FS KKR Capital Corp
For the period ended Dec 31, 2024. Filed Feb 26, 2025.
View on SEC.govAbout this filing
A company's yearly report to the SEC, with audited financial statements. It is the fullest account a company gives of its business, its finances and the risks it sees.
FY2024 · Filed Feb 26, 2025
Extracted filing text, with the paragraph anchors used by the comparison.
See the whole filing, with its images and exhibitsContents
Notes to Consolidated Financial Statements
Note 1. Principal Business and Organization
FS KKR Capital Corp. (NYSE: FSK), or the Company, was incorporated under the general corporation laws of the State of Maryland on December 21, 2007 and formally commenced investment operations on January 2, 2009. The Company is an externally managed, non-diversified, closed-end management investment company that has elected to be regulated as a business development company, or BDC, under the Investment Company Act of 1940, as amended, or the 1940 Act. In addition, the Company has elected to be treated for U.S. federal income tax purposes, and intends to qualify annually, as a regulated investment company, or RIC, as defined under Subchapter M of the Internal Revenue Code of 1986, as amended, or the Code. The Company has various wholly-owned subsidiaries, including special-purpose financing subsidiaries and subsidiaries through which it holds interests in portfolio companies. The consolidated financial statements include both the Company’s accounts and the accounts of its wholly-owned subsidiaries as of December 31, 2024. All intercompany transactions have been eliminated in consolidation. Certain of the Company’s consolidated subsidiaries are subject to U.S. federal and state income taxes.
The Company’s investment objectives are to generate current income and, to a lesser extent, long-term capital appreciation. The Company’s portfolio is comprised primarily of investments in senior secured loans and second lien secured loans of private middle-market U.S. companies and, to a lesser extent, subordinated loans and certain asset-based financing loans of private U.S. companies. In addition, a portion of the Company’s portfolio may be comprised of equity and equity-related securities, corporate bonds, structured products, other debt securities and derivatives, including total return swaps and credit default swaps.
The Company is externally managed by FS/KKR Advisor, LLC, or the Adviser, pursuant to an investment advisory agreement, dated as of June 16, 2021, or the investment advisory agreement.
Note 2. Summary of Significant Accounting Policies
Basis of Presentation: The accompanying audited consolidated financial statements of the Company have been prepared in accordance with accounting principles generally accepted in the United States of America, or GAAP. The Company is considered an investment company under GAAP and follows the accounting and reporting guidance applicable to investment companies under Financial Accounting Standards Board, or the FASB, Accounting Standards Codification Topic 946, Financial Services—Investment Companies. The Company has evaluated the impact of subsequent events through the date the consolidated financial statements were issued and filed with the U.S. Securities and Exchange Commission, or the SEC. The Company has concluded that there are no subsequent events that would require adjustment or disclosure in the consolidated financial statements.
Use of Estimates: The preparation of the consolidated financial statements in conformity with GAAP requires management to make estimates and assumptions that affect the reported amounts of assets and liabilities, and disclosure of contingent assets and liabilities at the date of the financial statements and the reported amounts of revenues and expenses during the reporting period. Actual results could differ from those estimates.
Segment Reporting: In accordance with ASC Topic 280, Segment Reporting, or ASC 280, the Company has determined that it has a single operating and reporting segment. As a result, the Company’s segment accounting policies are the same as described herein and the Company does not have any intra-segment sales and transfers of assets.
Cash and Cash Equivalents: The Company considers all highly liquid investments with original maturities of three months or less to be cash equivalents. All cash balances are maintained with high credit quality financial institutions, which are members of the Federal Deposit Insurance Corporation.
Valuation of Portfolio Investments: The Company’s board of directors is responsible for overseeing the valuation of the Company’s portfolio investments at fair value as determined in good faith pursuant to the Adviser’s valuation policy. As permitted by Rule 2a-5 of the 1940 Act, the Company’s board of directors has designated the Adviser as its valuation designee with day-to-day responsibility for implementing the portfolio valuation process set forth in the Adviser’s valuation policy.
Accounting Standards Codification Topic 820, Fair Value Measurements and Disclosure, or ASC Topic 820, issued by the FASB clarifies the definition of fair value and requires companies to expand their disclosure about the use of fair value to measure assets and liabilities in interim and annual periods subsequent to initial recognition. ASC Topic 820 defines fair value as the price that would be received from the sale of an asset or paid to transfer a liability in an orderly transaction between market participants at the measurement date. ASC Topic 820 also establishes a three-tier fair value hierarchy, which prioritizes the inputs used in measuring fair value. These tiers include: Level 1, defined as observable inputs such as quoted prices in active markets for identical securities; Level 2, which includes inputs such as quoted prices for similar securities in active markets and quoted prices for identical securities where there is little or no activity in the market; and Level 3, defined as unobservable inputs for which little or no market data exists, therefore requiring an entity to develop its own assumptions.
The Adviser determines the fair value of the Company’s investment portfolio each quarter. Securities that are publicly-traded with readily available market prices will be valued at the reported closing price on the valuation date. Securities that are not publicly-traded with readily available market prices will be valued at fair value as determined in good faith by the Adviser. In connection with that determination, the Adviser will prepare portfolio company valuations which are based on relevant inputs, including, but not limited to, indicative dealer quotes, values of like securities, recent portfolio company financial statements and forecasts, and valuations prepared by independent third-party pricing and valuation services.
With respect to investments for which market quotations are not readily available, the Company undertakes a multi-step valuation process each quarter, as described below:
the Company’s quarterly fair valuation process begins by the Adviser facilitating the delivery of updated quarterly financial and other information relating to each investment to an independent third-party pricing or valuation service;
the independent third-party pricing or valuation service then reviews and analyzes the information, along with relevant market and economic data, and determines proposed valuations for each portfolio company or investment according to the valuation methodologies in the Adviser’s valuation policy and communicates the information to the Adviser in the form of a valuation range for Level 2 and Level 3 assets;
the Adviser then reviews the preliminary valuation information for each portfolio company or investment and provides feedback about the accuracy, completeness and timeliness of the valuation-related inputs considered by the independent third-party pricing or valuation service and any suggested revisions thereto prior to the independent third-party pricing or valuation service finalizing its valuation range;
the Adviser then provides the valuation committee with its valuation determinations and valuation-related information for each portfolio company or investment, along with any applicable supporting materials; and other information that is relevant to the fair valuation process as required by the Adviser’s board reporting obligations;
the valuation committee meets with the Adviser to receive the relevant quarterly reporting from the Adviser and to discuss any questions from the valuation committee in connection with the valuation committee’s role in overseeing the fair valuation process; and
following the completion of its fair value oversight activities, the valuation committee (with the assistance of the Adviser) provides the Company’s board of directors with a report regarding the quarterly valuation process.
In circumstances where the Adviser deems appropriate, the Adviser’s internal valuation team values certain investments. When performing the internal valuations, the Adviser utilizes similar valuation techniques as an independent third-party pricing service would use. Such valuations are approved by an internal valuation committee of the Adviser, as well as the valuation committee of the Board, as described above.
Determination of fair value involves subjective judgments and estimates. Accordingly, these notes to the Company’s audited consolidated financial statements refer to the uncertainty with respect to the possible effect of such valuations and any change in such valuations on the Company’s consolidated financial statements. In making its determination of fair value, the Adviser may use any independent third-party pricing or valuation services for which it has performed the appropriate level of due diligence. However, the Adviser is not required to determine fair value in accordance with the valuation provided by any single source, and may use any relevant data, including information sourced by the Adviser or provided by any independent third-party valuation or pricing service that the Adviser deems to be reliable in determining fair value under the circumstances. Below is a description of factors that the Adviser and any independent third-party valuation services may consider when determining the fair value of the Company’s investments.
The valuation methods utilized for each portfolio company may vary depending on industry and company-specific considerations. Typically, the first step is to make an assessment as to the enterprise value of the portfolio company’s business in order to establish whether the portfolio company’s enterprise value is greater than the amount of its debt as of the valuation date. This analysis helps to determine a risk profile for the applicable portfolio company and its related investments, and the appropriate valuation methodology to utilize as part of the security valuation analysis. The enterprise valuation may be determined using a market or income approach.
Valuation of fixed income investments, such as loans and debt securities, depends upon a number of factors, including prevailing interest rates for like securities, expected volatility in future interest rates, call features, put features and other relevant terms of the debt. For investments without readily available market prices, the Adviser may incorporate these factors into discounted cash flow models to arrive at fair value. Various methods may be used to determine the appropriate discount rate in a discounted cash flow model.
