-1 Warehouse, Ltd. (a), (g)

   Structured Finance Securities    Unsecured Loan
(3M USD LIBOR+7.50%), 10.24%, 2/7/2020
     8/7/2018      $ 20,000,000        20,000,000        20,000,000        11.6
              

 

 

    

 

 

    

 

 

 
      Total Structured Finance Securities            34,022,559        35,313,867        20.4
              

 

 

    

 

 

    

 

 

 

Sub Total Control investments

                 75,734,853        81,420,325        47.0
              

 

 

    

 

 

    

 

 

 

TOTAL INVESTMENTS—256.1% (b)

            $ 443,350,730      $ 443,812,237        256.1
              

 

 

    

 

 

    

 

 

 
                      Number of
Shares
     Cost      Fair Value      % of
Net Assets
 

Cash and cash equivalents and cash and cash equivalents, reserve accounts—2.4% (b)

 

           

U.S. Bank Money Market (l)

              4,242,944      $ 4,242,944      $ 4,242,944        2.4
           

 

 

    

 

 

    

 

 

    

 

 

 

Total cash and cash equivalents and cash and cash equivalents, reserve accounts

 

     4,242,944      $ 4,242,944      $ 4,242,944        2.4
        

 

 

    

 

 

    

 

 

    

 

 

 

 

(a)

Represents a non-qualifying investment as defined under Section 55(a) of the Investment Company Act of 1940, as amended. As of November 30, 2018, non-qualifying assets represent 14.9% of the Company’s portfolio at fair value. As a BDC, the Company can only invest 30% of its portfolio in non-qualifying assets.

(b)

Percentages are based on net assets of $173,269,091 as of November 30, 2018.

(c)

Because there is no readily available market value for these investments, the fair values of these investments were determined using significant unobservable inputs and approved in good faith by our board of directors. These investments have been included as Level 3 in the Fair Value Hierarchy (see Note 3 to the consolidated financial statements).

(d)

These securities are either fully or partially pledged as collateral under a senior secured revolving credit facility (see Note 6 to the consolidated financial statements).

(e)

This investment does not have a stated interest rate that is payable thereon. As a result, the 16.07% interest rate in the table above represents the effective interest rate currently earned on the investment cost and is based on the current cash interest and other income generated by the investment.

(f)

As defined in the Investment Company Act, this portfolio company is an Affiliate as we own between 5.0% and 25.0% of the voting securities. Transactions during the nine months ended November 30, 2018 in which the issuer was an Affiliate are as follows:

 

Company

   Purchases      Sales      Total Interest
from
Investments
     Management
and
Incentive
Fee Income
     Net Realized
Gain (Loss)
from
Investments
     Net Change in
Unrealized
Appreciation
(Depreciation)
 

GreyHeller LLC

   $ —        $ —        $ 720,738      $ —        $ —        $ 511,432  

Elyria Foundry Company, L.L.C.

     —          —          110,898        —          —          (1,636,672
  

 

 

    

 

 

    

 

 

    

 

 

    

 

 

    

 

 

 

Total

   $ —        $ —        $ 831,636      $ —        $ —        $ (1,125,240
  

 

 

    

 

 

    

 

 

    

 

 

    

 

 

    

 

 

 

 

(g)

As defined in the Investment Company Act, we “Control” this portfolio company because we own more than 25% of the portfolio company’s outstanding voting securities. Transactions during the nine months ended November 30, 2018 in which the issuer was both an Affiliate and a portfolio company that we Control are as follows:

 

Company

   Purchases      Sales     Total Interest
from
Investments
     Management
and
Incentive
Fee Income
     Net Realized
Gain (Loss)
from
Investments
     Net Change in
Unrealized
Appreciation
(Depreciation)
 

Easy Ice, LLC

   $ 1,684,448      $ —       $ 2,503,380      $ —        $ —        $ 1,537,943  

Easy Ice Masters, LLC

     3,629,682        —         40,085        —          —          19,417  

Netreo Holdings, LLC

     8,100,000        —         233,224        —          —          740,198  

Saratoga Investment Corp. CLO 2013-1, Ltd.

     274,771        (48,083     2,035,336        1,623,767        —          (1,287,524

Saratoga Investment Corp. CLO 2013-1, Ltd. Class F Note

     —          —         350,496        —          —          900  

Saratoga Investment Corp. CLO 2013-1 Warehouse, Ltd.

     20,000,000        —         449,018        —          —          —    
  

 

 

    

 

 

   

 

 

    

 

 

    

 

 

    

 

 

 

Total

   $ 33,688,901      $ (48,083   $ 5,611,539      $ 1,623,767      $ —        $ 1,010,934  
  

 

 

    

 

 

   

 

 

    

 

 

    

 

 

    

 

 

 

 

(h)

Non-income producing at November 30, 2018.

 

(i)

Includes securities issued by an affiliate of the Company.

 

(j)

All or a portion of this investment has an unfunded commitment as of November 30, 2018. (see Note 7 to the consolidated financial statements).    

 

(k)

As of November 30, 2018, the investment was on non-accrual status. The fair value of these investments was approximately $4.1 million, which represented 0.9% of the Company’s portfolio (see Note 2 to the consolidated financial statements).

 

(l)

Included within cash and cash equivalents and cash and cash equivalents, reserve accounts in the Company’s consolidated statements of assets and liabilities as of November 30, 2018.    

LIBOR—London Interbank Offered Rate

1M USD LIBOR—The 1 month USD LIBOR rate as of November 30, 2018 was 2.35%.    

3M USD LIBOR—The 3 month USD LIBOR rate as of November 30, 2018 was 2.74%.    

PIK—Payment-in-Kind (see Note 2 to the consolidated financial statements).    

See accompanying notes to consolidated financial statements.

 

5


Table of Contents

Saratoga Investment Corp.

Consolidated Schedule of Investments

February 28, 2018

 

Company

 

Industry

 

Investment Interest Rate/
Maturity

  Original
Acquisition Date
  Principal/
Number of
Shares
    Cost     Fair
Value (c)
    % of
Net Assets
 

Non-control/Non-affiliate investments - 199.1% (b)

         

Tile Redi Holdings, LLC (d)

  Building Products  

First Lien Term Loan

(3M USD LIBOR+10.00%), 12.02% Cash, 6/16/2022

  6/16/2017   $ 15,000,000     $ 14,865,903     $ 14,850,000       10.3
         

 

 

   

 

 

   

 

 

 
    Total Building Products         14,865,903       14,850,000       10.3
         

 

 

   

 

 

   

 

 

 

Apex Holdings Software Technologies, LLC

  Business Services  

First Lien Term Loan

(3M USD LIBOR+8.00%), 10.02% Cash, 9/21/2021

  9/21/2016   $ 18,000,000       17,886,188       18,000,000       12.5

Avionte Holdings, LLC (h)

  Business Services   Common Stock   1/8/2014     100,000       100,000       449,685       0.3

CLEO Communications Holding, LLC

  Business Services  

First Lien Term Loan

(3M USD LIBOR+8.00%), 10.02% Cash/2.00% PIK, 3/31/2022

  3/31/2017   $ 13,243,267       13,128,695       13,243,267       9.2

CLEO Communications Holding, LLC (j)

  Business Services   Delayed Draw Term Loan
(3M USD LIBOR+8.00%), 10.02% Cash/2.00% PIK, 3/31/2022
  3/31/2017   $ 3,026,732       2,999,896       3,026,732       2.1

Emily Street Enterprises, L.L.C.

  Business Services   Senior Secured Note
(3M USD LIBOR+8.50%), 10.52% Cash, 1/23/2020
  12/28/2012   $ 3,300,000       3,298,099       3,316,500       2.3

Emily Street Enterprises, L.L.C. (h)

  Business Services   Warrant Membership Interests
Expires 12/28/2022
  12/28/2012     49,318       400,000       468,521       0.3

Erwin, Inc.

  Business Services   Second Lien Term Loan
(3M USD LIBOR+11.50%), 13.52% Cash/1.00% PIK, 8/28/2021
  2/29/2016   $ 13,245,008       13,153,253       13,245,008       9.2

FranConnect LLC (d)

  Business Services   First Lien Term Loan
(3M USD LIBOR+7.00%), 9.02% Cash, 5/26/2022
  5/26/2017   $ 14,500,000       14,435,057       14,574,035       10.1

Help/Systems Holdings, Inc.(Help/Systems, LLC)

  Business Services   First Lien Term Loan
(3M USD LIBOR+4.50%), 6.52% Cash, 10/8/2021
  10/26/2015   $ 5,376,934       5,294,119       5,376,934       3.8

Help/Systems Holdings, Inc.(Help/Systems, LLC)

  Business Services   Second Lien Term Loan
(3M USD LIBOR+9.50%), 11.52% Cash, 10/8/2022
  10/26/2015   $ 3,000,000       2,933,255       3,000,000       2.1

Identity Automation Systems (h)

  Business Services   Common Stock Class A Units   8/25/2014     232,616       232,616       673,377       0.5

Identity Automation Systems

  Business Services   First Lien Term Loan
(3M USD LIBOR+9.50%), 11.52% Cash, 3/31/2021
  8/25/2014   $ 17,950,000       17,849,294       17,950,000       12.5

Knowland Technology Holdings, L.L.C.

  Business Services   First Lien Term Loan
(3M USD LIBOR+7.75%), 9.77% Cash, 7/20/2021
  11/29/2012   $ 22,288,730       22,214,703       22,288,731       15.5

Microsystems Company

  Business Services   Second Lien Term Loan
(3M USD LIBOR+8.25%), 10.27% Cash, 7/1/2022
  7/1/2016   $ 18,000,000       17,866,185       18,014,400       12.5

National Waste Partners (d)

  Business Services   Second Lien Term Loan
10.00% Cash, 2/13/2022
  2/13/2017   $ 9,000,000       8,925,728       9,000,000       6.3

Vector Controls Holding Co., LLC (d)

  Business Services   First Lien Term Loan
13.75% (12.00% Cash/1.75% PIK), 3/6/2022
  3/6/2013   $ 11,248,990       11,246,851       11,248,991       7.8

Vector Controls Holding Co., LLC (h)

  Business Services   Warrants to Purchase Limited Liability Company Interests, Expires 11/30/2027   5/31/2015     343       —         1,064,145       0.8
         

 

 

   

 

 

   

 

 

 
    Total Business Services         151,963,939       154,940,326       107.8
         

 

 

   

 

 

   

 

 

 

Targus Holdings, Inc. (h)

  Consumer Products   Common Stock   12/31/2009     210,456       1,791,242       433,927       0.3
         

 

 

   

 

 

   

 

 

 
    Total Consumer Products         1,791,242       433,927       0.3
         

 

 

   

 

 

   

 

 

 

My Alarm Center, LLC

  Consumer Services   Preferred Equity Class A Units
8.00% PIK
  7/14/2017     2,227       2,311,649       2,340,154       1.6

My Alarm Center, LLC (h)

  Consumer Services   Preferred Equity Class B Units   7/14/2017     1,797       1,796,880       1,481,939       1.0

My Alarm Center, LLC (h)

  Consumer Services   Common Stock   7/14/2017     96,224       —         —         0.0

PrePaid Legal Services, Inc. (d)

  Consumer Services   First Lien Term Loan
(1M USD LIBOR+5.25%), 6.92% Cash, 7/1/2019
  7/10/2013   $ 2,377,472       2,370,104       2,377,472       1.7

PrePaid Legal Services, Inc. (d)

  Consumer Services   Second Lien Term Loan
(1M USD LIBOR+9.00%), 10.67% Cash, 7/1/2020
  7/14/2011   $ 11,000,000       10,974,817       11,000,000       7.7
         

 

 

   

 

 

   

 

 

 
    Total Consumer Services         17,453,450       17,199,565       12.0
         

 

 

   

 

 

   

 

 

 

C2 Educational Systems (d)

  Education   First Lien Term Loan
(3M USD LIBOR+8.50%), 10.52% Cash, 5/31/2020
  5/31/2017   $ 16,000,000       15,875,823       15,977,118       11.1

M/C Acquisition Corp., L.L.C. (h)

  Education   Class A Common Stock   6/22/2009     544,761       30,241       —         0.0

M/C Acquisition Corp., L.L.C. (h), (l)

  Education   First Lien Term Loan
1.00% Cash, 3/31/2018
  8/10/2004   $ 2,318,121       1,190,838       8,058       0.0

Texas Teachers of Tomorrow, LLC (h), (i)

  Education   Common Stock   12/2/2015     750,000       750,000       792,681       0.6

Texas Teachers of Tomorrow, LLC

  Education   Second Lien Term Loan
(3M USD LIBOR+9.75%), 11.77% Cash, 6/2/2021
  12/2/2015   $ 10,000,000       9,934,492       10,000,000       7.0
         

 

 

   

 

 

   

 

 

 
    Total Education         27,781,394       26,777,857       18.7
         

 

 

   

 

 

   

 

 

 

TM Restaurant Group L.L.C. (h), (l)

  Food and Beverage   First Lien Term Loan
14.50% PIK, 7/17/2017
  7/17/2012   $ 9,358,694       9,358,694       9,133,149       6.3

TM Restaurant Group L.L.C. (h), (l)

  Food and Beverage   Revolver
14.50% PIK, 7/17/2017
  5/1/2017   $ 398,645       398,644       389,037       0.3
         

 

 

   

 

 

   

 

 

 
    Total Food and Beverage         9,757,338       9,522,186       6.6
         

 

 

   

 

 

   

 

 

 

Censis Technologies, Inc.

  Healthcare Services   First Lien Term Loan B
(1M USD LIBOR+10.00%), 11.67% Cash, 7/24/2019
  7/25/2014   $ 10,350,000       10,279,781       10,350,000       7.2

Censis Technologies, Inc. (h), (i)

  Healthcare Services   Limited Partner Interests   7/25/2014     999       999,000       1,578,840       1.1

ComForCare Health Care

  Healthcare Services   First Lien Term Loan
(3M USD LIBOR+8.50%), 10.52% Cash, 1/31/2022
  1/31/2017   $ 15,000,000       14,869,275       14,955,000       10.4

Ohio Medical, LLC (h)

  Healthcare Services   Common Stock   1/15/2016     5,000       500,000       238,069       0.2

Ohio Medical, LLC

  Healthcare Services   Senior Subordinated Note
12.00% Cash, 7/15/2021
  1/15/2016   $ 7,300,000       7,250,224       6,635,570       4.6

Pathway Partners Vet Management Company LLC

  Healthcare Services   Second Lien Term Loan
(1M USD LIBOR+8.00%), 9.67% Cash, 10/10/2025
  10/20/2017   $ 2,083,333       2,063,158       2,062,500       1.4

Pathway Partners Vet Management Company LLC (k)

  Healthcare Services   Delayed Draw Term Loan
(1M USD LIBOR+8.00%), 9.67% Cash, 10/10/2025
  10/20/2017   $ —         —         —         0.0

Roscoe Medical, Inc. (h)

  Healthcare Services   Common Stock   3/26/2014     5,081       508,077       352,097       0.3

Roscoe Medical, Inc.

  Healthcare Services   Second Lien Term Loan
11.25% Cash, 9/26/2019
  3/26/2014   $ 4,200,000       4,171,558       3,900,960       2.7

Zest Holdings, LLC (d)

  Healthcare Services   Syndicated Loan
(1M USD LIBOR+4.25%), 5.92% Cash, 8/16/2023
  9/10/2013   $ 4,105,884       4,033,095       4,105,884       2.9
         

 

 

   

 

 

   

 

 

 
    Total Healthcare Services         44,674,168       44,178,920       30.8
         

 

 

   

 

 

   

 

 

 

HMN Holdco, LLC

  Media   First Lien Term Loan
12.00% Cash, 7/8/2021
  5/16/2014   $ 8,028,824       7,981,971       8,249,617       5.7

HMN Holdco, LLC

  Media   Delayed Draw First Lien Term Loan
12.00% Cash, 7/8/2021
  5/16/2014   $ 4,800,000       4,764,872       4,938,000       3.4

HMN Holdco, LLC (h)

  Media   Class A Series, Expires 1/16/2025   1/16/2015     4,264       61,647       274,431       0.2

HMN Holdco, LLC (h)

  Media   Class A Warrant, Expires 1/16/2025   1/16/2015     30,320       438,353       1,565,118       1.1

HMN Holdco, LLC (h)

  Media   Warrants to Purchase Limited Liability Company Interests (Common), Expires 5/16/2024   1/16/2015     57,872       —         2,696,257       1.9

HMN Holdco, LLC (h)

  Media   Warrants to Purchase Limited Liability Company Interests (Preferred), Expires 5/16/2024   1/16/2015     8,139       —         435,518       0.3
         

 

 

   

 

 

   

 

 

 
    Total Media         13,246,843       18,158,941       12.6
         

 

 

   

 

 

   

 

 

 

Sub Total Non-control/Non-affiliate investments

          281,534,277       286,061,722       199.1
       

 

 

   

 

 

   

 

 

 

Affiliate investments - 8.5% (b)

             

GreyHeller LLC (f)

  Business Services   First Lien Term Loan
(3M USD LIBOR+11.00%), 13.02% Cash, 11/16/2021
  11/17/2016   $ 7,000,000       6,944,319       7,106,501       5.0

GreyHeller LLC (f), (k)

  Business Services   Delayed Draw Term Loan B
(3M USD LIBOR+11.00%), 13.02% Cash, 11/16/2021
  11/17/2016   $ —         —         —         0.0

GreyHeller LLC (f), (h)

  Business Services   Series A Preferred Units   11/17/2016     850,000       850,000       740,999       0.5
         

 

 

   

 

 

   

 

 

 
    Total Business Services         7,794,319       7,847,500       5.5
         

 

 

   

 

 

   

 

 

 

Elyria Foundry Company, L.L.C. (f), (h)

  Metals   Common Stock   7/30/2010     60,000       9,685,028       3,433,800       2.4

Elyria Foundry Company, L.L.C. (d), (f)

  Metals   Second Lien Term Loan
15.00% PIK, 8/10/2022
  7/30/2010   $ 879,264       879,264       879,264       0.6
         

 

 

   

 

 

   

 

 

 
    Total Metals         10,564,292       4,313,064       3.0
         

 

 

   

 

 

   

 

 

 

Sub Total Affiliate investments

            18,358,611       12,160,564       8.5
         

 

 

   

 

 

   

 

 

 

Control investments - 30.9% (b)

             

Easy Ice, LLC (g)

  Business Services   Preferred Equity
10.00% PIK
  2/3/2017     5,080,000       8,761,000       10,760,435       7.5

Easy Ice, LLC (d), (g)

  Business Services   Second Lien Term Loan 5.44% Cash/7.56% PIK, 2/28/2023   3/29/2013   $ 17,337,528       17,240,357       17,337,528       12.0
         

 

 

   

 

 

   

 

 

 
    Total Business Services         26,001,357       28,097,963       19.5
         

 

 

   

 

 

   

 

 

 

Saratoga Investment Corp. CLO 2013-1, Ltd.(a), (e), (g)

  Structured Finance Securities   Other/Structured Finance Securities
32.21%, 10/20/2025
  1/22/2008   $ 30,000,000       9,295,872       11,874,704       8.3

Saratoga Investment Corp. Class F Note (a), (g)

  Structured Finance Securities   Other/Structured Finance Securities
(3M USD LIBOR+8.50%), 10.52%, 10/20/2025
  10/17/2013   $ 4,500,000       4,500,000       4,499,100       3.1
         

 

 

   

 

 

   

 

 

 
    Total Structured Finance Securities         13,795,872       16,373,804       11.4
         

 

 

   

 

 

   

 

 

 

Sub Total Control investments

            39,797,229       44,471,767       30.9
         

 

 

   

 

 

   

 

 

 

TOTAL INVESTMENTS - 238.5% (b)

          $ 339,690,117     $ 342,694,053       238.5
         

 

 

   

 

 

   

 

 

 
                Number of
Shares
    Cost     Fair Value     % of
Net Assets
 

Cash and cash equivalents and cash and cash equivalents, reserve accounts - 9.6% (b)

         

U.S. Bank Money Market (m)

          13,777,491     $ 13,777,491     $ 13,777,491       9.6
       

 

 

   

 

 

   

 

 

   

 

 

 

Total cash and cash equivalents and cash and cash equivalents, reserve accounts

      13,777,491     $ 13,777,491     $ 13,777,491       9.6
     

 

 

   

 

 

   

 

 

   

 

 

 

 

(a)

Represents a non-qualifying investment as defined under Section 55(a) of the Investment Company Act of 1940, as amended. Non-qualifying assets represent 4.8% of the Company’s portfolio at fair value. As a BDC, the Company can only invest 30% of its portfolio in non-qualifying assets.

(b)

Percentages are based on net assets of $143,691,367 as of February 28, 2018.

(c)

Because there is no readily available market value for these investments, the fair values of these investments were determined using significant unobservable inputs and approved in good faith by our board of directors. These investments have been included as Level 3 in the Fair Value Hierarchy (see Note 3 to the consolidated financial statements).

(d)

These securities are either fully or partially pledged as collateral under a senior secured revolving credit facility (see Note 6 to the consolidated financial statements).

(e)

This investment does not have a stated interest rate that is payable thereon. As a result, the 32.21% interest rate in the table above represents the effective interest rate currently earned on the investment cost and is based on the current cash interest and other income generated by the investment.

(f)

As defined in the Investment Company Act, this portfolio company is an Affiliate as we own between 5.0% and 25.0% of the voting securities. Transactions during the year ended February 28, 2018 in which the issuer was an Affiliate are as follows:

 

Company

   Purchases      Sales      Total Interest
from Investments
     Management and
Incentive Fee
Income
     Net Realized
Gain (Loss) from
Investments
     Net Change in
Unrealized
Appreciation
 

GreyHeller LLC

   $ —        $ —        $ 886,948      $ —        $ —        $ 56,322  

Elyria Foundry Company, L.L.C.

     800,000        —          80,460        —          —          762,001  
  

 

 

    

 

 

    

 

 

    

 

 

    

 

 

    

 

 

 

Total

   $ 800,000      $ —        $ 967,408      $ —        $ —        $ 818,323  
  

 

 

    

 

 

    

 

 

    

 

 

    

 

 

    

 

 

 

 

(g)

As defined in the Investment Company Act, we “Control” this portfolio company because we own more than 25% of the portfolio company’s outstanding voting securities. Transactions during the year ended February 28, 2018 in which the issuer was both an Affiliate and a portfolio company that we Control are as follows:

 

Company

   Purchases      Sales     Total Interest
from Investments
     Management and
Incentive Fee
Income
     Net Realized
Gain from
Investments
     Net Change in
Unrealized
Appreciation
(Depreciation)
 

Easy Ice, LLC

   $ —        $ (10,180,000   $ 3,656,285      $ —        $ 166      $ 1,880,768  

Saratoga Investment Corp. CLO 2013-1, Ltd.

     —          —         2,429,680        2,100,685        —          1,947,957  

Saratoga Investment Corp. Class F Note

     —          —         423,903        —          —          (450
  

 

 

    

 

 

   

 

 

    

 

 

    

 

 

    

 

 

 

Total

   $ —        $ (10,180,000   $ 6,509,868      $ 2,100,685      $ 166      $ 3,828,275  
  

 

 

    

 

 

   

 

 

    

 

 

    

 

 

    

 

 

 

 

(h)

Non-income producing at February 28, 2018.

(i)

Includes securities issued by an affiliate of the company.

(j)

The investment has an unfunded commitment as of February 28, 2018 (see Note 7 to the consolidated financial statements).

(k)

The entire commitment was unfunded at February 28, 2018. As such, no interest is being earned on this investment (see Note 7 to the consolidated financial statements).

(l)

At February 28, 2018, the investment was on non-accrual status. The fair value of these investments was approximately $9.5 million, which represented 2.8% of the Company’s portfolio (see Note 2 to the consolidated financial statements).

(m)

Included within cash and cash equivalents and cash and cash equivalents, reserve accounts in the Company’s consolidated statements of assets and liabilities as of February 28, 2018.

LIBOR - London Interbank Offered Rate

1M USD LIBOR - The 1 month USD LIBOR rate as of February 28, 2018 was 1.67%.

3M USD LIBOR - The 3 month USD LIBOR rate as of February 28, 2018 was 2.02%.

PIK - Payment-in-Kind (see Note 2 to the consolidated financial statements).

See accompanying notes to consolidated financial statements.

 

6


Table of Contents

Saratoga Investment Corp.

Consolidated Statements of Changes in Net Assets

(unaudited)

 

     For the nine months ended  
     November 30, 2018     November 30, 2017  

INCREASE FROM OPERATIONS:

    

Net investment income

   $ 14,210,817     $ 9,411,011  

Net realized gain (loss) from investments

     145,007       (5,658,329

Net change in unrealized appreciation (depreciation) on investments

     (2,542,429     8,394,254  

Net change in provision for deferred taxes on unrealized (appreciation) depreciation on investments

     (1,159,581     —    
  

 

 

   

 

 

 

Net increase in net assets resulting from operations

     10,653,814       12,146,936  
  

 

 

   

 

 

 

DECREASE FROM SHAREHOLDER DISTRIBUTIONS:

    

Total distributions to shareholders

     (10,208,577     (8,323,545
  

 

 

   

 

 

 

Net decrease in net assets from shareholder distributions

     (10,208,577     (8,323,545
  

 

 

   

 

 

 

CAPITAL SHARE TRANSACTIONS:

    

Proceeds from issuance of common stock

     28,991,238       5,985,282  

Stock dividend distribution

     1,594,506       1,825,036  

Offering costs

     (1,387,957     (82,263
  

 

 

   

 

 

 

Net increase in net assets from capital share transactions

     29,197,787       7,728,055  
  

 

 

   

 

 

 

Total increase in net assets

     29,643,024       11,551,446  

Net assets at beginning of period, as previously reported

     143,691,367       127,294,777  

Cumulative effect of the adoption of ASC 606 (See Note 2)

     (65,300     —    
  

 

 

   

 

 

 

Net assets at beginning of period, as adjusted

     143,626,067       127,294,777  
  

 

 

   

 

 

 

Net assets at end of period

   $ 173,269,091     $ 138,846,223  
  

 

 

   

 

 

 

Net asset value per common share

   $ 23.13     $ 22.58  

Common shares outstanding at end of period

     7,490,183       6,149,582  

See accompanying notes to consolidated financial statements.

 

7


Table of Contents

Saratoga investment Corp.

Consolidated Statements of Cash Flows

(unaudited)

 

     For the nine months ended  
     November 30, 2018     November 30, 2017  

Operating activities

    

NET INCREASE IN NET ASSETS RESULTING FROM OPERATIONS

   $ 10,653,814     $ 12,146,936  

ADJUSTMENTS TO RECONCILE NET INCREASE IN NET ASSETS RESULTING FROM

    

OPERATIONS TO NET CASH USED IN OPERATING ACTIVITIES:

    

Payment-in-kind interest income

     (2,914,989     (1,637,083

Net accretion of discount on investments

     (793,588     (481,356

Amortization of deferred debt financing costs

     820,836       741,195  

Net deferred income taxes

     (684,520     —    

Net realized (gain) loss from investments

     (145,007     5,658,329  

Net change in unrealized (appreciation) depreciation on investments

     2,542,429       (8,394,254

Net change in provision for deferred taxes on unrealized appreciation (depreciation) on investments

     1,159,581       —    

Proceeds from sales and repayments of investments

     60,854,504       45,554,971  

Purchase of investments

     (160,661,533     (86,876,981

(Increase) decrease in operating assets:

    

Interest receivable

     (1,654,449     5,490  

Management and incentive fee receivable

     65,806       (94,899

Other assets

     (155,841     (389,811

Receivable from unsettled trades

     (6,463     156,000  

Increase (decrease) in operating liabilities:

    

Base management and incentive fees payable

     30,718       (619,847

Accounts payable and accrued expenses

     569,632       491,660  

Interest and debt fees payable

     (314,276     (781,890

Directors fees payable

     (41,500     (51,500

Due to manager

     (27,276     (16,735
  

 

 

   

 

 

 

NET CASH USED IN OPERATING ACTIVITIES

     (90,702,122     (34,589,775
  

 

 

   

 

 

 

Financing activities

    

Borrowings on debt

     45,590,000       46,500,000  

Paydowns on debt

     (21,500,000     (23,500,000

Issuance of notes

     40,000,000        

Payments of deferred debt financing costs

     (1,940,910     (1,204,517

Proceeds from issuance of common stock

     28,991,238       5,985,282  

Payments of offering costs

     (1,293,382     (62,669

Payments of cash dividends

     (8,614,071     (6,498,509
  

 

 

   

 

 

 

NET CASH PROVIDED BY FINANCING ACTIVITIES

     81,232,875       21,219,587  
  

 

 

   

 

 

 

Cumulative effect of the adoption of ASC 606 (See Note 2)

     (65,300     —    

NET INCREASE (DECREASE) IN CASH AND CASH EQUIVALENTS AND CASH AND CASH EQUIVALENTS, RESERVE ACCOUNTS

     (9,534,547     (13,370,188

CASH AND CASH EQUIVALENTS AND CASH AND CASH EQUIVALENTS, RESERVE ACCOUNTS, BEGINNING OF PERIOD

     13,777,491       22,087,968  
  

 

 

   

 

 

 

CASH AND CASH EQUIVALENTS AND CASH AND CASH EQUIVALENTS, RESERVE ACCOUNTS, END OF PERIOD

   $ 4,242,944     $ 8,717,780  
  

 

 

   

 

 

 

Supplemental information:

    

Interest paid during the period

   $ 8,696,177     $ 8,286,045  

Cash paid for taxes

     61,569       69,502  

Supplemental non-cash information:

    

Payment-in-kind interest income

   $ 2,914,989     $ 1,637,083  

Net accretion of discount on investments

     793,588       481,356  

Amortization of deferred debt financing costs

     820,836       741,195  

Stock dividend distribution

     1,594,506       1,825,036  

See accompanying notes to consolidated financial statements.

 

8


Table of Contents

SARATOGA INVESTMENT CORP.

NOTES TO CONSOLIDATED FINANCIAL STATEMENTS

November 30, 2018

(unaudited)

Note 1. Organization

Saratoga Investment Corp. (the “Company”, “we”, “our” and “us”) is a non-diversified closed end management investment company incorporated in Maryland that has elected to be treated and is regulated as a business development company (“BDC”) under the Investment Company Act of 1940 (the “1940 Act”). The Company commenced operations on March 23, 2007 as GSC Investment Corp. and completed the initial public offering (“IPO”) on March 28, 2007. The Company has elected to be treated as a regulated investment company (“RIC”) under subchapter M of the Internal Revenue Code (the “Code”). The Company expects to continue to qualify and to elect to be treated, for tax purposes, as a RIC. The Company’s investment objective is to generate current income and, to a lesser extent, capital appreciation from its investments.

GSC Investment, LLC (the “LLC”) was organized in May 2006 as a Maryland limited liability company. As of February 28, 2007, the LLC had not yet commenced its operations and investment activities.

On March 21, 2007, the Company was incorporated and concurrently therewith the LLC was merged with and into the Company, with the Company as the surviving entity, in accordance with the procedure for such merger in the LLC’s limited liability company agreement and Maryland law. In connection with such merger, each outstanding limited liability company interest of the LLC was converted into a share of common stock of the Company.

On July 30, 2010, the Company changed its name from “GSC Investment Corp.” to “Saratoga Investment Corp.” in connection with the consummation of a recapitalization transaction.

The Company is externally managed and advised by the investment adviser, Saratoga Investment Advisors, LLC (the “Manager”), pursuant to a management agreement (the “Management Agreement”). Prior to July 30, 2010, the Company was managed and advised by GSCP (NJ), L.P.

The Company has established wholly-owned subsidiaries, SIA Avionte, Inc., SIA Bush Franklin, Inc., SIA Easy Ice, LLC, SIA GH, Inc., SIA MAC, Inc., SIA TT, Inc., and SIA Vector, Inc., which are structured as Delaware entities, or tax blockers, to hold equity or equity-like investments in portfolio companies organized as limited liability companies, or LLCs (or other forms of pass through entities). Tax blockers are consolidated for accounting purposes, but are not consolidated for income tax purposes and may incur income tax expense as a result of their ownership of portfolio companies.

On March 28, 2012, our wholly-owned subsidiary, Saratoga Investment Corp. SBIC, LP (“SBIC LP”), received a Small Business Investment Company (“SBIC”) license from the Small Business Administration (“SBA”).

On September 27, 2018, the SBA issued a “green light” letter inviting us to file a formal license application for a second SBIC license. If approved, the additional SBIC license would provide the Company with an incremental source of long-term capital by permitting us to issue, subject to SBA approval, up to $175.0 million of additional SBA-guaranteed debentures in addition to the $150.0 million already approved under the Company’s first license. Receipt of a green light letter from the SBA does not assure an applicant that the SBA will ultimately issue an SBIC license and the Company has received no assurance or indication from the SBA that it will receive an additional SBIC license, or of the timeframe in which it would receive an additional license, should one ultimately be granted.

Note 2. Summary of Significant Accounting Policies

Basis of Presentation

The accompanying consolidated financial statements have been prepared on the accrual basis of accounting in conformity with U.S. generally accepted accounting principles (“U.S. GAAP”), are stated in U.S. Dollars and include the accounts of the Company and its special purpose financing subsidiaries, Saratoga Investment Funding, LLC (previously known as GSC Investment Funding LLC), SBIC LP, SIA Avionte, Inc., SIA Bush Franklin, Inc., SIA Easy Ice, LLC, SIA GH, Inc., SIA MAC, Inc., SIA TT, Inc., and SIA Vector, Inc. All intercompany accounts and transactions have been eliminated in consolidation. All references made to the “Company,” “we,” and “us” herein include Saratoga Investment Corp. and its consolidated subsidiaries, except as stated otherwise.

 

9


Table of Contents

The Company and SBIC LP are both considered to be investment companies for financial reporting purposes and have applied the guidance in the Financial Accounting Standards Board (“FASB”) Accounting Standards Codification (“ASC”) Topic 946, “Financial Services — Investment Companies” (“ASC 946”). There have been no changes to the Company or SBIC LP’s status as investment companies during the nine months ended November 30, 2018.

Use of Estimates in the Preparation of Financial Statements

The preparation of the accompanying consolidated financial statements in conformity with U.S. GAAP requires management to make estimates and assumptions that affect the reported amounts of assets and liabilities, and disclosure of contingent assets and liabilities at the date of the financial statements, and income, gains (losses) and expenses during the period reported. Actual results could differ materially from those estimates.

Cash and Cash Equivalents

Cash and cash equivalents include short-term, liquid investments in a money market fund. Cash and cash equivalents are carried at cost which approximates fair value. Per section 12(d)(1)(A) of the 1940 Act, the Company may not invest in another registered investment company such as, a money market fund if such investment would cause the Company to exceed any of the following limitations:

 

   

we were to own more than 3.0% of the total outstanding voting stock of the money market fund;

 

   

we were to hold securities in the money market fund having an aggregate value in excess of 5.0% of the value of our total assets, except as allowed pursuant to Rule 12d1-1 of Section 12(d)(1) of the 1940 Act which is designed to permit “cash sweep” arrangements rather than investments directly in short-term instruments; or

 

   

we were to hold securities in money market funds and other registered investment companies and BDCs having an aggregate value in excess of 10.0% of the value of our total assets.

As of November 30, 2018, the Company did not exceed any of these limitations.

Cash and Cash Equivalents, Reserve Accounts

Cash and cash equivalents, reserve accounts include amounts held in designated bank accounts in the form of cash and short-term liquid investments in money market funds, representing payments received on secured investments or other reserved amounts associated with the Company’s $45.0 million senior secured revolving credit facility with Madison Capital Funding LLC. The Company is required to use these amounts to pay interest expense, reduce borrowings, or pay other amounts in accordance with the terms of the senior secured revolving credit facility.

In addition, cash and cash equivalents, reserve accounts also include amounts held in designated bank accounts, in the form of cash and short-term liquid investments in money market funds, within our wholly-owned subsidiary, SBIC LP.

The statements of cash flows explain the change during the period in the total of cash, cash equivalents and amounts generally described as restricted cash and restricted cash equivalents when reconciling the beginning-of-period and end-of-period total amounts.

The following table provides a reconciliation of cash and cash equivalents and cash and cash equivalents, reserve accounts reported within the consolidated statements of assets and liabilities that sum to the total of the same such amounts shown in the consolidated statements of cash flows:

 

     November 30,
2018
     November 30,
2017
 

Cash and cash equivalents

   $ 322,116      $ 680,065  

Cash and cash equivalents, reserve accounts

     3,920,828        8,037,715  
  

 

 

    

 

 

 

Total cash and cash equivalents and cash and cash equivalents, reserve accounts

   $ 4,242,944      $ 8,717,780  
  

 

 

    

 

 

 

Investment Classification

The Company classifies its investments in accordance with the requirements of the 1940 Act. Under the 1940 Act, “Control Investments” are defined as investments in companies in which we own more than 25.0% of the voting securities or maintain greater than 50.0% of the board representation. Under the 1940 Act, “Affiliated Investments” are defined as those non-control investments in companies in which we own between 5.0% and 25.0% of the voting securities. Under the 1940 Act, “Non-affiliated Investments” are defined as investments that are neither Control Investments nor Affiliated Investments.

Investment Valuation

The Company accounts for its investments at fair value in accordance with the FASB ASC Topic 820, Fair Value Measurement (“ASC 820”). ASC 820 defines fair value, establishes a framework for measuring fair value, establishes a fair value hierarchy based on the quality of inputs used to measure fair value and enhances disclosure requirements for fair value measurements. ASC 820 requires the Company to assume that its investments are to be sold at the balance sheet date in the principal market to independent market participants, or in the absence of a principal market, in the most advantageous market, which may be a hypothetical market. Market participants are defined as buyers and sellers in the principal or most advantageous market that are independent, knowledgeable, and willing and able to transact.

 

10


Table of Contents

Investments for which market quotations are readily available are fair valued at such market quotations obtained from independent third party pricing services and market makers subject to any decision by our board of directors to approve a fair value determination to reflect significant events affecting the value of these investments. We value investments for which market quotations are not readily available at fair value as approved, in good faith, by our board of directors based on input from our Manager, the audit committee of our board of directors and a third party independent valuation firm. Determinations of fair value may involve subjective judgments and estimates. The types of factors that may be considered in determining the fair value of our investments include the nature and realizable value of any collateral, the portfolio company’s ability to make payments, market yield trend analysis, the markets in which the portfolio company does business, comparison to publicly traded companies, discounted cash flow and other relevant factors.

The Company undertakes a multi-step valuation process each quarter when valuing investments for which market quotations are not readily available, as described below:

 

   

Each investment is initially valued by the responsible investment professionals of Saratoga Investment Advisors and preliminary valuation conclusions are documented and discussed with our senior management; and

 

   

An independent valuation firm engaged by our board of directors independently reviews a selection of these preliminary valuations each quarter so that the valuation of each investment for which market quotes are not readily available is reviewed by the independent valuation firm at least once each fiscal year.

In addition, all our investments are subject to the following valuation process:

 

   

The audit committee of our board of directors reviews and approves each preliminary valuation and our Manager and independent valuation firm (if applicable) will supplement the preliminary valuation to reflect any comments provided by the audit committee; and

 

   

Our board of directors discusses the valuations and approves the fair value of each investment, in good faith, based on the input of our Manager, independent valuation firm (to the extent applicable) and the audit committee of our board of directors.

The Company’s investment in Saratoga Investment Corp. CLO 2013-1, Ltd. (“Saratoga CLO”) is carried at fair value, which is based on a discounted cash flow model that utilizes prepayment, re-investment and loss assumptions based on historical experience and projected performance, economic factors, the characteristics of the underlying cash flow, and comparable yields for equity interests in collateralized loan obligation funds similar to Saratoga CLO, when available, as determined by our Manager and recommended to our board of directors. Specifically, we use Intex cash flow models, or an appropriate substitute, to form the basis for the valuation of our investment in Saratoga CLO. The models use a set of assumptions including projected default rates, recovery rates, reinvestment rates and prepayment rates in order to arrive at estimated valuations. The assumptions are based on available market data and projections provided by third parties as well as management estimates. The Company uses the output from the Intex models (i.e., the estimated cash flows) to perform a discounted cash flow analysis on expected future cash flows to determine a valuation for our investment in Saratoga CLO.

Because such valuations, and particularly valuations of private investments and private companies, are inherently uncertain, they may fluctuate over short periods of time and may be based on estimates. The determination of fair value may differ materially from the values that would have been used if a ready market for these investments existed. The Company’s net asset value could be materially affected if the determinations regarding the fair value of our investments were materially higher or lower than the values that we ultimately realize upon the disposal of such investments.

Derivative Financial Instruments

The Company accounts for derivative financial instruments in accordance with FASB ASC Topic 815, Derivatives and Hedging (“ASC 815”). ASC 815 requires recognizing all derivative instruments as either assets or liabilities on the consolidated statements of assets and liabilities at fair value. The Company values derivative contracts at the closing fair value provided by the counterparty. Changes in the values of derivative contracts are included in the consolidated statements of operations.

Investment Transactions and Income Recognition

Purchases and sales of investments and the related realized gains or losses are recorded on a trade-date basis. Interest income, adjusted for amortization of premium and accretion of discount, is recorded on an accrual basis to the extent that such amounts are expected to be collected. The Company stops accruing interest on its investments when it is determined that interest is no longer collectible. Discounts and premiums on investments purchased are accreted/amortized over the life of the respective investment using the effective yield method. The amortized cost of investments represents the original cost adjusted for the accretion of discounts and amortization of premiums on investments.

 

11


Table of Contents

Loans are generally placed on non-accrual status when there is reasonable doubt that principal or interest will be collected. Accrued interest is generally reserved when a loan is placed on non-accrual status. Interest payments received on non-accrual loans may be recognized as a reduction in principal depending upon management’s judgment regarding collectability. Non-accrual loans are restored to accrual status when past due principal and interest is paid and, in management’s judgment, are likely to remain current, although we may make exceptions to this general rule if the loan has sufficient collateral value and is in the process of collection. At November 30, 2018, certain investments in three portfolio companies, including preferred equity interests, were on non-accrual status with a fair value of approximately $4.1 million, or 0.9% of the fair value of our portfolio. At February 28, 2018, certain investments in two portfolio companies were on non-accrual status with a fair value of approximately $9.5 million, or 2.8% of the fair value of our portfolio.

Interest income on our investment in Saratoga CLO is recorded using the effective interest method in accordance with the provisions of ASC Topic 325-40, Investments-Other, Beneficial Interests in Securitized Financial Assets, (“ASC 325-40”), based on the anticipated yield and the estimated cash flows over the projected life of the investment. Yields are revised when there are changes in actual or estimated cash flows due to changes in prepayments and/or re-investments, credit losses or asset pricing. Changes in estimated yield are recognized as an adjustment to the estimated yield over the remaining life of the investment from the date the estimated yield was changed.

Adoption of ASC 606

In May 2014, the FASB issued ASU 2014-09, Revenue from Contracts with Customers (“ASC 606”), which supersedes the revenue recognition requirements in Revenue Recognition (ASC 605). In May 2016, ASU 2016-12 amended ASU 2014-09 and deferred the effective period for annual periods beginning after December 15, 2017.

Under the new guidance, the Company recognizes revenue in a way that depicts the transfer of promised goods or services to customers in an amount that reflects the consideration to which the Company expects to be entitled in exchange for those goods or services. Under this standard, revenue is based on a contract with a determinable transaction price and distinct performance obligations with probable collectability. Revenues cannot be recognized until the performance obligation(s) are satisfied and control is transferred to the customer. The Company’s adoption of ASC 606 impacted the timing and recognition of incentive fee income in the Company’s consolidated statements of operations. The adoption of ASC 606 did not have an impact on the Company’s management fee income.

The Company adopted ASC 606 to all applicable contracts under the modified retrospective approach using the practical expedient provided for within paragraph 606-10-65-1(f)(3); therefore, the presentation of prior year periods has not been adjusted. The Company recognized the cumulative effect of initially adopting ASC 606 as an adjustment to the opening balance of components of equity as of March 1, 2018.    

Incentive Fee Income

Incentive fee income is recognized based on the performance of Saratoga CLO during the period, subject to the achievement of minimum return levels in accordance with the terms set out in the investment management agreement between the Company and Saratoga CLO. Incentive fee income is realized in cash on a quarterly basis. Once realized, such fees are no longer subject to reversal.

Upon the adoption of ASC 606, the Company will recognize incentive fee income only when the amount is realized and no longer subject to reversal. Therefore, the Company will no longer recognize unrealized incentive fee income in the consolidated financial statements. The adoption of ASC 606 results in the delayed recognition of unrealized incentive fee income in the consolidated financial statements until they become realized at the end of the measurement period and all uncertainties are eliminated, which is typically quarterly.

The Company adopted ASC 606 for incentive fee income using the modified retrospective approach with an effective date of March 1, 2018. The cumulative effect of the adoption resulted in the reversal of $0.07 million of unrealized incentive fee income and is presented as a reduction to the opening balances of components of equity as of March 1, 2018.

The following table presents the impact of incentive fees on the consolidated statement of assets and liabilities upon the adoption of ASC 606 effective March 1, 2018:

Consolidated Statement of Assets and Liabilities    

 

     February 28, 2018  
     As Reported      Adjustments(1)      As Adjusted for
Adoption of

ASC 606
 

Management and incentive fee receivable

   $ 233,024      $ (65,300    $ 167,724  

Total assets

     360,336,361        (65,300      360,271,061  

Cumulative effect adjustment for Adoption of ASC 606

     —          (65,300      (65,300

Total net assets

     143,691,367        (65,300      143,626,067  

NET ASSET VALUE PER SHARE

   $ 22.96      $ (0.01    $ 22.95  

 

(1) 

Unrealized incentive fees receivable balance as of February 28, 2018.

 

12


Table of Contents

In accordance with the ASC 606 disclosure requirements, the following tables present the adjustments made by the Company to remove the effects of adopting ASC 606 on the consolidated financial statements as of and for the three and nine months ended November 30, 2018:

Consolidated Statement of Assets and Liabilities

 

     November 30, 2018  
     As Reported      Adjustments      Without
Adoption of

ASC 606
 

Management and incentive fee receivable

   $ 167,218      $ 68,881      $ 236,099  

Total assets

     454,044,680        68,881        454,113,561  

Total net assets

     173,269,091        68,881        173,337,972  

NET ASSET VALUE PER SHARE

   $ 23.13      $ 0.01      $ 23.14  

Consolidated Statements of Operations

 

     For the Three Months Ended November 30, 2018  
     As Reported      Adjustments      Without
Adoption of
ASC 606
 

Incentive fee income

   $ 147,602      $ (1,382    $ 146,220  

Total investment income

     12,833,013        (1,382      12,831,631  

NET INVESTMENT INCOME

     5,138,941        (1,382      5,137,559  

NET INCREASE IN NET ASSETS RESULTING FROM OPERATIONS

     3,669,083        (1,382      3,667,701  

WEIGHTED AVERAGE - BASIC AND DILUTED EARNINGS PER COMMON SHARE

   $ 0.49      $ —        $ 0.49  
     For the Nine Months Ended November 30, 2018  
     As Reported      Adjustments      Without
Adoption of
ASC 606
 

Incentive fee income

   $ 493,846      $ 3,581      $ 497,427  

Total investment income

     34,723,805        3,581        34,727,386  

NET INVESTMENT INCOME

     14,210,817        3,581        14,214,398  

NET INCREASE IN NET ASSETS RESULTING FROM OPERATIONS

     10,653,814        3,581        10,657,395  

WEIGHTED AVERAGE - BASIC AND DILUTED EARNINGS PER COMMON SHARE

   $ 1.55      $ —        $ 1.55  

 

13


Table of Contents

Other Income

Other income includes dividends received, origination fees, structuring fees and advisory fees, and is recorded in the consolidated statements of operations when earned.

Payment-in-Kind Interest

The Company holds debt and preferred equity investments in its portfolio that contain a payment-in-kind (“PIK”) interest provision. The PIK interest, which represents contractually deferred interest added to the investment balance that is generally due at maturity, is generally recorded on the accrual basis to the extent such amounts are expected to be collected. We stop accruing PIK interest if we do not expect the issuer to be able to pay all principal and interest when due.

Deferred Debt Financing Costs

Financing costs incurred in connection with our credit facility and notes are deferred and amortized using the straight line method over the life of the respective facility and debt securities. Financing costs incurred in connection with our SBA debentures are deferred and amortized using the effective yield method over the life of the debentures.

The Company presents deferred debt financing costs on the balance sheet as a contra-liability as a direct deduction from the carrying amount of that debt liability, consistent with debt discounts.

Contingencies

In the ordinary course of business, the Company may enter into contracts or agreements that contain indemnifications or warranties. Future events could occur that lead to the execution of these provisions against the Company. Based on its history and experience, management feels that the likelihood of such an event is remote. Therefore, the Company has not accrued any liabilities in connection with such indemnifications.

In the ordinary course of business, the Company may directly or indirectly be a defendant or plaintiff in legal actions with respect to bankruptcy, insolvency or other types of proceedings. Such lawsuits may involve claims that could adversely affect the value of certain financial instruments owned by the Company.

Income Taxes

The Company has elected to be treated for tax purposes as a RIC under the Code and, among other things, intends to make the requisite distributions to its stockholders which will relieve the Company from federal income taxes. Therefore, no provision has been recorded for federal income taxes.

In order to qualify as a RIC, among other requirements, the Company is required to timely distribute to its stockholders at least 90.0% of its investment company taxable income, as defined by the Code, for each fiscal tax year. The Company will be subject to a nondeductible U.S. federal excise tax of 4.0% on undistributed income if it does not distribute at least 98.0% of its ordinary income in any calendar year and 98.2% of its capital gain net income for each one-year period ending on October 31.

Depending on the level of taxable income earned in a tax year, the Company may choose to carry forward taxable income in excess of current year dividend distributions into the next tax year and pay a 4.0% excise tax on such income, as required. 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 for excise tax purposes, the Company accrues excise tax, if any, on estimated excess taxable income as taxable income is earned.

In accordance with certain applicable U.S. Treasury regulations and private letter rulings issued by the Internal Revenue Service (“IRS”), a RIC may treat a distribution of its own stock as fulfilling its RIC distribution requirements if each stockholder may elect to receive his or her entire distribution in either cash or stock of the RIC subject to a limitation on the aggregate amount of cash to be distributed to all stockholders, which limitation must be at least 20.0% of the aggregate declared distribution. If too many stockholders elect to receive cash, each stockholder electing to receive cash will receive a pro rata amount of cash (with the balance of the distribution paid in stock). In no event will any stockholder, electing to receive cash, receive less than 20.0% of his or her entire distribution in cash. If these and certain other requirements are met, for U.S. federal income tax purposes, the amount of the dividend paid in stock will be equal to the amount of cash that could have been received instead of stock.

 

14


Table of Contents

The Company may utilize wholly owned holding companies taxed under Subchapter C of the Code (“Taxable Blockers”) when making equity investments in portfolio companies taxed as pass-through entities to meet its source-of-income requirements as a RIC. Taxable Blockers are consolidated in the Company’s GAAP financial statements and may result in current and deferred federal and state income tax expense with respect to income derived from those investments. Such income, net of applicable income taxes, is not included in the Company’s tax-basis net investment income until distributed by the Taxable Blocker, which may result in timing and character differences between the Company’s GAAP and tax-basis net investment income and realized gains and losses. Income tax expense or benefit from Taxable Blockers related to net investment income are included in total operating expenses, while any expense or benefit related to federal or state income tax originated for capital gains and losses are included together with the applicable net realized or unrealized gain or loss line item. Deferred tax assets are reduced by a valuation allowance when, in the opinion of management, it is more-likely than-not that some portion or all of the deferred tax assets will not be realized.

FASB ASC Topic 740, Income Taxes, (“ASC 740”), provides guidance for how uncertain tax positions should be recognized, measured, presented and disclosed in the financial statements. ASC 740 requires the evaluation of tax positions taken or expected to be taken in the course of preparing the Company’s tax returns to determine whether the tax positions are “more-likely-than-not” of being sustained by the applicable tax authority. Tax positions deemed to meet a “more-likely-than-not” threshold would be recorded as a tax benefit or expense in the current period. The Company recognizes interest and penalties, if any, related to unrecognized tax benefits as income tax expense on the consolidated statements of operations. During the fiscal year ended February 28, 2018, the Company did not incur any interest or penalties. Although we file federal and state tax returns, our major tax jurisdiction is federal. The 2015, 2016 and 2017 federal tax years for the Company remain subject to examination by the IRS. As of November 30, 2018 and February 28, 2018, there were no uncertain tax positions. The Company is not aware of any tax positions for which it is reasonably possible that the total amounts of unrecognized tax benefits will change significantly in the next 12 months.

Dividends

Dividends to common stockholders are recorded on the ex-dividend date. The amount to be paid out as a dividend is determined by the board of directors. Net realized capital gains, if any, are generally distributed at least annually, although we may decide to retain such capital gains for reinvestment.

We have adopted a dividend reinvestment plan (“DRIP”) that provides for reinvestment of our dividend distributions on behalf of our stockholders unless a stockholder elects to receive cash. As a result, if our board of directors authorizes, and we declare, a cash dividend, then our stockholders who have not “opted out” of the DRIP by the dividend record date will have their cash dividends automatically reinvested into additional shares of our common stock, rather than receiving the cash dividends. We have the option to satisfy the share requirements of the DRIP through the issuance of new shares of common stock or through open market purchases of common stock by the DRIP plan administrator.

Capital Gains Incentive Fee

The Company records an expense accrual on the consolidated statements of operations, relating to the capital gains incentive fee payable on the consolidated statements of assets and liabilities, by the Company to its Investment Adviser when the net realized and unrealized gain on its investments exceed all net realized and unrealized capital losses on its investments given the fact that a capital gains incentive fee would be owed to the Investment Adviser if the Company were to liquidate its investment portfolio at such time. The actual incentive fee payable to the Company’s Investment Adviser related to capital gains will be determined and payable in arrears at the end of each fiscal year and will include only realized capital gains net of realized and unrealized losses for the period.

Regulatory Matters

In August 2018, the SEC issued Final Rule Release No.33-10532, Disclosure Update and Simplification, which in part amends certain disclosure requirements of Regulation S-X that have become redundant, duplicative, overlapping, outdated, or superseded, in light of other Commission disclosure requirements, U.S. GAAP or changes in the information environment. The amendments are intended to facilitate the disclosure of information to investors and simplify compliance without significantly altering the total mix of information provided to investors. The effective date for these disclosures was November 5, 2018, effective for the first quarter that begins after the effective date. Management has adopted these amendments as currently required and these are reflected in the Company’s consolidated financial statements and related disclosures. Certain prior year information has been adjusted to conform with these amendments.

In October 2016, the SEC adopted new rules and amended existing rules (together, “final rules”) intended to modernize the reporting and disclosure of information by registered investment companies. In part, the final rules amend Regulation S-X and require standardized, enhanced disclosures about derivatives in investment company financial statements, as well as other amendments. The compliance date for the amendments to Regulation S-X was August 1, 2017. Management has adopted the amendments to Regulation S-X and included required disclosures in the Company’s consolidated financial statements and related disclosures.

 

15


Table of Contents

New Accounting Pronouncements

In August 2018, FASB issued ASU 2018-13, Fair Value Measurement (Topic 820): Disclosure Framework—Changes to the Disclosure Requirements for Fair Value Measurement (“ASU 2018-13”). The primary focus of ASU 2018-13 is to improve the effectiveness of the disclosure requirements for fair value measurements. The changes affect all companies that are required to include fair value measurement disclosures. In general, the amendments in ASU 2018-13 are effective for all entities for fiscal years and interim periods within those fiscal years, beginning after December 15, 2019. An entity is permitted to early adopt the removed or modified disclosures upon the issuance of ASU 2018-13 and may delay adoption of the additional disclosures, which are required for public companies only, until their effective date. Management is currently evaluating the impact these changes will have on the Company’s consolidated financial statements and disclosures.

In March 2017, the FASB issued ASU 2017-08, Receivables — Nonrefundable Fees and Other Costs (Subtopic 310-20), Premium Amortization on Purchased Callable Debt Securities (“ASU 2017-08”) which amends the amortization period for certain purchased callable debt securities held at a premium, shortening such period to the earliest call date. ASU 2017-08 does not require any accounting change for debt securities held at a discount; the discount continues to be amortized to maturity. ASU 2017-08 is effective for fiscal years, and interim periods within those fiscal years, beginning after December 15, 2018. Management has assessed these changes and does not believe they would have a material impact on the Company’s consolidated financial statements and disclosures.

In February 2016, the FASB issued ASU 2016-02, Amendments to the Leases (“ASU Topic 842”), which will require for all operating leases the recognition of a right-of-use asset and a lease liability, in the statement of financial position. The lease cost will be allocated over the lease term on a straight-line basis. This guidance is effective for annual and interim periods beginning after December 15, 2018. Management is currently evaluating the impact these changes will have on the Company’s consolidated financial statements and disclosures.

Risk Management

In the ordinary course of its business, the Company manages a variety of risks, including market risk and credit risk. Market risk is the risk of potential adverse changes to the value of investments because of changes in market conditions such as interest rate movements and volatility in investment prices.

Credit risk is the risk of default or non-performance by portfolio companies, equivalent to the investment’s carrying amount.

The Company is also exposed to credit risk related to maintaining all of its cash and cash equivalents, including those in reserve accounts, at a major financial institution and credit risk related to any of its derivative counterparties.

The Company has investments in lower rated and comparable quality unrated high yield bonds and bank loans. Investments in high yield investments are accompanied by a greater degree of credit risk. The risk of loss due to default by the issuer is significantly greater for holders of high yield securities, because such investments are generally unsecured and are often subordinated to other creditors of the issuer.

Note 3. Investments

As noted above, the Company values all investments in accordance with ASC 820. ASC 820 requires enhanced disclosures about assets and liabilities that are measured and reported at fair value. As defined in ASC 820, fair value is the price that would be received to sell an asset or paid to transfer a liability in an orderly transaction between market participants at the measurement date.

ASC 820 establishes a hierarchal disclosure framework which prioritizes and ranks the level of market price observability of inputs used in measuring investments at fair value. Market price observability is affected by a number of factors, including the type of investment and the characteristics specific to the investment. Investments with readily available active quoted prices or for which fair value can be measured from actively quoted prices generally will have a higher degree of market price observability and a lesser degree of judgment used in measuring fair value.

Based on the observability of the inputs used in the valuation techniques, the Company is required to provide disclosures on fair value measurements according to the fair value hierarchy. The fair value hierarchy ranks the observability of the inputs used to determine fair values. Investments carried at fair value are classified and disclosed in one of the following three categories:

 

   

Level 1—Valuations based on quoted prices in active markets for identical assets or liabilities that the Company has the ability to access.

 

   

Level 2—Valuations based on inputs other than quoted prices in active markets, which are either directly or indirectly observable.

 

16


Table of Contents
   

Level 3—Valuations based on inputs that are unobservable and significant to the overall fair value measurement. The inputs used in the determination of fair value may require significant management judgment or estimation. Such information may be the result of consensus pricing information or broker quotes which include a disclaimer that the broker would not be held to such a price in an actual transaction. The non-binding nature of consensus pricing and/or quotes accompanied by a disclaimer would result in classification as a Level 3 asset, assuming no additional corroborating evidence.

In addition to using the above inputs in investment valuations, the Company continues to employ the valuation policy approved by the board of directors that is consistent with ASC 820 and the 1940 Act (see Note 2). Consistent with our valuation policy, we evaluate the source of inputs, including any markets in which our investments are trading, in determining fair value.

The following table presents fair value measurements of investments, by major class, as of November 30, 2018 (dollars in thousands), according to the fair value hierarchy:

 

     Fair Value Measurements  
     Level 1      Level 2      Level 3      Total  

First lien term loans

   $ —        $ —        $ 238,503      $ 238,503  

Second lien term loans

     —          —          129,477        129,477  

Unsecured term loans

     —          —          22,081        22,081  

Structured finance securities

     —          —          15,314        15,314  

Equity interests

     —          —          38,437        38,437  
  

 

 

    

 

 

    

 

 

    

 

 

 

Total

   $ —        $ —        $ 443,812      $ 443,812  
  

 

 

    

 

 

    

 

 

    

 

 

 

The following table presents fair value measurements of investments, by major class, as of February 28, 2018 (dollars in thousands), according to the fair value hierarchy:

 

     Fair Value Measurements  
     Level 1      Level 2      Level 3      Total  

Syndicated loans

   $ —        $ —        $ 4,106      $ 4,106  

First lien term loans

     —          —          197,359        197,359  

Second lien term loans

     —          —          95,075        95,075  

Structured finance securities

     —          —          16,374        16,374  

Equity interests

     —          —          29,780        29,780  
  

 

 

    

 

 

    

 

 

    

 

 

 

Total

   $ —        $ —        $ 342,694      $ 342,694  
  

 

 

    

 

 

    

 

 

    

 

 

 

The following table provides a reconciliation of the beginning and ending balances for investments that use Level 3 inputs for the nine months ended November 30, 2018 (dollars in thousands):

 

     Syndicated
loans
    First lien
term loans
    Second lien
term loans
    Unsecured
term loans
    Structured
finance
securities
    Equity
interests
     Total  

Balance as of February 28, 2018

   $ 4,106     $ 197,359     $ 95,075     $ —       $ 16,374     $ 29,780      $ 342,694  

Net change in unrealized appreciation (depreciation) on investments

     (73     (1,082     (1,404     (135     (1,287     1,439        (2,542

Purchases and other adjustments to cost

     73       84,782       49,806       22,216       275       7,218        164,370  

Sales and repayments

     (4,106     (42,701     (14,000     —         (48     —          (60,855

Net realized gain from investments

     —         145       —         —         —         —          145  
  

 

 

   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

    

 

 

 

Balance as of November 30, 2018

   $ —       $ 238,503     $ 129,477     $ 22,081     $ 15,314     $ 38,437      $ 443,812  
  

 

 

   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

    

 

 

 

Net change in unrealized appreciation (depreciation) for the period relating to those Level 3 assets that were still held by the Company at the end of the period

   $ —       $ (1,154   $ (1,312   $ (135   $ (1,287   $ 1,439      $ (2,449
  

 

 

   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

    

 

 

 

Purchases and other adjustments to cost include purchases of new investments at cost, effects of refinancing/restructuring, accretion/amortization of income from discount/premium on debt securities, and PIK.

Sales and repayments represent net proceeds received from investments sold, and principal paydowns received during the period.

Transfers and restructurings, if any, are recognized at the beginning of the period in which they occur. There were no restructures in or out for the nine months ended November 30, 2018.

The following table provides a reconciliation of the beginning and ending balances for investments that use Level 3 inputs for the nine months ended November 30, 2017 (dollars in thousands):

 

     Syndicated
loans
    First lien
term loans
    Second lien
term loans
    Structured
finance
securities
    Equity
interests
    Total  

Balance as of February 28, 2017

   $ 9,823     $ 159,097     $ 87,750     $ 15,450     $ 20,541     $ 292,661  

Net change in unrealized appreciation (depreciation) on investments

     (9     315       2,250       1,991       3,847       8,394  

Purchases and other adjustments to cost

     14       81,918       4,143       —         2,921       88,996  

Sales and repayments

     (773     (13,228     (27,023     (1,128     (3,403     (45,555

Net realized gain (loss) from investments

     (54     13       (7,530     —         1,913       (5,658

Restructures in

     —         —         39,837       —         2,617       42,454  

Restructures out

     —         (42,454     —         —         —         (42,454
  

 

 

   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

 

Balance as of November 30, 2017

   $ 9,001     $ 185,661     $ 99,427     $ 16,313     $ 28,436     $ 338,838  
  

 

 

   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

 

Net change in unrealized appreciation (depreciation) for the period relating to those Level 3 assets that were still held by the Company at the end of the period

   $ (9   $ 452     $ 81     $ 1,991     $ 4,500     $ 7,015  
  

 

 

   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

 

Purchases and other adjustments to cost include purchases of new investments at cost, effects of refinancing/restructuring, accretion/amortization of income from discount/premium on debt securities, and PIK.

Sales and repayments represent net proceeds received from investments sold, and principal paydowns received during the period.

Transfers and restructurings, if any, are recognized at the beginning of the period in which they occur. Restructures in and out for the nine months ended November 30, 2017 included a restructure of Easy Ice, LLC of approximately $26.7 million from a first lien term loan to a second lien term loan; a restructure of Mercury Funding, LLC’s first lien term loan of approximately $15.8 million to a second lien term loan; and a restructure of My Alarm Center, LLC’s second lien term loan of approximately $2.6 million to an equity interest.

The valuation techniques and significant unobservable inputs used in recurring Level 3 fair value measurements of assets as of November 30, 2018 were as follows (dollars in thousands):

 

     Fair Value     

Valuation Technique

  

Unobservable Input

   Range

First lien term loans

   $ 238,503      Market Comparables    Market Yield (%) EBITDA Multiples (x)    9.0% - 15.1%
3.0x

Second lien term loans

     129,477      Market Comparables    Market Yield (%) EBITDA Multiples (x)    10.3% - 20.4%
5.0x

Unsecured term loans

     22,081      Market Comparables    Market Yield (%) EBITDA Multiples (x)    9.6% - 9.9%
4.8x

Structured finance securities

     15,314      Discounted Cash Flow    Discount Rate (%)      8.8% - 13.0%  

Equity interests

     38,437      Market Comparables    EBITDA Multiples (x) Revenue Multiples (x)    4.0x - 14.8x
0.4x - 39.4x

The valuation techniques and significant unobservable inputs used in recurring Level 3 fair value measurements of assets as of February 28, 2018 were as follows (dollars in thousands):

 

     Fair Value     

Valuation Technique

  

Unobservable Input

   Range

Syndicated loans

   $     4,106      Market Comparables    Third-Party Bid (%)    100.0%

First lien term loans

     197,359      Market Comparables    Market Yield (%) EBITDA Multiples (x) Third-Party Bid (%)    7.3% - 13.4%
3.0x
97.6% - 100.1%

Second lien term loans

     95,075      Market Comparables    Market Yield (%) EBITDA Multiples (x) Third-Party Bid (%)    10.0% - 16.5%

5.0x

100.0%

Structured finance securities

     16,374      Discounted Cash Flow    Discount Rate (%)    8.5% - 15.0%

Equity interests

     29,780      Market Comparables    EBITDA Multiples (x) Revenue Multiples (x)    4.0x - 14.0x
0.6x - 39.6x

For investments utilizing a market comparables valuation technique, a significant increase (decrease) in the market yield, in isolation, would result in a significantly lower (higher) fair value measurement, and a significant increase (decrease) in any of the earnings before interest, tax, depreciation and amortization (“EBITDA”) or revenue valuation multiples, in isolation, would result in a significantly higher

 

17


Table of Contents

(lower) fair value measurement. For investments utilizing a discounted cash flow valuation technique, a significant increase (decrease) in the discount rate, in isolation, would result in a significantly lower (higher) fair value measurement. For investments utilizing a market quote in deriving a value, a significant increase (decrease) in the market quote, in isolation, would result in a significantly higher (lower) fair value measurement.

The composition of our investments as of November 30, 2018 at amortized cost and fair value was as follows (dollars in thousands):    

 

     Investments at
Amortized Cost
     Amortized Cost
Percentage of Total
Portfolio
    Investments at
Fair Value
     Fair Value
Percentage of Total
Portfolio
 

First lien term loans

   $ 239,480        54.0   $ 238,503        53.6

Second lien term loans

     131,198        29.6       129,477        29.2  

Unsecured term loans

     22,216        5.0       22,081        5.0  

Structured finance securities

     14,023        3.2       15,314        3.5  

Equity interests

     36,434        8.2       38,437        8.7  
  

 

 

    

 

 

   

 

 

    

 

 

 

Total

   $ 443,351        100.0   $ 443,812        100.0
  

 

 

    

 

 

   

 

 

    

 

 

 

The composition of our investments as of February 28, 2018 at amortized cost and fair value was as follows (dollars in thousands):

 

     Investments at
Amortized Cost
     Amortized Cost
Percentage of Total
Portfolio
    Investments at
Fair Value
     Fair Value
Percentage of Total
Portfolio
 

Syndicated loans

   $ 4,033        1.2   $ 4,106        1.2

First lien term loans

     197,253        58.1       197,359        57.6  

Second lien term loans

     95,392        28.1       95,075        27.7  

Structured finance securities

     13,796        4.0       16,374        4.8  

Equity interests

     29,216        8.6       29,780        8.7  
  

 

 

    

 

 

   

 

 

    

 

 

 

Total

   $ 339,690        100.0   $ 342,694        100.0
  

 

 

    

 

 

   

 

 

    

 

 

 

For loans and debt securities for which market quotations are not available, we determine their fair value based on third party indicative broker quotes, where available, or the assumptions that a hypothetical market participant would use to value the security in a current hypothetical sale using a market yield valuation methodology. In applying the market yield valuation methodology, we determine the fair value based on such factors as market participant assumptions including synthetic credit ratings, estimated remaining life, current market yield and interest rate spreads of similar securities as of the measurement date. If, in our judgment, the market yield methodology is not sufficient or appropriate, we may use additional methodologies such as an asset liquidation or expected recovery model.

For equity securities of portfolio companies and partnership interests, we determine the fair value based on the market approach with value then attributed to equity or equity like securities using the enterprise value waterfall valuation methodology. Under the enterprise value waterfall valuation methodology, we determine the enterprise fair value of the portfolio company and then waterfall the enterprise value over the portfolio company’s securities in order of their preference relative to one another. To estimate the enterprise value of the portfolio company, we weigh some or all of the traditional market valuation methods and factors based on the individual circumstances of the portfolio company in order to estimate the enterprise value. The methodologies for performing investments may be based on, among other things: valuations of comparable public companies, recent sales of private and public comparable companies, discounting the forecasted cash flows of the portfolio company, third party valuations of the portfolio company, considering offers from third parties to buy the company, estimating the value to potential strategic buyers and considering the value of recent investments in the equity securities of the portfolio company. For non-performing investments, we may estimate the liquidation or collateral value of the portfolio company’s assets and liabilities. We also take into account historical and anticipated financial results.

Our investment in Saratoga CLO is carried at fair value, which is based on a discounted cash flow model that utilizes prepayment, re-investment and loss assumptions based on historical experience and projected performance, economic factors, the characteristics of the underlying cash flow, and comparable yields for equity interests in collateralized loan obligation funds similar to Saratoga CLO, when available, as determined by our Manager and recommended to our board of directors. Specifically, we use Intex cash flow models, or an appropriate substitute, to form the basis for the valuation of our investment in Saratoga CLO. The models use a set of assumptions including projected default rates, recovery rates, reinvestment rates and prepayment rates in order to arrive at estimated valuations. The assumptions are based on available market data and projections provided by third parties as well as management estimates. In connection with the refinancing of the Saratoga CLO liabilities, we ran Intex models based on assumptions about the refinanced Saratoga CLO’s structure, including capital structure, cost of liabilities and reinvestment period. We use the output from the Intex models (i.e., the estimated cash flows) to perform a discounted cash flow analysis on expected future cash flows to determine a valuation for our investment in Saratoga CLO at November 30, 2018. The significant inputs at November 30, 2018 for the valuation model include:

 

   

Default rate: 2.0%

 

   

Recovery rate: 35-70%

 

   

Discount rate: 13.0%

 

   

Prepayment rate: 20.0%

 

   

Reinvestment rate / price: L+340bps / $99.75

Note 4. Investment in Saratoga Investment Corp. CLO 2013-1, Ltd. (“Saratoga CLO”)

On January 22, 2008, the Company invested $30.0 million in all of the outstanding subordinated notes of GSC Investment Corp. CLO 2007, Ltd., a collateralized loan obligation fund managed by the Company that invests primarily in senior secured loans. Additionally, the Company entered into a collateral management agreement with GSC Investment Corp. CLO 2007, Ltd. pursuant to which we act as collateral manager to it. The Saratoga CLO was initially refinanced in October 2013 and its reinvestment period ended in October 2016. On November 15, 2016, the Company completed the second refinancing of the Saratoga CLO. The Saratoga CLO refinancing, among other things, extended its reinvestment period to October 2018, and extended its legal maturity date to October 2025. Following the refinancing, the Saratoga CLO portfolio remained at the same size and with a similar capital structure of predominantly senior secured first lien term loans. In addition to refinancing its liabilities, we also purchased $4.5 million in aggregate principal amount of the Class F notes tranche of the Saratoga CLO at par, with a coupon of LIBOR plus 8.5%.

 

18


Table of Contents

The Saratoga CLO remains 100.0% owned and managed by Saratoga Investment Corp. Following the refinancing, the Company receives a base management fee of 0.10% and a subordinated management fee of 0.40% of the fee basis amount at the beginning of the collection period, paid quarterly to the extent of available proceeds. The Company is also entitled to an incentive management fee equal to 20.0% of excess cash flow to the extent the Saratoga CLO subordinated notes receive an internal rate of return paid in cash equal to or greater than 12.0%. For the three months ended November 30, 2018 and November 30, 2017, we accrued $0.4 million and $0.4 million in management fee income, respectively, and $0.5 million and $0.7 million in interest income, respectively, from the Saratoga CLO. For the nine months ended November 30, 2018 and November 30, 2017, we accrued $1.1 million and $1.1 million in management fee income, respectively, and $2.0 million and $1.7 million in interest income, respectively, from the Saratoga CLO. For the three months ended November 30, 2018 and November 30, 2017, we accrued $0.1 million and $0.2 million, respectively, related to the incentive management fee from Saratoga CLO. For the nine months ended November 30, 2018 and November 30, 2017, we accrued $0.5 million and $0.5 million, respectively, related to the incentive management fee from Saratoga CLO.

As of November 30, 2018, the Company determined that the fair value of its investment in the subordinated notes of Saratoga CLO was $10.8 million. The Company determines the fair value of its investment in the subordinated notes of Saratoga CLO based on the present value of the projected future cash flows of the subordinated notes over the life of Saratoga CLO. As of November 30, 2018, Saratoga CLO had investments with a principal balance of $392.9 million and a weighted average spread over LIBOR of 3.9%, and had debt with a principal balance outstanding of $282.4 million with a weighted average spread over LIBOR of 2.4%. As a result, Saratoga CLO earns a “spread” between the interest income it receives on its investments and the interest expense it pays on its debt and other operating expenses, which is distributed quarterly to the Company as the holder of its subordinated notes. At November 30, 2018, the present value of the projected future cash flows of the subordinated notes was approximately $11.0 million, using 13.0% discount rate. Saratoga Investment Corp. invested $32.8 million into the CLO since January 2008, and to date has since received distributions of $55.9 million, management fees of $19.1 million and incentive fees of $1.0 million.

On August 7, 2018, the Company entered into an unsecured loan agreement (“CLO 2013-1 Warehouse Loan”) with Saratoga Investment Corp. CLO 2013-1 Warehouse, Ltd (“CLO 2013-1 Warehouse”), a wholly-owned subsidiary of Saratoga CLO, pursuant to which CLO 2013-1 Warehouse may borrow from time to time up to $20 million from the Company in order to provide capital necessary to support warehouse activities. The CLO 2013-1 Warehouse Loan, which expires on February 7, 2020, bears interest at an annual rate of 3M USD LIBOR + 7.5%. As of November 30, 2018, the outstanding amount of this unsecured loan was $20.0 million.

As of February 28, 2018, the Company determined that the fair value of its investment in the subordinated notes of Saratoga CLO was $11.9 million. The Company determines the fair value of its investment in the subordinated notes of Saratoga CLO based on the present value of the projected future cash flows of the subordinated notes over the life of Saratoga CLO. At February 28, 2018, Saratoga CLO had investments with a principal balance of $310.4 million and a weighted average spread over LIBOR of 3.9%, and had debt with a principal balance outstanding of $282.4 million with a weighted average spread over LIBOR of 2.4%. As a result, Saratoga CLO earns a “spread” between the interest income it receives on its investments and the interest expense it pays on its debt and other operating expenses, which is distributed quarterly to the Company as the holder of its subordinated notes. At February 28, 2018, the present value of the projected future cash flows of the subordinated notes, was approximately $12.2 million, using a 15.0% discount rate.

Below is certain financial information from the separate financial statements of Saratoga CLO as of November 30, 2018 (unaudited) and February 28, 2018 and for the three and nine months ended November 30, 2018 (unaudited) and November 30, 2017 (unaudited).

 

19


Table of Contents

Saratoga Investment Corp. CLO 2013-1, Ltd.

Statements of Assets and Liabilities

 

     November 30, 2018     February 28, 2018  
     (unaudited)        

ASSETS

    

Investments at fair value

    

Loans at fair value (amortized cost of $390,237,582 and $307,926,355, respectively)

   $  383,068,753     $  305,823,704  

Equities at fair value (amortized cost of $3,531,218 and $3,531,218, respectively)

     55,075       6,599  
  

 

 

   

 

 

 

Total investments at fair value (amortized cost of $393,768,800 and $311,457,573, respectively)

     383,123,828       305,830,303  

Cash and cash equivalents

     9,192,717       5,769,820  

Receivable from open trades

     752,497       12,395,571  

Interest receivable

     1,870,351       1,653,928  
  

 

 

   

 

 

 

Total assets

   $ 394,939,393     $ 325,649,622  
  

 

 

   

 

 

 

LIABILITIES

    

Interest payable

   $ 2,351,542     $ 1,190,428  

Payable from open trades

     11,748,259       24,471,358  

Accrued base management fee

     33,443       33,545  

Accrued subordinated management fee

     133,773       134,179  

Accrued incentive fee

     68,881       65,300  

Loan payable, related party

     20,000,000       —    

Loan payable, third party

     65,739,500       —    

Class A-1 notes - SIC CLO 2013-1, Ltd.

     170,000,000       170,000,000  

Class A-2 notes - SIC CLO 2013-1, Ltd.

     20,000,000       20,000,000  

Class B notes - SIC CLO 2013-1, Ltd.

     44,800,000       44,800,000  

Class C notes - SIC CLO 2013-1, Ltd.

     16,000,000       16,000,000  

Discount on class C notes - SIC CLO 2013-1, Ltd.

     (61,580     (68,370

Class D notes - SIC CLO 2013-1, Ltd.

     14,000,000       14,000,000  

Discount on class D notes - SIC CLO 2013-1, Ltd.

     (285,886     (317,409

Class E notes - SIC CLO 2013-1, Ltd.

     13,100,000       13,100,000  

Class F notes - SIC CLO 2013-1, Ltd.

     4,500,000       4,500,000  

Deferred debt financing costs, SIC CLO 2013-1, Ltd. notes

     (919,472     (1,014,090

Subordinated notes

     30,000,000       30,000,000  
  

 

 

   

 

 

 

Total liabilities

   $ 411,208,460     $ 336,894,941  
  

 

 

   

 

 

 

Commitments and contingencies

    

NET ASSETS

    

Ordinary equity, par value $1.00, 250 ordinary shares authorized, 250 and 250 issued and outstanding, respectively

   $ 250     $ 250  

Accumulated loss

     (11,245,569     (12,974,026

Net gain (loss)

     (5,023,748     1,728,457  
  

 

 

   

 

 

 

Total net assets

     (16,269,067     (11,245,319
  

 

 

   

 

 

 

Total liabilities and net assets

   $ 394,939,393     $ 325,649,622  
  

 

 

   

 

 

 

 

20


Table of Contents

Saratoga Investment Corp. CLO 2013-1, Ltd.

Statements of Operations

(unaudited)

 

     For the three months ended     For the nine months ended  
     November 30, 2018     November 30, 2017     November 30, 2018     November 30, 2017  

INVESTMENT INCOME

        

Interest from investments

   $ 5,797,031     $  4,178,651     $  15,686,270     $  12,307,120  

Interest from cash and cash equivalents

     4,502       3,113       12,591       12,539  

Other income

     182,243       117,791       355,414       362,961  
  

 

 

   

 

 

   

 

 

   

 

 

 

Total investment income

     5,983,776       4,299,555       16,054,275       12,682,620  
  

 

 

   

 

 

   

 

 

   

 

 

 

EXPENSES

        

Interest expense

     4,781,948       3,461,049       12,793,849       10,396,665  

Professional fees

     136,219       78,048       249,665       131,155  

Miscellaneous fee expense

     6,885       36,350       36,692       66,309  

Base management fee

     76,153       75,289       225,984       225,617  

Subordinated management fee

     304,612       301,158       903,937       902,468  

Incentive fees

     146,220       209,434       497,427       477,087  

Trustee expenses

     15,396       41,025       76,092       115,740  

Amortization expense

     44,218       44,218       132,931       132,932  
  

 

 

   

 

 

   

 

 

   

 

 

 

Total expenses

     5,511,651       4,246,571       14,916,577       12,447,973  
  

 

 

   

 

 

   

 

 

   

 

 

 

NET INVESTMENT INCOME

     472,125       52,984       1,137,698       234,647  
  

 

 

   

 

 

   

 

 

   

 

 

 

REALIZED AND UNREALIZED GAIN (LOSS) ON INVESTMENTS:

        

Net realized gain (loss) on investments

     11,948       260,872       (1,143,744     1,030,216  

Net change in unrealized depreciation on investments

     (4,467,273     (202,856     (5,017,702     (1,561,704
  

 

 

   

 

 

   

 

 

   

 

 

 

Net realized and unrealized gain (loss) on investments

     (4,455,325     58,016       (6,161,446     (531,488
  

 

 

   

 

 

   

 

 

   

 

 

 

NET INCREASE (DECREASE) IN NET ASSETS RESULTING FROM OPERATIONS

   $  (3,983,200   $ 111,000     $  (5,023,748   $ (296,841
  

 

 

   

 

 

   

 

 

   

 

 

 

 

21


Table of Contents

Saratoga Investment Corp. CLO 2013-1, Ltd.

Schedule of Investments

November 30, 2018

(unaudited)

 

Issuer Name

 

Industry

 

Asset Name

  Asset
Type
    Reference Rate/Spread     LIBOR
Floor
    Current
Rate
(All In)
    Maturity
Date
    Principal/
Number of

Shares
    Cost     Fair Value  

Cumulus Media Inc.

  Media: Broadcasting & Subscription   Class A Common Stock     Equity       —           —         —         —         3,737     $ —       $ 54,186  

Education Management II LLC

  Services: Consumer   A-2 Preferred Shares     Equity       —           —         —         —         18,975       1,897,538       —    

Education Management II LLC

  Services: Consumer   A-1 Preferred Shares     Equity       —           —         —         —         6,692       669,214       —    

New Millennium Holdco, Inc.

  Healthcare & Pharmaceuticals   Common Stock     Equity       —           —         —         —         14,813       964,466       889  

24 Hour Fitness Worldwide Inc.

  Services: Consumer   Term Loan (5/18)     Loan       1M USD LIBOR+       3.50     0.00     5.85     5/30/2025     $ 1,995,000       1,985,355       1,978,162  

ABB Con-Cise Optical Group LLC

  Healthcare & Pharmaceuticals   Term Loan B     Loan       1M USD LIBOR+       5.00     1.00     7.35     6/15/2023       1,960,000       1,941,002       1,960,000  

Achilles Acquisition LLC

  Banking Finance Insurance & Real Estate   Term Loan     Loan       1M USD LIBOR+       4.00     0.00     6.35     10/13/2025       6,000,000       5,985,142       5,970,000  

Acosta Inc.

  Media: Advertising Printing & Publishing   Term Loan B (1st Lien)     Loan       1M USD LIBOR+       3.25     1.00     5.60     9/26/2021       1,920,350       1,913,567       1,328,402  

ADMI Corp.

  Services: Consumer   Term Loan B     Loan       1M USD LIBOR+       3.00     0.00     5.35     4/30/2025       1,995,000       1,985,596       1,970,063  

Advantage Sales & Marketing Inc.

  Services: Business   First Lien Term Loan     Loan       1M USD LIBOR+       3.25     1.00     5.60     7/23/2021       2,402,412       2,400,907       2,151,360  

Advantage Sales & Marketing Inc.

  Services: Business   Term Loan B Incremental     Loan       1M USD LIBOR+       3.25     1.00     5.60     7/23/2021       496,231       488,146       449,710  

Aegis Toxicology Sciences Corporation

  Healthcare & Pharmaceuticals   Term Loan     Loan       3M USD LIBOR+       5.50     1.00     8.24     5/9/2025       4,000,000       3,963,762       3,880,000  

Agrofresh Inc.

  Beverage Food & Tobacco   Term Loan     Loan       1M USD LIBOR+       4.75     1.00     7.10     7/30/2021       2,927,308       2,922,390       2,894,375  

AI Mistral (Luxembourg) Subco Sarl

  High Tech Industries   Term Loan     Loan       1M USD LIBOR+       3.00     1.00     5.35     3/11/2024       492,500       492,500       481,828  

AIS Holdco LLC

  Services: Business   Term Loan     Loan       1M USD LIBOR+       5.00     0.00     7.35     8/15/2025       2,500,000       2,487,639       2,475,000  

Akorn Inc.

  Healthcare & Pharmaceuticals   Term Loan B     Loan       1M USD LIBOR+       5.50     1.00     7.85     4/16/2021       398,056       397,418       332,972  

Albertson’s LLC

  Retail   Term Loan B7     Loan       1M USD LIBOR+       3.00     0.75     5.35     11/17/2025       4,151,511       4,141,282       4,062,004  

Alchemy US Holdco 1 LLC

  Metals & Mining   Term Loan     Loan       6M USD LIBOR+       5.50     0.00     8.39     10/10/2025       2,000,000       1,970,381       1,995,000  

Alera Group Intermediate Holdings Inc.

  Banking Finance Insurance & Real Estate   Term Loan B     Loan       1M USD LIBOR+       4.50     0.00     6.85     8/1/2025       498,750       497,547       498,750  

Alion Science and Technology Corporation

  Aerospace & Defense   Term Loan B (1st Lien)     Loan       1M USD LIBOR+       4.50     1.00     6.85     8/19/2021       3,626,521       3,619,654       3,632,179  

Allen Media LLC

  Media: Diversified & Production   Term Loan B     Loan       3M USD LIBOR+       6.50     1.00     9.24     8/30/2023       3,000,000       2,928,173       2,913,750  

Altisource S.a r.l.

  Banking Finance Insurance & Real Estate   Term Loan B (03/18)     Loan       3M USD LIBOR+       4.00     1.00     6.74     4/3/2024       1,924,554       1,908,891       1,908,523  

Altra Industrial Motion Corp.

  Transportation: Cargo   Term Loan     Loan       1M USD LIBOR+       2.00     0.00     4.35     10/1/2025       2,000,000       1,995,090       1,976,260  

American Greetings Corporation

  Media: Advertising Printing & Publishing   Term Loan     Loan       1M USD LIBOR+       4.50     1.00     6.85     4/5/2024       995,000       976,944       993,756  

American Residential Services LLC

  Services: Consumer   Term Loan B     Loan       1M USD LIBOR+       4.00     1.00     6.35     6/30/2022       3,976,642       3,963,077       3,951,788  

Amynta Agency Borrower Inc.

  Banking Finance Insurance & Real Estate   Term Loan     Loan       1M USD LIBOR+       4.00     0.00     6.35     2/28/2025       498,750       496,427       493,763  

Anastasia Parent LLC

  Consumer goods: Non-durable   Term Loan     Loan       1M USD LIBOR+       3.75     0.00     6.10     8/11/2025       1,000,000       995,162       984,170  

Anchor Glass Container Corporation

  Containers Packaging & Glass   Term Loan (07/17)     Loan       3M USD LIBOR+       2.75     1.00     5.49     12/7/2023       491,281       489,343       418,410  

AqGen Ascensus Inc.

  Services: Consumer   Term Loan Incremental (6/18)     Loan       3M USD LIBOR+       3.50     1.00     6.24     12/5/2022       337,188       336,449       335,080  

AqGen Ascensus Inc.

  Services: Consumer   Delayed Draw Term Loan Incremental (6/18)     Loan       3M USD LIBOR+       3.50     1.00     6.24     12/5/2022       72,500       72,500       72,045  

Aramark Services Inc.

  Services: Consumer   Term Loan B-2     Loan       1M USD LIBOR+       1.75     0.00     4.10     3/28/2024       1,294,904       1,294,904       1,284,389  

Arctic Glacier U.S.A. Inc.

  Beverage Food & Tobacco   Term Loan (3/18)     Loan       1M USD LIBOR+       3.50     1.00     5.85     3/20/2024       522,303       522,243       515,774  

Aretec Group Inc.

  Banking Finance Insurance & Real Estate   Term Loan     Loan       1M USD LIBOR+       4.25     0.00     6.60     10/1/2025       2,000,000       1,995,176       1,987,500  

ASG Technologies Group Inc.

  High Tech Industries   Term Loan     Loan       1M USD LIBOR+       3.50     1.00     5.85     7/31/2024       495,009       492,877       485,109  

AssetMark Financial Holdings Inc.

  Banking Finance Insurance & Real Estate   Term Loan     Loan       1M USD LIBOR+       3.50     0.00     5.85     11/14/2025       1,000,000       997,561       997,500  

Astoria Energy LLC

  Energy: Electricity   Term Loan     Loan       1M USD LIBOR+       4.00     1.00     6.35     12/24/2021       1,407,655       1,398,428       1,398,857  

Asurion LLC

  Banking Finance Insurance & Real Estate   Term Loan B-4 (Replacement)     Loan       1M USD LIBOR+       3.00     0.00     5.35     8/4/2022       2,286,838       2,278,131       2,264,930  

Asurion LLC

  Banking Finance Insurance & Real Estate   Term Loan B6     Loan       1M USD LIBOR+       3.00     0.00     5.35     11/3/2023       499,251       495,342       493,509  

ATS Consolidated Inc.