Other factors that may be considered include the borrower’s ability to adequately service its debt, the fair market value of the borrower in relation to the face amount of its outstanding debt and the quality of collateral securing the Company’s debt investments.
For convertible debt securities, fair value generally approximates the fair value of the debt plus the fair value of an option to purchase the underlying security (i.e., the security into which the debt may convert) at the conversion price. To value such an option, a standard option pricing model may be used.
The Company’s equity interests in portfolio companies for which there is no liquid public market are valued at fair value. Generally, the value of the Company’s equity interests in public companies for which market quotations are readily available is based upon the most recent closing public market price.
When the Company receives warrants or other equity securities at nominal or no additional cost in connection with an investment in a debt security, the cost basis in the investment will be allocated between the debt securities and any such warrants or other equity securities received at the time of origination. The Adviser subsequently values these warrants or other equity securities received at their fair value.
The Company values certain investments at their net asset value in accordance with practical expedient under ASC Topic 820.
Derivative Instruments: The Company’s derivative instruments include foreign currency forward contracts and interest rate swaps. The Company has designated certain interest rate swaps as hedging instruments in a qualifying fair value hedge accounting relationship, and as a result, the change in fair value of the hedging instruments and hedged items are recorded in and recognized as components of interest expense in the Company’s consolidated statements of operations. The change in fair value of the interest rate swaps is offset by a change in the carrying value of the corresponding fixed rate debt.
For all other derivatives, the Company does not utilize hedge accounting and recognizes such derivative instruments as assets or liabilities at fair value in its consolidated financial statements. Changes in fair value of derivative contracts entered into by the Company which have not been designated as hedging instruments are recognized through the net change in unrealized appreciation (depreciation) on derivative instruments in the consolidated statements of operations. Realized gains and losses on the derivative instruments are included in net realized gains (losses) on derivative instruments in the consolidated statements of operations.
Revenue Recognition: Security transactions are accounted for on the trade date. The Company records interest income on an accrual basis to the extent that it expects to collect such amounts. The Company records dividend income on the ex-dividend date. Distributions received from limited liability company, or LLC, and limited partnership, or LP, investments are evaluated to determine if the distribution should be recorded as dividend income or a return of capital. The Company holds investments in certain preferred securities that accumulate PIK to be paid upon the redemption, liquidation or maturity of the underlying investment. Such PIK income is accumulated onto the principal balance of the respective security. The Company does not accrue as a receivable interest or dividends on loans and securities if it has reason to doubt its ability to collect such income. The Company’s policy is to place investments on non-accrual status when there is reasonable doubt that interest income will be collected. The Company considers many factors relevant to an investment when placing it on or removing it from non-accrual status including, but not limited to, the delinquency status of the investment, economic and business conditions, the overall financial condition of the underlying investment, the value of the underlying collateral, bankruptcy status, if any, and any other facts or circumstances relevant to the investment. If there is reasonable doubt that the Company will receive any previously accrued interest, then the accrued interest will be written-off. When a PIK investment is placed on non-accrual status, the accrued, uncapitalized interest is generally reversed through PIK income. Payments received on non-accrual investments may be recognized as income or applied to principal depending upon the collectability of the remaining principal and interest. Non-accrual investments may be restored to accrual status when principal and interest become current and are likely to remain current based on the Company’s judgment.
Loan origination fees, original issue discount and market discount are capitalized and the Company amortizes such amounts as interest income over the respective term of the loan or security. Upon the prepayment of a loan or security, any unamortized loan origination fees and original issue discount are recorded as interest income. Structuring and other non-recurring upfront fees are recorded as fee income when earned. The Company records prepayment premiums on loans and securities as fee income when it receives such amounts.
For the years ended December 31, 2024, 2023 and 2022, the Company recognized $31, $20 and $38, respectively, in structuring fee revenue and included such revenue in the fee income line item on its consolidated statement of operations.
Net Realized Gains or Losses, Net Change in Unrealized Appreciation or Depreciation and Net Change in Unrealized Gains or Losses on Foreign Currency: Gains or losses on the sale of investments are calculated by using the specific identification method. The Company measures realized gains or losses by the difference between the net proceeds from the repayment or sale and the amortized cost basis of the investment, without regard to unrealized appreciation or depreciation previously recognized, but considering unamortized fees. Net change in unrealized appreciation or depreciation reflects the change in portfolio investment values during the reporting period, including any reversal of previously recorded unrealized gains or losses when gains or losses are realized. Net change in unrealized gains or losses on foreign currency reflects the change in the value of receivables or accruals during the reporting period due to the impact of foreign currency fluctuations.
Capital Gains Incentive Fee: Pursuant to the terms of the investment advisory agreement, the incentive fee on capital gains is determined and payable in arrears as of the end of each calendar year (or upon termination of the investment advisory agreement). This fee equals 20.0% of the Company’s incentive fee capital gains, which shall equal the realized capital gains of Corporate Capital Trust, Inc., or CCT, (as predecessor-by-merger to the Company), FS KKR Capital Corp. II, or FSKR, (as predecessor-by-merger to the Company) and the Company (without duplication) on a cumulative basis from inception, calculated as of the end of each calendar year, computed net of all realized capital losses and unrealized capital depreciation (without duplication) on a cumulative basis, less the aggregate amount of any capital gain incentive fees previously paid by CCT, FSKR and the Company. On a quarterly basis, the Company accrues for the capital gains incentive fee by calculating such fee as if it were due and payable as of the end of such period.
The Company includes unrealized gains in the calculation of the capital gains incentive fee expense and related accrued capital gains incentive fee. This accrual reflects the incentive fees that would be payable to the Adviser if the Company’s entire portfolio was liquidated at its fair value as of the balance sheet date even though the Adviser is not entitled to an incentive fee with respect to unrealized gains unless and until such gains are actually realized.
Subordinated Income Incentive Fee: Pursuant to the terms of the investment advisory agreement, the Adviser may also be entitled to receive a subordinated incentive fee on income. The subordinated incentive fee on income under the investment advisory agreement, which is calculated and payable quarterly in arrears, equals 17.5% of the Company’s “pre-incentive fee net investment income” for the immediately preceding quarter and is subject to a hurdle rate, expressed as a rate of return on the value of the Company’s net assets, equal to 1.75% per quarter, or an annualized hurdle rate of 7.0%. As a result, the Adviser will not earn this incentive fee for any quarter until the Company’s pre-incentive fee net investment income for such quarter exceeds the hurdle rate of 1.75%. Once the Company’s pre-incentive fee net investment income in any quarter exceeds the hurdle rate, the Adviser will be entitled to a “catch-up” fee equal to the amount of the pre-incentive fee net investment income in excess of the hurdle rate, until the Company’s pre-incentive fee net investment income for such quarter equals 2.12%, or 8.48% annually, of net assets. Thereafter, the Adviser will be entitled to receive 17.5% of pre-incentive fee net investment income.
Income Taxes: The Company has elected to be treated for U.S. federal income tax purposes, and intends to qualify annually, as a RIC under Subchapter M of the Code. To qualify for and maintain qualification as a RIC, the Company must, among other things, meet certain source-of-income and asset diversification requirements, as well as distribute to its stockholders, for each tax year, at least 90% of its “investment company taxable income,” which is generally the Company’s net ordinary income plus the excess, if any, of realized net short-term capital gains over realized net long-term capital losses, determined without regard to any deduction for distributions paid. As a RIC, the Company will not have to pay corporate-level U.S. federal income taxes on any income that it distributes to its stockholders. The Company intends to make distributions in an amount sufficient to qualify for and maintain its RIC tax status each tax year and to not pay any U.S. federal income taxes on income so distributed. The Company is also subject to nondeductible federal excise taxes if it does not distribute in respect of each calendar year an amount at least equal to the sum of 98% of net ordinary income, 98.2% of any capital gain net income, if any, and any recognized and undistributed income from prior years for which it paid no U.S. federal income taxes. The Company accrued $23, $22 and $19 in estimated excise taxes payable in respect of income received during the years ended December 31, 2024, 2023 and 2022, respectively. During the years ended December 31, 2024, 2023, and 2022, the Company paid $27, $20 and $15, respectively, in excise and other taxes.
The Company evaluates its tax positions to determine if the tax positions taken meet the minimum recognition threshold in connection with accounting for uncertainties in income tax positions taken or expected to be taken for the purposes of measuring and recognizing tax benefits or liabilities in the Company’s consolidated financial statements. Recognition of a tax benefit or liability with respect to an uncertain tax position is required only when the position is “more likely than not” to be sustained assuming examination by taxing authorities. The Company recognizes interest and penalties, if any, related to unrecognized tax liabilities as income tax expense in its consolidated statements of operations. During the years ended December 31, 2024, 2023 and 2022, the Company did not incur any interest or penalties.
The Company has analyzed the tax positions taken on federal and state income tax returns for all open tax years, and has concluded that no provision for income tax for uncertain tax positions is required in the Company’s financial statements. The Company’s federal and state income and federal excise tax returns for tax years for which the applicable statutes of limitations have not expired are subject to examination by the Internal Revenue Service and state departments of revenue.
Distributions: Distributions to the Company’s stockholders are recorded as of the record date. Subject to the discretion of the Company’s board of directors and applicable legal restrictions, the Company intends to declare and pay such distributions on a quarterly basis. Net realized capital gains, if any, are distributed or deemed distributed at least annually.
Recent Accounting Pronouncements: In November 2023, the Financial Accounting Standards Board, or FASB, issued Accounting Standards Update, or ASU, 2023-07, Segment Reporting (Topic 280), or ASU 2023-07. ASU 2023-07 improves reportable segment disclosure requirements, primarily through enhanced disclosures about significant segment expenses. ASU 2023-07 enhances interim disclosure requirements, clarifies circumstances in which an entity can disclose multiple segment measures of profit or loss, provides new segment disclosure requirements for entities with a single reportable segment and requires disclosure of the title of the chief operating decision maker, or CODM, and an explanation of how the CODM uses the reported measure of segment profit or loss to assess segment performance and allocate resources. The Company has adopted ASU 2023-07 effective December 31, 2024 and concluded that the adoption of this standard impacted financial statement disclosures only and did not affect the Company’s financial position or results of operations.
In December 2023, the FASB issued ASU 2023-09, Income Taxes (Topic 740): Improvements to Income Tax Disclosures, or ASU 2023-09, which requires additional disaggregated disclosures on the entity’s effective tax rate reconciliation and additional details on income taxes paid. ASU 2023-09 is effective for fiscal years beginning after December 15, 2024 and is to be adopted on a prospective basis with the option to apply retrospectively. The Company is currently assessing the impact of this guidance, however, the Company does not expect a material impact on its consolidated financial statements.
In November 2024, the FASB issued ASU 2024-03, Income Statement—Reporting Comprehensive Income—Expense Disaggregation Disclosures, or ASU 2024-03, which requires disaggregated disclosure of certain costs and expenses, including purchases of inventory, employee compensation, depreciation, amortization and depletion, within relevant income statement captions. ASU 2024-03 is effective for fiscal years beginning after December 15, 2026, and interim periods beginning with the first quarter ended March 31, 2028. Early adoption and retrospective application is permitted. The Company is currently assessing the impact of this guidance, however, the Company does not expect a material impact on its consolidated financial statements.
Note 3. Share Transactions
Below is a summary of transactions with respect to shares of the Company’s common stock during the years ended December 31, 2024, 2023 and 2022:
| Year Ended December 31, | ||||||
|---|---|---|---|---|---|---|
| 2024 | 2023 | 2022 | ||||
| Shares | Amount | Shares | Amount | Shares | Amount | |
| Stock Repurchase Program | — | $— | (1,665,317) | $(32) | (2,811,341) | $(56) |
| Issuance of Common Stock | — | — | — | — | — | — |
| Net Proceeds from Share Transactions | — | $— | (1,665,317) | $(32) | (2,811,341) | $(56) |
During the year ended December 31, 2024, the administrator for the Company’s distribution reinvestment plan, or DRP, purchased 3,918,188 shares of common stock in the open market at an average price per share of $20.29 (totaling $80) pursuant to the DRP, and distributed such shares to participants in the DRP. During the year ended December 31, 2023, the administrator for the DRP purchased 3,130,194 shares of common stock in the open market at an average price per share of $18.88 (totaling $59) pursuant to the DRP, and distributed such shares to participants in the DRP. For additional information regarding the terms of the DRP, see Note 5.
Stock Repurchase Program
On October 31, 2022, the Company’s board of directors approved a renewal of the previously approved Stock Repurchase Program. The program provided for aggregate purchases of the Company’s common stock in an amount up to $54, which was the aggregate amount remaining of the $100 amount originally approved by the board of directors.
During the year ended December 31, 2023, the Company repurchased 1,665,317 shares of common stock pursuant to the Stock Repurchase Program at an average price per share (inclusive of commissions paid) of $18.89 (totaling $32). The program has concluded since the aggregate repurchase amount that was approved by the Company’s board of directors has been expended.
Note 4. Related Party Transactions
Compensation of the Investment Adviser
Pursuant to the investment advisory agreement, the Adviser is entitled to a base management fee calculated at an annual rate of 1.50% of the average weekly value of the Company’s gross assets excluding cash and cash equivalents (gross assets equal the total assets of the Company as set forth on the Company’s consolidated balance sheets) and an incentive fee based on the Company’s performance. Effective June 15, 2019, in connection with stockholder approval of the modification of the asset coverage requirement applicable to senior securities from 200% to 150%, the Adviser reduced (by permanent waiver) the annual base management fee payable under the investment advisory agreement from 1.5% to 1.0% on all assets financed using leverage over 1.0x debt-to-equity. The base management fee is payable quarterly in arrears. All or any part of the base management fee not taken as to any quarter will be deferred without interest and may be taken in such other quarter as the Adviser determines. See Note 2 for a discussion of the capital gains and subordinated income incentive fees that the Adviser may be entitled to under the investment advisory agreement.
In connection with the entry into the investment advisory agreement, the Adviser agreed to waive income incentive fees in the amount of $15 per quarter for the first six full fiscal quarters of operations following the closing of the 2021 Merger, commencing on July 1, 2021, for a total waiver of $90. The fee waiver expired on December 31, 2022. In addition, the Adviser has agreed to exclude from the calculation of the subordinated incentive fee on income and the incentive fee on capital gains any changes to the fair value recorded for the assets and liabilities of FSKR resulting solely from the new cost basis of the acquired FSKR investments determined in accordance with Accounting Standards Codification Topic 805-50, Business Combinations—Related Issues as a result of the 2021 Merger.
On April 9, 2018, the Company entered into an administration agreement with the Adviser, or the administration agreement. Pursuant to the administration agreement, the Adviser oversees the Company’s day-to-day operations, including the provision of general ledger accounting, fund accounting, legal services, investor relations, certain government and regulatory affairs activities, and other administrative services. The Adviser also performs, or oversees the performance of, the Company’s corporate operations and required administrative services, which includes being responsible for the financial records that the Company is required to maintain and preparing reports for the Company’s stockholders and reports filed with the SEC. In addition, the Adviser assists the Company in calculating its net asset value, overseeing the preparation and filing of tax returns and the printing and dissemination of reports to the Company’s stockholders, and generally overseeing the payment of the Company’s expenses and the performance of administrative and professional services rendered to the Company by others.
Note 4. Related Party Transactions (continued)
Pursuant to the administration agreement, the Company reimburses the Adviser for expenses necessary to perform services related to its administration and operations, including the Adviser’s allocable portion of the compensation and related expenses of certain personnel of Franklin Square Holdings, L.P., which does business as FS Investments, or FS Investments, and KKR Credit Advisors (US), LLC, or KKR Credit, providing administrative services to the Company on behalf of the Adviser. The Company reimburses the Adviser no less than quarterly for all costs and expenses incurred by the Adviser in performing its obligations and providing personnel and facilities under the administration agreement. The Adviser allocates the cost of such services to the Company based on factors such as total assets, revenues, time allocations and/or other reasonable metrics. The Company’s board of directors reviews the methodology employed in determining how the expenses are allocated to the Company and the proposed allocation of administrative expenses among the Company and certain affiliates of the Adviser. The Company’s board of directors then assesses the reasonableness of such reimbursements for expenses allocated to it based on the breadth, depth and quality of such services as compared to the estimated cost to the Company of obtaining similar services from third-party service providers known to be available. In addition, the Company’s board of directors considers whether any single third-party service provider would be capable of providing all such services at comparable cost and quality. Finally, the Company’s board of directors compares the total amount paid to the Adviser for such services as a percentage of the Company’s net assets to the same ratio as reported by other comparable BDCs.