  Construction & Building   Term Loan     Loan       1M USD LIBOR+       3.75     0.00     6.10     3/3/2025       497,500       495,146       496,878  

Avaya Inc.

  Telecommunications   Term Loan B     Loan       2M USD LIBOR+       4.25     0.00     6.76     12/16/2024       992,500       983,097       982,823  

Avolon TLB Borrower 1 US LLC

  Capital Equipment   Term Loan B3     Loan       1M USD LIBOR+       2.00     0.75     4.35     1/15/2025       990,019       985,397       977,644  

Ball Metalpack Finco LLC

  Containers Packaging & Glass   Term Loan     Loan       1M USD LIBOR+       4.50     0.00     6.85     7/31/2025       3,995,000       3,975,702       3,975,025  

Bausch Health Companies Inc.

  Healthcare & Pharmaceuticals   Term Loan B (05/18)     Loan       1M USD LIBOR+       3.00     0.00     5.35     6/2/2025       1,800,961       1,793,212       1,781,835  

Bausch Health Companies Inc.

  Healthcare & Pharmaceuticals   Term Loan     Loan       1M USD LIBOR+       2.75     0.00     5.10     11/27/2025       500,000       495,000       491,875  

Blackboard Inc.

  High Tech Industries   Term Loan B4     Loan       3M USD LIBOR+       5.00     1.00     7.74     6/30/2021       2,940,000       2,925,772       2,781,064  

Blount International Inc.

  Forest Products & Paper   Term Loan B (09/18)     Loan       1M USD LIBOR+       3.75     1.00     6.10     4/12/2023       497,500       496,305       496,669  

Blucora Inc.

  High Tech Industries   Term Loan (11/17)     Loan       1M USD LIBOR+       3.00     1.00     5.35     5/22/2024       706,667       703,619       703,133  

Boxer Parent Company Inc.

  High Tech Industries   Term Loan     Loan       3M USD LIBOR+       4.25     0.00     6.99     10/2/2025       5,000,000       4,951,375       4,943,150  

Bracket Intermediate Holding Corp.

  Healthcare & Pharmaceuticals   Term Loan     Loan       3M USD LIBOR+       4.25     0.00     6.99     9/5/2025       1,000,000       995,127       1,000,000  

Broadstreet Partners Inc.

  Banking Finance Insurance & Real Estate   Term Loan B2     Loan       1M USD LIBOR+       3.25     1.00     5.60     11/8/2023       1,037,818       1,035,539       1,026,796  

Brookfield WEC Holdings Inc.

  Energy: Electricity   Term Loan     Loan       1M USD LIBOR+       3.75     0.75     6.10     8/1/2025       2,000,000       1,990,363       1,993,220  

Cable & Wireless Communications Limited

  Telecommunications   Term Loan B4     Loan       1M USD LIBOR+       3.25     0.00     5.60     1/30/2026       2,500,000       2,496,875       2,483,673  

Cable One Inc.

  Media: Broadcasting & Subscription   Term Loan B     Loan       3M USD LIBOR+       1.75     0.00     4.49     5/1/2024       493,750       493,277       490,664  

Canyon Valor Companies Inc.

  Media: Advertising Printing & Publishing   Term Loan B     Loan       3M USD LIBOR+       2.75     0.00     5.49     6/16/2023       941,691       939,337       931,097  

Capital Automotive L.P.

  Banking Finance Insurance & Real Estate   First Lien Term Loan     Loan       1M USD LIBOR+       2.50     1.00     4.85     3/25/2024       479,266       477,318       471,478  

Caraustar Industries Inc.

  Forest Products & Paper   Term Loan B (02/17)     Loan       3M USD LIBOR+       5.50     1.00     8.24     3/14/2022       492,500       491,553       491,579  

CareerBuilder LLC

  Services: Business   Term Loan     Loan       3M USD LIBOR+       6.75     1.00     9.49     7/31/2023       2,345,559       2,299,357       2,339,695  

Casa Systems Inc.

  Telecommunications   Term Loan     Loan       1M USD LIBOR+       4.00     1.00     6.35     12/20/2023       1,473,750       1,462,581       1,467,310  

Catalent Pharma Solutions Inc

  Healthcare & Pharmaceuticals   Term Loan B (new)     Loan       1M USD LIBOR+       2.25     1.00     4.60     5/20/2024       264,599       264,082       262,992  

CCS-CMGC Holdings Inc.

  Healthcare & Pharmaceuticals   Term Loan     Loan       1M USD LIBOR+       5.50     0.00     7.85     10/1/2025       2,500,000       2,475,444       2,479,175  

Cengage Learning Inc.

  Media: Advertising Printing & Publishing   Term Loan     Loan       1M USD LIBOR+       4.25     1.00     6.60     6/7/2023       1,464,371       1,451,753       1,302,836  

CenturyLink Inc.

  Telecommunications   Term Loan B     Loan       1M USD LIBOR+       2.75     0.00     5.10     1/31/2025       2,977,500       2,971,284       2,890,646  

CEOC LLC

  Hotel Gaming & Leisure   Term Loan     Loan       1M USD LIBOR+       2.00     0.00     4.35     10/4/2024       992,500       992,500       972,233  

CH Hold Corp.

  Automotive   Term Loan     Loan       1M USD LIBOR+       3.00     1.00     5.35     2/1/2024       244,811       244,404       243,129  

Charter Communications Operating LLC.

  Media: Broadcasting & Subscription   Term Loan (12/17)     Loan       1M USD LIBOR+       2.00     0.00     4.35     4/30/2025       1,588,000       1,586,276       1,570,532  

Compuware Corporation

  High Tech Industries   Term Loan     Loan       1M USD LIBOR+       3.50     0.00     5.85     8/22/2025       500,000       498,770       499,065  

Concordia International Corp.

  Healthcare & Pharmaceuticals   Term Loan     Loan       1M USD LIBOR+       5.50     1.00     7.85     9/6/2024       1,214,000       1,149,239       1,172,518  

Consolidated Aerospace Manufacturing LLC

  Aerospace & Defense   Term Loan (1st Lien)     Loan       1M USD LIBOR+       3.75     1.00     6.10     8/11/2022       2,418,750       2,412,097       2,418,750  

Consolidated Communications Inc.

  Telecommunications   Term Loan B     Loan       1M USD LIBOR+       3.00     1.00     5.35     10/5/2023       1,494,366       1,481,195       1,427,120  

Covia Holdings Corporation

  Metals & Mining   Term Loan     Loan       3M USD LIBOR+       3.75     1.00     6.49     6/2/2025       997,500       997,500       787,606  

CPI Acquisition Inc

  Banking Finance Insurance & Real Estate   Term Loan B (1st Lien)     Loan       6M USD LIBOR+       4.50     1.00     7.39     8/17/2022       1,436,782       1,423,957       914,756  

Crown Subsea Communications Holding Inc

  Telecommunications   Term Loan     Loan       1M USD LIBOR+       6.00     0.00     8.35     11/3/2025       2,000,000       1,960,500       1,987,500  

CSC Holdings LLC

  Media: Broadcasting & Subscription   Term Loan B     Loan       3M USD LIBOR+       2.25     0.00     4.99     1/15/2026       500,000       498,750       490,315  

CT Technologies Intermediate Hldgs Inc

  Healthcare & Pharmaceuticals   New Term Loan     Loan       1M USD LIBOR+       4.25     1.00     6.60     12/1/2021       1,443,994       1,436,735       1,361,874  

Cumulus Media New Holdings Inc.

  Media: Broadcasting & Subscription   Term Loan     Loan       1M USD LIBOR+       4.50     1.00     6.85     5/13/2022       336,742       333,719       325,939  

Daseke Companies Inc.

  Transportation: Cargo   Replacement Term Loan     Loan       1M USD LIBOR+       5.00     1.00     7.35     2/27/2024       1,980,640       1,969,651       1,963,309  

Dell International L.L.C.

  High Tech Industries   Term Loan B     Loan       1M USD LIBOR+       2.00     0.75     4.35     9/7/2023       1,485,000       1,484,047       1,466,675  

Delta 2 (Lux) SARL

  Hotel Gaming & Leisure   Term Loan B     Loan       1M USD LIBOR+       2.50     1.00     4.85     2/1/2024       1,318,289       1,314,929       1,273,243  

Dex Media Inc.

  Media: Diversified & Production   Term Loan (07/16)     Loan       1M USD LIBOR+       10.00     1.00     12.35     7/29/2021       16,249       16,249       16,425  

DHX Media Ltd.

  Media: Broadcasting & Subscription   Term Loan     Loan       1M USD LIBOR+       3.75     1.00     6.10     12/29/2023       332,042       330,476       324,571  

Digital Room Holdings Inc.

  Media: Advertising Printing & Publishing   Term Loan     Loan       1M USD LIBOR+       5.00     1.00     7.35     12/29/2023       3,109,171       3,080,907       3,101,398  

Dole Food Company Inc.

  Beverage Food & Tobacco   Term Loan B     Loan       Prime+       2.75     1.00     8.00     4/8/2024       484,375       482,441       474,993  

Drew Marine Group Inc.

  Transportation: Consumer   First Lien Term Loan     Loan       1M USD LIBOR+       3.25     1.00     5.60     11/19/2020       2,848,517       2,834,413       2,830,713  

DTZ U.S. Borrower LLC

  Construction & Building   Term Loan B     Loan       1M USD LIBOR+       3.25     0.00     5.60     8/21/2025       6,000,000       5,971,159       5,904,360  

Dynatrace LLC

  High Tech Industries   Term Loan     Loan       1M USD LIBOR+       3.25     0.00     5.60     8/22/2025       1,000,000       1,000,000       993,750  

Eagletree-Carbide Acquisition Corp.

  High Tech Industries   Term Loan     Loan       3M USD LIBOR+       4.25     1.00     6.99     8/28/2024       3,977,504       3,957,960       3,937,729  

Education Management II LLC(a)

  Services: Consumer   Term Loan A     Loan       Prime+       5.50     1.00     10.75     7/2/2020       423,861       418,242       16,954  

Education Management II LLC(a)

  Services: Consumer   Term Loan B     Loan       Prime+       8.50     1.00     13.75     7/2/2020       954,307       944,262       23,858  

EIG Investors Corp.

  High Tech Industries   Term Loan (06/18)     Loan       3M USD LIBOR+       3.75     1.00     6.49     2/9/2023       450,730       449,603       448,729  

Emerald 2 Ltd. (Eagle US / Emerald Newco / ERM Canada / ERM US)

  Environmental Industries   Term Loan     Loan       3M USD LIBOR+       4.00     1.00     6.74     5/14/2021       988,553       984,733       978,668  

Emerald Performance Materials LLC

  Chemicals Plastics & Rubber   Term Loan     Loan       1M USD LIBOR+       3.50     1.00     5.85     7/30/2021       477,180       476,183       473,601  

Endo Luxembourg Finance Company I S.a.r.l.

  Healthcare & Pharmaceuticals   Term Loan B (4/17)     Loan       1M USD LIBOR+       4.25     0.75     6.60     4/29/2024       987,500       983,416       982,355  

Energy Acquisition LP

  Energy: Electricity   Term Loan     Loan       3M USD LIBOR+       4.25     0.00     6.99     6/26/2025       1,995,000       1,975,832       1,955,100  

Engility Corporation

  Aerospace & Defense   Term Loan B1     Loan       1M USD LIBOR+       2.25     0.00     4.60     8/12/2020       130,323       130,005       130,160  

Envision Healthcare Corporation

  Healthcare & Pharmaceuticals   Term Loan B     Loan       1M USD LIBOR+       3.75     0.00     6.10     10/10/2025       5,000,000       4,988,029       4,803,150  

Equian Buyer Corp.

  Services: Business   Term Loan B     Loan       1M USD LIBOR+       3.25     1.00     5.60     5/20/2024       1,975,000       1,966,351       1,960,188  

Evergreen AcqCo 1 LP

  Retail   Term Loan C     Loan       3M USD LIBOR+       3.75     1.25     6.49     7/9/2019       937,650       936,506       898,391  

EWT Holdings III Corp.

  Capital Equipment   Term Loan     Loan       1M USD LIBOR+       3.00     1.00     5.35     12/20/2024       2,816,754       2,804,422       2,788,587  

Extreme Reach Inc.

  Media: Advertising Printing & Publishing   Term Loan     Loan       1M USD LIBOR+       6.25     1.00     8.60     2/7/2020       2,332,769       2,323,834       2,315,274  

Fastener Acquisition Inc.

  Construction & Building   Term Loan B     Loan       3M USD LIBOR+       4.25     1.00     6.99     3/28/2025       497,500       495,160       487,550  

FinCo I LLC

  Banking Finance Insurance & Real Estate   2018 Term Loan B     Loan       1M USD LIBOR+       2.00     0.00     4.35     12/27/2022       415,800       414,843       411,642  

First Data Corporation

  Banking Finance Insurance & Real Estate   2024A New Dollar Term Loan     Loan       1M USD LIBOR+       2.00     0.00     4.35     4/26/2024       1,741,492       1,670,652       1,709,936  

First Eagle Holdings Inc.

  Banking Finance Insurance & Real Estate   Term Loan B     Loan       3M USD LIBOR+       2.75     0.00     5.49     12/2/2024       2,000,000       1,997,558       1,986,260  

Fitness International LLC

  Services: Consumer   Term Loan B (4/18)     Loan       1M USD LIBOR+       3.25     0.00     5.60     4/18/2025       2,783,189       2,766,106       2,753,632  

Flex Acquisition Company Inc

  Containers Packaging & Glass   Term Loan B     Loan       1M USD LIBOR+       3.25     0.00     5.60     6/30/2025       997,500       995,147       981,600  

Franklin Square Holdings L.P.

  Banking Finance Insurance & Real Estate   Term Loan     Loan       1M USD LIBOR+       2.50     0.00     4.85     8/1/2025       500,000       497,588       496,250  

Fusion Connect Inc.

  Telecommunications   Term Loan B     Loan       3M USD LIBOR+       7.50     1.00     10.24     5/4/2023       1,950,000       1,878,060       1,833,000  

GBT Group Services B.V.

  Hotel Gaming & Leisure   Term Loan     Loan       3M USD LIBOR+       2.50     0.00     5.24     8/13/2025       500,000       498,779       499,375  

GC EOS Buyer Inc.

  Automotive   Term Loan B     Loan       1M USD LIBOR+       4.50     0.00     6.85     8/1/2025       3,000,000       2,970,623       2,996,250  

General Nutrition Centers Inc.

  Retail   FILO Term Loan     Loan       1M USD LIBOR+       7.00     0.00     9.35     1/3/2023       585,849       585,849       589,950  

General Nutrition Centers Inc.

  Retail   Term Loan B2     Loan       1M USD LIBOR+       9.25     0.75     11.60     3/4/2021       1,187,246       1,187,246       1,156,378  

GI Chill Acquisition LLC

  Services: Business   Term Loan     Loan       3M USD LIBOR+       4.00     0.00     6.74     8/6/2025       2,500,000       2,487,885       2,500,000  

GI Revelation Acquisition LLC

  Services: Business   Term Loan     Loan       1M USD LIBOR+       5.00     0.00     7.35     4/16/2025       1,247,500       1,241,445       1,238,144  

Gigamon Inc.

  Services: Business   Term Loan B     Loan       3M USD LIBOR+       4.25     1.00     6.99     12/27/2024       1,985,000       1,967,111       1,985,000  

Global Tel*Link Corporation

  Telecommunications   Term Loan B     Loan       3M USD LIBOR+       4.25     0.00     6.99     11/28/2025       3,070,455       3,070,455       3,055,101  

Go Wireless Inc.

  Telecommunications   Term Loan     Loan       1M USD LIBOR+       6.50     1.00     8.85     12/22/2024       1,925,000       1,907,652       1,878,088  

GoodRX Inc.

  Healthcare & Pharmaceuticals   Term Loan B     Loan       1M USD LIBOR+       3.00     0.00     5.35     10/10/2025       3,000,000       2,992,541       2,983,740  

Goodyear Tire & Rubber Company The

  Chemicals Plastics & Rubber   Second Lien Term Loan     Loan       3M USD LIBOR+       2.00     0.00     4.74     3/7/2025       2,000,000       2,000,000       1,950,000  

Grosvenor Capital Management Holdings LLLP

  Banking Finance Insurance & Real Estate   Term Loan B     Loan       1M USD LIBOR+       2.75     1.00     5.10     3/28/2025       975,584       970,949       971,516  

Guidehouse LLP

  Aerospace & Defense   Term Loan     Loan       1M USD LIBOR+       3.25     0.00     5.60     5/1/2025       1,995,000       1,990,396       1,970,063  

Hargray Communications Group Inc.

  Media: Broadcasting & Subscription   Term Loan B     Loan       1M USD LIBOR+       3.00     1.00     5.35     5/16/2024       987,500       985,392       978,553  

Harland Clarke Holdings Corp.

  Media: Advertising Printing & Publishing   Term Loan     Loan       3M USD LIBOR+       4.75     1.00     7.49     11/3/2023       1,860,788       1,850,902       1,708,204  

HD Supply Waterworks Ltd.

  Construction & Building   Term Loan     Loan       6M USD LIBOR+       3.00     1.00     5.89     8/1/2024       495,000       493,883       490,050  

Helix Gen Funding LLC

  Energy: Electricity   Term Loan B (02/17)     Loan       1M USD LIBOR+       3.75     1.00     6.10     6/3/2024       264,030       263,318       244,558  

Hemisphere Media Holdings LLC

  Media: Broadcasting & Subscription   Term Loan (2/17)     Loan       1M USD LIBOR+       3.50     0.00     5.85     2/14/2024       2,450,006       2,459,555       2,434,693  

HLF Financing SaRL LLC

  Consumer goods: Non-durable   Term Loan B (08/18)     Loan       1M USD LIBOR+       3.25     0.00     5.60     8/18/2025       1,000,000       997,526       996,250  

Hoffmaster Group Inc.

  Forest Products & Paper   Term Loan B1     Loan       1M USD LIBOR+       4.00     1.00     6.35     11/21/2023       1,077,131       1,080,054       1,077,131  

Holley Purchaser Inc.

  Transportation: Cargo   Term Loan B     Loan       3M USD LIBOR+       5.00     0.00     7.74     10/24/2025       2,500,000       2,475,106       2,450,000  

Hostess Brands LLC

  Beverage Food & Tobacco   Cov-Lite Term Loan B     Loan       3M USD LIBOR+       2.25     0.75     4.99     8/3/2022       1,471,440       1,467,836       1,432,359  

Hudson River Trading LLC

  Banking Finance Insurance & Real Estate   Term Loan B (10/18)     Loan       1M USD LIBOR+       3.50     0.00     5.85     4/3/2025       2,490,000       2,470,455       2,486,888  

Hyland Software Inc.

  High Tech Industries   Term Loan 3     Loan       1M USD LIBOR+       3.50     0.75     5.85     7/1/2024       1,590,198       1,588,044       1,581,579  

Hyperion Refinance S.a.r.l.

  Banking Finance Insurance & Real Estate   Tem Loan (12/17)     Loan       1M USD LIBOR+       3.50     1.00     5.85     12/20/2024       2,235,000       2,224,973       2,221,031  

Idera Inc.

  High Tech Industries   Term Loan B     Loan       1M USD LIBOR+       4.50     1.00     6.85     6/28/2024       1,969,773       1,952,334       1,974,697  

IG Investments Holdings LLC

  Services: Business   Term Loan     Loan       3M USD LIBOR+       3.50     1.00     6.24     5/23/2025       3,406,795       3,388,032       3,389,761  

Inmar Inc.

  Services: Business   Term Loan B     Loan       1M USD LIBOR+       3.50     1.00     5.85     5/1/2024       493,750       489,626       490,457  

Isagenix International LLC

  Beverage Food & Tobacco   Term Loan     Loan       3M USD LIBOR+       5.75     1.00     8.49     6/16/2025       1,975,000       1,956,032       1,925,625  

Jill Holdings LLC

  Retail   Term Loan (1st Lien)     Loan       3M USD LIBOR+       5.00     1.00     7.74     5/9/2022       864,689       862,296       852,799  

JP Intermediate II LLC

  Beverage Food & Tobacco   Term Loan     Loan       3M USD LIBOR+       5.50     1.00     8.24     11/20/2025       3,000,000       2,970,572       2,955,000  

KC Culinarte Intermediate LLC

  Beverage Food & Tobacco   Term Loan     Loan       1M USD LIBOR+       3.75     1.00     6.10     8/25/2025       2,000,000       1,990,250       1,997,500  

Kinetic Concepts Inc.

  Healthcare & Pharmaceuticals   1/17 USD Term Loan     Loan       3M USD LIBOR+       3.25     1.00     5.99     2/2/2024       2,370,000       2,360,950       2,360,520  

KUEHG Corp.

  Services: Consumer   Term Loan B-3     Loan       3M USD LIBOR+       3.75     1.00     6.49     2/21/2025       498,750       497,530       495,738  

Lakeland Tours LLC

  Services: Business   Term Loan B     Loan       3M USD LIBOR+       4.00     1.00     6.74     12/16/2024       2,488,748       2,479,537       2,477,350  

Lannett Company Inc.

  Healthcare & Pharmaceuticals   Term Loan B     Loan       1M USD LIBOR+       5.38     1.00     7.73     11/25/2022       2,584,895       2,549,554       2,084,718  

Learfield Communications LLC

  Media: Advertising Printing & Publishing   Initial Term Loan (A-L Parent)     Loan       1M USD LIBOR+       3.25     1.00     5.60     12/1/2023       491,250       489,476       489,408  

Lighthouse Network LLC

  Banking Finance Insurance & Real Estate   Term Loan B     Loan       3M USD LIBOR+       4.50     1.00     7.24     12/2/2024       992,500       988,196       990,019  

Lightstone Holdco LLC

  Energy: Electricity   Term Loan B     Loan       1M USD LIBOR+       3.75     1.00     6.10     1/30/2024       1,388,814       1,386,552       1,349,635  

Lightstone Holdco LLC

  Energy: Electricity   Term Loan C     Loan       1M USD LIBOR+       3.75     1.00     6.10     1/30/2024       74,592       74,467       72,488  

Lindblad Expeditions Inc.

  Hotel Gaming & Leisure   US 2018 Term Loan     Loan       1M USD LIBOR+       3.50     0.00     5.85     3/27/2025       399,000       398,048       398,003  

Lindblad Expeditions Inc.

  Hotel Gaming & Leisure   Cayman Term Loan     Loan       1M USD LIBOR+       3.50     0.00     5.85     3/27/2025       99,750       99,512       99,501  

Liquidnet Holdings Inc.

  Banking Finance Insurance & Real Estate   Term Loan B     Loan       1M USD LIBOR+       3.25     1.00     5.60     7/15/2024       468,750       464,785       468,164  

LPL Holdings Inc.

  Banking Finance Insurance & Real Estate   Incremental Term Loan B     Loan       1M USD LIBOR+       2.25     0.00     4.60     9/23/2024       1,728,169       1,724,632       1,713,047  

McAfee LLC

  Services: Business   Term Loan B     Loan       3M USD LIBOR+       3.75     0.00     6.49     9/30/2024       2,203,164       2,182,884       2,195,695  

McDermott International Inc.

  Construction & Building   Term Loan B     Loan       1M USD LIBOR+       5.00     1.00     7.35     5/12/2025       1,990,000       1,952,463       1,914,659  

McGraw-Hill Global Education Holdings LLC

  Media: Advertising Printing & Publishing   Term Loan     Loan       1M USD LIBOR+       4.00     1.00     6.35     5/4/2022       977,420       974,607       900,859  

MedPlast Holdings Inc.

  Healthcare & Pharmaceuticals   Term Loan     Loan       3M USD LIBOR+       3.75     0.00     6.49     7/2/2025       500,000       497,564       498,440  

Meredith Corporation

  Media: Advertising Printing & Publishing   Term Loan B (10/18)     Loan       1M USD LIBOR+       2.75     0.00     5.10     1/31/2025       775,278       773,589       771,277  

Michaels Stores Inc.

  Retail   Term Loan B     Loan       1M USD LIBOR+       2.50     1.00     4.85     1/30/2023       2,637,800       2,625,638       2,575,152  

Midas Intermediate Holdco II LLC

  Automotive   Term Loan     Loan       3M USD LIBOR+       2.75     1.00     5.49     8/18/2021       240,098       239,557       230,795  

Midwest Physician Administrative Services LLC

  Healthcare & Pharmaceuticals   Term Loan (2/18)     Loan       1M USD LIBOR+       2.75     0.75     5.10     8/15/2024       977,985       973,658       955,980  

Milk Specialties Company

  Beverage Food & Tobacco   Term Loan (2/17)     Loan       1M USD LIBOR+       4.00     1.00     6.35     8/16/2023       980,000       972,639       960,400  

Mister Car Wash Holdings Inc.

  Automotive   Term Loan     Loan       2M USD LIBOR+       3.25     1.00     5.76     8/20/2021       1,571,227       1,567,486       1,561,407  

MLN US HoldCo LLC

  Telecommunications   Term Loan     Loan       1M USD LIBOR+       4.50     0.00     6.85     12/1/2025       1,000,000       997,601       998,130  

MRC Global (US) Inc.

  Metals & Mining   Term Loan B2     Loan       1M USD LIBOR+       3.00     0.00     5.35     9/20/2024       496,250       495,060       492,528  

NAI Entertainment Holdings LLC

  Hotel Gaming & Leisure   Term Loan B     Loan       1M USD LIBOR+       2.50     1.00     4.85     5/8/2025       1,000,000       997,695       991,880  

Natgasoline LLC

  Metals & Mining   Term Loan     Loan       3M USD LIBOR+       3.50     0.00     6.24     10/31/2025       500,000       497,517       498,750  

Navistar Financial Corporation

  Automotive   Term Loan     Loan       1M USD LIBOR+       3.75     0.00     6.10     7/30/2025       1,995,000       1,985,227       1,972,556  

Navistar Inc.

  Automotive   Term Loan B (10/17)     Loan       1M USD LIBOR+       3.50     0.00     5.85     11/6/2024       1,985,000       1,976,604       1,969,279  

New Media Holdings II LLC

  Media: Diversified & Production   Term Loan     Loan       1M USD LIBOR+       6.25     1.00     8.60     7/14/2022       5,588,746       5,571,109       5,581,761  

NMI Holdings Inc.

  Banking Finance Insurance & Real Estate   Term Loan     Loan       1M USD LIBOR+       4.75     1.00     7.10     5/23/2023       498,750       496,402       495,009  

Novetta Solutions LLC

  Aerospace & Defense   Term Loan     Loan       1M USD LIBOR+       5.00     1.00     7.35     10/17/2022       1,944,870       1,933,075       1,905,971  

Novetta Solutions LLC

  Aerospace & Defense   Second Lien Term Loan     Loan       1M USD LIBOR+       8.50     1.00     10.85     10/16/2023       1,000,000       993,068       900,000  

NPC International Inc.

  Beverage Food & Tobacco   Term Loan     Loan       1M USD LIBOR+       3.50     1.00     5.85     4/19/2024       493,750       493,228       470,297  

Ocean Bidco Inc.

  Banking Finance Insurance & Real Estate   Term Loan     Loan       1M USD LIBOR+       4.75     1.00     7.10     3/21/2025       492,500       490,053       491,269  

Office Depot Inc.

  Retail   Term Loan B     Loan       3M USD LIBOR+       5.25     1.00     7.99     11/8/2022       1,667,089       1,621,566       1,685,844  

Onex Carestream Finance LP

  High Tech Industries   Term Loan     Loan       1M USD LIBOR+       4.00     1.00     6.35     6/7/2019       3,037,274       3,035,688       2,965,138  

Outcomes Group Holdings Inc.

  Services: Business   Term Loan     Loan       6M USD LIBOR+       3.50     0.00     6.39     10/24/2025       500,000       498,770       496,460  

Owens & Minor Distribution Inc.

  Healthcare & Pharmaceuticals   Term Loan B     Loan       1M USD LIBOR+       4.50     0.00     6.85     4/30/2025       498,750       489,331       403,988  

P2 Upstream Acquisition Co.

  High Tech Industries   Term Loan     Loan       3M USD LIBOR+       4.00     1.00     6.74     10/30/2020       948,058       946,290       936,207  

Peraton Corp.

  Aerospace & Defense   Term Loan     Loan       3M USD LIBOR+       5.25     1.00     7.99     4/29/2024       1,975,000       1,966,658       1,950,313  

PetSmart Inc.

  Retail   Term Loan B-2     Loan       1M USD LIBOR+       3.00     1.00     5.35     3/11/2022       965,000       961,938       807,589  

PGX Holdings Inc.

  Services: Consumer   Term Loan     Loan       1M USD LIBOR+       5.25     1.00     7.60     9/29/2020       2,694,335       2,686,866       2,626,974  

PI UK Holdco II Limited

  Services: Business   Term Loan (PI UK Holdco II)     Loan       1M USD LIBOR+       3.50     1.00     5.85     1/3/2025       1,492,500       1,484,434       1,476,650  

Plastipak Packaging Inc

  Containers Packaging & Glass   Term Loan B (04/18)     Loan       1M USD LIBOR+       2.50     0.00     4.85     10/15/2024       990,000       985,417       979,169  

Presidio Inc.

  Services: Business   Term Loan B 2017     Loan       3M USD LIBOR+       2.75     1.00     5.49     2/2/2024       1,750,875       1,713,653       1,735,117  

Prestige Brands Inc.

  Consumer goods: Durable   Term Loan B4     Loan       1M USD LIBOR+       2.00     0.00     4.35     1/26/2024       293,508       292,963       290,635  

Prime Security Services Borrower LLC

  Services: Consumer   Refi Term Loan B-1     Loan       1M USD LIBOR+       2.75     1.00     5.10     5/2/2022       1,955,312       1,948,134       1,933,862  

Project Accelerate Parent LLC

  Services: Business   Term Loan     Loan       1M USD LIBOR+       4.25     1.00     6.60     1/2/2025       1,990,000       1,981,115       1,990,000  

Project Leopard Holdings Inc.

  High Tech Industries   2018 Repricing Term Loan     Loan       1M USD LIBOR+       4.00     1.00     6.35     7/7/2023       495,009       493,897       493,153  

Prometric Holdings Inc.

  Services: Business   Term Loan     Loan       1M USD LIBOR+       3.00     1.00     5.35     1/29/2025       497,500       495,287       493,769  

Rackspace Hosting Inc.

  High Tech Industries   Term Loan B     Loan       3M USD LIBOR+       3.00     1.00     5.74     11/3/2023       1,494,987       1,484,110       1,397,813  

Radio Systems Corporation

  Consumer goods: Durable   Term Loan     Loan       1M USD LIBOR+       2.75     1.00     5.10     5/2/2024       1,481,250       1,481,250       1,475,695  

Ranpak Corp.

  Forest Products & Paper   Term Loan B-1     Loan       1M USD LIBOR+       3.25     1.00     5.60     10/1/2021       899,731       897,481       895,232  

Red Ventures LLC

  High Tech Industries   Term Loan     Loan       1M USD LIBOR+       3.00     0.00     5.35     11/8/2024       817,500       809,391       809,325  

Red Ventures LLC

  High Tech Industries   Term Loan B     Loan       1M USD LIBOR+       3.00     0.00     5.35     11/8/2024       250,000       249,384       247,500  

Research Now Group Inc.

  Media: Advertising Printing & Publishing   Term Loan     Loan       1M USD LIBOR+       5.50     1.00     7.85     12/20/2024       2,977,500       2,844,200       2,966,334  

Resolute Investment Managers Inc.

  Banking Finance Insurance & Real Estate   Term Loan (10/17)     Loan       3M USD LIBOR+       3.25     1.00     5.99     4/29/2022       716,960       716,960       715,620  

Restaurant Technologies Inc.

  Services: Business   Term Loan     Loan       3M USD LIBOR+       3.25     0.00     5.99     10/1/2025       1,000,000       997,565       996,250  

Revspring Inc.

  High Tech Industries   Term Loan B     Loan       1M USD LIBOR+       4.25     0.00     6.60     10/10/2025       1,000,000       997,565       1,000,000  

Reynolds Group Holdings Inc.

  Metals & Mining   Term Loan (01/17)     Loan       1M USD LIBOR+       2.75     0.00     5.10     2/6/2023       1,730,314       1,730,314       1,711,281  

RGIS Services LLC

  Services: Business   Term Loan     Loan       6M USD LIBOR+       7.50     1.00     10.39     3/31/2023       486,033       479,779       441,478  

Robertshaw US Holding Corp.

  Consumer goods: Durable   Term Loan B     Loan       1M USD LIBOR+       3.50     1.00     5.85     2/28/2025       995,000       992,554       962,663  

Rovi Solutions Corporation

  Media: Diversified & Production   Term Loan B     Loan       1M USD LIBOR+       2.50     0.75     4.85     7/2/2021       1,436,250       1,433,388       1,416,502  

Russell Investments US Institutional Holdco Inc.

  Banking Finance Insurance & Real Estate   Term Loan B     Loan       1M USD LIBOR+       3.25     1.00     5.60     6/1/2023       3,195,514       3,078,000       3,152,918  

Sahara Parent Inc.

  High Tech Industries   Term Loan B (11/18)     Loan       1M USD LIBOR+       4.50     0.00     6.85     8/16/2024       1,980,000       1,960,359       1,976,297  

Sally Holdings LLC

  Retail   Term Loan B     Loan       1M USD LIBOR+       2.25     0.00     4.60     7/5/2024       990,000       985,560       968,963  

Sally Holdings LLC

  Retail   Term Loan (Fixed)     Loan       Fixed       0.00     0.00     0.00     7/5/2024       1,000,000       995,794       947,500  

Savage Enterprises LLC

  Transportation: Cargo   Term Loan     Loan       1M USD LIBOR+       4.50     0.00     6.85     8/1/2025       1,947,727       1,910,130       1,950,980  

SCS Holdings I Inc.

  High Tech Industries   Term Loan     Loan       1M USD LIBOR+       4.25     1.00     6.60     10/31/2022       1,979,127       1,957,723       1,981,600  

Seadrill Operating LP

  Energy: Oil & Gas   Term Loan B     Loan       3M USD LIBOR+       6.00     1.00     8.74     2/21/2021       917,762       887,589       784,356  

SG Acquisition Inc.

  Banking Finance Insurance & Real Estate   Term Loan (Safe-Guard)     Loan       3M USD LIBOR+       5.00     1.00     7.74     3/29/2024       1,730,000       1,716,148       1,730,000  

Shearer’s Foods LLC

  Beverage Food & Tobacco   Term Loan     Loan       1M USD LIBOR+       4.25     1.00     6.60     6/30/2021       2,949,637       2,939,777       2,893,093  

Sirva Worldwide Inc.

  Transportation: Cargo   Term Loan B     Loan       3M USD LIBOR+       5.50     0.00     8.24     8/4/2025       500,000       492,617       496,250  

SMB Shipping Logistics LLC

  Transportation: Consumer   Term Loan B     Loan       3M USD LIBOR+       4.00     1.00     6.74     2/2/2024       1,974,950       1,972,907       1,951,902  

Sonneborn LLC

  Chemicals Plastics & Rubber   Initial Term Loan     Loan       1M USD LIBOR+       3.75     1.00     6.10     12/10/2020       1,121,205       1,120,186       1,117,000  

Sonneborn LLC

  Chemicals Plastics & Rubber   Term Loan BV     Loan       1M USD LIBOR+       3.75     1.00     6.10     12/10/2020       197,860       197,681       197,118  

Sophia L.P.

  High Tech Industries   Term Loan B     Loan       3M USD LIBOR+       3.25     1.00     5.99     9/30/2022       1,890,899       1,884,260       1,861,363  

SRAM LLC

  Consumer goods: Durable   Term Loan     Loan       Prime+       2.73     1.00     7.98     3/15/2024       2,124,724       2,108,677       2,114,100  

SS&C European Holdings

  Services: Business   Term Loan B4     Loan       1M USD LIBOR+       2.25     0.00     4.60     4/16/2025       244,296       243,696       238,086  

SS&C Technologies Holdings Inc.

  Services: Business   Term Loan B-5     Loan       1M USD LIBOR+       2.25     0.00     4.60     4/16/2025       500,000       498,792       489,530  

SS&C Technologies Inc.

  Services: Business   Term Loan B3     Loan       1M USD LIBOR+       2.25     0.00     4.60     4/16/2025       641,403       639,829       625,099  

SSH Group Holdings Inc.

  Consumer goods: Non-durable   Term Loan     Loan       3M USD LIBOR+       4.25     0.00     6.99     7/30/2025       2,000,000       1,995,035       1,985,000  

St. George’s University Scholastic Services LLC

  Services: Consumer   Term Loan B (06/18)     Loan       1M USD LIBOR+       3.50     0.00     5.85     7/17/2025       740,028       736,430       736,328  

St. George’s University Scholastic Services LLC

  Services: Consumer   Delayed Draw Term Loan     Loan       3M USD LIBOR+       3.50     0.00     6.24     7/17/2025       22,684       22,573       22,570  

Staples Inc.

  Retail   Term Loan B (07/17)     Loan       3M USD LIBOR+       4.00     1.00     6.74     9/12/2024       1,980,000       1,975,794       1,946,835  

Starfruit US Holdco LLC

  Chemicals Plastics & Rubber   Term Loan B     Loan       1M USD LIBOR+       3.25     0.00     5.60     10/1/2025       500,000       497,541       492,500  

Steak N Shake Operations Inc.

  Beverage Food & Tobacco   Term Loan     Loan       1M USD LIBOR+       3.75     1.00     6.10     3/19/2021       837,491       834,420       661,618  

Sybil Software LLC

  High Tech Industries   Term Loan B (4/18)     Loan       3M USD LIBOR+       2.50     1.00     5.24     9/29/2023       686,148       682,993       679,574  

Tenneco Inc

  Automotive   Term Loan B     Loan       1M USD LIBOR+       2.75     0.00     5.10     10/1/2025       1,500,000       1,485,326       1,463,745  

Ten-X LLC

  Banking Finance Insurance & Real Estate   Term Loan     Loan       1M USD LIBOR+       4.00     1.00     6.35     9/30/2024       1,985,000       1,982,964       1,964,535  

The Edelman Financial Center LLC

  Banking Finance Insurance & Real Estate   Term Loan B (06/18)     Loan       3M USD LIBOR+       3.25     0.00     5.99     7/21/2025       1,250,000       1,243,964       1,238,288  

Townsquare Media Inc.

  Media: Broadcasting & Subscription   Term Loan B (02/17)     Loan       1M USD LIBOR+       3.00     1.00     5.35     4/1/2022       881,975       878,960       874,628  

Transdigm Inc.

  Aerospace & Defense   Term Loan G     Loan       1M USD LIBOR+       2.50     0.00     4.85     8/22/2024       4,158,669       4,165,456       4,048,007  

Travel Leaders Group LLC

  Hotel Gaming & Leisure   Term Loan B (08/18)     Loan       1M USD LIBOR+       4.00     0.00     6.35     1/25/2024       2,493,750       2,488,080       2,493,750  

TRC Companies Inc.

  Services: Business   Term Loan     Loan       1M USD LIBOR+       3.50     1.00     5.85     6/21/2024       3,420,000       3,407,692       3,413,605  

Trico Group LLC

  Containers Packaging & Glass   Term Loan     Loan       3M USD LIBOR+       6.50     1.00     9.24     2/2/2024       2,962,500       2,907,452       2,947,688  

Truck Hero Inc.

  Transportation: Cargo   First Lien Term Loan     Loan       1M USD LIBOR+       3.75     1.00     6.10     4/22/2024       2,964,975       2,944,464       2,908,640  

Trugreen Limited Partnership

  Services: Consumer   Term Loan B (07/17)     Loan       1M USD LIBOR+       4.00     1.00     6.35     4/13/2023       490,050       484,199       490,663  

Twin River Management Group Inc.

  Hotel Gaming & Leisure   Term Loan     Loan       1M USD LIBOR+       3.50     1.00     5.85     7/10/2020       715,915       716,425       713,230  

United Natural Foods Inc.

  Beverage Food & Tobacco   Term Loan B     Loan       1M USD LIBOR+       4.25     0.00     6.60     10/22/2025       2,500,000       2,425,936       2,287,500  

Uniti Group Inc.

  Telecommunications   Term Loan (10/16)     Loan       1M USD LIBOR+       3.00     1.00     5.35     10/24/2022       1,935,586       1,927,308       1,796,863  

Univar USA Inc.

  Chemicals Plastics & Rubber   Term Loan B3 (11/17)     Loan       1M USD LIBOR+       2.25     0.00     4.60     7/1/2024       2,250,492       2,240,792       2,225,174  

Univision Communications Inc.

  Media: Broadcasting & Subscription   Term Loan     Loan       1M USD LIBOR+       2.75     1.00     5.10     3/15/2024       2,831,495       2,817,355       2,628,702  

UOS LLC

  Capital Equipment   Term Loan B     Loan       1M USD LIBOR+       5.50     1.00     7.85     4/18/2023       592,747       590,853       600,157  

UPC Financing Partnership

  Media: Broadcasting & Subscription   Term Loan (10/17)     Loan       1M USD LIBOR+       2.50     0.00     4.85     1/15/2026       832,911       831,993       822,084  

VeriFone Systems Inc.

  Banking Finance Insurance & Real Estate   Term Loan     Loan       3M USD LIBOR+       4.00     0.00     6.74     8/20/2025       3,500,000       3,482,500       3,470,250  

Virtus Investment Partners Inc.

  Banking Finance Insurance & Real Estate   Term Loan B     Loan       3M USD LIBOR+       2.50     0.75     5.24     6/3/2024       466,435       464,625       465,852  

Vistra Operations Company LLC

  Utilities: Electric   2018 Incremental Term Loan     Loan       1M USD LIBOR+       2.00     0.00     4.35     12/31/2025       997,500       996,277       982,538  

Vizient Inc.

  Healthcare & Pharmaceuticals   Term Loan B     Loan       1M USD LIBOR+       2.75     1.00     5.10     2/13/2023       296,814       291,033       295,330  

VVC Holding Corp

  Healthcare & Pharmaceuticals   Term Loan     Loan       3M USD LIBOR+       4.25     1.00     6.99     7/3/2025       3,000,000       2,941,875       2,970,000  

Web.Com Group Inc.

  High Tech Industries   Term Loan B     Loan       3M USD LIBOR+       3.75     0.00     6.49     10/10/2025       500,000       498,776       494,375  

WEI Sales LLC

  Beverage Food & Tobacco   Term Loan B     Loan       1M USD LIBOR+       2.75     0.00     5.10     3/31/2025       497,500       496,316       495,013  

Weight Watchers International Inc.

  Services: Consumer   Term Loan B     Loan       3M USD LIBOR+       4.75     0.75     7.49     11/29/2024       1,925,000       1,890,725       1,926,213  

West Corporation

  Telecommunications   Term Loan B     Loan       3M USD LIBOR+       3.50     1.00     6.24     10/10/2024       498,750       498,183       485,284  

Western Dental Services Inc.

  Retail   Term Loan B (6/17)     Loan       1M USD LIBOR+       4.50     1.00     6.85     6/30/2023       2,469,987       2,455,012       2,465,369  

Western Digital Corporation

  High Tech Industries   Term Loan B-4     Loan       1M USD LIBOR+       1.75     0.00     4.10     4/29/2023       1,302,896       1,267,810       1,263,809  

Windstream Services LLC

  Telecommunications   Term Loan B6 (09/16)     Loan       1M USD LIBOR+       4.00     0.75     6.35     3/29/2021       879,586       874,287       815,376  

Wirepath LLC

  Consumer goods: Non-durable   Term Loan     Loan       3M USD LIBOR+       4.00     1.00     6.74     8/5/2024       990,019       985,782       985,069  

YS Garments LLC

  Consumer goods: Non-durable   Term Loan     Loan       1W USD LIBOR+       6.00     1.00     8.22     7/26/2024       2,000,000       1,980,914       1,970,000  

Zep Inc.

  Chemicals Plastics & Rubber   Term Loan     Loan       3M USD LIBOR+       4.00     1.00     6.74     8/12/2024       2,475,000       2,464,473       2,311,031  

Zest Acquisition Corp.

  Healthcare & Pharmaceuticals   Term Loan     Loan       3M USD LIBOR+       3.50     0.00     6.24     3/14/2025       995,000       990,309       973,856  
                   

 

 

   

 

 

 
                    $  393,768,800     $  383,123,828  
                   

 

 

   

 

 

 

 

     Number
of Shares
     Cost      Fair
Value
 

Cash and cash equivalents

        

U.S. Bank Money Market (b)

     9,192,717      $ 9,192,717      $ 9,192,717  
  

 

 

    

 

 

    

 

 

 

Total cash and cash equivalents

     9,192,717      $ 9,192,717      $ 9,192,717  
  

 

 

    

 

 

    

 

 

 

(a)    Security is in default as of November 30, 2018.    