The following table describes the fees and expenses accrued under the investment advisory agreement and the administration agreement, as applicable, during the years ended December 31, 2024, 2023 and 2022:
| Year Ended December 31, | |||||
|---|---|---|---|---|---|
| Related Party | Source Agreement | Description | 2024 | 2023 | 2022 |
| The Adviser | Investment advisory agreement | Base Management Fee(1) | $216 | $226 | $245 |
| The Adviser | Investment advisory agreement | Subordinated Incentive Fee on Income(2) | $167 | $181 | $99 |
| The Adviser | Administration agreement | Administrative Services Expenses(3) | $10 | $12 | $15 |
(1)During the years ended December 31, 2024, 2023 and 2022, $219, $229, and $246, respectively, in base management fees were paid to the Adviser. As of December 31, 2024, $53 in base management fees were payable to the Adviser.
(2)The Adviser agreed, effective July 1, 2021, to waive up to $15 per quarter of the subordinated incentive fee on income to which it is entitled to under the investment advisory agreement for the first full six quarters following the closing of the 2021 Merger. During the year ended December 31, 2022, the amount shown is net of waivers of $60. The fee waiver expired on December 31, 2022. During the years ended December 31, 2024, 2023 and 2022, $173, $167 and $91, respectively, of subordinated incentive fees on income were paid to the Adviser. As of December 31, 2024, $35 in subordinated incentive fees on income were payable to the Adviser.
(3)During the years ended December 31, 2024, 2023 and 2022, $9, $11 and $13, respectively, of administrative services expenses related to the allocation of costs of administrative personnel for services rendered to the Company by the Adviser and the remainder related to other reimbursable expenses, including reimbursement of fees related to transactional expenses for prospective investments, such as fees and expenses associated with performing due diligence reviews of investments that do not close, often referred to as “broken deal” costs. Broken deal costs were $0.9 for the year ended December 31, 2024. The Company paid $12, $13 and $14, respectively, in administrative services expenses to the Adviser during the years ended December 31, 2024, 2023 and 2022.
Potential Conflicts of Interest
The members of the senior management and investment teams of the Adviser serve or may serve as officers, directors or principals of entities that operate in the same or a related line of business as the Company does, or of investment vehicles managed by the same personnel. For example, the Adviser is the investment adviser to KKR FS Income Trust and KKR FS Income Trust Select, and the officers, managers and other personnel of the Adviser may serve in similar or other capacities for the investment advisers to future investment vehicles affiliated with FS Investments or KKR Credit. In serving in these multiple and other capacities, they may have obligations to other clients or investors in those entities, the fulfillment of which may not be in the Company’s best interests or in the best interest of the Company’s stockholders. The Company’s investment objectives may overlap with the investment objectives of such investment funds, accounts or other investment vehicles.
Exemptive Relief
As a BDC, the Company is subject to certain regulatory restrictions in making its investments. For example, BDCs generally are not permitted to co-invest with certain affiliated entities in transactions originated by the BDC or its affiliates in the absence of an exemptive order from the SEC. However, BDCs are permitted to, and may, simultaneously co-invest in transactions where price is the only negotiated term.
Note 4. Related Party Transactions (continued)
In an order dated June 4, 2013, or the FS Order, the SEC granted exemptive relief permitting the Company, subject to the satisfaction of certain conditions, to co-invest in certain privately negotiated investment transactions with certain affiliates of its former investment adviser and any future BDCs that are advised by its former investment adviser or its affiliated investment advisers. However, in connection with the investment advisory relationship with the Adviser, and in an effort to mitigate potential future conflicts of interest, the Company’s board of directors authorized and directed that the Company (i) withdraw from the FS Order, except with respect to any transaction in which the Company participated in reliance on the FS Order prior to April 9, 2018, and (ii) rely on an exemptive relief order, dated January 5, 2021, that permits the Company, subject to the satisfaction of certain conditions, to co-invest in certain privately negotiated investment transactions, including investments originated and directly negotiated by the Adviser or KKR Credit, with certain affiliates of the Adviser.
Affiliated Purchaser Program
As previously disclosed, certain affiliates of the owners of the Adviser committed $100 to a $350 investment vehicle that may invest from time to time in shares of the Company’s common stock. In September 2021 and December 2021, that investment vehicle entered into a written trading plan with a third party broker in accordance with Rule 10b5-1 and Rule 10b-18 promulgated under the Exchange Act to facilitate the purchase of shares of the Company’s common stock pursuant to the terms and conditions of such plan. In September 2022, August 2023 and March 2024, that investment vehicle entered into a written trading plan with a third-party broker in accordance with Rule 10b5-1 and Rule 10b-18 promulgated under the Exchange Act to facilitate the sale of shares of the Company’s common stock pursuant to the terms and conditions of such plan. The Company is not a party to any transaction with the investment vehicle.
Note 5. Distributions
The following table reflects the distributions per share that the Company has declared on its common stock during the years ended December 31, 2024, 2023 and 2022:
| Date Declared · Dividend · Record Date · Payment Date · Dividend per Share | |||||
|---|---|---|---|---|---|
| November 2, 2023 | Special | February 14, 2024 | February 28, 2024 | $0.05 | |
| February 20, 2024 | Base | March 13, 2024 | April 2, 2024 | 0.64 | |
| February 20, 2024 | Supplemental | March 13, 2024 | April 2, 2024 | 0.06 | |
| November 2, 2023 | Special | May 15, 2024 | May 29, 2024 | 0.05 | |
| May 2, 2024 | Base | June 12, 2024 | July 2, 2024 | 0.64 | |
| May 2, 2024 | Supplemental | June 12, 2024 | July 2, 2024 | 0.06 | |
| July 31, 2024 | Base | September 11, 2024 | October 2, 2024 | 0.64 | |
| July 31, 2024 | Supplemental | September 11, 2024 | October 2, 2024 | 0.06 | |
| October 8, 2024 | Base | December 4, 2024 | December 18, 2024 | 0.64 | |
| October 8, 2024 | Supplemental | December 4, 2024 | December 18, 2024 | 0.06 | |
| Total Dividends Declared | $2.90 | ||||
| Date Declared · Dividend · Record Date · Payment Date · Dividend per Share | |||||
|---|---|---|---|---|---|
| February 21, 2023 | Base | March 15, 2023 | April 3, 2023 | $0.64 | |
| February 21, 2023 | Supplemental | March 15, 2023 | April 3, 2023 | 0.06 | |
| May 4, 2023 | Special | May 17, 2023 | May 31, 2023 | 0.05 | |
| May 4, 2023 | Base | June 14, 2023 | July 5, 2023 | 0.64 | |
| May 4, 2023 | Supplemental | June 14, 2023 | July 5, 2023 | 0.06 | |
| May 4, 2023 | Special | August 16, 2023 | August 30, 2023 | 0.05 | |
| August 3, 2023 | Base | September 13, 2023 | October 3, 2023 | 0.64 | |
| August 3, 2023 | Supplemental | September 13, 2023 | October 3, 2023 | 0.06 | |
| May 4, 2023 | Special | November 15, 2023 | November 29, 2023 | 0.05 | |
| November 2, 2023 | Base | December 13, 2023 | January 3, 2024 | 0.64 | |
| November 2, 2023 | Supplemental | December 13, 2023 | January 3, 2024 | 0.06 | |
| Total Dividends Declared | $2.95 | ||||
| Date Declared · Dividend · Record Date · Payment Date · Dividend per Share | |||||
|---|---|---|---|---|---|
| February 23, 2022 | Base | March 16, 2022 | April 4, 2022 | $0.60 | |
| February 23, 2022 | Supplemental | March 16, 2022 | April 4, 2022 | 0.03 | |
| May 5, 2022 | Base | June 15, 2022 | July 5, 2022 | 0.60 | |
| May 5, 2022 | Supplemental | June 15, 2022 | July 5, 2022 | 0.08 | |
| August 8, 2022 | Base | September 14, 2022 | October 4, 2022 | 0.61 | |
| August 8, 2022 | Supplemental | September 14, 2022 | October 4, 2022 | 0.06 | |
| November 4, 2022 | Base | December 14, 2022 | January 3, 2023 | 0.61 | |
| November 4, 2022 | Supplemental | December 14, 2022 | January 3, 2023 | 0.07 | |
| Total Dividends Declared | $2.66 | ||||
On February 25, 2025, the Company’s board of directors declared a regular quarterly distribution of $0.70 per share consisting of a $0.64 base distribution and a $0.06 supplemental distribution, which will be paid on or about April 2, 2025 to stockholders of record as of the close of business on March 19, 2025. The timing and amount of any future distributions to stockholders are subject to applicable legal restrictions and the sole discretion of the Company’s board of directors.
Pursuant to the DRP, the Company will reinvest all cash dividends or distributions declared by the Company’s board of directors on behalf of stockholders who do not elect to receive their distributions in cash. As a result, if the Company’s board of directors declares a distribution, then stockholders who have not elected to “opt out” of the DRP will have their distributions automatically reinvested in additional shares of the Company’s common stock.
With respect to each distribution pursuant to the DRP, the Company reserves the right to either issue new shares of common stock or purchase shares of common stock in the open market in connection with implementation of the DRP. Unless the Company, in its sole discretion, otherwise directs the plan administrator, (A) if the per share market price (as defined in the DRP) is equal to or greater than the estimated net asset value per share (rounded up to the nearest whole cent) of the Company’s common stock on the payment date for the distribution, then the Company will issue shares of common stock at the greater of (i) net asset value per share of common stock or (ii)95% of the market price; or (B) if the market price is less than the net asset value per share, then, in the sole discretion of the Company, (i) shares of common stock will be purchased in open market transactions for the accounts of participants to the extent practicable, or (ii) the Company will issue shares of common stock at net asset value per share. Pursuant to the terms of the DRP, the number of shares of common stock to be issued to a participant will be determined by dividing the total dollar amount of the distribution payable to a participant by the price per share at which the Company issues such shares; provided, however, that shares purchased in open market transactions by the plan administrator will be allocated to a participant based on the average purchase price, excluding any brokerage charges or other charges, of all shares of common stock purchased in the open market.
If a stockholder receives distributions in the form of common stock pursuant to the DRP, such stockholder generally will be subject to the same federal, state and local tax consequences as if it elected to receive distributions in cash. If the Company’s common stock is trading at or below net asset value, a stockholder receiving distributions in the form of additional common stock will be treated as receiving a distribution in the amount of cash that they would have received if they had elected to receive the distribution in cash. If the Company’s common stock is trading above net asset value, a stockholder receiving distributions in the form of additional common stock will be treated as receiving a distribution in the amount of the fair market value of the Company’s common stock. The stockholder’s basis for determining gain or loss upon the sale of common stock received in a distribution will be equal to the total dollar amount of the distribution payable to the stockholder. Any stock received in a distribution will have a holding period for tax purposes commencing on the day following the day on which the shares of common stock are credited to the stockholder’s account.
The Company may fund its cash distributions to stockholders from any sources of funds legally available to it, including proceeds from the sale of shares of the Company’s common stock, borrowings, net investment income from operations, capital gains proceeds from the sale of assets, non-capital gains proceeds from the sale of assets, and dividends or other distributions paid to the Company on account of preferred and common equity investments in portfolio companies. The Company has not established limits on the amount of funds it may use from available sources to make distributions. During certain periods, the Company’s distributions may exceed its earnings. As a result, it is possible that a portion of the distributions the Company makes may represent a return of capital. A return of capital generally is a return of a stockholder’s investment rather than a return of earnings or gains derived from the Company’s investment activities. Each year a statement on Form 1099-DIV identifying the sources of the distributions (i.e., paid from ordinary income, paid from net capital gains on the sale of securities, and/or a return of capital, which is a nontaxable distribution) will be mailed to the Company’s stockholders. There can be no assurance that the Company will be able to pay distributions at a specific rate or at all.
The following table reflects the sources of the cash distributions on a tax basis that the Company has paid on its common stock during the years ended December 31, 2024, 2023 and 2022:
| Year Ended December 31, | ||||||
|---|---|---|---|---|---|---|
| 2024 | 2023 | 2022 | ||||
| Source of Distribution | DistributionAmount | Percentage | DistributionAmount | Percentage | DistributionAmount | Percentage |
| Offering proceeds | $— | — | $— | — | $— | — |
| Borrowings | — | — | — | — | — | — |
| Net investment income(1) | 812 | 100% | 827 | 100% | 754 | 100% |
| Short-term capital gains proceeds from the sale of assets | — | — | — | — | — | — |
| Long-term capital gains proceeds from the sale of assets | — | — | — | — | — | — |
| Non-capital gains proceeds from the sale of assets | — | — | — | — | — | — |
| Distributions on account of preferred and common equity | — | — | — | — | — | — |
| Total | $812 | 100% | $827 | 100% | $754 | 100% |
(1)During the years ended December 31, 2024, 2023 and 2022,85.2%,86.6% and 85.5%, respectively, of the Company’s gross investment income was attributable to cash income earned,2.5%,2.9% and 4.5%, respectively, was attributable to non-cash accretion of discount and 12.3%,10.5% and 10.0%, respectively, was attributable to paid-in-kind, or PIK, interest.
The Company’s net investment income on a tax basis for the years ended December 31, 2024, 2023 and 2022 was $735, $943 and $861, respectively. As of December 31, 2024, 2023 and 2022, the Company had $525, $600 and $446, respectively, of undistributed net investment income and $2,703, $2,068 and $2,036, respectively, of accumulated capital losses on a tax basis.
The Company’s undistributed net investment income on a tax basis may be adjusted following the filing of the Company’s tax returns. The adjustment is in general due to tax-basis income received by the Company differing from GAAP-basis income on account of certain collateralized securities and interests in partnerships and the reclassification of realized gains and losses upon the sale of certain collateralized securities held in its investment portfolio during such period.
The difference between the Company’s GAAP-basis net investment income and its tax-basis net investment income is primarily due to the reclassification of unamortized original issue discount and prepayment fees recognized upon prepayment of loans from income for GAAP purposes to realized gains or deferred to future periods for tax purposes, accounting for income from foreign investments, the impact of consolidating certain subsidiaries for purposes of computing GAAP-basis net investment income but not for purposes of computing tax-basis net investment income, the reversal of non-deductible excise taxes and income recognized for tax purposes on certain transactions but not recognized for GAAP purposes.
The following table sets forth a reconciliation between GAAP-basis net investment income and tax-basis net investment income during the years ended December 31, 2024, 2023 and 2022:
| Year Ended December 31, | |||
|---|---|---|---|
| 2024 | 2023 | 2022 | |
| GAAP-basis net investment income | $813 | $892 | $865 |
| Income subject to tax not recorded for GAAP | (35) | 74 | 23 |
| GAAP accretion from merger not recognized for tax | (33) | (46) | (50) |
| Excise taxes | 23 | 22 | 19 |
| GAAP versus tax-basis impact of consolidation of certain subsidiaries | 6 | 6 | 5 |
| Reclassification of unamortized original issue discount and prepayment fees | (21) | (3) | (27) |
| Other miscellaneous differences | (18) | (2) | 26 |
| Tax-basis net investment income | $735 | $943 | $861 |
The Company may make certain adjustments to the classification of stockholders’ equity as a result of permanent book-to-tax differences.
During the year ended December 31, 2024, the Company increased accumulated undistributed net realized gain (loss) on investments and gain (loss) on foreign currency by $196, and decreased capital in excess of par value and accumulated undistributed (distributions in excess of) net investment income by $153 and $43, respectively. During the year ended December 31, 2023, the Company increased accumulated undistributed (distributions in excess of) net investment income and accumulated undistributed net realized gain (loss) on investments and gain (loss) on foreign currency by $104 and $37, respectively, and decreased in excess of par value by $141.
The determination of the tax attributes of the Company’s distributions is made annually as of the end of the Company’s fiscal year based upon the Company’s taxable income for the full year and distributions paid for the full year. The actual tax characteristics of distributions to stockholders are reported to stockholders annually on Form 1099-DIV.
As of December 31, 2024 and 2023, the components of accumulated earnings on a tax basis were as follows:
| Year Ended December 31, | ||
|---|---|---|
| 2024 | 2023 | |
| Distributable ordinary income | $525 | $600 |
| Distributable realized gains (accumulated capital losses)(1) | (2,703) | (2,068) |
| Other temporary differences | 24 | 16 |
| Net unrealized appreciation (depreciation)(2) | (508) | (1,136) |
| Total | $(2,662) | $(2,588) |
(1)Net capital losses may be carried forward indefinitely, and their character is retained as short-term or long-term losses. As of December 31, 2024, the Company had capital loss carryforwards available to offset future realized capital gains of approximately . The capital loss carryforward includes amounts from prior reorganizations that may be limited in their use. Any unused balances resulting from such limitations may be carried forward into future years indefinitely.