(b)    Included within cash and cash equivalents in Saratoga CLO’s Statements of Assets and Liabilities as of November 30, 2018.    

LIBOR—London Interbank Offered Rate    

1W USD LIBOR—The 1 week USD LIBOR rate as of November 30, 2018 was 2.22%.    

1M USD LIBOR—The 1 month USD LIBOR rate as of November 30, 2018 was 2.35%.    

2M USD LIBOR—The 2 month USD LIBOR rate as of November 30, 2018 was 2.51%.    

3M USD LIBOR—The 3 month USD LIBOR rate as of November 30, 2018 was 2.74%.    

6M USD LIBOR—The 6 month USD LIBOR rate as of November 30, 2018 was 2.89%.    

Prime—The Prime Rate as of November 30, 2018 was 5.25%.    

 

22


Table of Contents

Saratoga Investment Corp. CLO 2013-1, Ltd.

Schedule of Investments

February 28, 2018

 

Issuer Name

 

Industry

 

Asset Name

 

Asset

Type

 

Reference Rate/ Spread

    LIBOR
Floor
    Current
Rate
(All In)
    Maturity
Date
    Principal/
Number of

Shares
    Cost     Fair Value  

Education Management II, LLC

  Leisure Goods/Activities/Movies   A-1 Preferred Shares   Equity   —         —         —         —         6,692     $ 669,214     $ 1,539  

Education Management II, LLC

  Leisure Goods/Activities/Movies   A-2 Preferred Shares   Equity   —         —         —         —         18,975       1,897,538       4,364  

New Millennium Holdco, Inc.

  Healthcare   Common Stock   Equity   —         —         —         —         14,813       964,466       696  

24 Hour Holdings III, LLC

  Leisure Goods/Activities/Movies   Term Loan   Loan   3M USD LIBOR +     3.75     1.00     5.44     5/28/2021     $  1,974,768       1,973,979       1,992,047  

ABB Con-Cise Optical Group, LLC

  Healthcare   Term Loan B   Loan   3M USD LIBOR +     5.00     1.00     6.59     6/15/2023       1,975,000       1,955,672       1,979,938  

Acosta Holdco, Inc.

  Business Equipment & Services   Term Loan B1   Loan   1M USD LIBOR +     3.25     1.00     4.90     9/26/2021       1,935,275       1,926,742       1,703,042  

Advantage Sales & Marketing, Inc.

  Business Equipment & Services   Term Loan B2   Loan   3M USD LIBOR +     3.25     1.00     5.02     7/23/2021       500,000       490,000       492,190  

Advantage Sales & Marketing, Inc.

  Business Equipment & Services   Delayed Draw Term Loan   Loan   3M USD LIBOR +     3.25     1.00     5.02     7/23/2021       2,421,181       2,419,247       2,383,362  

Aegis Toxicology Science Corporation

  Healthcare   Term B Loan   Loan   3M USD LIBOR +     4.50     1.00     6.17     2/24/2021       2,438,282       2,339,957       2,412,387  

Agrofresh, Inc.

  Ecological Services & Equipment   Term Loan   Loan   3M USD LIBOR +     4.75     1.00     6.44     7/30/2021       1,950,000       1,943,994       1,936,194  

AI MISTRAL T/L (V. GROUP)

  Surface Transport   Term Loan   Loan   3M USD LIBOR +     3.00     1.00     4.65     3/11/2024       496,250       496,250       493,148  

AI Aqua Merger Inc

  Conglomerates   Incremental Term Loan B   Loan   1M USD LIBOR +     3.50     1.00     5.15     12/13/2023       498,750       498,189       499,787  

AI Aqua Merger Inc

  Conglomerates   Term Loan   Loan   1M USD LIBOR +     3.50     1.00     5.15     12/13/2023       2,029,500       2,031,000       2,033,316  

Akorn, Inc.

  Drugs   Term Loan B   Loan   3M USD LIBOR +     4.25     1.00     5.94     4/16/2021       398,056       397,217       394,573  

Albertson’s LLC

  Food Products   Term Loan B-4   Loan   1M USD LIBOR +     2.75     0.75     4.40     8/25/2021       2,654,315       2,640,406       2,617,447  

Alion Science and Technology Corporation

  Conglomerates   Term Loan B (First Lien)   Loan   3M USD LIBOR +     4.50     1.00     6.15     8/19/2021       2,826,521       2,817,880       2,826,521  

ALPHA 3 T/L B1 (ATOTECH)

  Chemicals & Plastics   Term Loan B 1   Loan   1M USD LIBOR +     3.00     1.00     4.69     1/31/2024       248,750       248,218       250,367  

Anchor Glass T/L (11/16)

  Containers & Glass Products   Term Loan   Loan   1M USD LIBOR +     2.75     1.00     4.40     12/7/2023       495,013       492,821       495,785  

APCO Holdings, Inc.

  Automotive   Term Loan   Loan   1M USD LIBOR +     6.00     1.00     7.65     1/31/2022       1,833,243       1,796,705       1,778,246  

Aramark Corporation

  Food Products   U.S. Term F Loan   Loan   1M USD LIBOR +     2.00     0.00     3.65     3/28/2024       1,612,143       1,612,143       1,621,219  

Arctic Glacier U.S.A., Inc.

  Food Products   Term Loan B   Loan   1M USD LIBOR +     4.25     1.00     5.90     3/20/2024       496,250       494,091       497,079  

Argon Medical Devices, Inc.

  Healthcare   Term Loan   Loan   3M USD LIBOR +     3.75     1.00     5.40     1/23/2025       1,000,000       997,625       1,003,750  

ASG Technologies Group, Inc.

  Electronics/Electrical   Term Loan   Loan   1M USD LIBOR +     4.75     1.00     6.40     7/31/2024       498,750       496,441       499,373  

Aspen Dental Management, Inc.

  Healthcare   Term Loan Initial   Loan   3M USD LIBOR +     3.75     1.00     5.52     4/29/2022       1,964,792       1,961,139       1,986,896  

Astoria Energy T/L B

  Utilities   Term Loan   Loan   3M USD LIBOR +     4.00     1.00     5.65     12/24/2021       1,436,736       1,425,004       1,439,135  

Asurion, LLC (fka Asurion Corporation)

  Property & Casualty Insurance   Term Loan B4 (First Lien)   Loan   1M USD LIBOR +     2.75     0.00     4.40     8/4/2022       2,373,759       2,363,315       2,384,156  

Asurion, LLC (fka Asurion Corporation)

  Property & Casualty Insurance   Term Loan B6   Loan   1M USD LIBOR +     2.75     1.00     4.40     11/3/2023       518,207       513,568       520,798  

ATS Consolidated, Inc.

  Building & Development   Term Loan   Loan   1M USD LIBOR +     3.75     0.00     5.40     2/21/2025       500,000       497,500       502,500  

Avantor, Inc.

  Chemicals & Plastics   Term Loan   Loan   1M USD LIBOR +     4.00     1.00     5.65     11/21/2024       1,500,000       1,478,028       1,514,370  

Avaya, Inc.

  Telecommunications   Exit Term Loan   Loan   1M USD LIBOR +     4.75     1.00     6.34     12/16/2024       1,000,000       990,313       1,004,220  

AVOLON TLB BORROWER 1 LUXEMBOURG S.A.R.L.

  Equipment Leasing   Term Loan B-2   Loan   3M USD LIBOR +     2.25     0.75     3.84     3/21/2022       995,000       990,660       993,468  

Blackboard

  Conglomerates   Term Loan B4   Loan   3M USD LIBOR +     5.00     1.00     6.73     6/30/2021       2,962,500       2,944,423       2,868,085  

Blount International, Inc.

  Forest products   Term Loan B   Loan   1M USD LIBOR +     4.25     1.00     5.83     4/12/2023       500,000       498,863       506,875  

Blucora, Inc.

  Electronics/Electrical   Term Loan B   Loan   1M USD LIBOR +     3.00     1.00     4.69     5/22/2024       920,000       915,553       924,600  

BMC Software

  Business Equipment & Services   Term Loan B   Loan   1M USD LIBOR +     3.25     0.00     4.90     9/12/2022       584,031       574,236       585,491  

Brickman Group Holdings, Inc.

  Building & Development   Initial Term Loan (First Lien)   Loan   1M USD LIBOR +     3.00     1.00     4.65     12/18/2020       1,420,433       1,412,065       1,427,975  

Broadstreet Partners, Inc.

  Financial Intermediaries   Term Loan B-1   Loan   1M USD LIBOR +     3.75     1.00     5.40     11/8/2023       997,481       995,151       1,006,628  

Cable & Wireless Communications Ltd.

  Telecommunications   Term Loan B4   Loan   1M USD LIBOR +     3.25     0.00     4.89     1/30/2026       2,500,000       2,496,875       2,494,800  

Cable One, Inc.

  Telecommunications   Term Loan B   Loan   3M USD LIBOR +     2.25     0.00     3.95     5/1/2024       497,500       496,959       498,744  

Caesars Entertainment Corporation

  Lodging & Casinos   Term Loan   Loan   1M USD LIBOR +     2.50     0.00     4.15     10/7/2024       1,000,000       1,000,000       1,006,250  

Canyon Valor Companies, Inc.

  Business Equipment & Services   Term Loan B   Loan   1M USD LIBOR +     3.25     0.00     4.94     6/16/2023       997,500       995,006       1,003,116  

Capital Automotive L.P.

  Building & Development   Tranche B-1 Term Loan Facility   Loan   1M USD LIBOR +     2.50     1.00     4.15     3/25/2024       482,931       480,703       485,143  

Caraustar Industries Inc.

  Forest products   Term Loan B   Loan   1M USD LIBOR +     5.50     1.00     7.19     3/14/2022       496,250       495,182       496,950  

CareerBuilder, LLC

  Business Equipment & Services   Term Loan   Loan   3M USD LIBOR +     6.75     1.00     8.44     7/31/2023       2,468,750       2,402,343       2,440,977  

CASA SYSTEMS T/L

  Telecommunications   Term Loan   Loan   2M USD LIBOR +     4.00     1.00     5.69     12/20/2023       1,485,000       1,472,299       1,490,569  

Catalent Pharma Solutions, Inc

  Drugs   Initial Term B Loan   Loan   1M USD LIBOR +     2.25     1.00     3.90     5/20/2024       419,775       418,723       421,219  

Cengage Learning Acquisitions, Inc.

  Publishing   Term Loan   Loan   2M USD LIBOR +     4.25     1.00     5.84     6/7/2023       1,464,371       1,449,727       1,343,970  

CenturyLink, Inc.

  Telecommunications   Term Loan B   Loan   1M USD LIBOR +     2.75     0.00     4.40     1/31/2025       3,000,000       2,993,287       2,946,750  

CH HOLD (CALIBER COLLISION) T/L

  Automotive   Term Loan   Loan   1M USD LIBOR +     3.00     0.00     4.65     2/1/2024       246,674       246,237       247,907  

Charter Communications Operating, LLC

  Cable & Satellite Television   Term Loan   Loan   1M USD LIBOR +     2.00     0.00     3.65     4/30/2025       1,600,000       1,598,246       1,603,200  

CHS/Community Health Systems, Inc.

  Healthcare   Term G Loan   Loan   3M USD LIBOR +     2.75     1.00     4.73     12/31/2019       612,172       603,886       606,705  

CHS/Community Health Systems, Inc.

  Healthcare   Term H Loan   Loan   3M USD LIBOR +     3.00     1.00     4.98     1/27/2021       1,133,925       1,104,984       1,106,870  

Concordia Healthcare Corporation

  Drugs   Term Loan B   Loan   1M USD LIBOR +     4.25     1.00     5.90     10/21/2021       1,930,000       1,860,229       1,723,895  

Consolidated Aerospace Manufacturing, LLC

  Aerospace & Defense   Term Loan (First Lien)   Loan   1M USD LIBOR +     3.75     1.00     5.40     8/11/2022       1,418,750       1,413,829       1,417,870  

Consolidated Communications, Inc.

  Telecommunications   Term Loan B-2   Loan   1M USD LIBOR +     3.00     1.00     4.65     10/5/2023       498,130       495,839       489,502  

CPI Acquisition Inc.

  Financial Intermediaries   Term Loan B (First Lien)   Loan   6M USD LIBOR +     4.50     1.00     6.36     8/17/2022       1,436,782       1,421,670       1,109,196  

CT Technologies Intermediate Hldgs, Inc

  Healthcare   Term Loan   Loan   1M USD LIBOR +     4.25     1.00     5.90     12/1/2021       1,455,188       1,446,213       1,448,829  

Cumulus Media Holdings Inc.

  Radio & Television   Term Loan   Loan   3M USD LIBOR +     3.25     1.00     4.90     12/23/2020       448,889       446,919       385,820  

Daseke Companies, Inc.

  Surface Transport   Term Loan   Loan   1M USD LIBOR +     5.00     1.00     6.65     2/27/2024       1,995,607       1,983,119       2,010,574  

Dell International L.L.C.

  Electronics/Electrical   Term Loan (01/17)   Loan   1M USD LIBOR +     2.00     0.75     3.65     9/7/2023       1,496,250       1,495,193       1,496,130  

Delta 2 (Lux) S.a.r.l.

  Leisure Goods/Activities/Movies   Term Loan B   Loan   1M USD LIBOR +     2.50     1.00     4.15     2/1/2024       1,318,289       1,314,108       1,315,323  

DEX MEDIA, INC.

  Publishing   Term Loan (07/16)   Loan   1M USD LIBOR +     10.00     1.00     11.65     7/29/2021       29,843       29,843       30,664  

DHX Media Ltd.

  Leisure Goods/Activities/Movies   Term Loan   Loan   1M USD LIBOR +     3.75     1.00     5.40     12/29/2023       497,500       495,234       498,122  

Digital Room, Inc.

  Publishing   Term Loan   Loan   1M USD LIBOR +     5.00     1.00     6.65     12/29/2023       2,500,000       2,475,000       2,481,250  

Dole Food Company, Inc.

  Food Products   Term Loan B   Loan   2M USD LIBOR +     2.75     1.00     4.40     4/8/2024       493,750       491,561       495,513  

Drew Marine Group, Inc.

  Chemicals & Plastics   Term Loan (First Lien)   Loan   3M USD LIBOR +     3.25     1.00     4.90     11/19/2020       2,863,470       2,844,335       2,856,311  

DTZ U.S. Borrower, LLC

  Building & Development   Term Loan B Add-on   Loan   3M USD LIBOR +     3.25     1.00     5.23     11/4/2021       1,942,632       1,935,162       1,938,591  

DUKE FINANCE (OM GROUP/VECTRA) T/L

  Financial Intermediaries   Term Loan   Loan   1M USD LIBOR +     4.25     1.00     5.94     2/21/2024       1,477,584       1,381,067       1,478,515  

Eaglepicher Technologies, LLC

  Financial Intermediaries   Term Loan B   Loan   1M USD LIBOR +     4.00     1.00     5.69     2/21/2025       500,000       498,750       500,315  

Eagletree-Carbide Acquisition Corp.

  Electronics/Electrical   Term Loan   Loan   3M USD LIBOR +     4.75     1.00     6.44     8/28/2024       1,995,000       1,976,445       2,007,469  

Education Management II, LLC

  Leisure Goods/Activities/Movies   Term Loan A   Loan   Prime     5.50     1.00     10.00     7/2/2020       423,861       415,813       103,846  

Education Management II, LLC

  Leisure Goods/Activities/Movies   Term Loan B (6.50% PIK)   Loan   Prime     2.00     1.00     13.00     7/2/2020       954,307       939,748       7,759  

EIG Investors Corp.

  Electronics/Electrical   Term Loan   Loan   3M USD LIBOR +     4.00     1.00     5.96     2/9/2023       473,057       471,875       475,593  

Emerald 2 Limited

  Ecological Services & Equipment   Term Loan B1A   Loan   3M USD LIBOR +     4.00     1.00     5.69     5/14/2021       991,629       986,286       988,852  

Emerald Performance Materials, LLC

  Chemicals & Plastics   Term Loan (First Lien)   Loan   1M USD LIBOR +     3.50     1.00     5.15     8/1/2021       480,141       478,874       484,141  

Endo International plc

  Drugs   Term Loan B   Loan   1M USD LIBOR +     4.25     0.75     5.94     4/29/2024       995,000       990,482       992,513  

Engility Corporation

  Aerospace & Defense   Term Loan B-1   Loan   3M USD LIBOR +     2.75     0.00     4.40     8/12/2020       218,750       218,055       220,117  

Equian, LLC

  Healthcare   Term Loan B   Loan   3M USD LIBOR +     3.25     1.00     5.15     5/20/2024       1,990,000       1,980,110       1,998,716  

Evergreen Acqco 1 LP

  Retailers (Except Food & Drug)   New Term Loan   Loan   3M USD LIBOR +     3.75     1.25     5.49     7/9/2019       945,131       942,746       902,940  

EWT Holdings III Corp. (fka WTG Holdings III Corp.)

  Ecological Services & Equipment   Term Loan (First Lien)   Loan   1M USD LIBOR +     3.00     1.00     4.69     12/20/2024       2,838,093       2,824,632       2,864,714  

Extreme Reach, Inc.

  Electronics/Electrical   Term Loan B   Loan   3M USD LIBOR +     6.25     1.00     7.95     2/7/2020       2,662,500       2,645,825       2,672,484  

Federal-Mogul Corporation

  Automotive   Tranche C Term Loan   Loan   1M USD LIBOR +     3.75     1.00     5.40     4/15/2021       2,296,974       2,290,825       2,309,424  

FinCo I LLC

  Financial Intermediaries   Term Loan B   Loan   1M USD LIBOR +     2.75     0.00     4.40     6/14/2022       498,580       497,495       503,192  

First Data Corporation

  Financial Intermediaries   First Data T/L Ext (2021)   Loan   1M USD LIBOR +     2.25     0.00     3.87     4/26/2024       1,741,492       1,661,950       1,744,400  

First Eagle Holdings, Inc.

  Financial Intermediaries   Term Loan   Loan   3M USD LIBOR +     3.00     0.75     4.69     12/1/2022       1,471,350       1,462,612       1,483,856  

Fitness International, LLC

  Leisure Goods/Activities/Movies   Term Loan B   Loan   1M USD LIBOR +     3.50     1.00     5.19     7/1/2020       1,409,751       1,394,961       1,423,144  

General Nutrition Centers, Inc.

  Retailers (Except Food & Drug)   FILO Term Loan   Loan   1M USD LIBOR +     7.00     0.00     8.65     12/30/2022       585,849       583,668       597,935  

General Nutrition Centers, Inc.

  Retailers (Except Food & Drug)   Term Loan B2   Loan   Prime     10.51     0.00     12.25     3/4/2019       1,461,320       1,455,880       1,431,641  

Gigamon

  Business Equipment & Services   Term Loan B   Loan   1M USD LIBOR +     4.50     1.00     6.15     12/27/2024       2,000,000       1,980,289       1,992,500  

Global Tel*Link Corporation

  Telecommunications   Term Loan (First Lien)   Loan   3M USD LIBOR +     4.00     1.25     5.69     5/26/2020       3,116,081       3,110,498       3,128,732  

GlobalLogic Holdings, Inc.

  Business Equipment & Services   Term Loan B   Loan   1M USD LIBOR +     3.75     1.00     5.44     6/20/2022       496,250       491,702       498,731  

Goodyear Tire & Rubber Company, The

  Chemicals & Plastics   Loan (Second Lien)   Loan   1M USD LIBOR +     2.00     0.00     3.59     4/30/2019       1,833,333       1,826,354       1,832,765  

GoWireless, Inc.

  Telecommunications   Term Loan   Loan   3M USD LIBOR +     6.50     1.00     8.16     12/22/2024       2,000,000       1,980,568       2,005,000  

Grosvenor Capital Management Holdings, LP

  Property & Casualty Insurance   Initial Term Loan   Loan   1M USD LIBOR +     3.00     1.00     4.65     8/18/2023       992,443       988,008       996,472  

Hargray Communications Group, Inc.

  Cable & Satellite Television   Term Loan B   Loan   1M USD LIBOR +     3.00     1.00     4.65     2/9/2022       995,000       992,659       996,990  

Harland Clarke Holdings Corp. (fka Clarke American Corp.)

  Publishing   Tranche B-4 Term Loan   Loan   3M USD LIBOR +     4.75     1.00     6.44     11/3/2023       1,943,418       1,931,468       1,961,123  

HD Supply Waterworks, Ltd.

  Industrial Equipment   Term Loan   Loan   6M USD LIBOR +     3.00     1.00     4.57     8/1/2024       498,750       497,642       499,583  

Heartland Dental, LLC

  Healthcare   Term Loan   Loan   3M USD LIBOR +     4.75     1.00     6.45     7/31/2023       2,992,500       2,978,722       3,044,869  

Helix Acquisition Holdings, Inc.

  Industrial Equipment   Term Loan B   Loan   3M USD LIBOR +     4.00     1.00     5.69     9/30/2024       997,500       992,861       1,002,488  

Helix Gen Funding, LLC

  Utilities   Term Loan B   Loan   3M USD LIBOR +     3.75     1.00     5.44     6/3/2024       462,388       460,553       466,263  

Help/Systems Holdings, Inc.

  Business Equipment & Services   Term Loan   Loan   1M USD LIBOR +     4.50     1.00     6.19     10/8/2021       1,342,543       1,296,984       1,346,463  

Hemisphere Media Holdings, LLC

  Cable & Satellite Television   Term Loan B   Loan   3M USD LIBOR +     3.50     0.00     5.15     2/14/2024       2,475,000       2,485,950       2,422,406  

Herbalife T/L B (HLF Financing)

  Food/Drug Retailers   Term Loan B   Loan   1M USD LIBOR +     5.50     0.75     7.15     2/15/2023       1,887,500       1,876,579       1,898,127  

Highline Aftermarket Acquisition, LLC

  Automotive   Term Loan B   Loan   1M USD LIBOR +     4.25     1.00     6.00     3/15/2024       954,698       949,925       957,085  

Hoffmaster Group, Inc.

  Containers & Glass Products   Term Loan   Loan   3M USD LIBOR +     4.50     1.00     6.19     11/21/2023       990,000       993,228       998,663  

Hostess Brands, LLC

  Food Products   Term Loan B (First Lien)   Loan   1M USD LIBOR +     2.25     0.75     3.90     8/3/2022       1,482,559       1,479,227       1,486,532  

HUB International Limited

  Insurance   Term Loan B   Loan   3M USD LIBOR +     3.00     1.00     4.84     10/2/2022       215       215       216  

Husky Injection Molding Systems Ltd.

  Industrial Equipment   Term Loan B   Loan   1M USD LIBOR +     3.25     1.00     4.90     6/30/2021       402,099       400,605       402,855  

Hyland Software, Inc.

  Business Equipment & Services   Term Loan B   Loan   1M USD LIBOR +     3.25     0.75     4.90     7/1/2022       994,987       992,624       1,001,624  

Hyperion Refinance T/L

  Insurance   Term Loan   Loan   1M USD LIBOR +     3.50     1.00     5.19     12/20/2024       2,000,000       1,990,289       2,017,000  

Idera, Inc.

  Business Equipment & Services   Term Loan B   Loan   1M USD LIBOR +     4.50     1.00     6.15     6/28/2024       1,682,535       1,665,834       1,693,051  

IG Investments Holdings, LLC

  Business Equipment & Services   Term Loan   Loan   1M USD LIBOR +     3.50     1.00     5.19     10/29/2021       3,423,936       3,405,707       3,459,613  

Inmar, Inc.

  Business Equipment & Services   Term Loan B   Loan   3M USD LIBOR +     3.50     1.00     5.15     5/1/2024       497,500       492,933       499,520  

IRB Holding Corp.

  Food Service   Term Loan B   Loan   2M USD LIBOR +     3.25     1.00     4.94     2/5/2025       500,000       498,913       504,645  

J. Crew Group, Inc.

  Retailers (Except Food & Drug)   Term B-1 Loan Retired 03/05/2014   Loan   3M USD LIBOR +     3.22     1.00     4.91     3/5/2021       830,284       830,284       573,676  

J.Jill Group, Inc.

  Retailers (Except Food & Drug)   Term Loan (First Lien)   Loan   3M USD LIBOR +     5.00     1.00     6.77     5/9/2022       872,065       869,192       863,344  

Kinetic Concepts, Inc.

  Healthcare   Term Loan F-1   Loan   3M USD LIBOR +     3.25     1.00     4.94     2/2/2024       2,388,000       2,377,873       2,393,373  

Koosharem, LLC

  Business Equipment & Services   Term Loan   Loan   3M USD LIBOR +     6.50     1.00     8.19     5/15/2020       2,905,150       2,893,037       2,865,204  

Lakeland Tours, LLC

  Business Equipment & Services   Term Loan B   Loan   3M USD LIBOR +     4.00     1.00     5.59     12/16/2024       1,847,826       1,843,674       1,868,041  

Lannett Company, Inc.

  Drugs   Term Loan B   Loan   1M USD LIBOR +     5.38     1.00     7.03     11/25/2022       2,700,436       2,656,597       2,693,685  

LEARFIELD COMMUNICATIONS INITIAL T/L (A-L PARENT)

  Telecommunications   Initial Term Loan (A-L Parent)   Loan   1M USD LIBOR +     3.25     1.00     4.90     12/1/2023       495,000       493,040       499,950  

Legalzoom.com, Inc.

  Business Equipment & Services   Term Loan B   Loan   1M USD LIBOR +     4.50     1.00     6.09     11/21/2024       1,000,000       990,210       1,005,000  

Lighthouse Network

  Financial Intermediaries   Term Loan B   Loan   1M USD LIBOR +     4.50     1.00     6.15     11/29/2024       1,000,000       995,138       1,009,380  

Lightstone Generation

  Utilities   Term Loan B   Loan   1M USD LIBOR +     3.75     1.00     5.40     1/30/2024       912,971       912,971       918,047  

Lightstone Generation

  Utilities   Term Loan C   Loan   1M USD LIBOR +     3.75     1.00     5.40     1/30/2024       57,971       57,971       58,293  

Liquidnet Holdings, Inc.

  Financial Intermediaries   Term Loan B   Loan   1M USD LIBOR +     3.75     1.00     5.40     7/15/2024       487,500       482,947       488,719  

LPL Holdings, Inc.

  Financial Intermediaries   Term Loan B (2022)   Loan   3M USD LIBOR +     2.25     0.00     3.89     9/23/2024       1,741,261       1,737,339       1,743,977  

Mayfield Holdings T/L (FeeCo)

  Financial Intermediaries   Term Loan   Loan   1M USD LIBOR +     4.50     0.00     6.15     1/31/2025       500,000       497,500       501,250  

McAfee, LLC

  Electronics/Electrical   Term Loan B   Loan   1M USD LIBOR +     4.50     1.00     6.15     9/30/2024       2,245,000       2,225,301       2,255,821  

McGraw-Hill Global Education Holdings, LLC

  Publishing   Term Loan   Loan   1M USD LIBOR +     4.00     1.00     5.65     5/4/2022       985,000       981,596       969,693  

Meredith Corporation

  Publishing   Term Loan B   Loan   3M USD LIBOR +     3.00     0.00     4.66     1/31/2025       1,000,000       997,611       1,005,470  

Michaels Stores, Inc.

  Retailers (Except Food & Drug)   Term Loan B1   Loan   3M USD LIBOR +     2.75     1.00     4.40     1/30/2023       2,658,469       2,646,849       2,669,927  

Micro Holding Corporation

  Electronics/Electrical   Term Loan   Loan   3M USD LIBOR +     3.75     1.00     5.34     9/13/2024       1,471,995       1,466,585       1,471,627  

Midas Intermediate Holdco II, LLC

  Automotive   Term Loan (Initial)   Loan   1M USD LIBOR +     2.75     1.00     4.44     8/18/2021       241,931       241,246       242,838  

Midwest Physician Administrative Services LLC

  Healthcare   Term Loan   Loan   1M USD LIBOR +     2.75     0.75     4.35     8/15/2024       997,500       992,551       995,635  

Milk Specialties Company

  Food Products   Term Loan   Loan   1M USD LIBOR +     4.00     1.00     5.69     8/16/2023       987,500       979,118       988,734  

Mister Car Wash T/L

  Automotive   Term Loan   Loan   1M USD LIBOR +     3.25     1.00     4.90     8/20/2021       1,583,528       1,578,798       1,592,443  

MRC Global (US) Inc.

  Nonferrous Metals/Minerals   Term Loan B   Loan   1M USD LIBOR +     3.50     1.00     5.15     9/20/2024       500,000       498,823       503,440  

Navistar, Inc.

  Automotive   Term Loan B   Loan   1M USD LIBOR +     3.50     1.00     5.08     11/6/2024       2,000,000       1,990,461       2,005,620  

NCI Building Systems, Inc.

  Building & Development   Term Loan   Loan   1M USD LIBOR +     2.00     0.00     3.65     2/7/2025       500,000       498,814       500,625  

New Media Holdings II T/L (NEW)

  Radio & Television   Term Loan   Loan   2M USD LIBOR +     6.25     1.00     7.90     6/4/2020       5,631,193       5,606,694       5,655,858  

New Millennium Holdco, Inc.

  Drugs   Term Loan   Loan   1M USD LIBOR +     6.50     1.00     8.15     12/21/2020       1,910,035       1,806,090       649,412  

Novetta Solutions

  Aerospace & Defense   Term Loan (200MM)   Loan   3M USD LIBOR +     5.00     1.00     6.70     10/16/2022       1,960,000       1,946,082       1,890,792  

Novetta Solutions

  Aerospace & Defense   Term Loan (2nd Lien)   Loan   3M USD LIBOR +     8.50     1.00     10.20     10/16/2023       1,000,000       992,243       890,000  

NPC International, Inc.

  Food Service   Term Loan (2013)   Loan   1M USD LIBOR +     3.50     1.00     5.15     4/19/2024       497,500       496,902       501,644  

NXT Capital T/L (11/16)

  Financial Intermediaries   Term Loan   Loan   1M USD LIBOR +     3.50     1.00     5.15     11/23/2022       1,238,120       1,233,635       1,256,692  

Office Depot, Inc.

  Retailers (Except Food & Drug)   Term Loan B   Loan   1M USD LIBOR +     7.00     1.00     8.58     11/8/2022       2,500,000       2,430,480       2,527,500  

Onex Carestream Finance LP

  Healthcare   Term Loan (First Lien 2013)   Loan   3M USD LIBOR +     4.00     1.00     5.69     6/7/2019       3,037,274       3,033,839       3,049,939  

OpenLink International, LLC

  Financial Intermediaries   Term B Loan   Loan   3M USD LIBOR +     6.50     1.25     8.27     7/29/2019       2,883,152       2,881,467       2,886,756  

P.F. Chang’s China Bistro, Inc.

  Food Service   Term B Loan   Loan   6M USD LIBOR +     5.00     1.00     6.51     9/1/2022       1,995,000       1,978,916       1,962,581  

P2 Upstream Acquisition Co. (P2 Upstream Canada BC ULC)

  Business Equipment & Services   Term Loan (First Lien)   Loan   6M USD LIBOR +     4.00     1.00     5.80     10/30/2020       955,558       953,277       943,614  

Peraton

  Aerospace & Defense   Term Loan   Loan   1M USD LIBOR +     5.25     1.00     6.95     4/29/2024       1,990,000       1,980,795       2,007,413  

Petsmart, Inc. (Argos Merger Sub, Inc.)

  Retailers (Except Food & Drug)   Term Loan B1   Loan   2M USD LIBOR +     3.00     1.00     4.57     3/11/2022       972,500       968,851       792,344  

PGX Holdings, Inc.

  Financial Intermediaries   Term Loan   Loan   3M USD LIBOR +     5.25     1.00     6.90     9/29/2020       2,754,229       2,743,573       2,664,717  

PI US HOLDCO II T/L (PAYSAFE)

  Financial Intermediaries   Term Loan   Loan   1M USD LIBOR +     3.50     1.00     5.17     12/20/2024       1,000,000       995,000       1,002,080  

Pike Corporation

  Conglomerates   Term Loan B   Loan   1M USD LIBOR +     3.50     1.00     5.15     9/20/2024       497,503       495,186       501,443  

Ping Identity Corporation

  Business Equipment & Services   Term Loan B   Loan   1M USD LIBOR +     3.75     1.00     5.37     1/24/2025       500,000       497,525       501,875  

Planet Fitness Holdings LLC

  Leisure Goods/Activities/Movies   Term Loan   Loan   1M USD LIBOR +     3.00     0.75     4.65     3/31/2021       2,368,358       2,363,020       2,392,042  

Plastipak Packaging, Inc

  Containers & Glass Products   Term Loan B   Loan   1M USD LIBOR +     2.75     1.00     4.45     10/14/2024       997,500       992,752       1,002,986  

Polycom Term Loan (9/16)

  Telecommunications   Term Loan   Loan   2M USD LIBOR +     5.25     1.00     6.90     9/27/2023       1,508,167       1,490,507       1,513,506  

PrePaid Legal Services, Inc.

  Conglomerates   Term Loan B   Loan   3M USD LIBOR +     5.25     1.25     6.90     7/1/2019       2,944,950       2,947,124       2,948,631  

Presidio, Inc.

  Electronics/Electrical   Term Loan B 2017   Loan   3M USD LIBOR +     2.75     1.00     4.45     2/2/2024       1,882,977       1,837,433       1,887,289  

Prestige Brands T/L B4

  Drugs   Term Loan B4   Loan   1M USD LIBOR +     2.75     0.75     4.40     1/26/2024       428,171       427,260       430,543  

Prime Security Services (Protection One)

  Electronics/Electrical   Term Loan   Loan   1M USD LIBOR +     2.75     1.00     4.40     5/2/2022       1,970,162       1,961,794       1,985,825  

Project Accelerate

  Business Equipment & Services   Term Loan   Loan   3M USD LIBOR +     4.25     1.00     5.94     1/2/2025       2,000,000       1,990,187       2,020,000  

Project Leopard Holdings, Inc.

  Business Equipment & Services   Term Loan   Loan   1M USD LIBOR +     4.00     1.00     5.78     7/7/2023       498,750       497,506       500,466  

Prometric

  Business Equipment & Services   Term Loan   Loan   3M USD LIBOR +     3.00     1.00     4.77     1/29/2025       500,000       497,522       503,750  

Rackspace Hosting, Inc.

  Telecommunications   Term Loan B   Loan   3M USD LIBOR +     3.00     1.00     4.79     11/3/2023       498,747       497,557       500,059  

Radio Systems Corporation

  Leisure Goods/Activities/Movies   Term Loan   Loan   1M USD LIBOR +     3.50     1.00     5.15     5/2/2024       1,492,500       1,492,500       1,498,097  

Ranpak Holdings, Inc.

  Business Equipment & Services   Term Loan   Loan   1M USD LIBOR +     3.25     1.00     4.90     10/1/2021       906,723       904,457       910,694  

Red Ventures, LLC

  Electronics/Electrical   Term Loan   Loan   1M USD LIBOR +     4.00     0.00     5.65     11/8/2024       997,500       987,986       1,003,525  

Research Now Group, Inc

  Electronics/Electrical   Term Loan   Loan   3M USD LIBOR +     5.50     1.00     7.13     12/20/2024       3,000,000       2,853,582       2,966,250  

Resolute Investment Managers, Inc.

  Financial Intermediaries   Term Loan   Loan   3M USD LIBOR +     3.25     1.00     4.94     4/29/2022       722,738       722,738       732,676  

Reynolds Group Holdings Inc.

  Industrial Equipment   Incremental U.S. Term Loan   Loan   1M USD LIBOR +     2.75     0.00     4.40     2/3/2023       1,743,523       1,743,523       1,750,968  

RGIS Services, LLC

  Business Equipment & Services   Term Loan   Loan   1M USD LIBOR +     7.50     1.00     9.15     3/31/2023       496,250       489,372       468,956  

Robertshaw US Holding Corp.

  Industrial Equipment   Term Loan B   Loan   1M USD LIBOR +     3.50     1.00     5.19     2/14/2025       1,000,000       997,500       1,008,750  

Rovi Solutions Corporation / Rovi Guides, Inc.

  Electronics/Electrical   Tranche B-3 Term Loan   Loan   1M USD LIBOR +     2.50     0.75     4.15     7/2/2021       1,447,500       1,443,827       1,455,418  

Russell Investment Management T/L B

  Financial Intermediaries   Term Loan B   Loan   3M USD LIBOR +     4.25     1.00     5.94     6/1/2023       2,217,487       2,120,560       2,229,129  

Sally Holdings, LLC

  Retailers (Except Food & Drug)   Term Loan B1   Loan   1M USD LIBOR +     2.50     0.00     4.19     7/5/2024       1,000,000       995,387       996,670  

Sally Holdings, LLC

  Retailers (Except Food & Drug)   Term Loan (Fixed)   Loan   Fixed     4.50     0.00     4.50     7/5/2024       997,500       992,929       1,002,069  

SBP Holdings LP

  Industrial Equipment   Term Loan (First Lien)   Loan   3M USD LIBOR +     4.00     1.00     5.65     3/27/2021       962,500       960,161       943,250  

SCS Holdings (Sirius Computer)

  Business Equipment & Services   Term Loan (First Lien)   Loan   1M USD LIBOR +     4.25     1.00     5.90     10/31/2022       2,266,208       2,236,571       2,282,253  

Seadrill Operating LP

  Oil & Gas   Term Loan B   Loan   3M USD LIBOR +     3.00     1.00     4.69     2/21/2021       967,254       925,524       835,224  

SG Acquisition, Inc. (Safe Guard)

  Insurance   Term Loan   Loan   3M USD LIBOR +     5.00     1.00     6.69     3/29/2024       1,892,500       1,875,697       1,892,500  

Shearers Foods LLC

  Food Products   Term Loan (First Lien)   Loan   3M USD LIBOR +     3.94     1.00     5.63     6/30/2021       967,500       966,193       972,947  

Sitel Worldwide

  Telecommunications   Term Loan   Loan   6M USD LIBOR +     5.50     1.00     7.25     9/18/2021       1,955,000       1,942,489       1,955,978  

SMB Shipping Logistics T/L B (REP WWEX Acquisition)

  Surface Transport   Term Loan B   Loan   6M USD LIBOR +     4.00     1.00     5.48     2/2/2024       1,989,987       1,988,148       1,990,823  

Sonneborn, LLC

  Chemicals & Plastics   Term Loan (First Lien)   Loan   3M USD LIBOR +     3.75     1.00     5.40     12/10/2020       205,858       205,602       206,887  

Sonneborn, LLC

  Chemicals & Plastics   Initial US Term Loan   Loan   3M USD LIBOR +     3.75     1.00     5.40     12/10/2020       1,166,529       1,165,079       1,172,362  

Sophia, L.P.

  Conglomerates   Term Loan (Closing Date)   Loan   3M USD LIBOR +     3.25     1.00     4.94     9/30/2022       1,905,528       1,897,798       1,907,376  

SRAM, LLC

  Industrial Equipment   Term Loan (First Lien)   Loan   2M USD LIBOR +     3.25     1.00     4.88     3/15/2024       2,417,405       2,398,260       2,432,514  

SS&C Technologies

  Business Equipment & Services   Term Loan B3   Loan   N/A     2.50     0.00     4.27     2/28/2025       737,000       735,158       740,228  

SS&C Technologies

  Business Equipment & Services   Term Loan B4   Loan   N/A     2.50     0.00     4.27     2/28/2025       263,000       262,343       264,152  

Staples, Inc.

  Retailers (Except Food & Drug)   Term Loan B   Loan   3M USD LIBOR +     4.00     1.00     5.79     8/15/2024       1,995,000       1,990,091       1,981,294  

Steak ‘n Shake Operations, Inc.

  Food Service   Term Loan   Loan   1M USD LIBOR +     3.75     1.00     5.40     3/19/2021       844,991       840,948       737,255  

Sybil Software LLC

  Electronics/Electrical   Term Loan B   Loan   3M USD LIBOR +     2.75     1.00     4.44     9/29/2023       950,777       946,662       956,177  

Syncsort, Inc.

  Business Equipment & Services   Term Loan   Loan   3M USD LIBOR +     5.00     1.00     6.69     8/16/2024       1,995,000       1,975,954       1,995,618  

Ten-X, LLC

  Business Equipment & Services   Term Loan   Loan   1M USD LIBOR +     4.00     1.00     5.65     9/30/2024       2,000,000       1,997,922       1,991,260  

Townsquare Media, Inc.

  Radio & Television   Term Loan B   Loan   3M USD LIBOR +     3.00     1.00     4.65     4/1/2022       911,712       908,025       913,991  

TransDigm, Inc.

  Aerospace & Defense   Term Loan G   Loan   1M USD LIBOR +     2.50     0.00     4.10     8/22/2024       4,190,095       4,197,662       4,205,808  

Travel Leaders Group, LLC

  Leisure Goods/Activities/Movies   Term Loan B   Loan   3M USD LIBOR +     4.50     0.00     6.35     1/25/2024       1,985,025       1,976,475       2,007,357  

TRC Companies, Inc.

  Business Equipment & Services   Term Loan   Loan   1M USD LIBOR +     3.50     1.00     5.15     6/21/2024       2,992,500       2,978,644       2,999,981  

TRICO Group

  Containers & Glass Products   Term Loan   Loan   3M USD LIBOR +     6.50     1.00     8.48     2/2/2024       3,000,000       2,940,000       2,996,250  

Truck Hero, Inc. (Tectum Holdings)

  Surface Transport   Term Loan B   Loan   3M USD LIBOR +     4.00     1.00     5.64     4/22/2024       2,987,494       2,964,391       3,001,505  

Trugreen Limited Partnership

  Chemicals & Plastics   Term Loan B   Loan   1M USD LIBOR +     4.00     1.00     5.54     4/13/2023       493,763       486,986       498,701  

Twin River Management Group, Inc.

  Lodging & Casinos   Term Loan B   Loan   3M USD LIBOR +     3.50     1.00     4.83     7/10/2020       785,346       786,226       792,218  

Univar Inc.

  Chemicals & Plastics   Term B Loan   Loan   1M USD LIBOR +     2.50     0.00     4.15     7/1/2024       2,546,644       2,534,633       2,558,919  

Uniti Group, Inc.

  Telecommunications   Term Loan B (First Lien)   Loan   1M USD LIBOR +     3.00     1.00     4.65     10/24/2022       1,950,362       1,940,540       1,881,280  

Univision Communications Inc.

  Radio & Television   Replacement First-Lien Term Loan   Loan   1M USD LIBOR +     2.75     1.00     4.40     3/15/2024       2,854,711       2,838,791       2,818,627  

UOS, LLC (Utility One Source)

  Equipment Leasing   Term Loan B   Loan   1M USD LIBOR +     5.50     1.00     7.15     4/18/2023       597,249       595,209       613,673  

UPC Broadband Holding B.V.

  Cable & Satellite Television   Term Loan   Loan   1M USD LIBOR +     2.50     0.00     4.09     1/15/2026       1,000,000       998,817       998,750  

Valeant Pharmaceuticals International, Inc.

  Drugs   Series D2 Term Loan B   Loan   1M USD LIBOR +     3.50     0.75     5.08     4/1/2022       848,566       848,566       858,019  

Virtus Investment Partners, Inc.

  Financial Intermediaries   Term Loan B   Loan   3M USD LIBOR +     2.50     0.75     4.09     6/3/2024       497,500       495,337       499,366  

Vizient Inc.

  Healthcare   Term Loan   Loan   1M USD LIBOR +     2.75     1.00     4.40     2/13/2023       313,725       306,705       315,686  

Washington Inventory Service

  Business Equipment & Services   U.S. Term Loan (First Lien)   Loan   3M USD LIBOR +     6.00     0.00     7.52     6/8/2020       1,111,056       1,122,315       833,292  

Weight Watchers International, Inc.

  Food Service   Term Loan B   Loan   1M USD LIBOR +     4.75     0.75     6.33     11/29/2024       2,000,000       1,960,950       2,022,500  

Western Dental Services, Inc.

  Retailers (Except Food & Drug)   Term Loan B   Loan   1M USD LIBOR +     4.50     1.00     6.15     6/30/2023       2,488,747       2,472,078       2,505,870  

Western Digital Corporation

  Electronics/Electrical   Term Loan B (USD)   Loan   1M USD LIBOR +     2.00     0.75     3.60     4/28/2023       1,309,443       1,272,149       1,315,335  

Windstream Services, LLC

  Telecommunications   Term Loan B6   Loan   1M USD LIBOR +     4.00     0.75     5.59     3/29/2021       886,317       879,389       835,354  

Wirepath LLC

  Home Furnishings   Term Loan   Loan   3M USD LIBOR +     4.50     1.00     6.17     8/5/2024       997,500       997,055       997,500  

Xerox Business Services T/L B (Conduent)

  Business Equipment & Services   Term Loan   Loan   2M USD LIBOR +     3.00     0.00     4.65     12/7/2023       742,500       731,992       748,069  

ZEP, Inc.