(2)As of December 31, 2024 and 2023, the gross unrealized appreciation was $1,254 and $1,282, respectively. As of December 31, 2024 and 2023, the gross unrealized depreciation was $1,762 and $2,418, respectively.
The aggregate cost of the Company’s investments for U.S. federal income tax purposes totaled $14,760 and $16,517 as of December 31, 2024 and 2023, respectively. The aggregate net unrealized appreciation (depreciation) on a tax basis was $(1,270) and $(1,868) as of December 31, 2024 and 2023, respectively. The aggregate net unrealized appreciation (depreciation) on investments on a tax basis excludes net unrealized appreciation (depreciation) from merger accounting, foreign currency forward contracts and foreign currency transactions.
As of December 31, 2024, the Company had a deferred tax liability of $2 resulting from unrealized appreciation on investments held by the Company’s wholly-owned taxable subsidiaries and a deferred tax asset of $111 resulting from a combination of unrealized depreciation on investments held by and net operating losses and other tax attributes of the Company’s wholly-owned taxable subsidiaries. As of December 31, 2024, certain wholly-owned taxable subsidiaries anticipated that they would be unable to fully utilize their generated net operating losses, therefore the deferred tax asset was offset by a valuation allowance of $109.
Note 6. Investment Portfolio
The following table summarizes the composition of the Company’s investment portfolio at cost and fair value as of December 31, 2024 and 2023:
| December 31, 2024 | December 31, 2023 | |||||
|---|---|---|---|---|---|---|
| AmortizedCost(1) | Fair Value | Percentageof Portfolio | AmortizedCost(1) | Fair Value | Percentageof Portfolio | |
| Senior Secured Loans—First Lien | $7,995 | $7,795 | 57.8% | $8,890 | $8,529 | 58.2% |
| Senior Secured Loans—Second Lien | 690 | 693 | 5.1% | 1,158 | 1,090 | 7.5% |
| Other Senior Secured Debt | 130 | 123 | 0.9% | 106 | 99 | 0.7% |
| Subordinated Debt | 214 | 233 | 1.7% | 308 | 323 | 2.2% |
| Asset Based Finance | 2,232 | 2,102 | 15.6% | 2,237 | 2,077 | 14.2% |
| Credit Opportunities Partners JV, LLC | 1,572 | 1,363 | 10.1% | 1,572 | 1,397 | 9.5% |
| Equity/Other | 1,211 | 1,181 | 8.8% | 1,149 | 1,134 | 7.7% |
| Total | $14,044 | $13,490 | 100.0% | $15,420 | $14,649 | 100.0% |
(1)Amortized cost represents the original cost adjusted for the amortization of premiums and/or accretion of discounts, as applicable, on investments.
In general, under the 1940 Act, the Company would be presumed to “control” a portfolio company if it owned more than 25% of its voting securities or it had the power to exercise control over the management or policies of such portfolio company, and would be an “affiliated person” of a portfolio company if it owned 5% or more of its voting securities.
As of December 31, 2024, the Company held investments inthirty-one portfolio companies of which it is deemed to “control.” As of December 31, 2024, the Company held investments ineleven portfolio companies of which it is deemed to be an “affiliated person” but is not deemed to “control.” For additional information with respect to such portfolio companies, see footnotes (ac) and (ad) to the consolidated schedule of investments as of December 31, 2024.
As of December 31, 2023, the Company held investments intwenty-seven portfolio companies of which it is deemed to “control.” As of December 31, 2023, the Company held investments inthirteen portfolio companies of which it is deemed to be an “affiliated person” but is not deemed to “control.” For additional information with respect to such portfolio companies, see footnotes (ac) and (ad) to the consolidated schedule of investments as of December 31, 2023.
The Company’s investment portfolio may contain loans and other unfunded arrangements that are in the form of lines of credit, revolving credit facilities, delayed draw credit facilities or other investments, which require the Company to provide funding when requested by portfolio companies in accordance with the terms of the underlying agreements. As of December 31, 2024, the Company had unfunded debt investments with aggregate unfunded commitments of $1,534.1, unfunded equity/other commitments of $387.1 and unfunded commitments of $735.2 to Credit Opportunities Partners JV, LLC. As of December 31, 2023, the Company had unfunded debt investments with aggregate unfunded commitments of $995.1, unfunded equity/other commitments of $616.4 and unfunded commitments of $560.2 to Credit Opportunities Partners JV, LLC. The Company maintains sufficient cash on hand and available borrowings to fund such unfunded commitments should the need arise. For additional details regarding the Company’s unfunded debt investments, see the Company’s consolidated schedule of investments as of December 31, 2024 and 2023.
Note 6. Investment Portfolio (continued)
The table below describes investments by industry classification and enumerates the percentage, by fair value, of the total portfolio assets in such industries as of December 31, 2024 and 2023:
| December 31, 2024 | December 31, 2023 | |||
|---|---|---|---|---|
| Industry Classification | FairValue | Percentage ofPortfolio | FairValue | Percentage ofPortfolio |
| Automobiles & Components | $4 | 0.0% | $4 | 0.0% |
| Banks | 5 | 0.0% | 8 | 0.1% |
| Capital Goods | 1,712 | 12.7% | 1,970 | 13.5% |
| Commercial & Professional Services | 1,733 | 12.8% | 1,826 | 12.5% |
| Consumer Discretionary Distribution & Retail | 174 | 1.3% | 259 | 1.8% |
| Consumer Durables & Apparel | 229 | 1.7% | 185 | 1.3% |
| Consumer Services | 244 | 1.8% | 240 | 1.6% |
| Consumer Staples Distribution & Retail | 102 | 0.8% | 105 | 0.7% |
| Credit Opportunities Partners JV, LLC | 1,363 | 10.1% | 1,397 | 9.5% |
| Energy | 89 | 0.7% | 162 | 1.1% |
| Equity Real Estate Investment Trusts (REITs) | 278 | 2.1% | 293 | 2.0% |
| Financial Services | 998 | 7.4% | 986 | 6.7% |
| Food, Beverage & Tobacco | 113 | 0.8% | 181 | 1.2% |
| Health Care Equipment & Services | 1,667 | 12.4% | 1,709 | 11.7% |
| Household & Personal Products | 134 | 1.0% | 166 | 1.1% |
| Insurance | 735 | 5.4% | 839 | 5.7% |
| Materials | 334 | 2.5% | 228 | 1.6% |
| Media & Entertainment | 699 | 5.2% | 717 | 4.9% |
| Pharmaceuticals, Biotechnology & Life Sciences | 298 | 2.2% | 286 | 2.0% |
| Real Estate Management & Development | 27 | 0.2% | 79 | 0.5% |
| Software & Services | 2,187 | 16.2% | 2,472 | 16.9% |
| Technology Hardware & Equipment | 2 | 0.0% | 4 | 0.0% |
| Telecommunication Services | 69 | 0.5% | 79 | 0.5% |
| Transportation | 294 | 2.2% | 454 | 3.1% |
| Total | $13,490 | 100.0% | $14,649 | 100.0% |
Credit Opportunities Partners JV, LLC
COPJV, is a joint venture between the Company and South Carolina Retirement Systems Group Trust, or SCRS. COPJV’s second amended and restated limited liability company agreement, or the COPJV Agreement, requires the Company and SCRS to provide capital to COPJV of up to $2,640 in the aggregate where the Company and SCRS would provide 87.5% and 12.5%, respectively, of the committed capital. Pursuant to the terms of the COPJV Agreement, the Company and SCRS each have 50% voting control of COPJV and are required to agree on all investment decisions as well as certain other significant actions for COPJV. COPJV invests its capital in a range of investments, including senior secured loans (both first lien and second lien) to middle market companies, broadly syndicated loans, equity, warrants and other investments. As of December 31, 2024, the Company and SCRS have funded approximately $1,799.8 to COPJV, of which $1,574.8 was from the Company.
During the year ended December 31, 2024, the Company sold investments with a cost of $554.1 for proceeds of $559.6 to COPJV and recognized a net realized gain (loss) of $5.5 in connection with the transactions. As of December 31, 2024, $182.8 of these sales to COPJV are included in receivable for investments sold in the consolidated statements of assets and liabilities. As administrative agent of COPJV, the Company performs certain day-to-day management responsibilities on behalf of COPJV and is entitled to a fee of 0.25% of COPJV’s assets under administration, calculated and payable quarterly in arrears. For the years ended December 31, 2024 and 2023, the Company earned $9.3 and $9.3 of administrative services fees, respectively.
Note 6. Investment Portfolio (continued)
Below is selected balance sheet information for COPJV as of December 31, 2024 and 2023:
| As of | ||
|---|---|---|
| December 31, 2024 | December 31, 2023 | |
| Selected Balance Sheet Information | ||
| Total investments, at fair value | $3,295.5 | $3,470.8 |
| Cash and other assets | 363.8 | 272.2 |
| Total assets | 3,659.3 | 3,743.0 |
| Debt | 1,828.6 | 1,840.1 |
| Other liabilities | 272.6 | 306.5 |
| Total liabilities | 2,101.2 | 2,146.6 |
| Member’s equity | $1,558.1 | $1,596.4 |
Below is selected statement of operations information for COPJV for the years ended December 31, 2024 and 2023:
| For the Year Ended | ||
|---|---|---|
| December 31, 2024 | December 31, 2023 | |
| Selected Statement of Operation Information | ||
| Total investment income | $349.2 | $380.8 |
| Expenses | ||
| Interest expense | 120.9 | 123.5 |
| Custodian and accounting fees | 1.6 | 1.6 |
| Administrative services | 9.3 | 9.3 |
| Professional services | 0.6 | 0.6 |
| Other | 1.0 | 1.1 |
| Total expenses | 133.4 | 136.1 |
| Net investment income | 215.8 | 244.7 |
| Net realized and unrealized losses | (22.1) | (30.6) |
| Net increase in net assets resulting from operations | $193.7 | $214.1 |
Note 7. Financial Instruments
The following is a summary of the fair value and location of the Company’s derivative instruments not designated as a qualifying hedge accounting relationship in the consolidated balance sheets held as of December 31, 2024 and 2023:
| Derivative Instrument | Statement Location | December 31, 2024 | December 31, 2023 |
|---|---|---|---|
| Foreign currency forward contracts | Unrealized appreciation on foreign currency forward contracts | $3 | $13 |
| Foreign currency forward contracts | Unrealized depreciation on foreign currency forward contracts | (1) | (4) |
| Total | $2 | $9 |
Note 7. Financial Instruments (continued)
Net realized and unrealized gains and losses on derivative instruments not designated as a qualifying hedge accounting relationship recorded by the Company for the years ended December 31, 2024 and 2023 are in the following locations in the consolidated statements of operations:
| Derivative Instrument | Statement Location | December 31, 2024 | December 31, 2023 |
|---|---|---|---|
| Foreign currency forward contracts | Net realized gain (loss) on foreign currency forward contracts | $19 | $8 |
| Foreign currency forward contracts | Net change in unrealized appreciation (depreciation) on foreign currency forward contracts | (7) | (15) |
| Total | $12 | $(7) |
Offsetting of Derivative Instruments
The Company has derivative instruments that are subject to master netting agreements. These agreements include provisions to offset positions with the same counterparty in the event of default by one of the parties. The Company’s unrealized appreciation and depreciation on derivative instruments are reported as gross assets and liabilities, respectively, in the consolidated balance sheets. The following tables present the Company’s assets and liabilities related to derivatives by counterparty, net of amounts available for offset under a master netting arrangement and net of any collateral received or pledged by the Company for such assets and liabilities as of December 31, 2024 and 2023:
| Counterparty | Derivative Assets Subject to Master Netting Agreement | Derivatives Available for Offset | Non-cash Collateral Received(1) | Cash Collateral Received(1) | Net Amount of Derivative Assets(2) |
|---|---|---|---|---|---|
| JP Morgan Chase Bank | $3 | $(1) | $— | $— | $2 |
| Total | $3 | $(1) | $— | $— | $2 |
| Counterparty | Derivative Liabilities Subject to Master Netting Agreement | Derivatives Available for Offset | Non-cash Collateral Received(1) | Cash Collateral Received(1) | Net Amount of Derivative Liabilities(3) |
| JP Morgan Chase Bank | $(1) | $1 | $— | $— | $— |
| Total | $(1) | $1 | $— | $— | $— |
| Counterparty | Derivative Assets Subject to Master Netting Agreement | Derivatives Available for Offset | Non-cash Collateral Received(1) | Cash Collateral Received(1) | Net Amount of Derivative Assets(2) |
| JP Morgan Chase Bank | $13 | $(4) | $— | $— | $9 |
| Total | $13 | $(4) | $— | $— | $9 |
| Counterparty | Derivative Liabilities Subject to Master Netting Agreement | Derivatives Available for Offset | Non-cash Collateral Received(1) | Cash Collateral Received(1) | Net Amount of Derivative Liabilities(3) |
| JP Morgan Chase Bank | $(4) | $4 | $— | $— | $— |
| Total | $(4) | $4 | $— | $— | $— |
(1)In some instances, the actual amount of the collateral received and/or pledged may be more than the amount shown due to overcollateralization.
(2)Net amount of derivative assets represents the net amount due from the counterparty to the Company.
(3)Net amount of derivative liabilities represents the net amount due from the Company to the counterparty.
Foreign Currency Forward Contracts and Cross Currency Swaps
The Company may enter into foreign currency forward contracts and cross currency swaps from time to time to facilitate settlement of purchases and sales of investments denominated in foreign currencies and to economically hedge the impact that an adverse change in foreign exchange rates would have on the value of the Company’s investments denominated in foreign currencies. A foreign currency forward contract is a commitment to purchase or sell a foreign currency at a future date at a negotiated forward
Note 7. Financial Instruments (continued)
rate. These contracts are marked-to-market by recognizing the difference between the contract forward exchange rate and the forward market exchange rate on the last day of the period presented as unrealized appreciation or depreciation. Realized gains or losses are recognized when forward contracts are settled. Risks arise as a result of the potential inability of the counterparties to meet the terms of their contracts. The Company attempts to limit counterparty risk by only dealing with well-known counterparties.
Cross currency swaps are interest rate swaps in which interest cash flows are exchanged between two parties based on the notional amounts of two different currencies. These swaps are marked-to-market by recognizing the difference between the present value of cash flows of each leg of the swaps as unrealized appreciation or depreciation. Realized gain or loss is recognized when periodic payments are received or paid and the swaps are terminated. The entire notional value of a cross currency swap is subject to the risk that the counterparty to the swap will default on its contractual delivery obligations. The Company attempts to limit counterparty risk by only dealing with well-known counterparties. The Company utilizes cross currency swaps from time to time in order to hedge a portion of its investments in foreign currency.
The average notional balance for foreign currency forward contracts during the year ended December 31, 2024 and 2023 was $166.9 and $206.1, respectively. See consolidated schedules of investments for the Company’s open foreign currency forward contracts.
Interest Rate Swaps
In connection with the Company’s issuance of $600 aggregate principal amount of its 6.875% Notes due 2029, or the 6.875% Notes, the Company entered into interest rate swap agreements for a total notional amount of $600 that mature on August 15, 2029 to reduce the exposure to changes in fair value associated with the 6.875% Notes. Under the first interest rate swap agreement, entered into on June 13, 2024, the Company receives a fixed interest rate of 6.875% and pays a floating interest rate of one-month SOFR plus 2.754% on a notional amount of $200. Under the second interest rate swap agreement, entered into on June 27, 2024, the Company receives a fixed interest rate of 6.875% and pays a floating interest rate of one-month SOFR plus 2.788% on a notional amount of $400. The Company designated these interest rate swaps and the 6.875% Notes as a qualifying fair value hedge accounting relationship. See Note 9 for more information on the 6.875% Notes.
In connection with the Company’s issuance of $700 aggregate principal amount of its 6.125% Notes due 2030, or the 6.125% Notes, the Company entered into interest rate swap agreements for a total notional amount of $700 that mature on January 15, 2030 to reduce the exposure to changes in fair value associated with the 6.125% Notes. Under an interest rate swap agreement, entered into on November 13, 2024, the Company receives a fixed interest rate of 6.125% and pays a floating interest rate of daily compounded SOFR plus 2.1374% on a notional amount of $600. Under an interest rate swap agreement, entered into on December 20, 2024, the Company receives a fixed interest rate of 6.125% and pays a floating interest rate of daily compounded SOFR plus 2.0614% on a notional amount of $100. The Company designated these interest rate swaps and the 6.125% Notes as a qualifying fair value hedge accounting relationship. See Note 9 for more information on the 6.125% Notes.