  Chemicals & Plastics   Term Loan B   Loan   1M USD LIBOR +     4.00     1.00     5.77     8/12/2024       2,493,750       2,482,111       2,508,289  

Zest Holdings 1st Lien T/L (2014 Replacement)

  Healthcare   Term Loan   Loan   2M USD LIBOR +     4.25     1.00     5.90     8/16/2023       992,500       988,063       991,885  
                   

 

 

   

 

 

 
                    $  311,457,573     $  305,830,303  
                   

 

 

   

 

 

 
                                            Number of
Shares
    Cost     Fair Value  

Cash and cash equivalents

                     

U.S. Bank Money Market (a)

                    5,769,820     $  5,769,820     $  5,769,820  
                 

 

 

   

 

 

   

 

 

 

Total cash and cash equivalents

                    5,769,820     $ 5,769,820     $ 5,769,820  
                 

 

 

   

 

 

   

 

 

 

(a)    Included within cash and cash equivalents in Saratoga CLO’s Statements of Assets and Liabilities as of February 28, 2018.    

LIBOR - London Interbank Offered Rate    

1M USD LIBOR - The 1 month USD LIBOR rate as of February 28, 2018 was 1.67%.    

2M USD LIBOR - The 2 month USD LIBOR rate as of February 28, 2018 was 1.81%.    

3M USD LIBOR - The 3 month USD LIBOR rate as of February 28, 2018 was 2.02%.    

6M USD LIBOR - The 6 month USD LIBOR rate as of February 28, 2018 was 2.22%.    

Prime - The Prime Rate as of February 28, 2018 was 4.50%.    

PIK - Payment-in-Kind    

 

23


Table of Contents

Note 5. Agreements and Related Party Transactions

On July 30, 2010, the Company entered into the Management Agreement with our Manager. The initial term of the Management Agreement was two years, with automatic, one-year renewals at the end of each year, subject to certain approvals by our board of directors and/or the Company’s stockholders. On July 9, 2018, our board of directors approved the renewal of the Management Agreement for an additional one-year term. Pursuant to the Management Agreement, our Manager implements our business strategy on a day-to-day basis and performs certain services for us, subject to oversight by our board of directors. Our Manager is responsible for, among other duties, determining investment criteria, sourcing, analyzing and executing investments transactions, asset sales, financings and performing asset management duties. Under the Management Agreement, we have agreed to pay our Manager a management fee for investment advisory and management services consisting of a base management fee and an incentive fee.

The base management fee of 1.75% is calculated based on the average value of our gross assets (other than cash or cash equivalents, but including assets purchased with borrowed funds) at the end of the two most recently completed fiscal quarters.

The incentive fee consists of the following two parts:

The first, payable quarterly in arrears, equals 20.0% of our pre-incentive fee net investment income, expressed as a rate of return on the value of our net assets at the end of the immediately preceding quarter, that exceeds a 1.875% quarterly hurdle rate measured as of the end of each fiscal quarter, subject to a “catch-up” provision. Under this provision, in any fiscal quarter, our Manager receives no incentive fee unless our pre-incentive fee net investment income exceeds the hurdle rate of 1.875%. Our Manager will receive 100.0% of pre-incentive fee net investment income, if any, that exceeds the hurdle rate but is less than or equal to 2.344% in any fiscal quarter; and 20.0% of the amount of the our pre-incentive fee net investment income, if any, that exceeds 2.344% in any fiscal quarter. There is no accumulation of amounts on the hurdle rate from quarter to quarter, and accordingly there is no claw back of amounts previously paid if subsequent quarters are below the quarterly hurdle rate, and there is no delay of payment if prior quarters are below the quarterly hurdle rate.

The second part of the incentive fee is determined and payable in arrears as of the end of each fiscal year (or upon termination of the Management Agreement) and equals 20.0% of our “incentive fee capital gains,” which equals our realized capital gains on a cumulative basis from May 31, 2010 through the end of the fiscal year, if any, computed net of all realized capital losses and unrealized capital depreciation on a cumulative basis on each investment in the company’s portfolio, less the aggregate amount of any previously paid capital gain incentive fee. Importantly, the capital gains portion of the incentive fee is based on realized gains and realized and unrealized losses from May 31, 2010. Therefore, realized and unrealized losses incurred prior to such time will not be taken into account when calculating the capital gains portion of the incentive fee, and our Manager will be entitled to 20.0% of incentive fee capital gains that arise after May 31, 2010. In addition, for the purpose of the “incentive fee capital gains” calculations, the cost basis for computing realized gains and losses on investments held by us as of May 31, 2010 will equal the fair value of such investments as of such date.

For the three months ended November 30, 2018 and November 30, 2017, the Company incurred $1.8 million and $1.5 million in base management fees, respectively. For the three months ended November 30, 2018 and November 30, 2017, the Company incurred $1.2 million and $0.8 million in incentive fees related to pre-incentive fee net investment income, respectively. For the three months ended November 30, 2018 and November 30, 2017, the Company accrued a reduction of $0.3 million and an increase of $0.3 million in incentive fees related to capital gains. For the nine months ended November 30, 2018 and November 30, 2017, the Company incurred $5.0 million and $4.4 million in base management fees, respectively. For the nine months ended November 30, 2018 and November 30, 2017, the Company incurred $3.4 million and $2.5 million in incentive fees related to pre-incentive fee net investment income, respectively. For the nine months ended November 30, 2018 and November 30, 2017, the Company accrued a reduction of $0.6 million and an increase of $0.5 million in incentive fees related to capital gains, respectively. The accrual is calculated using both realized and unrealized capital gains for the period. The actual incentive fee related to capital gains will be determined and payable in arrears at the end of the fiscal year and will include only realized capital gains for the period. As of November 30, 2018, the base management fees accrual was $1.8 million and the incentive fees accrual was $4.0 million and is included in base management and incentive fees payable in the accompanying consolidated statements of assets and liabilities. As of February 28, 2018, the base management fees accrual was $1.5 million and the incentive fees accrual was $4.3 million and is included in base management and incentive fees payable in the accompanying consolidated statements of assets and liabilities.

On July 30, 2010, the Company entered into a separate administration agreement (the “Administration Agreement”) with our Manager, pursuant to which our Manager, as our administrator, has agreed to furnish us with the facilities and administrative services necessary to conduct our day-to-day operations and provide managerial assistance on our behalf to those portfolio companies to which we are required to provide such assistance. The initial term of the Administration Agreement was two years, with automatic, one-year renewals at the end of each year subject to certain approvals by our board of directors and/or our stockholders. The amount of expenses payable or reimbursable thereunder by the Company was capped at $1.0 million for the initial two-year term of the Administration Agreement and subsequent renewals. On July 8, 2015, our board of directors approved the renewal of the Administration Agreement for an additional one-year term and determined to increase the cap on the payment or reimbursement of expenses by the Company thereunder, which had not been increased since the inception of the agreement, to $1.3 million. On July 7, 2016, our board of directors approved the renewal of the Administration Agreement for an additional one-year term. On October 5, 2016, our board of directors determined to

 

24


Table of Contents

increase the cap on the payment or reimbursement of expenses by the Company under the Administration Agreement, from $1.3 million to $1.5 million, effective November 1, 2016. On July 11, 2017, our board of directors approved the renewal of the Administration Agreement for an additional one-year term, and determined to increase the cap on the payment or reimbursement of expenses by the Company from $1.5 million to $1.75 million, effective August 1, 2017. On July 9, 2018, our board of directors approved the renewal of the Administration Agreement for an additional one-year term, and determined to increase the cap on the payment or reimbursement of expenses by the Company from $1.75 million to $2.0 million, effective August 1, 2018.

For the three months ended November 30, 2018 and November 30, 2017, we recognized $0.5 million and $0.4 million, in administrator expenses, respectively, pertaining to bookkeeping, record keeping and other administrative services provided to us in addition to our allocable portion of rent and other overhead related expenses. For the nine months ended November 30, 2018 and November 30, 2017, we recognized $1.4 million and $1.2 million in administrator expenses, respectively, pertaining to bookkeeping, record keeping and other administrative services provided to us in addition to our allocable portion of rent and other overhead related expenses. As of November 30, 2018, $0.4 million of administrator expenses were accrued and included in due to manager in the accompanying consolidated statements of assets and liabilities. As of February 28, 2018, $0.4 million of administrator expenses were accrued and included in due to manager in the accompanying consolidated statements of assets and liabilities. For the nine months ended November 30, 2018 and November 30, 2017, the Company neither bought nor sold any investments from the Saratoga CLO.

On August 7, 2018, the Company entered into an unsecured loan agreement (“CLO 2013-1 Warehouse Loan”) with Saratoga Investment Corp. CLO 2013-1 Warehouse, Ltd (“CLO 2013-1 Warehouse”), a wholly-owned subsidiary of Saratoga CLO, pursuant to which CLO 2013-1 Warehouse may borrow from time to time up to $20 million from the Company in order to provide capital necessary to support warehouse activities. The CLO 2013-1 Warehouse Loan, which expires on February 7, 2020, bears interest at an annual rate of 3M USD LIBOR + 7.5%. For the three and nine months ended November 30, 2018, the Company recognized interest income of $0.4 million and $0.4 million, respectively, related to the CLO 2013-1 Warehouse Loan, with an unsecured loan balance of $20 million as of November 30, 2018.

Note 6. Borrowings

Credit Facility

As a BDC, we are only allowed to employ leverage to the extent that our asset coverage, as defined in the 1940 Act, equals at least 200.0% after giving effect to such leverage, or, if we obtain the required approvals from our independent directors and/or stockholders, 150.0%. The amount of leverage that we employ at any time depends on our assessment of the market and other factors at the time of any proposed borrowing. Our asset coverage ratio, as defined in the 1940 Act, was 237.3% as of November 30, 2018 and 293.0% as of February 28, 2018. On April 16, 2018, as permitted by the Small Business Credit Availability Act, which was signed into law on March 23, 2018, our non-interested board of directors approved of our becoming subject to a minimum asset coverage ratio of 150.0% under Sections 18(a)(1) and 18(a)(2) of the Investment Company Act, as amended. The 150.0% asset coverage ratio will become effective on April 16, 2019.

On April 11, 2007, we entered into a $100.0 million revolving securitized credit facility (the “Revolving Facility”). On May 1, 2007, we entered into a $25.7 million term securitized credit facility (the “Term Facility” and, together with the Revolving Facility, the “Facilities”), which was fully drawn at closing. In December 2007, we consolidated the Facilities by using a draw under the Revolving Facility to repay the Term Facility. In response to the market wide decline in financial asset prices, which negatively affected the value of our portfolio, we terminated the revolving period of the Revolving Facility effective January 14, 2009 and commenced a two-year amortization period during which all principal proceeds from the collateral were used to repay outstanding borrowings. A significant percentage of our total assets had been pledged under the Revolving Facility to secure our obligations thereunder. Under the Revolving Facility, funds were borrowed from or through certain lenders and interest was payable monthly at the greater of the commercial paper rate and our lender’s prime rate plus 4.00% plus a default rate of 2.00% or, if the commercial paper market was unavailable, the greater of the prevailing LIBOR rates and our lender’s prime rate plus 6.00% plus a default rate of 3.00%.

On July 30, 2010, we used the net proceeds from (i) the stock purchase transaction and (ii) a portion of the funds available to us under the $45.0 million senior secured revolving credit facility (the “Credit Facility”) with Madison Capital Funding LLC, in each case, to pay the full amount of principal and accrued interest, including default interest, outstanding under the Revolving Facility. As a result, the Revolving Facility was terminated in connection therewith. Substantially all of our total assets, other than those held by SBIC LP, have been pledged under the Credit Facility to secure our obligations thereunder.

On February 24, 2012, we amended our senior secured revolving credit facility with Madison Capital Funding LLC to, among other things:

 

   

expand the borrowing capacity under the Credit Facility from $40.0 million to $45.0 million;

 

   

extend the period during which we may make and repay borrowings under the Credit Facility from July 30, 2013 to February 24, 2015 (the “Revolving Period”). The Revolving Period may, upon the occurrence of an event of default, by action of the lenders or automatically, be terminated. All borrowings and other amounts payable under the Credit Facility are due and payable five years after the end of the Revolving Period; and

 

25


Table of Contents
   

remove the condition that we may not acquire additional loan assets without the prior written consent of Madison Capital Funding LLC.

On September 17, 2014, we entered into a second amendment to the Credit Facility with Madison Capital Funding LLC to, among other things:

 

   

extend the commitment termination date from February 24, 2015 to September 17, 2017;

 

   

extend the maturity date of the Credit Facility from February 24, 2020 to September 17, 2022 (unless terminated sooner upon certain events);

 

   

reduce the applicable margin rate on base rate borrowings from 4.50% to 3.75%, and on LIBOR borrowings from 5.50% to 4.75%; and

 

   

reduce the floor on base rate borrowings from 3.00% to 2.25%, and on LIBOR borrowings from 2.00% to 1.25%.

On May 18, 2017, we entered into a third amendment to the Credit Facility with Madison Capital Funding LLC to, among other things:

 

   

extend the commitment termination date from September 17, 2017 to September 17, 2020;

 

   

extend the final maturity date of the Credit Facility from September 17, 2022 to September 17, 2025 (unless terminated sooner upon certain events);

 

   

reduce the floor on base rate borrowings from 2.25% to 2.00%;

 

   

reduce the floor on LIBOR borrowings from 1.25% to 1.00%; and

 

   

reduce the commitment fee rate from 0.75% to 0.50% for any period during which the ratio of advances outstanding to aggregate commitments, expressed as a percentage, is greater than or equal to 50%.

In addition to any fees or other amounts payable under the terms of the Credit Facility agreement with Madison Capital Funding LLC, an administrative agent fee per annum equal to $0.1 million is payable in equal monthly installments in arrears.

As of November 30, 2018, there were $11.8 million of outstanding borrowings under the Credit Facility. There were no outstanding borrowings under the Credit Facility as of February 28, 2018. During the applicable periods, the Company was in compliance with all of the limitations and requirements of the Credit Facility. Financing costs of $3.1 million related to the Credit Facility have been capitalized and are being amortized over the term of the facility.

For the three months ended November 30, 2018 and November 30, 2017, we recorded $0.2 million and $0.2 million of interest expense related to the Credit Facility, respectively, which includes commitment and administrative agent fees. For the three months ended November 30, 2018 and November 30, 2017, we recorded $0.02 million and $0.02 million of amortization of deferred financing costs related to the Credit Facility, respectively. Interest expense and amortization of deferred financing costs are reported as interest and debt financing expense on the consolidated statements of operations. During the three months ended November 30, 2018, the weighted average interest rate on the outstanding borrowings under the Credit Facility was 7.21%, and the average dollar amount of outstanding borrowings under the Credit Facility was $7.2 million. During the three months ended November 30, 2017, the weighted average interest rate on the outstanding borrowings under the Credit Facility was 6.05%, and the average dollar amount of outstanding borrowings under the Credit Facility was $6.0 million.

For the nine months ended November 30, 2018 and November 30, 2017, we recorded $0.5 million and $0.7 million of interest expense related to the Credit Facility, respectively, which includes commitment and administrative agent fees. For the nine months ended November 30, 2018 and November 30, 2017, we recorded $0.1 million and $0.1 million of amortization of deferred financing costs related to the Credit Facility, respectively. Interest expense and amortization of deferred financing costs are reported as interest and debt financing expense on the consolidated statements of operations. During the nine months ended November 30, 2018, the weighted average interest rate on the outstanding borrowings under the Credit Facility was 7.22%, and the average dollar amount of outstanding borrowings under the Credit Facility was $3.2 million. During the nine months ended November 30, 2017, the weighted average interest rate on the outstanding borrowings under the Credit Facility was 5.97%, and the average dollar amount of outstanding borrowings under the Credit Facility was $9.3 million.

The Credit Facility contains limitations as to how borrowed funds may be used, such as restrictions on industry concentrations, asset size, weighted average life, currency denomination and collateral interests. The Credit Facility also includes certain requirements relating to portfolio performance, the violation of which could result in the limit of further advances and, in some cases, result in an event of default, allowing the lenders to accelerate repayment of amounts owed thereunder. The Credit Facility has an eight year term, consisting of a three year period (the “Revolving Period”), under which the Company may make and repay borrowings, and a final maturity five years

 

26


Table of Contents

from the end of the Revolving Period. Availability on the Credit Facility will be subject to a borrowing base calculation, based on, among other things, applicable advance rates (which vary from 50.0% to 75.0% of par or fair value depending on the type of loan asset) and the value of certain “eligible” loan assets included as part of the Borrowing Base. Funds may be borrowed at the greater of the prevailing one-month LIBOR rate and 1.00%, plus an applicable margin of 4.75%. At the Company’s option, funds may be borrowed based on an alternative base rate, which in no event will be less than 2.00%, and the applicable margin over such alternative base rate is 3.75%. In addition, the Company will pay the lenders a commitment fee of 0.75% per year (or 0.50% if the ratio of advances outstanding to aggregate commitments is greater than or equal to 50%) on the unused amount of the Credit Facility for the duration of the Revolving Period.

Our borrowing base under the Credit Facility was $44.1 million subject to the Credit Facility cap of $45.0 million at November 30, 2018. For purposes of determining the borrowing base, most assets are assigned the values set forth in our most recent Annual Report on Form 10-K or Quarterly Report on Form 10-Q filed with the Securities and Exchange Commission (“SEC”). Accordingly, the November 30, 2018 borrowing base relies upon the valuations set forth in the Quarterly Report on Form 10-Q for the period ended August 31, 2018. The valuations presented in this Quarterly Report on Form 10-Q will not be incorporated into the borrowing base until after this Quarterly Report on Form 10-Q is filed with the SEC.

SBA Debentures

SBIC LP is able to borrow funds from the SBA against regulatory capital (which approximates equity capital) that is paid in and is subject to customary regulatory requirements including but not limited to an examination by the SBA. As of November 30, 2018, we have funded SBIC LP with $75.0 million of equity capital, and have $150.0 million of SBA-guaranteed debentures outstanding. SBA debentures are non-recourse to us, have a 10-year maturity, and may be prepaid at any time without penalty. The interest rate of SBA debentures is fixed at the time of issuance, often referred to as pooling, at a market-driven spread over 10-year U.S. Treasury Notes. SBA current regulations limit the amount that SBIC LP may borrow to a maximum of $150.0 million, which is up to twice its potential regulatory capital.

SBICs are designed to stimulate the flow of private equity capital to eligible small businesses. Under SBA regulations, SBICs may make loans to eligible small businesses and invest in the equity securities of small businesses. Under present SBA regulations, eligible small businesses include businesses that have a tangible net worth not exceeding $19.5 million and have average annual fully taxed net income not exceeding $6.5 million for the two most recent fiscal years. In addition, an SBIC must devote 25.0% of its investment activity to ‘‘smaller’’ concerns as defined by the SBA. A smaller concern is one that has a tangible net worth not exceeding $6.0 million and has average annual fully taxed net income not exceeding $2.0 million for the two most recent fiscal years. SBA regulations also provide alternative size standard criteria to determine eligibility, which depend on the industry in which the business is engaged and are based on such factors as the number of employees and gross sales. According to SBA regulations, SBICs may make long-term loans to small businesses, invest in the equity securities of such businesses and provide them with consulting and advisory services.

SBIC LP is subject to regulation and oversight by the SBA, including requirements with respect to maintaining certain minimum financial ratios and other covenants. Receipt of an SBIC license does not assure that SBIC LP will receive SBA-guaranteed debenture funding, which is dependent upon SBIC LP continuing to be in compliance with SBA regulations and policies. The SBA, as a creditor, will have a superior claim to SBIC LP’s assets over our stockholders and debtholders in the event we liquidate SBIC LP or the SBA exercises its remedies under the SBA-guaranteed debentures issued by SBIC LP upon an event of default.

The Company received exemptive relief from the SEC to permit it to exclude the debt of SBIC LP guaranteed by the SBA from the definition of senior securities in the 200.0% asset coverage test under the 1940 Act. This allows the Company increased flexibility under the 200.0% asset coverage test by permitting it to borrow up to $150.0 million more than it would otherwise be able to absent the receipt of this exemptive relief. On April 16, 2018, as permitted by the Small Business Credit Availability Act, which was signed into law on March 23, 2018, the non-interested board of directors of the Company approved of the Company becoming subject to a minimum asset coverage ratio of 150.0% under Sections 18(a)(1) and 18(a)(2) of the Investment Company Act, as amended. The 150.0% asset coverage ratio will become effective on April 16, 2019.

As of November 30, 2018 and February 28, 2018, there was $150.0 million and $137.7 million outstanding of SBA debentures, respectively. The carrying amount of the amount outstanding of SBA debentures approximates its fair value, which is based on a waterfall analysis showing adequate collateral coverage. Financing costs of $5.0 million related to the SBA debentures have been capitalized and are being amortized over the term of the commitment and drawdown.

For the three months ended November 30, 2018 and November 30, 2017, we recorded $1.2 million and $1.1 million of interest expense related to the SBA debentures, respectively. For the three months ended November 30, 2018 and November 30, 2017, we recorded $0.1 million and $0.1 million of amortization of deferred financing costs related to the SBA debentures, respectively. Interest expense and amortization of deferred financing costs are reported as interest and debt financing expense on the consolidated statements of operations. The weighted average interest rate during the three months ended November 30, 2018 and November 30, 2017 on the outstanding borrowings of the SBA debentures was 3.20% and 3.14%, respectively. During the three months ended November 30, 2018 and November 30, 2017, the average dollar amount of SBA debentures outstanding was $150.0 million and $134.7 million, respectively.

 

27


Table of Contents

For the nine months ended November 30, 2018 and November 30, 2017, we recorded $3.5 million and $3.0 million of interest expense related to the SBA debentures, respectively. For the nine months ended November 30, 2018 and November 30, 2017, we recorded $0.4 million and $0.4 million of amortization of deferred financing costs related to the SBA debentures, respectively. Interest expense and amortization of deferred financing costs are reported as interest and debt financing expense on the consolidated statements of operations. The weighted average interest rate during the nine months ended November 30, 2018 and November 30, 2017 on the outstanding borrowings of the SBA debentures was 3.20% and 3.12%, respectively. During the nine months ended November 30, 2018 and November 30, 2017, the average dollar amount of SBA debentures outstanding was $144.6 million and $127.8 million, respectively.

In December 2015, the 2016 omnibus spending bill approved by Congress and signed into law by the President increased the amount of SBA-guaranteed debentures that affiliated SBIC funds can have outstanding from $225.0 million to $350.0 million, subject to SBA approval. SBA regulations currently limit the amount of SBA-guaranteed debentures that an SBIC may issue to $150.0 million when it has at least $75.0 million in regulatory capital. Affiliated SBICs are permitted to issue up to a combined maximum amount of $350.0 million in SBA-guaranteed debentures when they have at least $175.0 million in combined regulatory capital.

On September 27, 2018, the SBA issued a “green light” letter inviting us to file a formal license application for a second SBIC license. If approved, the additional SBIC license would provide the Company with an incremental source of long-term capital by permitting us to issue, subject to SBA approval, up to $175.0 million of additional SBA-guaranteed debentures in addition to the $150.0 million already approved under the Company’s first license. Receipt of a green light letter from the SBA does not assure an applicant that the SBA will ultimately issue an SBIC license and the Company has received no assurance or indication from the SBA that it will receive an additional SBIC license, or of the timeframe in which it would receive an additional license, should one ultimately be granted.

Notes

On May 10, 2013, the Company issued $42.0 million in aggregate principal amount of 7.50% fixed-rate notes due 2020 (the “2020 Notes”). The 2020 Notes will mature on May 31, 2020, and since May 31, 2016, may be redeemed in whole or in part at any time or from time to time at the Company’s option. Interest will be payable quarterly beginning August 15, 2013. On May 17, 2013, the Company closed an additional $6.3 million in aggregate principal amount of the 2020 Notes, pursuant to the full exercise of the underwriters’ option to purchase additional 2020 Notes. The 2020 Notes were redeemed in full on January 13, 2017.

On May 29, 2015, the Company entered into a Debt Distribution Agreement with Ladenburg Thalmann & Co. through which the Company may offer for sale, from time to time, up to $20.0 million in aggregate principal amount of the 2020 Notes through an At-the-Market (“ATM”) offering. Prior to the 2020 Notes being redeemed in full, the Company had sold 539,725 bonds with a principal of $13.5 million at an average price of $25.31 for aggregate net proceeds of $13.4 million (net of transaction costs).

On December 21, 2016, the Company issued $74.5 million in aggregate principal amount of our 6.75% fixed-rate notes due 2023 (the “2023 Notes”) for net proceeds of $71.7 million after deducting underwriting commissions of approximately $2.3 million and offering costs of approximately $0.5 million. The issuance included the exercise of substantially all of the underwriters’ option to purchase an additional $9.8 million aggregate principal amount of 2023 Notes within 30 days. Interest on the 2023 Notes is paid quarterly in arrears on March 15, June 15, September 15 and December 15, at a rate of 6.75% per year, beginning March 30, 2017. The 2023 Notes mature on December 30, 2023 and commencing December 21, 2019, may be redeemed in whole or in part at any time or from time to time at our option. The net proceeds from the offering were used to repay all of the outstanding indebtedness under the 2020 Notes, which amounted to $61.8 million, and for general corporate purposes in accordance with our investment objective and strategies. The remaining unamortized deferred debt financing costs of $1.5 million (including underwriting commissions and net of issuance premiums), was recorded within loss on debt extinguishment in the consolidated statements of operations in the fourth quarter of the fiscal year ended February 28, 2017, when the related 2020 Notes were extinguished. The 2023 Notes are listed on the NYSE under the trading symbol “SAB” with a par value of $25.00 per share. As of November 30, 2018, $2.8 million of financing costs related to the 2023 Notes have been capitalized and are being amortized over the term of the 2023 Notes.

On August 28, 2018, the Company issued $40.0 million in aggregate principal amount of our 6.25% fixed-rate notes due 2025 (the “2025 Notes”) for net proceeds of $38.7 million after deducting underwriting commissions of approximately $1.3 million. Offering costs incurred were approximately $0.3 million. The issuance included the full exercise of the underwriters’ option to purchase an additional $5.0 million aggregate principal amount of 2025 Notes within 30 days. Interest on the 2025 Notes is paid quarterly in arrears on February 28, May 31, August 31 and November 30, at a rate of 6.25% per year, beginning November 30, 2018. The 2025 Notes mature on August 31, 2025 and commencing August 28, 2021, may be redeemed in whole or in part at any time or from time to time at our option. The net proceeds from the offering were used for general corporate purposes in accordance with our investment objective and strategies. The 2025 Notes are listed on the NYSE under the trading symbol “SAF” with a par value of $25.00 per share. As of November 30, 2018, $1.6 million of financing costs related to the 2025 Notes have been capitalized and are being amortized over the term of the 2025 Notes.

As of November 30, 2018, the carrying amount and fair value of the 2023 Notes was $74.5 million and $76.7 million, respectively. As of November 30, 2018, the carrying amount and fair value of the 2025 Notes was $40.0 million. As of February 28, 2018, the carrying amount and fair value of the 2023 Notes was $74.5 million and $76.5 million, respectively. The fair value of both the 2023 and 2025 Notes, which are publicly traded, is based upon closing market quotes as of the measurement date and would be classified as a Level 1 liability within the fair value hierarchy.

 

28


Table of Contents

For the three months ended November 30, 2018 and November 30, 2017, we recorded $1.3 million and $1.3 million, respectively, of interest expense and $0.1 million and $0.1 million, respectively, of amortization of deferred financing cost related to the 2023 Notes. Interest expense and amortization of deferred financing costs are reported as interest and debt financing expense on the consolidated statements of operations. During the three months ended November 30, 2018 and November 30, 2017, the average dollar amount of 2023 Notes outstanding was $74.5 million and $74.5 million, respectively.

For the nine months ended November 30, 2018 and November 30, 2017, we recorded $3.8 million and $3.8 million, respectively, of interest expense and $0.3 million and $0.3 million, respectively, of amortization of deferred financing cost realized to the 2023 Notes. Interest expense and amortization of deferred financing costs are reported as interest and debt financing expense on the consolidated statements of operations. During the nine months ended November 30, 2018 and November 30, 2017, the average dollar amount of 2023 Notes outstanding was $74.5 million and $74.5 million, respectively.

For the three and nine months ended November 30, 2018, we recorded $0.6 million and $0.7 million of interest expense and $0.1 million and $0.1 million of amortization of deferred financing cost related to the 2025 Notes, respectively. Interest expense and amortization of deferred financing costs are reported as interest and debt financing expense on the consolidated statements of operations. During the three and nine months ended November 30, 2018, the average dollar amount of 2025 Notes outstanding was $40.0 million and $13.8 million, respectively.

Note 7. Commitments and contingencies

Contractual obligations

The following table shows our payment obligations for repayment of debt and other contractual obligations at November 30, 2018:

 

            Payment Due by Period  
     Total      Less Than
1 Year
     1 - 3
Years
     3 - 5
Years
     More Than
5 Years
 
     ($ in thousands)  

Long-Term Debt Obligations

   $ 276,201      $ —        $ —        $ 40,000      $ 236,201  
  

 

 

    

 

 

    

 

 

    

 

 

    

 

 

 

Off-balance sheet arrangements

As of November 30, 2018 and February 28, 2018, the Company’s off-balance sheet arrangements consisted of $4.6 million and $4.9 million, respectively, of unfunded commitments to provide debt financing to its portfolio companies or to fund limited partnership interests. Such commitments are generally up to the Company’s discretion to approve, or the satisfaction of certain financial and nonfinancial covenants and involve, to varying degrees, elements of credit risk in excess of the amount recognized in the Company’s consolidated statements of assets and liabilities and are not reflected in the Company’s consolidated statements of assets and liabilities.

A summary of the unfunded commitments outstanding as of November 30, 2018 and February 28, 2018 is shown in the table below (dollars in thousands):

 

     November 30, 2018      February 28, 2018  

Destiny Solutions, Inc.

   $ 1,500      $ —    

Axiom Purchaser, Inc.

     1,000        —    

Omatic Software, LLC

     1,000        —    

Pathway Partners Vet Management Company LLC

     689        917  

Apex Holdings Software Technologies, LLC

     400        —    

GreyHeller LLC

     —          2,000  

CLEO Communications Holding, LLC

     —          2,000  
  

 

 

    

 

 

 

Total

   $ 4,589      $ 4,917  
  

 

 

    

 

 

 

Note 8. Directors Fees

The independent directors receive an annual fee of $60,000. They also receive $2,500 plus reimbursement of reasonable out-of- pocket expenses incurred in connection with attending each board meeting and receive $1,000 plus reimbursement of reasonable out-of- pocket expenses incurred in connection with attending each committee meeting. In addition, the chairman of the Audit Committee receives an annual fee of $10,000 and the chairman of each other committee receives an annual fee of $5,000 for their additional services in these capacities. In addition, we have purchased directors’ and officers’ liability insurance on behalf of our directors and officers. Independent directors have the option to receive their directors’ fees in the form of our common stock issued at a price per share equal to the greater of net asset value or the market price at the time of payment. No compensation is paid to directors who are “interested persons” of the Company (as such term is defined in the 1940 Act). For the three months ended November 30, 2018 and November 30, 2017, we incurred $0.06 million and $0.04 million for directors’ fees and expenses, respectively. For the nine months ended November 30, 2018 and November 30, 2017, we incurred $0.2 million and $0.2 million for directors’ fees and expenses, respectively. As of November 30, 2018 and February 28, 2018, $0.0 million and $0.04 million in directors’ fees and expenses were accrued and unpaid, respectively. As of November 30, 2018, we had not issued any common stock to our directors as compensation for their services.

Note 9. Stockholders’ Equity

On May 16, 2006, GSC Group, Inc. capitalized the LLC, by contributing $1,000 in exchange for 67 shares, constituting all of the issued and outstanding shares of the LLC.

On March 20, 2007, the Company issued 95,995.5 and 8,136.2 shares of common stock, priced at $150.00 per share, to GSC Group and certain individual employees of GSC Group, respectively, in exchange for the general partnership interest and a limited partnership interest in GSC Partners CDO III GP, LP, collectively valued at $15.6 million. At this time, the 6.7 shares owned by GSC Group in the LLC were exchanged for 6.7 shares of the Company.

 

29


Table of Contents

On March 28, 2007, the Company completed its IPO of 725,000 shares of common stock, priced at $150.00 per share, before underwriting discounts and commissions. Total proceeds received from the IPO, net of $7.1 million in underwriter’s discount and commissions, and $1.0 million in offering costs, were $100.7 million.

On November 13, 2009, we declared a dividend of $18.25 per share payable on December 31, 2009. Shareholders had the option to receive payment of the dividend in cash, shares of common stock, or a combination of cash and shares of common stock, provided that the aggregate cash payable to all shareholders was limited to $2.1 million or $2.50 per share. Based on shareholder elections, the dividend consisted of $2.1 million in cash and 864,872.5 of newly issued shares of common stock.

On July 30, 2010, our Manager and its affiliates purchased 986,842 shares of common stock at $15.20 per share. Total proceeds received from this sale were $15.0 million.

On August 12, 2010, we effected a one-for-ten reverse stock split of our outstanding common stock. As a result of the reverse stock split, every ten shares of our common stock were converted into one share of our common stock. Any fractional shares received as a result of the reverse stock split were redeemed for cash. The total cash payment in lieu of shares was $230. Immediately after the reverse stock split, we had 2,680,842 shares of our common stock outstanding.

On November 12, 2010, we declared a dividend of $4.40 per share payable on December 29, 2010. Shareholders had the option to receive payment of the dividend in cash, shares of common stock, or a combination of cash and shares of common stock, provided that the aggregate cash payable to all shareholders was limited to approximately $1.2 million or $0.44 per share. Based on shareholder elections, the dividend consisted of approximately $1.2 million in cash and 596,235 shares of common stock.

On November 15, 2011, we declared a dividend of $3.00 per share payable on December 30, 2011. Shareholders had the option to receive payment of the dividend in cash, shares of common stock, or a combination of cash and shares of common stock, provided that the aggregate cash payable to all shareholders was limited to approximately $2.0 million or $0.60 per share. Based on shareholder elections, the dividend consisted of approximately $2.0 million in cash and 599,584 shares of common stock.

On November 9, 2012, the Company declared a dividend of $4.25 per share payable on December 31, 2012. Shareholders had the option to receive payment of the dividend in cash, shares of common stock, or a combination of cash and shares of common stock, provided that the aggregate cash payable to all shareholders was limited to approximately $3.3 million or $0.85 per share. Based on shareholder elections, the dividend consisted of approximately $3.3 million in cash and 853,455 shares of common stock.

On October 30, 2013, the Company declared a dividend of $2.65 per share payable on December 27, 2013. Shareholders had the option to receive payment of the dividend in cash, shares of common stock, or a combination of cash and shares of common stock, provided that the aggregate cash payable to all shareholders was limited to approximately $2.5 million or $0.53 per share. Based on shareholder elections, the dividend consisted of approximately $2.5 million in cash and 649,500 shares of common stock.

On September 24, 2014, the Company declared a dividend of $0.18 per share payable on November 28, 2014. Shareholders had the option to receive payment of the dividend in cash, or receive shares of common stock pursuant to the Company’s DRIP. Based on shareholder elections, the dividend consisted of approximately $0.6 million in cash and 22,283 newly issued shares of common stock.

On September 24, 2014, the Company declared a dividend of $0.22 per share payable on February 27, 2015. Shareholders had the option to receive payment of the dividend in cash, or receive shares of common stock, pursuant to our DRIP. Based on shareholder elections, the dividend consisted of approximately $0.8 million in cash and 26,858 newly issued shares of common stock.

On April 9, 2015, the Company declared a dividend of $0.27 per share payable on May 29, 2015. Shareholders had the option to receive payment of the dividend in cash, or receive shares of common stock, pursuant to our DRIP. Based on shareholder elections, the dividend consisted of approximately $0.9 million in cash and 33,766 newly issued shares of common stock.

On May 14, 2015, the Company declared a special dividend of $1.00 per share payable on June 5, 2015. Shareholders had the option to receive payment of the dividend in cash, or receive shares of common stock, pursuant to our DRIP. Based on shareholder elections, the dividend consisted of approximately $3.4 million in cash and 126,230 newly issued shares of common stock.

On July 8, 2015, the Company declared a dividend of $0.33 per share payable on August 31, 2015. Shareholders had the option to receive payment of the dividend in cash, or receive shares of common stock, pursuant to our DRIP. Based on shareholder elections, the dividend consisted of approximately $1.1 million in cash and 47,861 newly issued shares of common stock.

On October 7, 2015, the Company declared a dividend of $0.36 per share payable on November 30, 2015. Shareholders had the option to receive payment of the dividend in cash, or receive shares of common stock, pursuant to our DRIP. Based on shareholder elections, the dividend consisted of approximately $1.1 million in cash and 61,029 newly issued shares of common stock.

 

30


Table of Contents

On January 12, 2016, the Company declared a dividend of $0.40 per share payable on February 29, 2016. Shareholders had the option to receive payment of the dividend in cash, or receive shares of common stock, pursuant to our DRIP. Based on shareholder elections, the dividend consisted of approximately $1.4 million in cash and 66,765 newly issued shares of common stock.

On March 31, 2016, the Company declared a dividend of $0.41 per share payable on April 27, 2016. Shareholders had the option to receive payment of the dividend in cash, or receive shares of common stock, pursuant to our DRIP. Based on shareholder elections, the dividend consisted of approximately $1.5 million in cash and 56,728 newly issued shares of common stock.

On July 7, 2016, the Company declared a dividend of $0.43 per share payable on August 9, 2016. Shareholders had the option to receive payment of the dividend in cash, or receive shares of common stock, pursuant to our DRIP. Based on shareholder elections, the dividend consisted of approximately $1.5 million in cash and 58,167 newly issued shares of common stock.

On August 8, 2016, the Company declared a special dividend of $0.20 per share payable on September 5, 2016. Shareholders had the option to receive payment of the dividend in cash, or receive shares of common stock, pursuant to our DRIP. Based on shareholder elections, the dividend consisted of approximately $0.7 million in cash and 24,786 newly issued shares of common stock.

On October 5, 2016, the Company declared a dividend of $0.44 per share payable on November 9, 2016. Shareholders had the option to receive payment of the dividend in cash, or receive shares of common stock, pursuant to our DRIP. Based on shareholder elections, the dividend consisted of approximately $1.5 million in cash and 58,548 newly issued shares of common stock.

On January 12, 2017, the Company declared a dividend of $0.45 per share payable on February 9, 2017. Shareholders had the option to receive payment of the dividend in cash, or receive shares of common stock, pursuant to our DRIP. Based on shareholder elections, the dividend consisted of approximately $1.6 million in cash and 50,453 newly issued shares of common stock.

On February 28, 2017, the Company declared a dividend of $0.46 per share payable on March 28, 2017. Shareholders had the option to receive payment of the dividend in cash, or receive shares of common stock, pursuant to our DRIP. Based on shareholder elections, the dividend consisted of approximately $2.0 million in cash and 29,096 newly issued shares of common stock.

On May 30, 2017, the Company declared a dividend of $0.47 per share payable on June 27, 2017. Shareholders had the option to receive payment of the dividend in cash, or receive shares of common stock, pursuant to our DRIP. Based on shareholder elections, the dividend consisted of approximately $2.3 million in cash and 26,222 newly issued shares of common stock.

On August 28, 2017, the Company declared a dividend of $0.48 per share payable on September 26, 2017. Shareholders had the option to receive payment of the dividend in cash, or receive shares of common stock, pursuant to our DRIP. Based on shareholder elections, the dividend consisted of approximately $2.2 million in cash and 33,551 newly issued shares of common stock.

On November 29, 2017, the Company declared a dividend of $0.49 per share payable on December 27, 2017. Shareholders had the option to receive payment of the dividend in cash, or receive shares of common stock, pursuant to our DRIP. Based on shareholder elections, the dividend consisted of approximately $2.5 million in cash and 25,435 newly issued shares of common stock.

On February 26, 2018, the Company declared a dividend of $0.50 per share payable on March 26, 2018. Shareholders had the option to receive payment of the dividend in cash, or receive shares of common stock, pursuant to our DRIP. Based on shareholder elections, the dividend consisted of approximately $2.6 million in cash and 25,354 newly issued shares of common stock.

On May 30, 2018, the Company declared a dividend of $0.51 per share payable on June 27, 2018. Shareholders had the option to receive payment of the dividend in cash, or receive shares of common stock, pursuant to our DRIP. Based on shareholder elections, the dividend consisted of approximately $2.7 million in cash and 21,562 newly issued shares of common stock.

On August 28, 2018, the Company declared a dividend of $0.52 per share payable on September 27, 2018. Shareholders had the option to receive payment of the dividend in cash, or receive shares of common stock, pursuant to our DRIP. Based on shareholder elections, the dividend consisted of approximately $3.3 million in cash and 25,862 newly issued shares of common stock.

On September 24, 2014, the Company announced the approval of an open market share repurchase plan that allowed it to repurchase up to 200,000 shares of its common stock at prices below its NAV as reported in its then most recently published consolidated financial statements. On October 7, 2015, the Company’s board of directors extended the open market share repurchase plan for another year and increased the number of shares the Company is permitted to repurchase at prices below its NAV, as reported in its then most recently published consolidated financial statements, to 400,000 shares of its common stock. On October 5, 2016, the Company’s board of directors extended the open market share repurchase plan for another year to October 15, 2017 and increased the number of shares the Company is permitted to repurchase at prices below its NAV, as reported in its then most recently published consolidated financial statements, to

 

31


Table of Contents

600,000 shares of its common stock. On October 10, 2017 and January 8, 2019, the Company’s board of directors extended the open market share repurchase plan for another year to October 15, 2018 and January 15, 2020, respectively, each time leaving the number of shares unchanged at 600,000 shares of its common stock. As of November 30, 2018, the Company purchased 218,491 shares of common stock, at the average price of $16.87 for approximately $3.7 million pursuant to this repurchase plan.

On March 16, 2017, we entered into an equity distribution agreement with Ladenburg Thalmann & Co. Inc., through which we may offer for sale, from time to time, up to $30.0 million of our common stock through an ATM offering. As of November 30, 2018, the Company sold 358,496 shares for gross proceeds of $8.0 million at an average price of $22.54 for aggregate net proceeds of $8.0 million (net of transaction costs).

On July 13, 2018, the Company issued 1,150,000 shares of its common stock priced at $25.00 per share (par value $0.001 per share) at an aggregate total of $28.75 million. The net proceeds, after deducting underwriting commissions of $1.15 million and offering costs of approximately $0.2 million, amounted to approximately $27.4 million. The Company also granted the underwriters a 30-day option to purchase up to an additional 172,500 shares of its common stock, which was not exercised.

Note 10. Earnings Per Share

In accordance with the provisions of FASB ASC Topic 260, “Earnings per Share” (“ASC 260”), basic earnings per share is computed by dividing earnings available to common shareholders by the weighted average number of shares outstanding during the period. Other potentially dilutive common shares, and the related impact to earnings, are considered when calculating earnings per share on a diluted basis.

The following information sets forth the computation of the weighted average basic and diluted net increase in net assets resulting from operations per share for the three and nine months ended November 30, 2018 and November 30, 2017 (dollars in thousands except share and per share amounts):

 

     For the three months ended      For the nine months ended  

Basic and Diluted

   November 30,
2018
     November 30,
2017
     November 30,
2018
     November 30,
2017
 

Net increase in net assets resulting from operations

   $ 3,669      $ 4,263      $ 10,654      $ 12,147  

Weighted average common shares outstanding

     7,480,134        6,040,311        6,887,544        5,952,086  

Weighted average earnings per common share

   $ 0.49      $ 0.71      $ 1.55      $ 2.04  

Note 11. Dividend

On August 28, 2018, the Company declared a dividend of $0.52 per share, which was paid on September 27, 2018, to common stockholders of record as of September 17, 2018. Shareholders had the option to receive payment of the dividend in cash, or receive shares of common stock, pursuant to our DRIP.

Based on shareholder elections, the dividend consisted of approximately $3.3 million in cash and 25,862 newly issued shares of common stock, or 0.3% of our outstanding common stock prior to the dividend payment. The number of shares of common stock comprising the stock portion was calculated based on a price of $22.35 per share, which equaled 95.0% of the volume weighted average trading price per share of the common stock on September 14, 17, 18, 19, 20, 21, 24, 25, 26 and 27, 2018.

On May 30, 2018, the Company declared a dividend of $0.51 per share, which was paid on June 27, 2018, to common stockholders of record as of June 15, 2018. Shareholders had the option to receive payment of the dividend in cash, or receive shares of common stock, pursuant to our DRIP.

Based on shareholder elections, the dividend consisted of approximately $2.7 million in cash and 21,562 newly issued shares of common stock, or 0.3% of our outstanding common stock prior to the dividend payment. The number of shares of common stock comprising the stock portion was calculated based on a price of $23.72 per share, which equaled 95.0% of the volume weighted average trading price per share of the common stock on June 14, 15, 18, 19, 20, 21, 22, 25, 26 and 27, 2018.

On February 26, 2018, the Company declared a dividend of $0.50 per share, which was paid on March 26, 2018, to common stockholders of record as of March 14, 2018. Shareholders had the option to receive payment of the dividend in cash, or receive shares of common stock, pursuant to our DRIP.

Based on shareholder elections, the dividend consisted of approximately $2.6 million in cash and 25,354 newly issued shares of common stock, or 0.4% of our outstanding common stock prior to the dividend payment. The number of shares of common stock comprising the stock portion was calculated based on a price of $19.91 per share, which equaled 95.0% of the volume weighted average trading price per share of the common stock on March 13, 14, 15, 16, 19, 20, 21, 22, 23 and 26, 2018.

The following table summarizes dividends declared for the nine months ended November 30, 2018 (dollars in thousands except per share amounts):

 

Date Declared

   Record Date      Payment Date      Amount
Per Share
     Total
Amount*
 

August 28, 2018

     September 17, 2018        September 27, 2018      $ 0.52      $ 3,876  

May 30, 2018

     June 15, 2018        June 27, 2018        0.51        3,204  

February 26, 2018

     March 14, 2018        March 26, 2018        0.50        3,129  
        

 

 

    

 

 

 

Total dividends declared

         $ 1.53      $ 10,209  
        

 

 

    

 

 

 

 

*

Total amount is calculated based on the number of shares outstanding at the date of record.

 

32


Table of Contents

The following table summarizes dividends declared for the nine months ended November 30, 2017 (dollars in thousands except per share amounts):

 

Date Declared

   Record Date      Payment Date      Amount
Per Share
     Total
Amount*
 

August 28, 2017

     September 15, 2017        September 26, 2017      $ 0.48      $ 2,866  

May 30, 2017

     June 15, 2017        June 27, 2017        0.47        2,792  

February 28, 2017

     March 15, 2017        March 28, 2017        0.46        2,666  
        

 

 

    

 

 

 

Total dividends declared

         $ 1.41      $ 8,324  
        

 

 

    

 

 

 

 

*

Total amount is calculated based on the number of shares outstanding at the date of record.

Note 12. Financial Highlights

The following is a schedule of financial highlights as of and for the nine months ended November 30, 2018 and November 30, 2017:

 

Per share data    November 30, 2018     November 30, 2017  
Net asset value at beginning of period    $ 22.96     $ 21.97  
Adoption of ASC 606      (0.01     —    
  

 

 

   

 

 

 
Net asset value at beginning of period, as adjusted      22.95       21.97  
Net investment income(1)      2.06       1.58  
Net realized and unrealized gains and losses on investments(1)      (0.51     0.46  
  

 

 

   

 

 

 
Net increase in net assets resulting from operations      1.55       2.04  
Distributions declared from net investment income      (1.53     (1.41
  

 

 

   

 

 

 
Total distributions to stockholders      (1.53     (1.41
Dilution(2)      —         (0.02
Issuance of common stock above net asset value(3)      0.16       —    
  

 

 

   

 

 

 
Net asset value at end of period    $ 23.13     $ 22.58  
  

 

 

   

 

 

 
Net assets at end of period    $ 173,269,091     $ 138,846,223  
Shares outstanding at end of period      7,490,183       6,149,582  
Per share market value at end of period    $ 22.06     $ 22.30  
Total return based on market value(4)(5)      8.13     4.96
Total return based on net asset value(4)(6)      7.94     10.00
Ratio/Supplemental data:     
Ratio of net investment income to average net assets(7)      12.37     10.21
Expenses:     
Ratio of operating expenses to average net assets(8)      7.12     7.95
Ratio of incentive management fees to average net assets(4)      1.77     2.23

Ratio of interest and debt financing expenses to average net assets(8)

     7.70     8.30
  

 

 

   

 

 

 
Ratio of total expenses to average net assets(7)      16.59     18.48
Portfolio turnover rate(4)(9)      15.99     14.08
Asset coverage ratio per unit(10)      2,373       2,840  
Average market value per unit     
Credit Facility(11)      N/A       N/A  
SBA Debentures(11)      N/A       N/A  
2023 Notes    $ 25.79     $ 26.10  
2025 Notes    $ 25.08       N/A  

 

(1)

Per share amounts are calculated using the weighted average shares outstanding during the period.

(2)

Represents the dilutive effect of issuing common stock below net asset value per share during the period in connection with the satisfaction of the Company’s annual RIC distribution requirement. See Note 11, Dividend.

(3)

The continuous issuance of common stock may cause an incremental increase in net asset value per share due to the sale of shares at the then prevailing public offering price and the receipt of net proceeds per share by the Company in excess of net asset value per share on each subscription closing date. The per share data was derived by computing (i) the sum of (A) the number of shares issued in connection with subscriptions and/or distribution reinvestment on each share transaction date times (B) the differences between the net proceeds per share and the net asset value per share on each share transaction date, divided by (ii) the total shares outstanding at the end of the period.

(4)

Ratios are not annualized.

(5)

Total investment return is calculated assuming a purchase of common shares at the current market value on the first day and a sale at the current market value on the last day of the periods reported. Dividends and distributions, if any, are assumed for purposes of this calculation to be reinvested at prices obtained under the Company’s DRIP. Total investment return does not reflect brokerage commissions.

(6)

Total investment return is calculated assuming a purchase of common shares at the current net asset value on the first day and a sale at the current net asset value on the last day of the periods reported. Dividends and distributions, if any, are assumed for purposes of this calculation to be reinvested at prices obtained under the Company’s DRIP. Total investment return does not reflect brokerage commissions.

(7)

Ratios are annualized. Incentive management fees included within the ratio are not annualized.

(8)

Ratios are annualized.

(9)

Portfolio turnover rate is calculated using the lesser of year-to-date sales or year-to-date purchases over the average of the invested assets at fair value.

(10)

Asset coverage ratio per unit is the ratio of the carrying value of our total consolidated assets, less all liabilities and indebtedness not represented by senior securities, to the aggregate amount of senior securities representing indebtedness. Asset coverage ratio per unit is expressed in terms of dollar amounts per $1,000 of indebtedness. Asset coverage ratio per unit does not include unfunded commitments. The inclusion of unfunded commitments in the calculation of the asset coverage ratio per unit would not cause us to be below the required amount of regulatory coverage.

(11)

The Credit Facility and SBA Debentures are not registered for public trading.

Note 13. Subsequent Events

The Company has evaluated subsequent events through the filing of this Form 10-Q and determined that there have been no events that have occurred that would require adjustments to the Company’s consolidated financial statements and disclosures in the consolidated financial statements except for the following:

On December 3, 2018, the Company completed the third refinancing of the Saratoga CLO. This refinancing, among other things, extended the Saratoga CLO reinvestment period to January 2021, and extended its legal maturity to January 2030. A non-call period of January 2020 was also added. In addition and as part of the refinancing, the Saratoga CLO has also been upsized from $300 million in assets to approximately $500 million. As part of this refinancing and upsizing, the Company invested an additional $13.8 million in all of the newly issued subordinated notes of the Saratoga CLO, and purchased $2.5 million in aggregate principal amount of the Class F notes tranche and $7.5 million in aggregate principal amount of the Class G notes at par. Concurrently, the existing $4.5 million of Class F notes and $20.0 million CLO 2013-1 Warehouse Loan were repaid.

On November 27, 2018, the Company declared a dividend of $0.53 per share payable on January 2, 2019, to common stockholders of record on December 17, 2018. Shareholders had the option to receive payment of the dividend in cash, or receive shares of common stock, pursuant to the Company’s DRIP. Based on shareholder elections, the dividend consisted of approximately $3.4 million in cash and 30,796 newly issued shares of common stock, or 0.4% of our outstanding common stock prior to the dividend payment. The number of shares of common stock comprising the stock portion was calculated based on a price of $18.88 per share, which equaled 95.0% of the volume weighted average trading price per share of the common stock on December 18, 19, 20, 21, 24, 26, 27, 28, 31, 2018 and January 2, 2019.

 

33


Table of Contents

ITEM 2. MANAGEMENT’S DISCUSSION AND ANALYSIS OF FINANCIAL CONDITION AND RESULTS OF OPERATIONS

The following discussion should be read in conjunction with our consolidated financial statements and related notes and other financial information appearing elsewhere in this Quarterly Report on Form 10-Q. In addition to historical information, the following discussion and other parts of this Quarterly Report contain forward-looking information that involves risks and uncertainties. Our actual results could differ materially from those anticipated by such forward-looking information due to the factors discussed under Part I. Item 1A in our Annual Report on Form 10-K for the fiscal year ended February 28, 2018.

The forward-looking statements are based on our beliefs, assumptions and expectations of our future performance, taking into account all information currently available to us. These beliefs, assumptions and expectations can change as a result of many possible events or factors, not all of which are known to us or are within our control. If a change occurs, our business, financial condition, liquidity and results of operations may vary materially from those expressed in our forward-looking statements.

The forward-looking statements contained in this Quarterly Report on Form 10-Q involve risks and uncertainties, including statements as to:

 

   

our future operating results;

 

   

the introduction, withdrawal, success and timing of business initiatives and strategies;

 

   

changes in political, economic or industry conditions, the interest rate environment or financial and capital markets, which could result in changes in the value of our assets;

 

   

the relative and absolute investment performance and operations of our Investment Adviser;

 

   

the impact of increased competition;

 

   

our ability to turn potential investment opportunities into transactions and thereafter into completed and successful investments;

 

   

the unfavorable resolution of any future legal proceedings;

 

   

our business prospects and the prospects of our portfolio companies;

 

   

the impact of investments that we expect to make and future acquisitions and divestitures;

 

   

our contractual arrangements and relationships with third parties;

 

   

the dependence of our future success on the general economy and its impact on the industries in which we invest;

 

   

the ability of our portfolio companies to achieve their objectives;

 

   

our expected financings and investments;

 

   

our regulatory structure and tax status, including our ability to operate as a business development company (“BDC”), or to operate our small business investment company (“SBIC”) subsidiary, and to continue to qualify to be taxed as a regulated investment company (“RIC”);

 

   

the adequacy of our cash resources and working capital;

 

   

the timing of cash flows, if any, from the operations of our portfolio companies;

 

   

the impact of interest rate volatility on our results, particularly because we use leverage as part of our investment strategy;

 

   

the impact of legislative and regulatory actions and reforms and regulatory, supervisory or enforcement actions of government agencies relating to us or our investment adviser;

 

   

the impact of changes to tax legislation and, generally, our tax position;

 

   

our ability to access capital and any future financings by us;

 

   

the ability of our Investment Adviser to attract and retain highly talented professionals; and

 

   

the ability of our Investment Adviser to locate suitable investments for us and to monitor and effectively administer our investments.

Such forward-looking statements may include statements preceded by, followed by or that otherwise include terms such as “anticipate,” “believe,” “could,” “estimate,” “expect,” “intend,” “may,” “plan,” “potential,” “project,” “should,” “will” and “would” or the negative of these tells or other comparable terminology.

 

34


Table of Contents

We have based the forward-looking statements included in this quarterly report on Form 10-Q on information available to us on the date of this quarterly report on Form 10-Q, and we assume no obligation to update any such forward-looking statements. Actual results could differ materially from those anticipated in our forward-looking statements, and future results could differ materially from historical performance. We undertake no obligation to revise or update any forward-looking statements, whether as a result of new information, future events or otherwise, unless required by law or SEC rule or regulation. You are advised to consult any additional disclosures that we may make directly to you or through reports that we in the future may file with the SEC, including annual reports on Form 10-K, quarterly reports on Form 10-Q and current reports on Form 8-K.

The following analysis of our financial condition and results of operations should be read in conjunction with our consolidated financial statements and the related notes thereto contained elsewhere in this quarterly report on Form 10-Q.

OVERVIEW

We are a Maryland corporation that has elected to be treated as a BDC under the Investment Company Act of 1940 (the “1940 Act”). Our investment objective is to generate current income and, to a lesser extent, capital appreciation from our investments. We invest primarily in leveraged loans and mezzanine debt issued by private U.S. middle market companies, which we define as companies having earnings before interest, tax, depreciation and amortization (“EBITDA”) of between $2 million and $50 million, both through direct lending and through participation in loan syndicates. We may also invest up to 30.0% of the portfolio in opportunistic investments in order to seek to enhance returns to stockholders. Such investments may include investments in distressed debt, which may include securities of companies in bankruptcy, foreign debt, private equity, securities of public companies that are not thinly traded and structured finance vehicles such as collateralized loan obligation funds. Although we have no current intention to do so, to the extent we invest in private equity funds, we will limit our investments in entities that are excluded from the definition of “investment company” under Section 3(c)(1) or Section 3(c)(7) of the 1940 Act, which includes private equity funds, to no more than 15.0% of its net assets. We have elected and qualified to be treated as a RIC under Subchapter M of the Internal Revenue Code of 1986, as amended (the “Code”).

Corporate History and Recent Developments

We commenced operations, at the time known as GSC Investment Corp., on March 23, 2007 and completed an initial public offering of shares of common stock on March 28, 2007. Prior to July 30, 2010, we were externally managed and advised by GSCP (NJ), L.P., an entity affiliated with GSC Group, Inc. In connection with the consummation of a recapitalization transaction on July 30, 2010, as described below we engaged Saratoga Investment Advisors (“SIA”) to replace GSCP (NJ), L.P. as our investment adviser and changed our name to Saratoga Investment Corp.

As a result of the event of default under a revolving securitized credit facility with Deutsche Bank we previously had in place, in December 2008 we engaged the investment banking firm of Stifel, Nicolaus & Company to evaluate strategic transaction opportunities and consider alternatives for us. On April 14, 2010, GSC Investment Corp. entered into a stock purchase agreement with Saratoga Investment Advisors and certain of its affiliates and an assignment, assumption and novation agreement with Saratoga Investment Advisors, pursuant to which GSC Investment Corp. assumed certain rights and obligations of Saratoga Investment Advisors under a debt commitment letter Saratoga Investment Advisors received from Madison Capital Funding LLC, which indicated Madison Capital Funding’s willingness to provide GSC Investment Corp. with a $40.0 million senior secured revolving credit facility, subject to the satisfaction of certain terms and conditions. In addition, GSC Investment Corp. and GSCP (NJ), L.P. entered into a termination and release agreement, to be effective as of the closing of the transaction contemplated by the stock purchase agreement, pursuant to which GSCP (NJ), L.P., among other things, agreed to waive any and all accrued and unpaid deferred incentive management fees up to and as of the closing of the transaction contemplated by the stock purchase agreement but continued to be entitled to receive the base management fees earned through the date of the closing of the transaction contemplated by the stock purchase agreement.

On July 30, 2010, the transactions contemplated by the stock purchase agreement with Saratoga Investment Advisors and certain of its affiliates were completed, the private sale of 986,842 shares of our common stock for $15.0 million in aggregate purchase price to Saratoga Investment Advisors and certain of its affiliates closed, the Company entered into the Credit Facility, and the Company began doing business as Saratoga Investment Corp.

We used the net proceeds from the private sale transaction and a portion of the funds available to us under the Credit Facility to pay the full amount of principal and accrued interest, including default interest, outstanding under our revolving securitized credit facility with Deutsche Bank. The revolving securitized credit facility with Deutsche Bank was terminated in connection with our payment of all amounts outstanding thereunder on July 30, 2010.

On August 12, 2010, we effected a one-for-ten reverse stock split of our outstanding common stock. As a result of the reverse

stock split, every ten shares of our common stock were converted into one share of our common stock. Any fractional shares received as a result of the reverse stock split were redeemed for cash. The total cash payment in lieu of shares was $230. Immediately after the reverse stock split, we had 2,680,842 shares of our common stock outstanding.

In January 2011, we registered for public resale of the 986,842 shares of our common stock issued to Saratoga Investment Advisors and certain of its affiliates.

 

35


Table of Contents

On March 28, 2012, our wholly-owned subsidiary, Saratoga Investment Corp. SBIC, LP (“SBIC LP”), received an SBIC license from the Small Business Administration (“SBA”).

In May 2013, we issued $48.3 million in aggregate principal amount of our 7.50% fixed-rate unsecured notes due 2020 (the “2020 Notes”) for net proceeds of $46.1 million after deducting underwriting commissions of $1.9 million and offering costs of $0.3 million. The proceeds included the underwriters’ full exercise of their overallotment option. The 2020 Notes were listed on the NYSE under the trading symbol “SAQ” with a par value of $25.00 per share. The 2020 Notes were redeemed in full on January 13, 2017.

On May 29, 2015, we entered into a Debt Distribution Agreement with Ladenburg Thalmann & Co. through which we may offer for sale, from time to time, up to $20.0 million in aggregate principal amount of the 2020 Notes through an At-the-Market (“ATM”) offering. Prior to the 2020 Notes being redeemed in full, the Company had sold 539,725 bonds with a principal of $13.5 million at an average price of $25.31 for aggregate net proceeds of $13.4 million (net of transaction costs).

On December 21, 2016, we issued $74.5 million in aggregate principal amount of our 6.75% fixed-rate unsecured notes due 2023 (the “2023 Notes”) for net proceeds of $71.7 million after deducting underwriting commissions of approximately $2.3 million and offering costs of approximately $0.5 million. The issuance included the exercise of substantially all of the underwriters’ option to purchase an additional $9.8 million aggregate principal amount of 2023 Notes within 30 days. Interest on the 2023 Notes is paid quarterly in arrears on March 15, June 15, September 15 and December 15, at a rate of 6.75% per year, beginning March 30, 2017. The 2023 Notes mature on December 20, 2023, and commencing December 21, 2019, may be redeemed in whole or in part at any time or from time to time at our option. The 2023 Notes are listed on the NYSE under the trading symbol “SAB” with a par value of $25.00 per share.

On March 16, 2017, we entered into an equity distribution agreement with Ladenburg Thalmann & Co. Inc., through which we may offer for sale, from time to time, up to $30.0 million of our common stock through an ATM offering. As of November 30, 2018, the Company sold 358,496 shares for gross proceeds of $8.0 million at an average price of $22.54 for aggregate net proceeds of $8.0 million (net of transaction costs).

On July 13, 2018, the Company issued 1,150,000 shares of its common stock priced at $25.00 per share (par value $0.001 per share) at an aggregate total of $28.75 million. The net proceeds, after deducting underwriting commissions of $1.15 million and offering costs of approximately $0.2 million, amounted to approximately $27.4 million. The Company also granted the underwriters a 30-day option to purchase up to an additional 172,500 shares of its common stock, which was not exercised..

On August 28, 2018, the Company issued $40.0 million in aggregate principal amount of our 6.25% fixed-rate notes due 2025 (the “2025 Notes”) for net proceeds of $38.7 million after deducting underwriting commissions of approximately $1.3 million. Offering costs incurred were approximately $0.3 million. The issuance included the full exercise of the underwriters’ option to purchase an additional $5.0 million aggregate principal amount of 2025 Notes within 30 days. Interest on the 2025 Notes is paid quarterly in arrears on February 28, May 31, August 31 and November 30, at a rate of 6.25% per year, beginning November 30, 2018. The 2025 Notes mature on August 31, 2025 and commencing August 28, 2021, may be redeemed in whole or in part at any time or from time to time at our option. The net proceeds from the offering were used for general corporate purposes in accordance with our investment objective and strategies. The 2025 Notes are listed on the NYSE under the trading symbol “SAF” with a par value of $25.00 per share. As of November 30, 2018, $1.6 million of financing costs related to the 2025 Notes have been capitalized and are being amortized over the term of the 2025 Notes.

On December 3, 2018, the Company completed the third refinancing of the Saratoga CLO. This refinancing, among other things, extended the Saratoga CLO reinvestment period to January 2021, and extended its legal maturity to January 2030. A non-call period of January 2020 was also added. In addition and as part of the refinancing, the Saratoga CLO has also been upsized from $300 million in assets to approximately $500 million. As part of this refinancing and upsizing, the Company invested an additional $13.8 million in all of the newly issued subordinated notes of the Saratoga CLO, and purchased $2.5 million in aggregate principal amount of the Class F notes tranche and $7.5 million in aggregate principal amount of the Class G notes at par. Concurrently, the existing $4.5 million of Class F notes and $20.0 million CLO 2013-1 Warehouse Loan were repaid.

Critical Accounting Policies

Basis of Presentation

The preparation of financial statements in accordance with U.S. generally accepted accounting principles (“U.S. GAAP”) requires management to make certain estimates and assumptions affecting amounts reported in the Company’s consolidated financial statements. We have identified investment valuation, revenue recognition and the recognition of capital gains incentive fee expense as our most critical accounting estimates. We continuously evaluate our estimates, including those related to the matters described below. These estimates are based on the information that is currently available to us and on various other assumptions that we believe to be reasonable under the circumstances. Actual results could differ materially from those estimates under different assumptions or conditions. A discussion of our critical accounting policies follows.

 

36


Table of Contents

Investment Valuation

The Company accounts for its investments at fair value in accordance with the Financial Accounting Standards Board (“FASB”) Accounting Standards Codification (“ASC”) Topic 820, Fair Value Measurement (“ASC 820”). ASC 820 defines fair value, establishes a framework for measuring fair value, establishes a fair value hierarchy based on the quality of inputs used to measure fair value and enhances disclosure requirements for fair value measurements. ASC 820 requires the Company to assume that its investments are to be sold at the balance sheet date in the principal market to independent market participants, or in the absence of a principal market, in the most advantageous market, which may be a hypothetical market. Market participants are defined as buyers and sellers in the principal or most advantageous market that are independent, knowledgeable, and willing and able to transact.

Investments for which market quotations are readily available are fair valued at such market quotations obtained from independent third party pricing services and market makers subject to any decision by our board of directors to approve a fair value determination to reflect significant events affecting the value of these investments. We value investments for which market quotations are not readily available at fair value as approved, in good faith, by our board of directors based on input from Saratoga Investment Advisors, the audit committee of our board of directors and a third party independent valuation firm. Determinations of fair value may involve subjective judgments and estimates. The types of factors that may be considered in determining the fair value of our investments include the nature and realizable value of any collateral, the portfolio company’s ability to make payments, market yield trend analysis, the markets in which the portfolio company does business, comparison to publicly traded companies, discounted cash flow and other relevant factors.

We undertake a multi-step valuation process each quarter when valuing investments for which market quotations are not readily available, as described below:

 

   

Each investment is initially valued by the responsible investment professionals of Saratoga Investment Advisors and preliminary valuation conclusions are documented and discussed with our senior management; and

 

   

An independent valuation firm engaged by our board of directors independently reviews a selection of these preliminary valuations each quarter so that the valuation of each investment for which market quotes are not readily available is reviewed by the independent valuation firm at least once each fiscal year.

In addition, all our investments are subject to the following valuation process:

 

   

The audit committee of our board of directors reviews and approves each preliminary valuation and Saratoga Investment Advisors and an independent valuation firm (if applicable) will supplement the preliminary valuation to reflect any comments provided by the audit committee; and

 

   

Our board of directors discusses the valuations and approves the fair value of each investment, in good faith, based on the input of Saratoga Investment Advisors, independent valuation firm (to the extent applicable) and the audit committee of our board of directors.

Our investment in Saratoga Investment Corp. CLO 2013-1, Ltd. (“Saratoga CLO”) is carried at fair value, which is based on a discounted cash flow model that utilizes prepayment, re-investment and loss assumptions based on historical experience and projected performance, economic factors, the characteristics of the underlying cash flow, and comparable yields for equity interests in collateralized loan obligation funds similar to Saratoga CLO, when available, as determined by SIA and recommended to our board of directors. Specifically, we use Intex cash flow models, or an appropriate substitute, to form the basis for the valuation of our investment in Saratoga CLO. The models use a set of assumptions including projected default rates, recovery rates, reinvestment rate and prepayment rates in order to arrive at estimated valuations. The assumptions are based on available market data and projections provided by third parties as well as management estimates. We use the output from the Intex models (i.e., the estimated cash flows) to perform a discounted cash flow analysis on expected future cash flows to determine a valuation for our investment in Saratoga CLO.

Revenue Recognition

Income Recognition

Interest income, adjusted for amortization of premium and accretion of discount, is recorded on an accrual basis to the extent that such amounts are expected to be collected. The Company stops accruing interest on its investments when it is determined that interest is no longer collectible. Discounts and premiums on investments purchased are accreted/amortized over the life of the respective investment using the effective yield method. The amortized cost of investments represents the original cost adjusted for the accretion of discounts and amortization of premiums on investments.

Loans are generally placed on non-accrual status when there is reasonable doubt that principal or interest will be collected. Accrued interest is generally reserved when a loan is placed on non-accrual status. Interest payments received on non-accrual loans may be recognized as a reduction in principal depending upon management’s judgment regarding collectability. Non-accrual loans are restored to accrual status when past due principal and interest is paid and, in management’s judgment, are likely to remain current, although we may make exceptions to this general rule if the loan has sufficient collateral value and is in the process of collection.

 

37


Table of Contents

Payment-in-Kind Interest

The Company holds debt and preferred equity investments in its portfolio that contain a payment-in-kind (“PIK”) interest provision. The PIK interest, which represents contractually deferred interest added to the investment balance that is generally due at maturity, is generally recorded on the accrual basis to the extent such amounts are expected to be collected. We stop accruing PIK interest if we do not expect the issuer to be able to pay all principal and interest when due.

Revenues

We generate revenue in the form of interest income and capital gains on the debt investments that we hold and capital gains, if any, on equity interests that we may acquire. We expect our debt investments, whether in the form of leveraged loans or mezzanine debt, to have terms of up to ten years, and to bear interest at either a fixed or floating rate. Interest on debt will be payable generally either quarterly or semi-annually. In some cases, our debt or preferred equity investments may provide for a portion or all of the interest to be PIK. To the extent interest is PIK, it will be payable through the increase of the principal amount of the obligation by the amount of interest due on the then-outstanding aggregate principal amount of such obligation. The principal amount of the debt and any accrued but unpaid interest will generally become due at the maturity date. In addition, we may generate revenue in the form of commitment, origination, structuring or diligence fees, fees for providing managerial assistance or investment management services and possibly consulting fees. Any such fees will be generated in connection with our investments and recognized as earned. We may also invest in preferred equity or common equity securities that pay dividends on a current basis.

On January 22, 2008, we entered into a collateral management agreement with Saratoga CLO, pursuant to which we act as its collateral manager. The Saratoga CLO was initially refinanced in October 2013 and its reinvestment period ended in October 2016. On November 15, 2016, we completed the second refinancing of the Saratoga CLO. The Saratoga CLO refinancing, among other things, extended its reinvestment period to October 2018, and extended its legal maturity date to October 2025. Following the refinancing, the Saratoga CLO portfolio remained at the same size and with a similar capital structure of predominantly senior secured first lien term loans. In addition to refinancing its liabilities, we also purchased $4.5 million in aggregate principal amount of the Class F notes tranche of the Saratoga CLO at par, with a coupon of LIBOR plus 8.5%.

The Saratoga CLO remains effectively 100% owned and managed by Saratoga Investment Corp. Following the refinancing, we receive a base management fee of 0.10% and a subordinated management fee of 0.40% of the fee basis amount at the beginning of the collection period, paid quarterly to the extent of available proceeds.

Interest income on our investment in Saratoga CLO is recorded using the effective interest method in accordance with the provisions of ASC Topic 325-40, Investments-Other, Beneficial Interests in Securitized Financial Assets (“ASC 325-40”), based on the anticipated yield and the estimated cash flows over the projected life of the investment. Yields are revised when there are changes in actual or estimated cash flows due to changes in prepayments and/or re-investments, credit losses or asset pricing. Changes in estimated yield are recognized as an adjustment to the estimated yield over the remaining life of the investment from the date the estimated yield was changed.

ASC 606

In May 2014, the FASB issued ASU 2014-09, Revenue from Contracts with Customers (“ASC 606”), which supersedes the revenue recognition requirements in Revenue Recognition (ASC 605). Under the new guidance, an entity should recognize revenue to depict the transfer of promised goods or services to customers in an amount that reflects the consideration to which the entity expects to be entitled in exchange for those goods or services. In May 2016, ASU 2016-12 amended ASU 2014-09 and deferred the effective period for annual periods beginning after December 15, 2017. Management has concluded that the majority of its revenues associated with financial instruments are scoped out of ASC 606, and has concluded that the only significant impact relates to the timing of the recognition of the CLO incentive fee income. We adopted ASC 606 under the modified retrospective approach using the practical expedient provided for, therefore the presentation of prior periods has not been adjusted.

Expenses

Our primary operating expenses include the payment of investment advisory and management fees, professional fees, directors and officers insurance, fees paid to independent directors and administrator expenses, including our allocable portion of our administrator’s overhead. Our investment advisory and management fees compensate our Investment Adviser for its work in identifying, evaluating, negotiating, closing and monitoring our investments. We bear all other costs and expenses of our operations and transactions, including those relating to:

 

   

organization;

 

   

calculating our net asset value (including the cost and expenses of any independent valuation firm);

 

   

expenses incurred by our Investment Adviser payable to third parties, including agents, consultants or other advisers, in monitoring our financial and legal affairs and in monitoring our investments and performing due diligence on our prospective portfolio companies;

 

38


Table of Contents
   

expenses incurred by our Investment Adviser payable for travel and due diligence on our prospective portfolio companies;

 

   

interest payable on debt, if any, incurred to finance our investments;

 

   

offerings of our common stock and other securities;

 

   

investment advisory and management fees;

 

   

fees payable to third parties, including agents, consultants or other advisers, relating to, or associated with, evaluating and making investments;

 

   

transfer agent and custodial fees;

 

   

federal and state registration fees;

 

   

all costs of registration and listing our common stock on any securities exchange;

 

   

federal, state and local taxes;

 

   

independent directors’ fees and expenses;

 

   

costs of preparing and filing reports or other documents required by governmental bodies (including the U.S. Securities and Exchange Commission (“SEC”) and the SBA);

 

   

costs of any reports, proxy statements or other notices to common stockholders including printing costs;

 

   

our fidelity bond, directors and officers errors and omissions liability insurance, and any other insurance premiums;

 

   

direct costs and expenses of administration, including printing, mailing, long distance telephone, copying, secretarial and other staff, independent auditors and outside legal costs; and

 

   

administration fees and all other expenses incurred by us or, if applicable, the administrator in connection with administering our business (including payments under the Administration Agreement based upon our allocable portion of the administrator’s overhead in performing its obligations under an Administration Agreement, including rent and the allocable portion of the cost of our officers and their respective staffs (including travel expenses)).

Pursuant to the investment advisory and management agreement that we had with GSCP (NJ), L.P., our former investment adviser and administrator, we had agreed to pay GSCP (NJ), L.P. as investment adviser a quarterly base management fee of 1.75% of the average value of our total assets (other than cash or cash equivalents but including assets purchased with borrowed funds) at the end of the two most recently completed fiscal quarters and an incentive fee.

The incentive fee had two parts:

 

   

A fee, payable quarterly in arrears, equal to 20.0% of our pre-incentive fee net investment income, expressed as a rate of return on the value of the net assets at the end of the immediately preceding quarter, that exceeded a 1.875% quarterly hurdle rate measured as of the end of each fiscal quarter. Under this provision, in any fiscal quarter, our investment adviser received no incentive fee unless our pre-incentive fee net investment income exceeded the hurdle rate of 1.875%. Amounts received as a return of capital were not included in calculating this portion of the incentive fee. Since the hurdle rate was based on net assets, a return of less than the hurdle rate on total assets could still have resulted in an incentive fee.

 

   

A fee, payable at the end of each fiscal year, equal to 20.0% of our net realized capital gains, if any, computed net of all realized capital losses and unrealized capital depreciation, in each case on a cumulative basis on all investments in our portfolio, less the aggregate amount of capital gains incentive fees paid to the investment adviser through such date.

We deferred cash payment of any incentive fee otherwise earned by our former investment adviser if, during the then most recent four full fiscal quarters ending on or prior to the date such payment was to be made, the sum of (a) our aggregate distributions to our stockholders and (b) our change in net assets (defined as total assets less liabilities) (before taking into account any incentive fees payable during that period) was less than 7.5% of our net assets at the beginning of such period. These calculations were appropriately pro-rated for the first three fiscal quarters of operation and adjusted for any share issuances or repurchases during the applicable period. Such incentive fee would become payable on the next date on which such test had been satisfied for the most recent four full fiscal quarters or upon certain terminations of the investment advisory and management agreement. We commenced deferring cash payment of incentive fees during the quarterly period ended August 31, 2007, and continued to defer such payments through the quarterly period ended May 31, 2010. As of July 30, 2010, the date on which GSCP (NJ), L.P. ceased to be our investment adviser and administrator, we owed GSCP (NJ), L.P. $2.9 million in fees for services previously provided to us; of which $0.3 million has been paid by us. GSCP (NJ), L.P. agreed to waive payment by us of the remaining $2.6 million in connection with the consummation of the stock purchase transaction with Saratoga Investment Advisors and certain of its affiliates described elsewhere in this Quarterly Report.

 

39


Table of Contents

The terms of the investment advisory and management agreement with Saratoga Investment Advisors, our current investment adviser, are substantially similar to the terms of the investment advisory and management agreement we had entered into with GSCP (NJ), L.P., our former investment adviser, except for the following material distinctions in the fee terms:

 

   

The capital gains portion of the incentive fee was reset with respect to gains and losses from May 31, 2010, and therefore losses and gains incurred prior to such time will not be taken into account when calculating the capital gains fee payable to Saratoga Investment Advisors and, as a result, Saratoga Investment Advisors will be entitled to 20.0% of net gains that arise after May 31, 2010. In addition, the cost basis for computing realized gains and losses on investments held by us as of May 31, 2010 equal the fair value of such investment as of such date. Under the investment advisory and management agreement with our former investment adviser, GSCP (NJ), L.P., the capital gains fee was calculated from March 21, 2007, and the gains were substantially outweighed by losses.

 

   

Under the “catch up” provision, 100.0% of our pre-incentive fee net investment income with respect to that portion of such pre-incentive fee net investment income that exceeds 1.875% but is less than or equal to 2.344% in any fiscal quarter is payable to Saratoga Investment Advisors. This will enable Saratoga Investment Advisors to receive 20.0% of all net investment income as such amount approaches 2.344% in any quarter, and Saratoga Investment Advisors will receive 20.0% of any additional net investment income. Under the investment advisory and management agreement with our former investment adviser, GSCP (NJ), L.P. only received 20.0% of the excess net investment income over 1.875%.

 

   

We will no longer have deferral rights regarding incentive fees in the event that the distributions to stockholders and change in net assets is less than 7.5% for the preceding four fiscal quarters.

Capital Gains Incentive Fee

The Company records an expense accrual relating to the capital gains incentive fee payable by the Company to its Investment Adviser when the unrealized gains on its investments exceed all realized capital losses on its investments given the fact that a capital gains incentive fee would be owed to the Investment Adviser if the Company were to liquidate its investment portfolio at such time. The actual incentive fee payable to the Company’s Investment Adviser related to capital gains will be determined and payable in arrears at the end of each fiscal year and will include only realized capital gains for the period.

To the extent that any of our leveraged loans are denominated in a currency other than U.S. Dollars, we may enter into currency hedging contracts to reduce our exposure to fluctuations in currency exchange rates. We may also enter into interest rate hedging agreements. Such hedging activities, which will be subject to compliance with applicable legal requirements, may include the use of interest rate caps, futures, options and forward contracts. Costs incurred in entering into or settling such contracts will be borne by us.

Regulatory Matters

In August 2018, the SEC issued Final Rule Release No.33-10532, Disclosure Update and Simplification, which in part amends certain disclosure requirements of Regulation S-X that have become redundant, duplicative, overlapping, outdated, or superseded, in light of other Commission disclosure requirements, U.S. GAAP or changes in the information environment. The amendments are intended to facilitate the disclosure of information to investors and simplify compliance without significantly altering the total mix of information provided to investors. The effective date for these disclosures was November 5, 2018, effective for the first quarter that begins after the effective date. Management has adopted these amendments as currently required and these are reflected in the Company’s consolidated financial statements and related disclosures. Certain prior year information has been adjusted to conform with these amendments.

In October 2016, the SEC adopted new rules and amended existing rules (together, “final rules”) intended to modernize the reporting and disclosure of information by registered investment companies. In part, the final rules amend Regulation S-X and require standardized, enhanced disclosures about derivatives in investment company financial statements, as well as other amendments. The compliance date for the amendments to Regulation S-X was August 1, 2017. Management has adopted the amendments to Regulation S-X and included required disclosures in the Company’s consolidated financial statements and related disclosures.

New Accounting Pronouncements

In August 2018, FASB issued ASU 2018-13, Fair Value Measurement (Topic 820): Disclosure Framework—Changes to the Disclosure Requirements for Fair Value Measurement (“ASU 2018-13”). The primary focus of ASU 2018-13 is to improve the effectiveness of the disclosure requirements for fair value measurements. The changes affect all companies that are required to include fair value measurement disclosures. In general, the amendments in ASU 2018-13 are effective for all entities for fiscal years and interim periods within those fiscal years, beginning after December 15, 2019. An entity is permitted to early adopt the removed or modified disclosures upon the issuance of ASU 2018-13 and may delay adoption of the additional disclosures, which are required for public companies only, until their effective date. Management is currently evaluating the impact these changes will have on the Company’s consolidated financial statements and disclosures.

 

40


Table of Contents

In March 2017, the FASB issued ASU 2017-08, Receivables — Nonrefundable Fees and Other Costs (Subtopic 310-20), Premium Amortization on Purchased Callable Debt Securities (“ASU 2017-08”) which amends the amortization period for certain purchased callable debt securities held at a premium, shortening such period to the earliest call date. ASU 2017-08 does not require any accounting change for debt securities held at a discount; the discount continues to be amortized to maturity. ASU 2017-08 is effective for fiscal years, and interim periods within those fiscal years, beginning after December 15, 2018. Management has assessed these changes and does not believe they would have a material impact on the Company’s consolidated financial statements and disclosures.

In February 2016, the FASB issued ASU 2016-02, Amendments to the Leases (“ASU Topic 842”), which will require for all operating leases the recognition of a right-of-use asset and a lease liability, in the statement of financial position. The lease cost will be allocated over the lease term on a straight-line basis. This guidance is effective for annual and interim periods beginning after December 15, 2018. Management is currently evaluating the impact these changes will have on the Company’s consolidated financial statements and disclosures.

Portfolio and Investment Activity

Investment Portfolio Overview

 

     November 30, 2018     February 28, 2018  
     ($ in millions)  
Number of investments(1)      68       55  
Average investment size(1)    $ 6.4     $ 6.0  
Number of portfolio companies(2)      36       30  
Average investment per portfolio company(2)    $ 11.9     $ 10.9  
Weighted average maturity(3)      3.6yrs       3.5yrs  
Number of industries      10       10  
Non-performing or delinquent investments (fair value)    $ 4.1     $ 9.5  
Fixed rate debt (% of interest earning portfolio)(3)    $  68.5(17.4 %)    $  82.5(26.5 %) 
Fixed rate debt (weighted average current coupon)(3)      11.8     12.2
Floating rate debt (% of interest earning portfolio)(3)    $  326.0(82.6 %)    $  229.3(73.5 %) 

Floating rate debt (weighted average current spread over LIBOR)(3)(4)

     8.4     8.8

 

(1)

Excludes our investment in the subordinated notes of Saratoga CLO.

(2)

Excludes our investment in the subordinated notes of Saratoga CLO and Class F notes tranche of Saratoga CLO.

(3)

Excludes our investment in the subordinated notes of Saratoga CLO and equity interests.

(4)

Calculation uses either 1-month or 3-month LIBOR, depending on the contractual terms, and after factoring in any existing LIBOR floors.

During the three months ended November 30, 2018, we invested $73.7 million in new or existing portfolio companies and had $23.3 million in aggregate amount of exits and repayments resulting in net investments of $50.4 million for the period. During the three months ended November 30, 2017, we invested $5.2 million in new or existing portfolio companies and had $1.8 million in aggregate amount of exits and repayments resulting in net investments of $3.4 million for the period.

During the nine months ended November 30, 2018, we invested $160.7 million in new or existing portfolio companies and had $60.9 million in aggregate amount of exits and repayments resulting in net investments of $99.8 million for the period. During the nine months ended November 30, 2017, we invested $86.9 million in new or existing portfolio companies and had $45.6 million in aggregate amount of exits and repayments resulting in net investments of $41.3 million for the period.

Portfolio Composition

Our portfolio composition at November 30, 2018 and February 28, 2018 at fair value was as follows:

 

     November 30, 2018     February 28, 2018  
     Percentage
of Total
Portfolio
    Weighted
Average
Current
Yield
    Percentage
of Total
Portfolio
    Weighted
Average
Current
Yield
 

Syndicated loans

     —       —       1.2     5.9

First lien term loans

     53.6       11.2       57.6       11.1  

Second lien term loans

     29.2       12.1       27.7       11.9  

Unsecured term loans

     5.0       10.1       —         —    

Structured finance securities

     3.5       13.3       4.8       21.2  

Equity interests

     8.7       3.4       8.7       3.6  
  

 

 

   

 

 

   

 

 

   

 

 

 

Total

     100.0     10.8     100.0     11.1
  

 

 

   

 

 

   

 

 

   

 

 

 

Our investment in the subordinated notes of Saratoga CLO represents a first loss position in a portfolio that, at November 30, 2018 and February 28, 2018, was composed of $392.9 million and $310.4 million, respectively, in aggregate principal amount of predominantly senior secured first lien term loans. This investment is subject to unique risks. (See “Risk Factors—Our investment in Saratoga CLO constitutes a leveraged investment in a portfolio of predominantly senior secured first lien term loans and is subject to additional risks and volatility” in our Annual Report on Form 10-K for the fiscal year ended February 28, 2018). We do not consolidate the Saratoga CLO portfolio in our consolidated financial statements. Accordingly, the metrics below do not include the underlying Saratoga CLO portfolio investments. At November 30, 2018, $373.8 million or 97.6% of the Saratoga CLO portfolio investments in terms of market value had a CMR (as defined below) color rating of green or yellow and two Saratoga CLO portfolio investments were in default with a fair value of $0.04 million. At February 28, 2018, $299.6 million or 98.0% of the Saratoga CLO portfolio investments in terms of market value had a CMR (as defined below) color rating of green or yellow and three Saratoga CLO portfolio investments were in default with a fair value of $1.8 million. For more information relating to the Saratoga CLO, see the audited financial statements for Saratoga in our Annual Report on Form 10-K for the fiscal year ended February 28, 2018.

On August 7, 2018, the Company entered into an unsecured loan agreement (“CLO 2013-1 Warehouse Loan”) with Saratoga Investment Corp. CLO 2013-1 Warehouse, Ltd (“CLO 2013-1 Warehouse”), a wholly-owned subsidiary of Saratoga CLO, pursuant to which CLO 2013-1 Warehouse may borrow from time to time up to $20 million from the Company in order to provide capital necessary to support warehouse activities. The CLO 2013-1 Warehouse Loan, which expires on February 7, 2020, bears interest at an annual rate of 3M USD LIBOR + 7.5%. For the three and nine months ended November 30, 2018, the Company recognized interest income of $0.4 million and $0.4 million, respectively, related to the CLO 2013-1 Warehouse Loan, with an unsecured loan balance of $20.0 million as of November 30, 2018.

Saratoga Investment Advisors normally grades all of our investments using a credit and monitoring rating system (“CMR”). The CMR consists of a single component: a color rating. The color rating is based on several criteria, including financial and operating strength, probability of default, and restructuring risk. The color ratings are characterized as follows: (Green)—performing credit; (Yellow)—underperforming credit; (Red)—in principal payment default and/or expected loss of principal.

Portfolio CMR distribution

The CMR distribution for our investments at November 30, 2018 and February 28, 2018 was as follows:

Saratoga Investment Corp.

 

     November 30, 2018     February 28, 2018  

Color Score

   Investments
at
Fair Value
     Percentage
of Total
Portfolio
    Investments
at
Fair Value
     Percentage
of Total
Portfolio
 
     ($ in thousands)  

Green

   $  388,972        87.6   $  291,509        85.0

Yellow

     5,583        1.3       9,522        2.8  

Red

     6        0.0       8        0.0  

N/A(1)

     49,251        11.1       41,655        12.2  
  

 

 

    

 

 

   

 

 

    

 

 

 

Total

   $ 443,812        100.0   $ 342,694        100.0
  

 

 

    

 

 

   

 

 

    

 

 

 

 

(1)

Comprised of our investment in the subordinated notes of Saratoga CLO and equity interests.

The change in reserve from $1.8 million as of February 28, 2018 to $0.5 million as of November 30, 2018 was primarily related to the sale and restructuring of TM Restaurant Group L.L.C.

 

41


Table of Contents

The CMR distribution of Saratoga CLO investments at November 30, 2018 and February 28, 2018 was as follows:

Saratoga CLO

 

     November 30, 2018     February 28, 2018  

Color Score

   Investments
at
Fair Value
     Percentage
of Total
Portfolio
    Investments
at
Fair Value
     Percentage
of Total
Portfolio
 
     ($ in thousands)  

Green

   $  352,372        92.0   $  275,412        90.1

Yellow

     21,407        5.6       24,230        7.9  

Red

     9,290        2.4       6,181        2.0  

N/A(1)

     55        0.0       7        0.0  
  

 

 

    

 

 

   

 

 

    

 

 

 

Total

   $ 383,124        100.0   $ 305,830        100.0
  

 

 

    

 

 

   

 

 

    

 

 

 

 

(1)

Comprised of Saratoga CLO’s equity interests.

Portfolio composition by industry grouping at fair value

The following table shows our portfolio composition by industry grouping at fair value at November 30, 2018 and February 28, 2018:

Saratoga Investment Corp.

 

     November 30, 2018     February 28, 2018  
     Investments
At
Fair Value
     Percentage
of Total
Portfolio
    Investments
At
Fair Value
     Percentage
of Total
Portfolio
 
     ($ in thousands)  

Business Services

   $  257,874        58.0   $  190,886        55.7

Healthcare Services

     61,524        13.9       44,179        12.9  

Education

     47,882        10.8       26,778        7.8  

Structured Finance Securities(1)

     35,314        8.0       16,374        4.8  

Media

     18,179        4.1       18,159        5.3  

Building Products

     14,508        3.3       14,850        4.3  

Consumer Services

     3,033        0.7       17,199        5.0  

Metals

     2,782        0.6       4,313        1.3  

Food and Beverage

     2,081        0.5       9,522        2.8  

Consumer Products

     635        0.1       434        0.1  
  

 

 

    

 

 

   

 

 

    

 

 

 

Total

   $ 443,812        100.0   $ 342,694        100.0
  

 

 

    

 

 

   

 

 

    

 

 

 

 

(1)

Comprised of our investment in the subordinated notes and Class F Note of Saratoga CLO and CLO 2013-1 Warehouse Loan.

The following table shows Saratoga CLO’s portfolio composition by industry grouping at fair value at November 30, 2018 and February 28, 2018:

Saratoga CLO

 

     November 30, 2018     February 28, 2018*  
     Investments
at
Fair Value
     Percentage
of Total
Portfolio
    Investments
at
Fair Value
     Percentage
of Total
Portfolio
 
     ($ in thousands)  

Banking Finance Insurance & Real Estate

   $ 44,206        11.5   $ 31,892        10.4

High Tech Industries

     36,403        9.5       34,482        11.3  

Services: Business

     36,048        9.4       36,272        11.9  

Healthcare & Pharmaceuticals

     34,036        8.9       22,976        7.5  

Telecommunications

     22,101        5.8       18,741        6.1  

Services: Consumer

     20,618        5.4       18,768        6.1  

Beverage Food & Tobacco

     19,964        5.2       10,083        3.3  

Retail

     18,957        4.9       19,463        6.4  

Aerospace & Defense

     16,955        4.4       10,632        3.5  

Media: Advertising Printing & Publishing

     16,809        4.4       15,603        5.1  

Transportation: Cargo

     11,745        3.1       5,012        1.6  

Media: Broadcasting & Subscription

     10,995        2.9       11,137        3.6  

Automotive

     10,437        2.7       9,134        3.0  

Media: Diversified & Production

     9,928        2.6       7,142        2.3  

Containers Packaging & Glass

     9,302        2.4       4,495        1.5  

Construction & Building

     9,294        2.4       3,442        1.1  

Chemicals Plastics & Rubber

     8,766        2.3       13,384        4.4  

Hotel Gaming & Leisure

     7,441        1.9       5,121        1.7  

Energy: Electricity

     7,014        1.8       1,905        0.6  

Consumer goods: Non-durable

     6,921        1.8       2,896        0.9  

Metals & Mining

     5,485        1.5       2,254        0.7  

Consumer goods: Durable

     4,843        1.3       5,370        1.8  

Transportation: Consumer

     4,783        1.2       1,991        0.7  

Capital Equipment

     4,366        1.1       6,378        2.1  

Forest Products & Paper

     2,961        0.8       2,913        1.0  

Utilities: Electric

     983        0.3       976        0.3  

Environmental Industries

     979        0.3       —          —    

Energy: Oil & Gas

     784        0.2       835        0.3  

Utilities: Water

     —          —         2,533        0.8  
  

 

 

    

 

 

   

 

 

    

 

 

 

Total

   $  383,124        100.0   $  305,830        100.0
  

 

 

    

 

 

   

 

 

    

 

 

 

 

*

Certain reclassifications have been made to previously reported industry groupings to show results on a consistent basis across periods.

Portfolio composition by geographic location at fair value

The following table shows our portfolio composition by geographic location at fair value at November 30, 2018 and February 28, 2018. The geographic composition is determined by the location of the corporate headquarters of the portfolio company.

 

     November 30, 2018     February 28, 2018  
     Investments
at
Fair Value
     Percentage
of Total
Portfolio
    Investments
at
Fair Value
     Percentage
of Total
Portfolio
 
     ($ in thousands)  

Southeast

   $  158,489        35.7   $  155,240        45.3

Midwest

     109,898        24.8       101,604        29.6  

Southwest

     54,354        12.2       21,855        6.4  

Northeast

     37,066        8.4       35,234        10.3  

West

     9,518        2.1       4,540        1.3  

Northwest

     8,368        1.9       7,847        2.3  

Other(1)

     66,119        14.9       16,374        4.8  
  

 

 

    

 

 

   

 

 

    

 

 

 

Total

   $ 443,812        100.0   $ 342,694        100.0
  

 

 

    

 

 

   

 

 

    

 

 

 

 

(1)

Comprised of our investment in the subordinated notes and Class F Note of Saratoga CLO, CLO 2013-1 Warehouse Loan and foreign investments.

Results of operations

Operating results for the three and nine months ended November 30, 2018 and November 30, 2017 was as follows:

 

     For the three months ended      For the nine months ended  
     November 30,
2018
     November 30,
2017
     November 30,
2018
     November 30,
2017
 
     ($ in thousands)  

Total investment income

   $  12,833      $  9,526      $  34,724      $  28,487  

Total operating expenses

     7,694        6,510        20,513        19,076  
  

 

 

    

 

 

    

 

 

    

 

 

 

Net investment income

     5,139        3,016        14,211        9,411  

Net realized gains (losses) from investments

     (67      21        145        (5,658

Net change in unrealized appreciation (depreciation) on investments

     (1,031      1,226        (2,542      8,394  

Net change in provision for deferred taxes on unrealized (appreciation) depreciation on investments

     (372      —          (1,160      —    
  

 

 

    

 

 

    

 

 

    

 

 

 

Net increase in net assets resulting from operations

   $ 3,669      $ 4,263      $ 10,654      $ 12,147  
  

 

 

    

 

 

    

 

 

    

 

 

 

Investment income

The composition of our investment income for three and nine months ended November 30, 2018 and November 30, 2017 was as follows:

 

     For the three months ended      For the nine months ended  
     November 30,
2018
     November 30,
2017
     November 30,
2018
     November 30,
2017
 
     ($ in thousands)  

Interest from investments

   $  11,844      $  8,891      $  31,766      $  25,818  

Management fee income

     381        376        1,130        1,128  

Incentive fee income

     148        209        494        477  

Interest from cash and cash equivalents and other income

     460        50        1,334        1,064  
  

 

 

    

 

 

    

 

 

    

 

 

 

Total investment income

   $ 12,833      $ 9,526      $ 34,724      $ 28,487  
  

 

 

    

 

 

    

 

 

    

 

 

 

For the three months ended November 30, 2018, total investment income increased $3.3 million, or 34.7% to $12.8 million from $9.5 million for the three months ended November 30, 2017. Interest from investments increased approximately $2.9 million, or 33.2%, to $11.8 million for the three months ended November 30, 2018 from $8.9 million for the three months ended November 30, 2017. The increase is primarily attributable to a 31.0% increase in total investments to $443.8 million at November 30, 2018 from $338.8 million at November 30, 2017.

For the nine months ended November 30, 2018, total investment income increased $6.2 million, or 21.9% to $34.7 million from $28.5 million for the nine months ended November 30, 2017. Interest from investments increased approximately $6.0 million, or 23.0% to $31.8 million for the nine months ended November 30, 2018 from $25.8 million for the nine months ended November 30, 2017. The increase is primarily attributable to a 31.0% increase in total investments to $443.8 million at November 30, 2018 from $338.8 million at November 30, 2017, with the increase in assets offset by a slight reduction in the weighted average current yield.

For the three months ended November 30, 2018 and November 30, 2017, total PIK income was $1.4 million and $0.8 million, respectively. For the nine months ended November 30, 2018 and November 30, 2017, total PIK income was $3.0 million and $1.8 million, respectively. Both the three and nine month increases in PIK income is primarily attributable to the increase in PIK income generated by Easy Ice, LLC.

 

42


Table of Contents

For the three months ended November 30, 2018 and November 30, 2017, incentive fee income of $0.1 million and $0.2 million, respectively, was recognized related to the Saratoga CLO. For each of the nine months ended November 30, 2018 and November 30, 2017, incentive fee income of $0.5 million was recognized related to the Saratoga CLO. These amounts reflect that the 12.0% hurdle rate that has been achieved. Incentive fee income is calculated on a systematic basis based on the returns of the Saratoga CLO. Increases and decreases in incentive fee income across comparable periods are directly attributable to the performance of the Saratoga CLO during those periods.

Operating expenses

The composition of our operating expenses for the three and nine months ended November 30, 2018 and November 30, 2017 was as follows:

 

     For the three months ended      For the nine months ended  
     November 30, 2018      November 30, 2017      November 30, 2018      November 30, 2017  
     ($ in thousands)  

Interest and debt financing expenses

   $ 3,614      $ 2,759      $ 9,203      $ 8,245  

Base management fees

     1,849        1,485        5,027        4,358  

Incentive management fees

     924        1,055        2,804        2,940  

Professional fees

     407        388        1,418        1,180  

Administrator expenses

     500        438        1,396        1,208  

Insurance

     62        65        190        197  

Directors fees and expenses

     60        43        231        154  

General and administrative and other expenses

     354        277        929        809  

Income tax benefit

     (76      —          (685      —    

Excise tax credit

     —          —          0        (15
  

 

 

    

 

 

    

 

 

    

 

 

 

Total operating expenses

   $ 7,694      $ 6,510      $ 20,513      $ 19,076  
  

 

 

    

 

 

    

 

 

    

 

 

 

For the three months ended November 30, 2018, total operating expenses increased $1.2 million, or 18.2% compared to the three months ended November 30, 2017. For the nine months ended November 30, 2018, total operating expenses increased $1.4 million, or 7.5% compared to the nine months ended November 30, 2017.

For the three months ended November 30, 2018, interest and debt financing expenses increased $0.9 million, or 31.0% compared to the three months ended November 30, 2017. The increase is primarily attributable to an increase in average outstanding debt from $215.0 million for the three months ended November 30, 2017 to $271.6 million for the three months ended November 30, 2018. The weighted average interest rate increased from 4.48% for the three months ended November 30, 2017 to 4.73% for the three months ended November 30, 2018.

For the nine months ended November 30, 2018, interest and debt financing expenses increased $1.0 million, or 11.6% compared to the nine months ended November 30, 2017. The increase is primarily attributable to an increase in average outstanding debt from $211.4 million for the nine months ended November 30, 2017 to $236.2 million for the nine months ended November 30, 2018. The weighted average interest rate increased from 4.52% for the nine months ended November 30, 2017 to 4.55% for the nine months ended November 30, 2018.

For the three months ended November 30, 2018, base management fees increased $0.4 million, or 24.5% compared to the three months ended November 30, 2017. The increase in base management fees is the result of a 24.5% increase in the average value of our total assets, less cash and cash equivalents. For the nine months ended November 30, 2018, base management fees increased $0.7 million, or 15.4% compared to the nine months ended November 30, 2017. The increase in base management fees is the result of a 15.4% increase in the average value of our total assets, less cash and cash equivalents.

For the three months ended November 30, 2018, incentive management fees decreased $0.1 million, or 12.4%, compared to the three months ended November 30, 2017. The first part of the incentive management fees increased during the three months ended November 30, 2018 compared to the three months ended November 30, 2017 from $0.8 million to $1.2 million as higher average total assets led to increased net investment income. The second part of the incentive management fees related to capital gains decreased during the three months ended November 30, 2018 compared to the three months ended November 30, 2017 from a $0.2 million expense to a $0.3 million benefit, reflecting net realized and unrealized gains and losses during the applicable periods.

For the nine months ended November 30, 2018, incentive management fees decreased $0.1 million, or 4.6%, compared to the nine months ended November 30, 2017. The first part of the incentive management fees increased during the nine months ended November 30, 2018 compared to the nine months ended November 30, 2017 from $2.4 million to $3.4 million as higher average total assets led to increased net investment income. The second part of the incentive management fees related to capital gains decreased during the nine months ended November 30, 2018 compared to the nine months ended November 30, 2017 from a $0.5 million expense to a $0.6 million benefit, reflecting net realized and unrealized gains and losses during the applicable periods.

For the three months ended November 30, 2018, professional fees increased $0.02 million, or 4.9% compared to the three months ended November 30, 2017. For the nine months ended November 30, 2018, professional fees increased $0.2 million, or 20.2%, compared to the nine months ended November 30, 2017. The increase was primarily attributable to increased legal, valuation and accounting fees, including additional costs related to our Sarbanes-Oxley implementation.

For the three months ended November 30, 2018, administrator expenses increased $0.1 million, or 14.3%, compared to the three months ended November 30, 2017. For the nine months ended November 30, 2018, administrator expenses increased $0.2 million, or 15.5% compared to the nine months ended November 30, 2017. These increases during the period are attributable to an increase to the cap on the payment or reimbursement of expenses by the Company to $2.0 million, effective August 1, 2018.

For the three and nine months ended November 30, 2018, there were income tax benefits of $0.1 million and $0.7 million, respectively. This relates to net deferred federal and state income tax benefits with respect to operating losses and income derived from equity investments held in taxable blockers.

 

43


Table of Contents

Net realized gains (losses) on sales of investments

For the nine months ended November 30, 2018, the Company had $60.9 million of sales, repayments, exits or restructurings resulting in $0.1 million of net realized gains. The most significant realized gains (losses) during the nine months ended November 30, 2018 were as follows (dollars in thousands):

 

Nine Months ended November 30, 2018  

Issuer

  

Asset Type

   Gross Proceeds      Cost      Net
Realized
Gain (Loss)
 

Take 5 Oil Change, L.L.C.

   Equity Interests    $ 319      $ —        $ 319  

TM Restaurant Group L.L.C.

   First Lien Term Loan      11,124        11,298        (174

For the nine months ended November 30, 2017, the Company had $45.6 million of sales, repayments, exits or restructurings resulting in $5.7 million of net realized losses. The most significant realized gains (losses) during the nine months ended November 30, 2017 were as follows (dollars in thousands):

 

Nine Months ended November 30, 2017  

Issuer

  

Asset Type

   Gross Proceeds      Cost      Net
Realized
Gain (Loss)
 

My Alarm Center, LLC

   Second Lien Term Loan    $ 2,617      $ 10,330      $ (7,713

Mercury Funding, LLC

   Equity Interests      2,631        858        1,773  

The $7.7 million of realized loss on our investment in My Alarm Center, LLC, was due to the completion of a sales transaction, following increasing leverage levels combined with declining market conditions in the sector.

The $1.8 million of realized gain on our investment in Mercury Funding, LLC, was driven by the completion of a sales transaction with a strategic acquirer.

Net change in unrealized appreciation (depreciation) on investments

For the three months ended November 30, 2018, our investments had a net change in unrealized depreciation of $1.0 million versus a net change in unrealized appreciation of $1.2 million for the three months ended November 30, 2017. For the nine months ended November 30, 2018, our investments had a net change in unrealized depreciation of $2.5 million versus a net change in unrealized appreciation of $8.4 million for the nine months ended November 30, 2017. The most significant cumulative net change in unrealized appreciation (depreciation) for the nine months ended November 30, 2018 were the following (dollars in thousands):

 

Nine Months ended November 30, 2018  

Issuer

  

Asset Type

   Cost      Fair Value      Total
Unrealized
Appreciation
(Depreciation)
    YTD Change in
Unrealized
Appreciation
(Depreciation)
 

Easy Ice LLC

   Second Lien Term Loan & Equity Interests    $ 33,569      $ 37,223      $ 3,654     $ 1,557  

Elyria Foundry, L.L.C.

   Second Lien Term Loan & Equity Interests      10,670        2,782        (7,888     (1,637

My Alarm Center, LLC

   Equity Interests      4,811        3,033        (1,778     (1,492

Saratoga Investment Corp. CLO 2013-1, Ltd.

   Structured Finance Securities      9,523        10,814        1,291       (1,288

Vector Controls Holding Co., LLC

   First Lien Term Loan & Equity Interests      9,730        11,584        1,854       788  

The $1.6 million net change in unrealized appreciation in our investment in Easy Ice LLC was driven by the completion of a strategic acquisition that increased the sale and earnings of the business.

The $1.6 million net change in unrealized depreciation in our investment in Elyria Foundry, L.L.C. was driven by changes in oil and gas end markets since year-end and increased labor costs, negatively impacting the Company’s performance.

The $1.5 million net change in unrealized depreciation in our investment in My Alarm Center, LLC was driven by the issuance of new securities senior to existing investments.

The $1.3 million net change in unrealized depreciation in our investment in Saratoga Investment Corp. CLO 2013-1, Ltd. was driven by the projected refinancing of the Saratoga CLO and the deal costs incurred up front related to the transaction.

The $0.8 million net change in unrealized appreciation in our investment in Vector Controls Holdings Co., LLC was driven by the continued strength of the underlying operating performance of the business.

The most significant cumulative net change in unrealized appreciation (depreciation) for the nine months ended November 30, 2017 were the following (dollars in thousands):

 

Nine Months ended November 30, 2017  

Issuer

  

Asset Type

   Cost      Fair Value      Total
Unrealized
Appreciation
(Depreciation)
    YTD Change in
Unrealized
Appreciation
 

Elyria Foundry Company, L.L.C.

   Equity Interests    $ 9,685      $ 3,494      $ (6,191   $ 2,614  

My Alarm Center, LLC

   Second Lien Term Loan      —          —          —         2,298  

Saratoga Investments Corp. CLO 2013-1 Ltd.

   Structured Finance Securities      9,192        11,814        2,622       1,992  

Easy Ice, LLC

   Equity Interests      8,543        10,336        1,793       1,793  

The $2.6 million net change in unrealized appreciation in our investment in Elyria Foundry Company, L.L.C. was driven by an increase in oil and gas markets since year-end, positively impacting the Company’s performance.

The $2.3 million net change in unrealized appreciation in our investment in My Alarm Center, LLC was driven by the completion of a sales transaction. In recognizing this loss as a result of the sale, unrealized depreciation was adjusted to zero, which resulted in a $2.3 million change in unrealized appreciation for the nine months.

 

44


Table of Contents

The $2.0 million net change in unrealized appreciation in our investment in Saratoga Investment Corp. CLO 2013-1 Ltd. was driven by continued improved performance of the Saratoga CLO.

The $1.8 million net change in unrealized appreciation in our investment in Easy Ice, LLC was driven by the completion of a strategic acquisition that increased the scale and earnings of the business.

Provision for Deferred Taxes on Unrealized Appreciation on Investments

Taxable Blockers are consolidated in the Company’s GAAP financial statements and may result in current and deferred federal and state income tax expense with respect to income derived from those investments. Such income, net of applicable income taxes, is not included in the Company’s tax-basis net investment income until distributed by the Taxable Blocker, which may result in timing and character differences between the Company’s GAAP and tax-basis net investment income and realized gains and losses. Income tax expense or benefit from Taxable Blockers related to net investment income are included in total operating expenses, while any expense or benefit related to federal or state income tax originated for capital gains and losses are included together with the applicable net realized or unrealized gain or loss line item. Deferred tax assets are reduced by a valuation allowance when, in the opinion of management, it is more-likely than-not that some portion or all of the deferred tax assets will not be realized.

Changes in net assets resulting from operations

For the three months ended November 30, 2018 and November 30, 2017, we recorded a net increase in net assets resulting from operations of $3.7 million and $4.3 million, respectively. Based on 7,480,134 weighted average common shares outstanding during the three month period ending November 30, 2018, our per share net increase in net assets resulting from operations was $0.49 for the three months ended November 30, 2018. This compares to a per share net increase in net assets resulting from operations of $0.71 for the three months ended November 30, 2017 based on 6,040,311 weighted average common shares outstanding for the three months ended November 30, 2017.

For the nine months ended November 30, 2018 and November 30, 2017, we recorded a net increase in net assets resulting from operations of $10.7 million and $12.1 million, respectively. Based on 6,887,544 weighted average common shares outstanding during the nine month period ending November 30, 2018, our per share net increase in net assets resulting from operations was $1.55 for the nine months ended November 30, 2018. This compares to a per share net increase in net assets resulting from operations of $2.04 for the nine months ended November 30, 2017 based on 5,952,086 weighted average common shares outstanding for the nine months ended November 30, 2017.

FINANCIAL CONDITION, LIQUIDITY AND CAPITAL RESOURCES

We intend to continue to generate cash primarily from cash flows from operations, including interest earned from our investments in debt in middle market companies, interest earned from the temporary investment of cash in U.S. government securities and other high-quality debt investments that mature in one year or less, future borrowings and future offerings of securities.

Although we expect to fund the growth of our investment portfolio through the net proceeds from SBA debenture drawdowns and future equity offerings, including our dividend reinvestment plan (“DRIP”), and issuances of senior securities or future borrowings, to the extent permitted by the 1940 Act, we cannot assure you that our plans to raise capital will be successful. In this regard, because our common stock has historically traded at a price below our current net asset value per share and we are limited in our ability to sell our common stock at a price below net asset value per share, we have been and may continue to be limited in our ability to raise equity capital.

In addition, we intend to distribute to our stockholders substantially all of our taxable income in order to satisfy the distribution requirement applicable to RICs under the Code. In satisfying this distribution requirement, we have in the past relied on Internal Revenue Service (“IRS”) issued private letter rulings concluding that a RIC may treat a distribution of its own stock as fulfilling its RIC distribution requirements if each stockholder may elect to receive his or her entire distribution in either cash or stock of the RIC subject to a limitation on the aggregate amount of cash to be distributed to all stockholders, which limitation must be at least 20.0% of the aggregate declared distribution. We may rely on these IRS private letter rulings in future periods to satisfy our RIC distribution requirement.

Also, as a BDC, we generally are required to meet a coverage ratio of total assets, less liabilities and indebtedness not represented by senior securities, to total senior securities, which include all of our borrowings and any outstanding preferred stock, of at least 200.0%, or, if we obtain the required approvals from our independent directors and/or stockholders, 150.0%. This requirement limits the amount that we may borrow. Our asset coverage ratio, as defined in the 1940 Act, was 237.3% as of November 30, 2018 and 293.0% as of February 28, 2018. To fund growth in our investment portfolio in the future, we anticipate needing to raise additional capital from various sources, including the equity markets and other debt-related markets, which may or may not be available on favorable terms, if at all.

 

45


Table of Contents

On April 16, 2018, as permitted by the Small Business Credit Availability Act, which was signed into law on March 23, 2018, our non-interested board of directors approved of our becoming subject to a minimum asset coverage ratio of 150% under Sections 18(a)(1) and 18(a)(2) of the Investment Company Act, as amended. The 150% asset coverage ratio will become effective on April 16, 2019.

Consequently, we may not have the funds or the ability to fund new investments, to make additional investments in our portfolio companies, to fund our unfunded commitments to portfolio companies or to repay borrowings. Also, the illiquidity of our portfolio investments may make it difficult for us to sell these investments when desired and, if we are required to sell these investments, we may realize significantly less than their recorded value.

Madison revolving credit facility

Below is a summary of the terms of the senior secured revolving credit facility we entered into with Madison Capital Funding LLC (the “Credit Facility”) on June 30, 2010, which was most recently amended on May 18, 2017.

Availability. The Company can draw up to the lesser of (i) $40.0 million (the “Facility Amount”) and (ii) the product of the applicable advance rate (which varies from 50.0% to 75.0% depending on the type of loan asset) and the value, determined in accordance with the Credit Facility (the “Adjusted Borrowing Value”), of certain “eligible” loan assets pledged as security for the loan (the “Borrowing Base”), in each case less (a) the amount of any undrawn funding commitments the Company has under any loan asset and which are not covered by amounts in the Unfunded Exposure Account referred to below (the “Unfunded Exposure Amount”) and outstanding borrowings. Each loan asset held by the Company as of the date on which the Credit Facility was closed was valued as of that date and each loan asset that the Company acquires after such date will be valued at the lowest of its fair value, its face value (excluding accrued interest) and the purchase price paid for such loan asset. Adjustments to the value of a loan asset will be made to reflect, among other things, changes in its fair value, a default by the obligor on the loan asset, insolvency of the obligor, acceleration of the loan asset, and certain modifications to the terms of the loan asset.

The Credit Facility contains limitations on the type of loan assets that are “eligible” to be included in the Borrowing Base and as to the concentration level of certain categories of loan assets in the Borrowing Base such as restrictions on geographic and industry concentrations, asset size and quality, payment frequency, status and terms, average life, and collateral interests. In addition, if an asset is to remain an “eligible” loan asset, the Company may not make changes to the payment, amortization, collateral and certain other terms of the loan assets without the consent of the administrative agent that will either result in subordination of the loan asset or be materially adverse to the lenders.

Collateral. The Credit Facility is secured by substantially all of the assets of the Company (other than assets held by our SBIC subsidiary) and includes the subordinated notes (“CLO Notes”) issued by Saratoga CLO and the Company’s rights under the CLO Management Agreement (as defined below).

Interest Rate and Fees. Under the Credit Facility, funds are borrowed from or through certain lenders at the greater of the prevailing LIBOR rate and 1.00%, plus an applicable margin of 4.75%. At the Company’s option, funds may be borrowed based on an alternative base rate, which in no event will be less than 2.00%, and the applicable margin over such alternative base rate is 3.75%. In addition, the Company pays the lenders a commitment fee of 0.75% per year on the unused amount of the Credit Facility for the duration of the Revolving Period (defined below). Accrued interest and commitment fees are payable monthly. The Company was also obligated to pay certain other fees to the lenders in connection with the closing of the Credit Facility.

Revolving Period and Maturity Date. The Company may make and repay borrowings under the Credit Facility for a period of three years following the closing of the Credit Facility (the “Revolving Period”). The Revolving Period may be terminated at an earlier time by the Company or, upon the occurrence of an event of default, by action of the lenders or automatically. All borrowings and other amounts payable under the Credit Facility are due and payable in full five years after the end of the Revolving Period.

Collateral Tests. It is a condition precedent to any borrowing under the Credit Facility that the principal amount outstanding under the Credit Facility, after giving effect to the proposed borrowings, not exceed the lesser of the Borrowing Base or the Facility Amount (the “Borrowing Base Test”). In addition to satisfying the Borrowing Base Test, the following tests must also be satisfied (together with Borrowing Base Test, the “Collateral Tests”):

 

   

Interest Coverage Ratio. The ratio (expressed as a percentage) of interest collections with respect to pledged loan assets, less certain fees and expenses relating to the Credit Facility, to accrued interest and commitment fees and any breakage costs payable to the lenders under the Credit Facility for the last 6 payment periods must equal at least 175.0%.

 

46


Table of Contents
   

Overcollateralization Ratio. The ratio (expressed as a percentage) of the aggregate Adjusted Borrowing Value of “eligible” pledged loan assets plus the fair value of certain ineligible pledged loan assets and the CLO Notes (in each case, subject to certain adjustments) to outstanding borrowings under the Credit Facility plus the Unfunded Exposure Amount must equal at least 200.0%.

 

   

Weighted Average FMV Test. The aggregate adjusted or weighted value of “eligible” pledged loan assets as a percentage of the aggregate outstanding principal balance of “eligible” pledged loan assets must be equal to or greater than 72.0% and 80.0% during the one-year periods prior to the first and second anniversary of the closing date, respectively, and 85.0% at all times thereafter.

The Credit Facility also requires payment of outstanding borrowings or replacement of pledged loan assets upon the Company’s breach of its representation and warranty that pledged loan assets included in the Borrowing Base are “eligible” loan assets. Such payments or replacements must equal the lower of the amount by which the Borrowing Base is overstated as a result of such breach or any deficiency under the Collateral Tests at the time of repayment or replacement. Compliance with the Collateral Tests is also a condition to the discretionary sale of pledged loan assets by the Company.

Priority of Payments. During the Revolving Period, the priority of payments provisions of the Credit Facility require, after payment of specified fees and expenses and any necessary funding of the Unfunded Exposure Account, that collections of principal from the loan assets and, to the extent that these are insufficient, collections of interest from the loan assets, be applied on each payment date to payment of outstanding borrowings if the Borrowing Base Test, the Overcollateralization Ratio and the Interest Coverage Ratio would not otherwise be met. Similarly, following termination of the Revolving Period, collections of interest are required to be applied, after payment of certain fees and expenses, to cure any deficiencies in the Borrowing Base Test, the Interest Coverage Ratio and the Overcollateralization Ratio as of the relevant payment date.

Reserve Account. The Credit Facility requires the Company to set aside an amount equal to the sum of accrued interest, commitment fees and administrative agent fees due and payable on the next succeeding three payment dates (or corresponding to three payment periods). If for any monthly period during which fees and other payments accrue, the aggregate Adjusted Borrowing Value of “eligible” pledged loan assets which do not pay cash interest at least quarterly exceeds 15.0% of the aggregate Adjusted Borrowing Value of “eligible” pledged loan assets, the Company is required to set aside such interest and fees due and payable on the next succeeding six payment dates. Amounts in the reserve account can be applied solely to the payment of administrative agent fees, commitment fees, accrued and unpaid interest and any breakage costs payable to the lenders.

Unfunded Exposure Account. With respect to revolver or delayed draw loan assets, the Company is required to set aside in a designated account (the “Unfunded Exposure Account”) 100.0% of its outstanding and undrawn funding commitments with respect to such loan assets. The Unfunded Exposure Account is funded at the time the Company acquires a revolver or delayed draw loan asset and requests a related borrowing under the Credit Facility. The Unfunded Exposure Account is funded through a combination of proceeds of the requested borrowing and other Company funds, and if for any reason such amounts are insufficient, through application of the priority of payment provisions described above.

Operating Expenses. The priority of payments provision of the Credit Facility provides for the payment of certain operating expenses of the Company out of collections on principal and interest during the Revolving Period and out of collections on interest following the termination of the Revolving Period in accordance with the priority established in such provision. The operating expenses payable pursuant to the priority of payment provisions is limited to $350,000 for each monthly payment date or $2.5 million for the immediately preceding period of twelve consecutive monthly payment dates. This ceiling can be increased by the lesser of 5.0% or the percentage increase in the fair market value of all the Company’s assets only on the first monthly payment date to occur after each one-year anniversary following the closing of the Credit Facility. Upon the occurrence of a Manager Event (described below), the consent of the administrative agent is required in order to pay operating expenses through the priority of payments provision.

Events of Default. The Credit Facility contains certain negative covenants, customary representations and warranties and affirmative covenants and events of default. The Credit Facility does not contain grace periods for breach by the Company of certain covenants, including, without limitation, preservation of existence, negative pledge, change of name or jurisdiction and separate legal entity status of the Company covenants and certain other customary covenants. Other events of default under the Credit Facility include, among other things, the following:

 

   

an Interest Coverage Ratio of less than 150.0%;

 

   

an Overcollateralization Ratio of less than 175.0%;

 

   

the filing of certain ERISA or tax liens;

 

   

the occurrence of certain “Manager Events” such as:

 

   

failure by Saratoga Investment Advisors and its affiliates to maintain collectively, directly or indirectly, a cash equity investment in the Company in an amount equal to at least $5.0 million at any time prior to the third anniversary of the closing date;

 

47


Table of Contents
   

failure of the Management Agreement between Saratoga Investment Advisors and the Company to be in full force and effect;

 

   

indictment or conviction of Saratoga Investment Advisors or any “key person” for a felony offense, or any fraud, embezzlement or misappropriation of funds by Saratoga Investment Advisors or any “key person” and, in the case of “key persons,” without a reputable, experienced individual reasonably satisfactory to Madison Capital Funding appointed to replace such key person within 30 days;

 

   

resignation, termination, disability or death of a “key person” or failure of any “key person” to provide active participation in Saratoga Investment Advisors’ daily activities, all without a reputable, experienced individual reasonably satisfactory to Madison Capital Funding appointed within 30 days; or

 

   

occurrence of any event constituting “cause” under the Collateral Management Agreement between the Company and Saratoga CLO (the “CLO Management Agreement”), delivery of a notice under Section 12(c) of the CLO Management Agreement with respect to the removal of the Company as collateral manager or the Company ceases to act as collateral manager under the CLO Management Agreement.

Conditions to Acquisitions and Pledges of Loan Assets. The Credit Facility imposes certain additional conditions to the acquisition and pledge of additional loan assets. Among other things, the Company may not acquire additional loan assets without the prior written consent of the administrative agent until such time that the administrative agent indicates in writing its satisfaction with Saratoga Investment Advisors’ policies, personnel and processes relating to the loan assets.

Fees and Expenses. The Company paid certain fees and reimbursed Madison Capital Funding LLC for the aggregate amount of all documented, out-of-pocket costs and expenses, including the reasonable fees and expenses of lawyers, incurred by Madison Capital Funding LLC in connection with the Credit Facility and the carrying out of any and all acts contemplated thereunder up to and as of the date of closing of the stock purchase transaction with Saratoga Investment Advisors and certain of its affiliates. These amounts totaled $2.0 million.

On February 24, 2012, we amended our senior secured revolving credit facility with Madison Capital Funding LLC to, among other things:

 

   

expand the borrowing capacity under the Credit Facility from $40.0 million to $45.0 million;

 

   

extend the period during which we may make and repay borrowings under the Credit Facility from July 30, 2013 to February 24, 2015 (the “Revolving Period”). The Revolving Period may, upon the occurrence of an event of default, by action of the lenders or automatically, be terminated. All borrowings and other amounts payable under the Credit Facility are due and payable five years after the end of the Revolving Period; and

 

   

remove the condition that we may not acquire additional loan assets without the prior written consent of the administrative agent.

On September 17, 2014, we entered into a second amendment to the Revolving Facility with Madison Capital Funding LLC to, among other things:

 

   

extend the commitment termination date from February 24, 2015 to September 17, 2017;

 

   

extend the maturity date of the Revolving Facility from February 24, 2020 to September 17, 2022 (unless terminated sooner upon certain events);

 

   

reduce the applicable margin rate on base rate borrowings from 4.50% to 3.75%, and on LIBOR borrowings from 5.50% to 4.75%; and

 

   

reduce the floor on base rate borrowings from 3.00% to 2.25%; and on LIBOR borrowings from 2.00% to 1.25%.

On May 18, 2017, we entered into a third amendment to the Credit Facility with Madison Capital Funding LLC to, among other things:

 

   

extend the commitment termination date from September 17, 2017 to September 17, 2020;

 

48


Table of Contents
   

extend the final maturity date of the Credit Facility from September 17, 2022 to September 17, 2025;

 

   

reduce the floor on base rate borrowings from 2.25% to 2.00%;

 

   

reduce the floor on LIBOR borrowings from 1.25% to 1.00%; and

 

   

reduce the commitment fee rate from 0.75% to 0.50% for any period during which the ratio of advances outstanding to aggregate commitments, expressed as a percentage, is greater than or equal to 50%.

As of November 30, 2018, we had $11.8 million of outstanding borrowings under the Credit Facility. There were no outstanding borrowings under the Credit Facility as of February 28, 2018. Our borrowing base under the Credit Facility was $44.1 million at November 30, 2018 and $27.4 million at February 28, 2018. We had $150.0 million and $137.7 million of SBA-guaranteed debentures (which are discussed below) outstanding at November 30, 2018 and February 28, 2018, respectively. In addition, we had $114.5 million and $74.5 million of unsecured notes (see discussion below) outstanding at November 30, 2018 and February 28, 2018, respectively.

Our asset coverage ratio, as defined in the 1940 Act, was 237.3% as of November 30, 2018 and 293.0% as of February 28, 2018.

SBA-guaranteed debentures

In addition, we, through a wholly-owned subsidiary, sought and obtained a license from the SBA to operate an SBIC. In this regard, on March 28, 2012, our wholly-owned subsidiary, Saratoga Investment Corp. SBIC, LP, received a license from the SBA to operate as an SBIC under Section 301(c) of the Small Business Investment Act of 1958. SBICs are designated to stimulate the flow of private equity capital to eligible small businesses. Under SBA regulations, SBICs may make loans to eligible small businesses and invest in the equity securities of small businesses.

The SBIC license allows our SBIC subsidiary to obtain leverage by issuing SBA-guaranteed debentures. SBA-guaranteed debentures are non-recourse, interest only debentures with interest payable semi-annually and have a ten year maturity. The principal amount of SBA-guaranteed debentures is not required to be paid prior to maturity but may be prepaid at any time without penalty. The interest rate of SBA-guaranteed debentures is fixed on a semi-annual basis at a market-driven spread over U.S. Treasury Notes with 10-year maturities.

SBA regulations currently limit the amount that our SBIC subsidiary may borrow to a maximum of $150.0 million when it has at least $75.0 million in regulatory capital, receives a capital commitment from the SBA and has been through an examination by the SBA subsequent to licensing. As of November 30, 2018, our SBIC subsidiary had $75.0 million in regulatory capital and $150.0 million SBA-guaranteed debentures outstanding.

We received exemptive relief from the SEC to permit us to exclude the debt of our SBIC subsidiary guaranteed by the SBA from the definition of senior securities in the 200.0% asset coverage test under the 1940 Act. This allows us increased flexibility under the 200.0% asset coverage test by permitting us to borrow up to $150.0 million more than we would otherwise be able to absent the receipt of this exemptive relief. On April 16, 2018, as permitted by the Small Business Credit Availability Act, which was signed into law on March 23, 2018, our non-interested board of directors approved of our becoming subject to a minimum asset coverage ratio of 150.0% under Sections 18(a)(1) and 18(a)(2) of the Investment Company Act, as amended. The 150.0% asset coverage ratio will become effective on April 16, 2019.

On September 27, 2018, the SBA issued a “green light” letter inviting us to file a formal license application for a second SBIC license. If approved, the additional SBIC license would provide the Company with an incremental source of long-term capital by permitting us to issue, subject to SBA approval, up to $175.0 million of additional SBA-guaranteed debentures in addition to the $150.0 million already approved under the Company’s first license. Receipt of a green light letter from the SBA does not assure an applicant that the SBA will ultimately issue an SBIC license and the Company has received no assurance or indication from the SBA that it will receive an additional SBIC license, or of the timeframe in which it would receive an additional license, should one ultimately be granted.

Unsecured notes

In May 2013, we issued $48.3 million in aggregate principal amount of our 2020 Notes for net proceeds of $46.1 million after deducting underwriting commissions of $1.9 million and offering costs of $0.3 million. The proceeds included the underwriters’ full exercise of their overallotment option. Interest on these 2020 Notes is paid quarterly in arrears on February 15, May 15, August 15 and November 15, at a rate of 7.50% per year, beginning August 15, 2013. The 2020 Notes mature on May 31, 2020 and since May 31, 2016, may be redeemed in whole or in part at any time or from time to time at our option. In connection with the issuance of the 2020 Notes, we agreed to the following covenants for the period of time during which the 2020 Notes are outstanding:

 

49


Table of Contents
   

we will not violate (whether or not we are subject to) Section 18(a)(1)(A) as modified by Section 61(a)(1) of the 1940 Act or any successor provisions, but giving effect to any exemptive relief granted to us by the SEC. Currently, these provisions generally prohibit us from making additional borrowings, including through the issuance of additional debt or the sale of additional debt securities, unless our asset coverage, as defined in the 1940 Act, equals at least 200.0% after such borrowings, or, if we obtain the required approvals from our independent directors and/or stockholders, 150.0%. On April 16, 2018, as permitted by the Small Business Credit Availability Act, which was signed into law on March 23, 2018, our non-interested board of directors approved of our becoming subject to a minimum asset coverage ratio of 150.0% under Sections 18(a)(1) and 18(a)(2) of the Investment Company Act, as amended. The 150.0% asset coverage ratio will become effective on April 16, 2019.

 

   

we will not violate (regardless of whether we are subject to) Section 18(a)(1)(B) as modified by Section 61(a)(1) of the 1940 Act or any successor provisions, but giving effect to (i) any exemptive relief granted to us by the SEC and (ii) no-action relief granted by the SEC to another BDC (or to the Company if it determines to seek such similar no-action or other relief) permitting the BDC to declare any cash dividend or distribution notwithstanding the prohibition contained in Section 18(a) (1)(B) as modified by Section 61(a)(1) of the 1940 Act in order to maintain the BDC’s status as a regulated investment company under the Code. Currently these provisions generally prohibit us from declaring any cash dividend or distribution upon any class of our capital stock, or purchasing any such capital stock if our asset coverage, as defined in the 1940 Act, is below 200.0% at the time of the declaration of the dividend or distribution or the purchase and after deducting the amount of such dividend, distribution or purchase, or, if we obtain the required approvals from our independent directors and/or stockholders, 150.0%. On April 16, 2018, as permitted by the Small Business Credit Availability Act, which was signed into law on March 23, 2018, our non-interested board of directors approved of our becoming subject to a minimum asset coverage ratio of 150.0% under Sections 18(a)(1) and 18(a)(2) of the Investment Company Act, as amended. The 150.0% asset coverage ratio will become effective on April 16, 2019. The 2020 Notes were redeemed in full on January 13, 2017 and are no longer listed on the NYSE.

On May 29, 2015, we entered into a Debt Distribution Agreement with Ladenburg Thalmann & Co. through which we may offer for sale, from time to time, up to $20.0 million in aggregate principal amount of the 2020 Notes through an ATM offering. Prior to the 2020 Notes being redeemed in full, the Company had sold 539,725 bonds with a principal of $13.5 million at an average price of $25.31 for aggregate net proceeds of $13.4 million (net of transaction costs).

On December 21, 2016, we issued $74.5 million in aggregate principal amount of our 2023 Notes for net proceeds of $71.7 million after deducting underwriting commissions of approximately $2.3 million and offering costs of approximately $0.5 million. The issuance included the exercise of substantially all of the underwriters’ option to purchase an additional $9.8 million aggregate principal amount of 2023 Notes within 30 days. Interest on the 2023 Notes is paid quarterly in arrears on March 15, June 15, September 15 and December 15, at a rate of 6.75% per year, beginning March 30, 2017. The 2023 Notes mature on December 30, 2023, and commencing December 21, 2019, may be redeemed in whole or in part at any time or from time to time at our option. The net proceeds from the offering were used to repay all of the outstanding indebtedness under the 2020 Notes on January 13, 2017, which amounted to $61.8 million, and for general corporate purposes in accordance with our investment objective and strategies. The 2020 Notes were redeemed in full on January 13, 2017. The 2023 Notes were listed on the NYSE under the trading symbol “SAB” with a par value of $25.00 per share. In connection with the issuance of the 2023 Notes, we agreed to the following covenants for the period of time during which the notes are outstanding:

 

   

we will not violate (whether or not we are subject to) Section 18(a)(1)(A) as modified by Section 61(a)(1) of the 1940 Act or any successor provisions, but giving effect to any exemptive relief granted to us by the SEC. Currently, these provisions generally prohibit us from making additional borrowings, including through the issuance of additional debt or the sale of additional debt securities, unless our asset coverage, as defined in the 1940 Act, equals at least 200% after such borrowings, or, if we obtain the required approvals from our independent directors and/or stockholders, 150% (after deducting the amount of such dividend, distribution or purchase price, as the case may be).

 

   

if, at any time, we are not subject to the reporting requirements of Sections 13 or 15(d) of the Securities Exchange Act of 1934, or the Exchange Act, to file any periodic reports with the SEC, we agree to furnish to holders of the 2023 Notes and the Trustee, for the period of time during which the 2023 Notes are outstanding, our audited annual consolidated financial statements, within 90 days of our fiscal year end, and unaudited interim consolidated financial statements, within 45 days of our fiscal quarter end (other than our fourth fiscal quarter). All such financial statements will be prepared, in all material respects, in accordance with applicable United States generally accepted accounting principles.

On August 28, 2018, the Company issued $40.0 million in aggregate principal amount of our 6.25% fixed-rate notes due 2025 (the “2025 Notes”) for net proceeds of $38.7 million after deducting underwriting commissions of approximately $1.3 million. Offering costs incurred were approximately $0.3 million. The issuance included the full exercise of the underwriters’ option to purchase an additional $5.0 million aggregate principal amount of 2025 Notes within 30 days. Interest on the 2025 Notes is paid quarterly in arrears on February 28, May 31, August 31 and November 30, at a rate of 6.25% per year, beginning November 30, 2018. The 2025 Notes mature on

 

50


Table of Contents

August 31, 2025 and commencing August 28, 2021, may be redeemed in whole or in part at any time or from time to time at our option. The net proceeds from the offering were used for general corporate purposes in accordance with our investment objective and strategies. The 2025 Notes are listed on the NYSE under the trading symbol “SAF” with a par value of $25.00 per share. As of November 30, 2018, $1.6 million of financing costs related to the 2025 Notes have been capitalized and are being amortized over the term of the 2025 Notes.

At November 30, 2018 and February 28, 2018, the fair value of investments, cash and cash equivalents and cash and cash equivalents, reserve accounts were as follows:

 

     November 30, 2018     February 28, 2018  
     Fair Value      Percentage of
Total
    Fair Value      Percentage of
Total
 
     ($ in thousands)  

Cash and cash equivalents

   $ 322        0.1   $ 3,928        1.1

Cash and cash equivalents, reserve accounts

     3,921        0.9       9,850        2.8  

Syndicated loans

     —          —         4,106        1.1  

First lien term loans

     238,503        53.2       197,359        55.4  

Second lien term loans

     129,477        28.9       95,075        26.7  

Unsecured term loans

     22,081        4.9       —          —    

Structured finance securities

     15,314        3.4       16,374        4.6  

Equity interests

     38,437        8.6       29,780        8.3  
  

 

 

    

 

 

   

 

 

    

 

 

 

Total

   $ 448,055        100.0   $ 356,472        100.0
  

 

 

    

 

 

   

 

 

    

 

 

 

On July 13, 2018, the Company issued 1,150,000 shares of its common stock priced at $25.00 per share (par value $0.001 per share) at an aggregate total of $28.75 million. The net proceeds, after deducting underwriting commissions of $1.15 million and offering costs of approximately $0.2 million, amounted to approximately $27.4 million. The Company also granted the underwriters a 30-day option to purchase up to an additional 172,500 shares of its common stock, which was not exercised.

On March 16, 2017, we entered into an equity distribution agreement with Ladenburg Thalmann & Co. Inc., through which we may offer for sale, from time to time, up to $30.0 million of our common stock through an ATM offering. As of November 30, 2018, the Company sold 358,496 shares for gross proceeds of $8.0 million at an average price of $22.54 for aggregate net proceeds of $8.0 million (net of transaction costs).

On September 24, 2014, we announced the approval of an open market share repurchase plan that allows it to repurchase up to 200,000 shares of our common stock at prices below our NAV as reported in its then most recently published consolidated financial statements, which was subsequently increased to 400,000 shares of our common stock. On October 5, 2016, our board of directors extended the open market share repurchase plan for another year to October 15, 2017 and increased the number of shares we are permitted to repurchase at prices below our NAV, as reported in its then most recently published consolidated financial statements, to 600,000 shares of our common stock. On October 10, 2017 and January 8, 2019, the Company’s board of directors extended the open market share repurchase plan for another year to October 15, 2018 and January 15, 2020, respectively, each time leaving the number of shares unchanged at 600,000 shares of its common stock. As of November 30, 2018, we purchased 218,491 shares of common stock, at the average price of $16.87 for approximately $3.7 million pursuant to this repurchase plan.

On November 27, 2018, our board of directors declared a dividend of $0.53 per share, which was paid on January 2, 2019, to common stockholders of record as of December 17, 2018. Shareholders had the option to receive payment of the dividend in cash, or receive shares of common stock, pursuant to our DRIP. Based on shareholder elections, the dividend consisted of approximately $3.4 million in cash and 30,796 newly issued shares of common stock, or 0.4% of our outstanding common stock prior to the dividend payment. The number of shares of common stock comprising the stock portion was calculated based on a price of $18.88 per share, which equaled 95.0% of the volume weighted average trading price per share of the common stock on December 18, 19, 20, 21, 24, 26, 27, 28, 31, 2018 and January 2, 2019.

On August 28, 2018, our board of directors declared a dividend of $0.52 per share, which was paid on September 27, 2018, to common stockholders of record as of September 17, 2018. Shareholders had the option to receive payment of the dividend in cash, or receive shares of common stock, pursuant to our DRIP. Based on shareholder elections, the dividend consisted of approximately $3.3 million in cash and 25,862 newly issued shares of common stock, or 0.3% of our outstanding common stock prior to the dividend payment. The number of shares of common stock comprising the stock portion was calculated based on a price of $22.35 per share, which equaled 95.0% of the volume weighted average trading price per share of the common stock on September 14, 17, 18, 19, 20, 21, 24, 25, 26 and 27, 2018.

On May 30, 2018, our board of directors declared a dividend of $0.51 per share, which was paid on June 27, 2018, to common stockholders of record as of June 15, 2018. Shareholders had the option to receive payment of the dividend in cash, or receive shares of common stock, pursuant to our DRIP. Based on shareholder elections, the dividend consisted of approximately $2.7 million in cash and 21,562 newly issued shares of common stock, or 0.3% of our outstanding common stock prior to the dividend payment. The number of shares of common stock comprising the stock portion was calculated based on a price of $23.72 per share, which equaled 95.0% of the volume weighted average trading price per share of the common stock on June 14, 15, 18, 19, 20, 21, 22, 25, 26 and 27, 2018.

On February 26, 2018, our board of directors declared a dividend of $0.50 per share, which was paid on March 26, 2018, to common stockholders of record as of March 14, 2018. Shareholders had the option to receive payment of the dividend in cash, or receive shares of common stock, pursuant to our DRIP. Based on shareholder elections, the dividend consisted of approximately $2.6 million in cash and 25,354 newly issued shares of common stock, or 0.4% of our outstanding common stock prior to the dividend payment. The number of shares of common stock comprising the stock portion was calculated based on a price of $19.91 per share, which equaled the volume weighted average trading price per share of the common stock on March 13, 14, 15, 16, 19, 20, 21, 22, 23 and 26, 2018.

 

51


Table of Contents

On November 29, 2017, our board of directors declared a dividend of $0.49 per share which was paid on December 27, 2017, to common stockholders of record on December 15, 2017. Shareholders had the option to receive payment of the dividend in cash, or receive shares of common stock, pursuant to our DRIP. Based on shareholder elections, the dividend consisted of approximately $2.5 million in cash and 25,435 newly issued shares of common stock, or 0.4% of our outstanding common stock prior to the dividend payment. The number of shares of common stock comprising the stock portion was calculated based on a price of $21.14 per share, which equaled the volume weighted average trading price per share of the common stock on December 13, 14, 15, 18, 19, 20, 21, 22, 26 and 27, 2017.

On August 28, 2017, our board of directors declared a dividend of $0.48 per share which was paid on September 26, 2017, to common stockholders of record on September 15, 2017. Shareholders had the option to receive payment of the dividend in cash, or receive shares of common stock, pursuant to our DRIP. Based on shareholder elections, the dividend consisted of approximately $2.2 million in cash and 33,551 newly issued shares of common stock, or 0.6% of our outstanding common stock prior to the dividend payment. The number of shares of common stock comprising the stock portion was calculated based on a price of $20.19 per share, which equaled the volume weighted average trading price per share of the common stock on September 13, 14, 15, 18, 19, 20, 21, 22, 25 and 26, 2017.

On May 30, 2017, our board of directors declared a dividend of $0.47 per share which was paid on June 27, 2017, to common stockholders of record on June 15, 2017. Shareholders had the option to receive payment of the dividend in cash, or receive shares of common stock, pursuant to our DRIP. Based on shareholder elections, the dividend consisted of approximately $2.3 million in cash and 26,222 newly issued shares of common stock, or 0.4% of our outstanding common stock prior to the dividend payment. The number of shares of common stock comprising the stock portion was calculated based on a price of $20.04 per share, which equaled the volume weighted average trading price per share of the common stock on June 14, 15, 16, 19, 20, 21, 22, 23, 26 and 27, 2017.

On February 28, 2017, our board of directors declared a dividend of $0.46 per share, which was paid on March 28, 2017, to common stockholders of record as of March 15, 2017. Shareholders had the option to receive payment of the dividend in cash, or receive shares of common stock, pursuant to our DRIP. Based on shareholder elections, the dividend consisted of approximately $2.0 million in cash and 29,096 newly issued shares of common stock, or 0.5% of our outstanding common stock prior to the dividend payment. The number of shares of common stock comprising the stock portion was calculated based on a price of $21.38 per share, which equaled the volume weighted average trading price per share of the common stock on March 15, 16, 17, 20, 21, 22, 23, 24, 27 and 28, 2017.

On January 12, 2017, our board of directors declared a dividend of $0.45 per share, which was paid on February 9, 2017, to common stockholders of record as of January 31, 2017. Shareholders had the option to receive payment of the dividend in cash, or receive shares of common stock, pursuant to our DRIP. Based on shareholder elections, the dividend consisted of approximately $1.6 million in cash and 50,453 newly issued shares of common stock, or 0.9% of our outstanding common stock prior to the dividend payment. The number of shares of common stock comprising the stock portion was calculated based on a price of $20.25 per share, which equaled the volume weighted average trading price per share of the common stock on January 27, 30, 31 and February 1, 2, 3, 6, 7, 8 and 9, 2017.

On October 5, 2016, our board of directors declared a dividend of $0.44 per share, which was paid on November 9, 2016, to common stockholders of record as of October 31, 2016. Shareholders had the option to receive payment of the dividend in cash, or receive shares of common stock, pursuant to our DRIP. Based on shareholder elections, the dividend consisted of approximately $1.5 million in cash and 58,548 newly issued shares of common stock, or 1.0% of our outstanding common stock prior to the dividend payment. The number of shares of common stock comprising the stock portion was calculated based on a price of $17.12 per share, which equaled the volume weighted average trading price per share of the common stock on October 27, 28, 31 and November 1, 2, 3, 4, 7, 8 and 9, 2016.

On August 8, 2016, our board of directors declared a special dividend of $0.20 per share, which was paid on September 5, 2016, to common stockholders of record as of August 24, 2016. Shareholders had the option to receive payment of the dividend in cash, or receive shares of common stock, pursuant to our DRIP. Based on shareholder elections, the dividend consisted of approximately $0.7 million in cash and 24,786 newly issued shares of common stock, or 0.4% of our outstanding common stock prior to the dividend payment. The number of shares of common stock comprising the stock portion was calculated based on a price of $17.06 per share, which equaled the volume weighted average trading price per share of the common stock on August 22, 23, 24, 25, 26, 29, 30, 31 and September 1 and 2, 2016.

On July 7, 2016, our board of directors declared a dividend of $0.43 per share, which was paid on August 9, 2016, to common stockholders of record as of July 29, 2016. Shareholders had the option to receive payment of the dividend in cash, or receive shares of common stock, pursuant to our DRIP. Based on shareholder elections, the dividend consisted of approximately $1.5 million in cash and 58,167 newly issued shares of common stock, or 1.0% of our outstanding common stock prior to the dividend payment. The number of shares of common stock comprising the stock portion was calculated based on a price of $16.32 per share, which equaled the volume weighted average trading price per share of the common stock on July 27, 28, 29 and August 1, 2, 3, 4, 5, 8 and 9, 2016.

On March 31, 2016, our board of directors declared a dividend of $0.41 per share, which was paid on April 27, 2016, to common stockholders of record as of April 15, 2016. Shareholders had the option to receive payment of the dividend in cash, or receive shares of common stock, pursuant to our DRIP. Based on shareholder elections, the dividend consisted of approximately $1.5 million in cash and 56,728 newly issued shares of common stock, or 1.0% of our outstanding common stock prior to the dividend payment. The number of shares of common stock comprising the stock portion was calculated based on a price of $15.43 per share, which equaled the volume weighted average trading price per share of the common stock on April 14, 15, 18, 19, 20, 21, 22, 25, 26 and 27, 2016.

 

52


Table of Contents

On January 12, 2016, our board of directors declared a dividend of $0.40 per share, which was paid on February 29, 2016, to common stockholders of record as of February 1, 2016. Shareholders had the option to receive payment of the dividend in cash, or receive shares of common stock, pursuant to our DRIP. Based on shareholder elections, the dividend consisted of approximately $1.4 million in cash and 66,765 newly issued shares of common stock, or 1.2% of our outstanding common stock prior to the dividend payment. The number of shares of common stock comprising the stock portion was calculated based on a price of $13.11 per share, which equaled the volume weighted average trading price per share of the common stock on February 16, 17, 18, 19, 22, 23, 24, 25, 26 and 29, 2016.

On October 7, 2015, our board of directors declared a dividend of $0.36 per share, which was paid on November 30, 2015, to common stockholders of record as of November 2, 2015. Shareholders had the option to receive payment of the dividend in cash, or receive shares of common stock, pursuant to our DRIP. Based on shareholder elections, the dividend consisted of approximately $1.1 million in cash and 61,029 newly issued shares of common stock, or 1.1% of our outstanding common stock prior to the dividend payment. The number of shares of common stock comprising the stock portion was calculated based on a price of $14.53 per share, which equaled the volume weighted average trading price per share of the common stock on November 16, 17, 18, 19, 20, 23, 24, 25, 27 and 30, 2015.

On July 8, 2015, our board of directors declared a dividend of $0.33 per share, which was paid on August 31, 2015, to common stockholders of record as of August 3, 2015. Shareholders had the option to receive payment of the dividend in cash, or receive shares of common stock, pursuant to our DRIP. Based on shareholder elections, the dividend consisted of approximately $1.1 million in cash and 47,861 newly issued shares of common stock, or 0.9% of our outstanding common stock prior to the dividend payment. The number of shares of common stock comprising the stock portion was calculated based on a price of $15.28 per share, which equaled the volume weighted average trading price per share of the common stock on August 18, 19, 20, 21, 24, 25, 26, 27, 28 and 31, 2015.

On May 14, 2015, our board of directors declared a special dividend of $1.00 per share, which was paid on June 5, 2015, to common stockholders of record on as of May 26, 2015. Shareholders had the option to receive payment of the dividend in cash, or receive shares of common stock, pursuant to our DRIP. Based on shareholder elections, the dividend consisted of approximately $3.4 million in cash and 126,230 newly issued shares of common stock, or 2.3% of our outstanding common stock prior to the dividend payment. The number of shares of common stock comprising the stock portion was calculated based on a price of $16.47 per share, which equaled the volume weighted average trading price per share of the common stock on May 22, 26, 27, 28, 29 and June 1, 2, 3, 4, and 5, 2015.

On April 9, 2015, our board of directors declared a dividend of $0.27 per share, which was paid on May 29, 2015, to common stockholders of record as of May 4, 2015. Shareholders had the option to receive payment of the dividend in cash, or receive shares of common stock, pursuant to our DRIP. Based on shareholder elections, the dividend consisted of approximately $0.9 million in cash and 33,766 newly issued shares of common stock, or 0.6% of our outstanding common stock prior to the dividend payment. The number of shares of common stock comprising the stock portion was calculated based on a price of $16.78 per share, which equaled the volume weighted average trading price per share of the common stock on May 15, 18, 19, 20, 21, 22, 26, 27, 28 and 29, 2015.

On September 24, 2014, our board of directors declared a dividend of $0.22 per share, which was paid on February 27, 2015, to common stockholders of record on February 2, 2015. Shareholders have the option to receive payment of the dividend in cash, or receive shares of common stock, pursuant to our DRIP. Based on shareholder elections, the dividend consisted of approximately $0.8 million in cash and 26,858 newly issued shares of common stock, or 0.5% of our outstanding common stock prior to the dividend payment. The number of shares of common stock comprising the stock portion was calculated based on a price of $14.97 per share, which equaled the volume weighted average trading price per share of the common stock on February 13, 17, 18, 19, 20, 23, 24, 25, 26 and 27, 2015.

Also on September 24, 2014, our board of directors declared a dividend of $0.18 per share, which was paid on November 28, 2014, to common stockholders of record on November 3, 2014. Shareholders had the option to receive payment of the dividend in cash, or receive shares of common stock pursuant to our DRIP. Based on shareholder elections, the dividend consisted of approximately $0.6 million in cash and 22,283 newly issued shares of common stock, or 0.4% of our outstanding common stock prior to the dividend payment. The number of shares of common stock comprising the stock portion was calculated based on a price of $14.37 per share, which equaled the volume weighted average trading price per share of the common stock on November 14, 17, 18, 19, 20, 21, 24, 25, 26 and 28, 2014.

On October 30, 2013, our board of directors declared a dividend of $2.65 per share, which was paid on December 27, 2013, to common stockholders of record as of November 13, 2013. Shareholders had the option to receive payment of the dividend in cash, shares of common stock, or a combination of cash and shares of common stock, provided that the aggregate cash payable to all shareholders was limited to approximately $2.5 million or $0.53 per share. This dividend was declared in reliance on certain private letter rulings issued by the IRS concluding that a RIC may treat a distribution of its own stock as fulfilling its RIC distribution requirements if each stockholder may elect to receive his or her entire distribution in either cash or stock of the RIC subject to a limitation on the aggregate amount of cash to be distributed to all stockholders, which limitation must be at least 20.0% of the aggregate declared distribution.

 

53


Table of Contents

Based on shareholder elections, the dividend consisted of approximately $2.5 million in cash and 649,500 shares of common stock, or 13.7% of our outstanding common stock prior to the dividend payment. The amount of cash elected to be received was greater than the cash limit of 20.0% of the aggregate dividend amount, thus resulting in the payment of a combination of cash and stock to shareholders who elected to receive cash. The number of shares of common stock comprising the stock portion was calculated based on a price of $15.439 per share, which equaled the volume weighted average trading price per share of the common stock on December 11, 13, and 16, 2013.

On November 9, 2012, our board of directors declared a dividend of $4.25 per share, which was paid on December 31, 2012, to common stockholders of record as of November 20, 2012. Shareholders had the option to receive payment of the dividend in cash, shares of common stock, or a combination of cash and shares of common stock, provided that the aggregate cash payable to all shareholders was limited to approximately $3.3 million or $0.85 per share.

Based on shareholder elections, the dividend consisted of $3.3 million in cash and 853,455 shares of common stock, or 22.0% of our outstanding common stock prior to the dividend payment. The amount of cash elected to be received was greater than the cash limit of 20.0% of the aggregate dividend amount, thus resulting in the payment of a combination of cash and stock to shareholders who elected to receive cash. The number of shares of common stock comprising the stock portion was calculated based on a price of $15.444 per share, which equaled the volume weighted average trading price per share of the common stock on December 14, 17 and 19, 2012.

On November 15, 2011, our board of directors declared a dividend of $3.00 per share, which was paid on December 30, 2011, to common stockholders of record as of November 25, 2011. Shareholders had the option to receive payment of the dividend in cash, shares of common stock, or a combination of cash and shares of common stock, provided that the aggregate cash payable to all shareholders was limited to $2.0 million or $0.60 per share.

Based on shareholder elections, the dividend consisted of $2.0 million in cash and 599,584 shares of common stock, or 18.0% of our outstanding common stock prior to the dividend payment. The amount of cash elected to be received was greater than the cash limit of 20.0% of the aggregate dividend amount, thus resulting in the payment of a combination of cash and stock to shareholders who elected to receive cash. The number of shares of common stock comprising the stock portion was calculated based on a price of $13.117067 per share, which equaled the volume weighted average trading price per share of the common stock on December 20, 21 and 22, 2011.

On November 12, 2010, our board of directors declared a dividend of $4.40 per share to shareholders payable in cash or shares of our common stock, in accordance with the provisions of the IRS Revenue Procedure 2010-12, which allows a publicly-traded regulated investment company to satisfy its distribution requirements with a distribution paid partly in common stock provided that at least 10.0% of the distribution is payable in cash. The dividend was paid on December 29, 2010 to common shareholders of record on November 19, 2010.

Based on shareholder elections, the dividend consisted of $1.2 million in cash and 596,235 shares of common stock, or 22.0% of our outstanding common stock prior to the dividend payment. The amount of cash elected to be received was greater than the cash limit of 10.0% of the aggregate dividend amount, thus resulting in the payment of a combination of cash and stock to shareholders who elected to receive cash. The number of shares of common stock comprising the stock portion was calculated based on a price of $17.8049 per share, which equaled the volume weighted average trading price per share of the common stock on December 20, 21 and 22, 2010.

On November 13, 2009, our board of directors declared a dividend of $18.25 per share, which was paid on December 31, 2009, to common stockholders of record as of November 25, 2009. Shareholders had the option to receive payment of the dividend in cash, shares of common stock, or a combination of cash and shares of common stock, provided that the aggregate cash payable to all shareholders was limited to $2.1 million or $0.25 per share.

Based on shareholder elections, the dividend consisted of $2.1 million in cash and 864,872.5 shares of common stock, or 104.0% of our outstanding common stock prior to the dividend payment. The amount of cash elected to be received was greater than the cash limit of 13.7% of the aggregate dividend amount, thus resulting in the payment of a combination of cash and stock to shareholders who elected to receive cash. The number of shares of common stock comprising the stock portion was calculated based on a price of $1.5099 per share, which equaled the volume weighted average trading price per share of the common stock on December 24 and 28, 2009.

We cannot provide any assurance that these measures will provide sufficient sources of liquidity to support our operations and growth.

Contractual obligations

The following table shows our payment obligations for repayment of debt and other contractual obligations at November 30, 2018:

 

            Payment Due by Period  
     Total      Less Than
1 Year
     1 - 3
Years
     3 - 5
Years
     More Than
5 Years
 
     ($ in thousands)  

Long-Term Debt Obligations

   $ 276,201      $ —        $ —        $ 40,000      $ 236,201  
  

 

 

    

 

 

    

 

 

    

 

 

    

 

 

 

 

54


Table of Contents

Off-balance sheet arrangements

As of November 30, 2018 and February 28, 2018, the Company’s off-balance sheet arrangements consisted of $4.6 million and $4.9 million, respectively, of unfunded commitments to provide debt financing to its portfolio companies or to fund limited partnership interests. Such commitments are generally up to the Company’s discretion to approve, or the satisfaction of certain financial and nonfinancial covenants and involve, to varying degrees, elements of credit risk in excess of the amount recognized in the Company’s consolidated statements of assets and liabilities and are not reflected in the Company’s consolidated statements of assets and liabilities.

A summary of the unfunded commitments outstanding as of November 30, 2018 and February 28, 2018 is shown in the table below (dollars in thousands):

 

     November 30, 2018      February 28, 2018  

Destiny Solutions, Inc.

   $  1,500      $ —    

Axiom Purchaser, Inc.

     1,000        —    

Omatic Software, LLC

     1,000        —    

Pathway Partners Vet Management Company LLC

     689        917  

Apex Holdings Software Technologies, LLC

     400        —    

GreyHeller LLC

     —          2,000  

CLEO Communications Holding, LLC

     —          2,000  
  

 

 

    

 

 

 

Total

   $ 4,589      $  4,917  
  

 

 

    

 

 

 

ITEM 3. QUANTITATIVE AND QUALITATIVE DISCLOSURES ABOUT MARKET RISK

Our business activities contain elements of market risk. We consider our principal market risk to be the fluctuation in interest rates. Managing this risk is essential to our business. Accordingly, we have systems and procedures designed to identify and analyze our risks, to establish appropriate policies and thresholds and to continually monitor this risk and thresholds by means of administrative and information technology systems and other policies and processes.

Interest rate risk is defined as the sensitivity of our current and future earnings to interest rate volatility, including relative changes in different interest rates, variability of spread relationships, the difference in re-pricing intervals between our assets and liabilities and the effect that interest rates may have on our cash flows. Changes in the general level of interest rates can affect our net interest income, which is the difference between the interest income earned on interest earning assets and our interest expense incurred in connection with our interest bearing debt and liabilities. Changes in interest rates can also affect, among other things, our ability to acquire leveraged loans, high yield bonds and other debt investments and the value of our investment portfolio.

Our investment income is affected by fluctuations in various interest rates, including LIBOR and the prime rate. A large portion of our portfolio is, and we expect will continue to be, comprised of floating rate investments that utilize LIBOR. Our interest expense is affected by fluctuations in LIBOR only on our revolving credit facility. At November 30, 2018, we had $276.2 million of total borrowings outstanding of which included $11.8 million in borrowings outstanding on the revolving credit facility.

We have analyzed the potential impact of changes in interest rates on interest income from investments. Assuming that our investments as of November 30, 2018 were to remain constant for a full fiscal year and no actions were taken to alter the existing interest rate terms, a hypothetical change of 1.0% in interest rates would cause a corresponding increase of approximately $3.3 million to our interest income.

Although management believes that this measure is indicative of our sensitivity to interest rate changes, it does not adjust for potential changes in credit quality, size and composition of the assets on the statements of assets and liabilities and other business developments that could magnify or diminish our sensitivity to interest rate changes, nor does it account for divergences in LIBOR and the commercial paper rate, which have historically moved in tandem but, in times of unusual credit dislocations, have experienced periods of divergence. Accordingly no assurances can be given that actual results would not materially differ from the potential outcome simulated by this estimate.

ITEM 4. CONTROLS AND PROCEDURES

 

(a)

As of the end of the period covered by this report, we carried out an evaluation, under the supervision and with the participation of our management, including our chief executive officer and our chief financial officer, of the effectiveness of the design and operation of our disclosure controls and procedures (as defined in Rule 13a-15(e) and 15d-15(e) of the Securities Exchange Act of 1934). Based on that evaluation, our chief executive officer and our chief financial officer have concluded that our current disclosure controls and procedures are effectlolive in facilitating timely decisions regarding required disclosure of any material information relating to us that is required to be disclosed by us in the reports we file or submit under the Securities Exchange Act of 1934. 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.

 

(b)

There have been no changes in our internal control over financial reporting that occurred during the quarter ended November 30, 2018 that have materially affected, or are reasonably likely to materially affect, our internal control over financial reporting.

 

55


Table of Contents

PART II. OTHER INFORMATION

Item 1. Legal Proceedings

Neither we nor our wholly-owned subsidiaries, Saratoga Investment Funding LLC and Saratoga Investment Corp. SBIC LP, are currently subject to any material legal proceedings.

Item 1A. Risk Factors

In addition to information set forth in this report, you should carefully consider the “Risk Factors” discussed in our most recent Annual Report on Form 10-K filed with the SEC, which could materially affect our business, financial condition and/or operating results. Other than as set forth below, there have been no material changes during the nine months ended November 30, 2018 to the risk factors discussed in “Item 1A. Risk Factors” of our Annual Report on Form 10-K. Additional risks or uncertainties not currently known to us or that we currently deem to be immaterial also may materially affect our business, financial condition and/or operating results.

The Tax Cuts and Jobs Act of 2017 (the “Tax Bill”) was enacted on December 22, 2017. Effective January 1, 2018, the Tax Bill lowered the federal tax rate from 35% to 21%. The Tax Bill and future regulatory actions pertaining to it could adversely impact the industry and our own results of operations by increasing taxation of certain activities and structures in our industry. We are unable to predict all of the ultimate impacts of the Tax Bill and other proposed tax reform regulations and legislation on our business and results of operations. While we currently estimate that the near term economic impact of the Tax Bill to us will be minimal, uncertainty regarding the impact of the Tax Bill remains, as a result of factors including future regulatory and rulemaking processes, the prospects of additional corrective or supplemental legislation, potential trade or other litigation and other factors. Further, it is possible that other legislation could be introduced and enacted in the future that would have an adverse impact on us.

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

Not applicable.

Item 3. Defaults Upon Senior Securities

Not applicable.

Item 4. Mine Safety Disclosures

Not applicable.

Item 5. Other Information

Not applicable.

 

56


Table of Contents

ITEM 6. EXHIBITS

Listed below are the exhibits which are filed as part of this report (according to the number assigned to them in Item 601 of Regulation S-K):

EXHIBIT INDEX

 

Exhibit

Number

 

Description

  3.1(a)   Articles of Incorporation of Saratoga Investment Corp. (incorporated by reference to Saratoga Investment Corp.’s Form 10-Q for the quarterly period ended May 31, 2007).
  3.1(b)   Articles of Amendment of Saratoga Investment Corp. (incorporated by reference to Saratoga Investment Corp.’s Current Report on Form 8-K filed August 3, 2010).
  3.1(c)   Articles of Amendment of Saratoga Investment Corp. (incorporated by reference to Saratoga Investment Corp.’s Current Report on Form 8-K filed August 13, 2010).
  3.2   Amended and Restated Bylaws of Saratoga Investment Corp. (incorporated by reference to Saratoga Investment Corp.’s Current Report on Form 8-K filed on March 5, 2008).
  4.1   Specimen certificate of Saratoga Investment Corp.’s common stock, par value $0.001 per share. (incorporated by reference to Saratoga Investment Corp.’s Registration Statement on Form N-2, File No. 333-169135, filed on September 1, 2010).
  4.2   Registration Rights Agreement dated July  30, 2010 between GSC Investment Corp., GSC CDO III L.L.C., and the investors party thereto (incorporated by reference to Saratoga Investment Corp.’s Current Report on Form 8-K filed on August  3, 2010).
  4.3   Dividend Reinvestment Plan (incorporated by reference to Saratoga Investment Corp.’s Current Report on Form 8-K filed on September 24, 2014).
  4.4   Form of Indenture by and between the Company and U.S. Bank National Association, as trustee (incorporated by reference to Saratoga Investment Corp.’s Pre-Effective Amendment No. 2 to the Registration Statement on Form N-2, File No. 333-186323 filed April 30, 2013).
  4.5   Form of First Supplemental Indenture between the Company and U.S. Bank National Association (incorporated by reference to Saratoga Investment Corp.’s Pre-Effective Amendment No. 1 to the Registration Statement on Form N-2, File No. 333-186323 filed April 30, 2013).
  4.6   Form of Global Note (incorporated by reference to Exhibit 4.5 hereto, and Exhibit A therein).
  4.7   Form of Second Supplemental Indenture between the Company and U.S. Bank National Association (incorporated by reference to Amendment No. 2 to Saratoga Investment Corp.’s Registration Statement on Form N-2, File No. 333-214182, filed on December 12, 2016).
  4.8   Form of Global Note (incorporated by reference to Exhibit 4.7 hereto, and Exhibit A therein).
  4.9   Form of Articles Supplementary Establishing and Fixing the Rights and Preferences of Preferred Stock (incorporated by reference to Saratoga Investment Corp.’s registration statement on Form N-2 Pre-Effective Amendment No. 1, File No. 333-196526, filed on December 5, 2014).
10.1   Investment Advisory and Management Agreement dated July  30, 2010 between GSC Investment Corp. and Saratoga Investment Advisors, LLC (incorporated by reference to Saratoga Investment Corp.’s Current Report on Form 8-K filed on August 3, 2010).
10.2   Custodian Agreement dated March  21, 2007 between GSC Investment LLC and U.S. Bank National Association (incorporated by reference to Saratoga Investment Corp.’s Form 10-Q for the quarterly period ended May 31, 2007).
10.3   Administration Agreement dated July  30, 2010 between GSC Investment Corp. and Saratoga Investment Advisors, LLC (incorporated by reference to Saratoga Investment Corp.’s Current Report on Form 8-K filed on August 3, 2010).
10.4   Trademark License Agreement dated July  30, 2010 between Saratoga Investment Advisors, LLC and GSC Investment Corp. (incorporated by reference to Saratoga Investment Corp.’s Current Report on Form 8-K filed on August 3, 2010).
10.5   Credit, Security and Management Agreement dated July  30, 2010 by and among GSC Investment Funding LLC, Saratoga Investment Corp., Saratoga Investment Advisors, LLC, Madison Capital Funding LLC and U.S. Bank National Association (incorporated by reference to Saratoga Investment Corp.’s Current Report on Form 8-K filed on August 3, 2010).
10.6   Form of Indemnification Agreement between Saratoga Investment Corp. and each officer and director of Saratoga Investment Corp. (incorporated by reference to Amendment No. 2 to Saratoga Investment Corp.’s Registration Statement on Form N-2 filed on January 12, 2007).

 

57


Table of Contents

Exhibit

Number

  

Description

10.7    Amendment No. 1 to Credit, Security and Management Agreement dated February  24, 2012 by and among Saratoga Investment Funding LLC, Saratoga Investment Corp., Saratoga Investment Advisors, LLC, Madison Capital Funding LLC and U.S. Bank National Association (incorporated by reference to Saratoga Investment Corp.’s Current Report on Form 8-K filed on February 29, 2012).
10.8    Amended and Restated Indenture, dated as of November  15, 2016, among Saratoga Investment Corp. CLO 2013-1, Ltd., Saratoga Investment Corp. CLO 2013-1, Inc. and U.S. Bank National Association. (incorporated by reference to Saratoga Investment Corp.’s Registration Statement on Form N-2, File No. 333-216344, filed on February 28, 2017).
10.9    Amended and Restated Collateral Management Agreement, dated October  17, 2013, by and between Saratoga Investment Corp. and Saratoga Investment Corp. CLO 2013-1, Ltd. (incorporated by reference to Saratoga Investment Corp.’s Registration Statement on Form N-2, File No. 333-196526, filed on December 5, 2014).
10.10    Investment Advisory and Management Agreement dated July  30, 2010 between Saratoga Investment Corp. and Saratoga Investment Advisors, LLC (incorporated by reference to Saratoga Investment Corp.’s Registration Statement on Form N-2, File No. 333-196526, filed on December 5, 2014).
10.11    Amendment No. 2 to Credit, Security and Management Agreement dated September  17, 2014 by and among Saratoga Investment Funding LLC, Saratoga Investment Corp., Saratoga Investment Advisors, LLC, Madison Capital Funding LLC and U.S. Bank National Association (incorporated by reference to Saratoga Investment Corp.’s Current Report on Form 8-K filed on September 18, 2014).
10.12    Amendment No. 3 to Credit, Security and Management Agreement, dated May  18, 2017, by and among Saratoga Investment Funding LLC, Saratoga Investment Corp., Saratoga Investment Advisors, LLC, Madison Capital Funding LLC and U.S. Bank National Association (incorporated by reference to Saratoga Investment Corp.’s Current Report on Form 8-K filed on May 18, 2017).
10.13    Equity Distribution Agreement dated March  16, 2017, by and among Saratoga Investment Corp., Saratoga Investment Advisors, LLC, Ladenburg Thalmann and Co. Inc. and BB&T Capital Markets, a division of BB&T Securities, LLC (incorporated by reference to Saratoga Investment Corp.’s Post-Effective Amendment No. 1 to the Registration Statement on Form N-2, File No. 333-216344, filed on March 16, 2017).
10.14    Amendment No. 1 to the Equity Distribution Agreement dated October  12, 2017 by and among Saratoga Investment Corp., Saratoga Investment Advisors, LLC, Ladenburg Thalmann and Co. Inc., BB&T Capital Markets, a division of BB&T Securities, LLC, and FBR Capital Markets  & Co. (incorporated by reference to Saratoga Investment Corp.’s Post-Effective Amendment No. 2 to the Registration Statement on Form N-2, File No.  333-216344, filed on October 12, 2017).
10.15    Amendment No. 2 to the Equity Distribution Agreement dated January  11, 2018 by and among Saratoga Investment Corp., Saratoga Investment Advisors, LLC, Ladenburg Thalmann and Co. Inc., BB&T Capital Markets, a division of BB&T Securities, LLC, and B. Riley FBR, Inc. (incorporated by reference to Post-Effective Amendment No. 3 to Saratoga Investment Corp.’s Registration Statement on Form N-2, File No. 333-216344, filed on January 11, 2018).
11    Computation of Per Share Earnings (included in Note 10 to the consolidated financial statements contained in this report).
14    Code of Ethics of the Company adopted under Rule 17j-1 (incorporated by reference to Amendment No. 7 to Saratoga Investment Corp.’s Registration Statement on Form N-2, File No. 333-138051, filed on March 22, 2007).
21.1    List of Subsidiaries and jurisdiction of incorporation/organization: Saratoga Investment Funding LLC—Delaware; Saratoga Investment Corp. SBIC, LP—Delaware; and Saratoga Investment Corp. GP, LLC—Delaware.
31.1*    Certification of Chief Executive Officer Pursuant to Rule 13a-14(a) under the Securities Exchange Act of 1934
31.2*    Certification of Chief Financial Officer Pursuant to Rule 13a-14(a) under the Securities Exchange Act of 1934
32.1*   

Certification of Chief Executive Officer Pursuant to Section  906 of the Sarbanes-Oxley Act of 2002 (18 U.S.C. 1350)

32.2*   

Certification of Chief Financial Officer Pursuant to Section  906 of the Sarbanes-Oxley Act of 2002 (18 U.S.C. 1350)

 

*

Filed herewith

 

58


Table of Contents

SIGNATURES

Pursuant to the requirements of Section 13 or 15(d) 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.

 

   

SARATOGA INVESTMENT CORP.

 

Date: January 9, 2019     By:  

/s/ CHRISTIAN L. OBERBECK

      Christian L. Oberbeck
     

Chief Executive Officer

 

    By:  

/s/ HENRI J. STEENKAMP

      Henri J. Steenkamp
      Chief Financial Officer and Chief Compliance Officer

 

59

EX-31.1

Exhibit 31.1

CERTIFICATION PURSUANT TO

RULE 13a-14(a) and 15d-14(a) UNDER THE SECURITIES EXCHANGE ACT OF 1934, AS AMENDED

I, Christian L. Oberbeck, certify that:

1. I have reviewed this Quarterly Report on Form 10-Q of Saratoga Investment Corp.;

2. Based on my knowledge, this report does not contain any untrue statement of a material fact or omit to state a material fact necessary to make the statements made, in light of the circumstances under which such statements were made, not misleading with respect to the period covered by this report;

3. Based on my knowledge, the financial statements, and other financial information included in this report, fairly present in all material respects the financial condition, results of operations and cash flows of the company as of, and for, the periods presented in this report;

4. The company’s other certifying officer(s) and I are responsible for establishing and maintaining disclosure controls and procedures (as defined in Exchange Act Rules 13a-15(e) and 15d-15(e)) for the company and have:

(a) Designed such disclosure controls and procedures, or caused such disclosure controls and procedures to be designed under our supervision, to ensure that material information relating to the company, including its consolidated subsidiaries, is made known to us by others within those entities, particularly during the period in which this report is being prepared;

(b) Designed such internal control over financial reporting, or caused such internal control over financial reporting to be designed under our supervision, to provide reasonable assurance regarding the reliability of financial reporting and the preparation of financial statements for external purposes in accordance with generally accepted accounting principles;

(c) Evaluated the effectiveness of the company’s disclosure controls and procedures and presented in this report our conclusions about the effectiveness of the disclosure controls and procedures, as of the end of the period covered by this report based on such evaluation; and

(d) Disclosed in this report any change in the company’s internal control over financial reporting that occurred during the company’s most recent fiscal quarter (the registrant’s fourth fiscal quarter in the case of an annual report) that has materially affected, or is reasonably likely to materially affect, the company’s internal control over financial reporting; and

5. The company’s other certifying officer(s) and I have disclosed, based on our most recent evaluation of internal control over financial reporting, to the company’s auditors and the audit committee of the company’s board of directors (or persons performing the equivalent functions):

(a) All significant deficiencies and material weaknesses in the design or operation of internal control over financial reporting which are reasonably likely to adversely affect the company’s ability to record, process, summarize and report financial information; and

(b) Any fraud, whether or not material, that involves management or other employees who have a significant role in the registrant’s internal control over financial reporting.

Date: January 9, 2019

 

/s/ CHRISTIAN L. OBERBECK

Christian L. Oberbeck

Chief Executive Officer

 

EX-31.2

Exhibit 31.2

CERTIFICATION PURSUANT TO

RULE 13a-14(a) and 15d-14(a) UNDER THE SECURITIES EXCHANGE ACT OF 1934, AS AMENDED

I, Henri J. Steenkamp, certify that:

1. I have reviewed this Quarterly Report on Form 10-Q of Saratoga Investment Corp.;

2. Based on my knowledge, this report does not contain any untrue statement of a material fact or omit to state a material fact necessary to make the statements made, in light of the circumstances under which such statements were made, not misleading with respect to the period covered by this report;

3. Based on my knowledge, the financial statements, and other financial information included in this report, fairly present in all material respects the financial condition, results of operations and cash flows of the company as of, and for, the periods presented in this report;

4. The company’s other certifying officer(s) and I are responsible for establishing and maintaining disclosure controls and procedures (as defined in Exchange Act Rules 13a-15(e) and 15d-15(e)) for the company and have:

(a) Designed such disclosure controls and procedures, or caused such disclosure controls and procedures to be designed under our supervision, to ensure that material information relating to the company, including its consolidated subsidiaries, is made known to us by others within those entities, particularly during the period in which this report is being prepared;

(b) Designed such internal control over financial reporting, or caused such internal control over financial reporting to be designed under our supervision, to provide reasonable assurance regarding the reliability of financial reporting and the preparation of financial statements for external purposes in accordance with generally accepted accounting principles;

(c) Evaluated the effectiveness of the company’s disclosure controls and procedures and presented in this report our conclusions about the effectiveness of the disclosure controls and procedures, as of the end of the period covered by this report based on such evaluation; and

(d) Disclosed in this report any change in the company’s internal control over financial reporting that occurred during the company’s most recent fiscal quarter (the registrant’s fourth fiscal quarter in the case of an annual report) that has materially affected, or is reasonably likely to materially affect, the company’s internal control over financial reporting; and

5. The company’s other certifying officer(s) and I have disclosed, based on our most recent evaluation of internal control over financial reporting, to the company’s auditors and the audit committee of the company’s board of directors (or persons performing the equivalent functions):

(a) All significant deficiencies and material weaknesses in the design or operation of internal control over financial reporting which are reasonably likely to adversely affect the company’s ability to record, process, summarize and report financial information; and

(b) Any fraud, whether or not material, that involves management or other employees who have a significant role in the registrant’s internal control over financial reporting.

Date: January 9, 2019

 

/s/ HENRI J. STEENKAMP

Name: Henri J. Steenkamp

Chief Financial Officer and Chief Compliance Officer
EX-32.1

Exhibit 32.1

CERTIFICATION PURSUANT TO

SECTION 1350, CHAPTER 63 OF TITLE 18, UNITED STATES CODE,

AS ADOPTED PURSUANT TO

SECTION 906 OF THE SARBANES-OXLEY ACT OF 2002

The certification set forth below is being submitted in connection with the accompanying Quarterly Report of Saratoga Investment Corp. on Form 10-Q (the “Report”) for the purpose of complying with Rule 13a-14(b) or Rule 15d-14(b) of the Securities Exchange Act of 1934 (the “Exchange Act”) and Section 1350 of Chapter 63 of Title 18 of the United States Code.

Christian L. Oberbeck, the Chief Executive Officer, certifies that, to the best of his knowledge:

 

1.

the Report fully complies with the requirements of Section 13(a) or 15(d) of the Exchange Act; and

 

2.

the information contained in the Report fairly presents, in all material respects, the financial condition and results of operations of Saratoga Investment Corp.

Date: January 9, 2019

 

/s/ CHRISTIAN L. OBERBECK

Christian L. Oberbeck

Chief Executive Officer
EX-32.2

Exhibit 32.2

CERTIFICATION PURSUANT TO

SECTION 1350, CHAPTER 63 OF TITLE 18, UNITED STATES CODE,

AS ADOPTED PURSUANT TO

SECTION 906 OF THE SARBANES-OXLEY ACT OF 2002

The certification set forth below is being submitted in connection with the accompanying Quarterly Report of Saratoga Investment Corp. on Form 10-Q (the “Report”) for the purpose of complying with Rule 13a-14(b) or Rule 15d-14(b) of the Securities Exchange Act of 1934 (the “Exchange Act”) and Section 1350 of Chapter 63 of Title 18 of the United States Code.

Henri J. Steenkamp, the Chief Financial Officer, Chief Compliance Officer and Secretary of Saratoga Investment Corp. certifies that, to the best of his knowledge:

 

1.

the Report fully complies with the requirements of Section 13(a) or 15(d) of the Exchange Act; and

 

2.

the information contained in the Report fairly presents, in all material respects, the financial condition and results of operations of Saratoga Investment Corp.

Date: January 9, 2019

 

/s/ HENRI J. STEENKAMP

Name: Henri J. Steenkamp
Chief Financial Officer and Chief Compliance Officer