As of December 31, 2024, the counterparty to the Company’s interest rate swap agreements was ING Capital Markets LLC.
As a result of the Company’s designation of the interest rate swaps as hedging instruments in a qualifying fair value hedge accounting relationship, the Company is required to fair value the hedging instruments and the related hedged items, with the changes in the fair value of each being recorded in interest expense. The following is a summary of the fair value and location of the Company’s derivative instruments in the consolidated schedules of investments for the Company’s open foreign currency forward contracts balance sheets held as of December 31, 2024:
| Derivative Instrument · Notional Amount · Maturity Date · Gross Amount of Recognized Assets · Gross Amount of Recognized Liabilities · Statement Location | |||||||
|---|---|---|---|---|---|---|---|
| Interest rate swap(1) | $200 | 8/15/2029 | $5 | $— | Prepaid expenses and other assets | ||
| Interest rate swap(1) | $400 | 8/15/2029 | 10 | — | Prepaid expenses and other assets | ||
| Interest rate swap(2) | $600 | 1/15/2030 | 0 | — | Prepaid expenses and other assets | ||
| Interest rate swap(2) | $100 | 1/15/2030 | 0 | — | Prepaid expenses and other assets | ||
| Total | $15 | $— | |||||
(1)The asset related to the fair value of the interest rate swaps was offset by a $15 increase to the carrying value of the 6.875% Notes.
(2)The asset related to the fair value of the interest rate swaps was offset by a $0 increase to the carrying value of the 6.125% Notes.
Note 8. Fair Value of Financial Instruments
Under existing accounting guidance, fair value is defined as the price that the Company would receive upon selling an investment or pay to transfer a liability in an orderly transaction to a market participant in the principal or most advantageous market for the investment. This accounting guidance emphasizes valuation techniques that maximize the use of observable market inputs and minimize the use of unobservable inputs. Inputs refer broadly to the assumptions that market participants would use in pricing an asset or liability, including assumptions about risk. Inputs may be observable or unobservable. Observable inputs are inputs that reflect the assumptions market participants would use in pricing an asset or liability developed based on market data obtained from sources independent of the Company. Unobservable inputs are inputs that reflect the assumptions market participants would use in pricing an asset or liability developed based on the best information available in the circumstances. The Company classifies the inputs used to measure these fair values into the following hierarchy as defined by current accounting guidance:
Level 1: Inputs that are quoted prices (unadjusted) in active markets for identical assets or liabilities.
Level 2: Inputs that are quoted prices for similar assets or liabilities in active markets.
Level 3: Inputs that are unobservable for an asset or liability.
A financial instrument’s categorization within the valuation hierarchy is based upon the lowest level of input that is significant to the fair value measurement.
As of December 31, 2024 and 2023, the Company’s investments were categorized as follows in the fair value hierarchy:
| Valuation Inputs | December 31, 2024 | December 31, 2023 |
|---|---|---|
| Level 1—Price quotations in active markets | $1 | $1 |
| Level 2—Significant other observable inputs | 91 | 178 |
| Level 3—Significant unobservable inputs | 12,035 | 13,073 |
| Investments measured at net asset value(1) | 1,363 | 1,397 |
| $13,490 | $14,649 |
(1)Certain investments that are measured at fair value using the net asset value per share (or its equivalent) practical expedient have not been categorized in the fair value hierarchy. The fair value amounts presented in this table are intended to permit reconciliation of the fair value hierarchy to the amounts presented in the consolidated balance sheets.
In addition, the Company had foreign currency forward contracts, as described in Note 7, which were categorized as Level 2 in the fair value hierarchy as of December 31, 2024 and 2023.
The Company’s board of directors is responsible for overseeing the valuation of the Company’s portfolio investments at fair value as determined in good faith pursuant to the Adviser’s valuation policy. The Company’s board of directors has designated the Adviser with day-to-day responsibility for implementing the portfolio valuation process set forth in the Adviser’s valuation policy.
The Company’s investments consist primarily of debt investments that were acquired directly from the issuer. Debt investments, for which broker quotes are not available, are valued by independent valuation firms, which determine the fair value of such investments by considering, among other factors, the borrower’s ability to adequately service its debt, prevailing interest rates for like investments, expected cash flows, call features, anticipated repayments and other relevant terms of the investments. Except as described below, all of the Company’s equity/other investments are also valued by independent valuation firms, which determine the fair value of such investments by considering, among other factors, contractual rights ascribed to such investments, as well as various income scenarios and multiples of earnings before interest, taxes, depreciation and amortization, or EBITDA, cash flows, net income, revenues or, in limited instances, book value or liquidation value. An investment that is newly issued and purchased near the date of the financial statements is valued at cost if the Adviser determines that the cost of such investment is the best indication of its fair value. Such investments described above are typically classified as Level 3 within the fair value hierarchy. Investments that are traded on an active public market are valued at their closing price as of the date of the financial statements and are classified as Level 1 within the fair value hierarchy. Except as described above, the Adviser typically values the Company’s other investments by using the midpoint of the prevailing bid and ask prices from dealers on the date of the relevant period end, which are provided by independent third-party pricing services and screened for validity by such services and are typically classified as Level 2 within the fair value hierarchy.
Note 8. Fair Value of Financial Instruments (continued)
The Adviser periodically benchmarks the bid and ask prices it receives from the third-party pricing services and/or dealers and independent valuation firms, as applicable, against the actual prices at which the Company purchases and sells its investments. Based on the results of the benchmark analysis and the experience of the Company’s management in purchasing and selling these investments, the Adviser believes that these prices are reliable indicators of fair value. The Adviser reviewed and approved the valuation determinations made with respect to these investments in a manner consistent with the Adviser’s valuation policy.
The following is a reconciliation for the years ended December 31, 2024 and 2023 of investments for which significant unobservable inputs (Level 3) were used in determining fair value:
| Senior SecuredLoans—FirstLien | Senior SecuredLoans—SecondLien | Other Senior Secured Debt | SubordinatedDebt | Asset Based Finance | Equity/Other | Total | |
|---|---|---|---|---|---|---|---|
| Fair value at beginning of period | $8,429 | $1,090 | $21 | $322 | $2,077 | $1,134 | $13,073 |
| Accretion of discount (amortization of premium) | 44 | 8 | — | 2 | 2 | 3 | 59 |
| Net realized gain (loss) | (308) | (107) | (3) | — | (11) | (41) | (470) |
| Net change in unrealized appreciation (depreciation) | 136 | 71 | 1 | 4 | 30 | (15) | 227 |
| Purchases | 3,859 | 56 | 25 | 30 | 1,046 | 83 | 5,099 |
| Paid-in-kind interest | 100 | 2 | 2 | 23 | 15 | 150 | 292 |
| Sales and repayments | (4,488) | (427) | — | (148) | (1,057) | (133) | (6,253) |
| Transfers into Level 3 | 8 | — | — | — | — | — | 8 |
| Transfers out of Level 3 | — | — | — | — | — | — | — |
| Fair value at end of period | $7,780 | $693 | $46 | $233 | $2,102 | $1,181 | $12,035 |
| The amount of total gains or losses for the period included in changes in net assets attributable to the change in unrealized gains or losses relating to investments still held at the reporting date | $(32) | $(23) | $(1) | $2 | $(41) | $(59) | $(154) |
| Senior SecuredLoans—FirstLien | Senior SecuredLoans—SecondLien | Other Senior Secured Debt | SubordinatedDebt | Asset Based Finance | Equity/Other | Total | |
|---|---|---|---|---|---|---|---|
| Fair value at beginning of period | $9,124 | $874 | $22 | $264 | $1,902 | $1,199 | $13,385 |
| Accretion of discount (amortization of premium) | 45 | 5 | — | 1 | 2 | 3 | 56 |
| Net realized gain (loss) | (25) | (55) | (40) | (126) | 8 | (97) | (335) |
| Net change in unrealized appreciation (depreciation) | (62) | 44 | 36 | 134 | (39) | 63 | 176 |
| Purchases | 1,612 | 16 | — | 27 | 491 | 48 | 2,194 |
| Paid-in-kind interest | 53 | 24 | 3 | 22 | 13 | 29 | 144 |
| Sales and repayments | (2,351) | (115) | — | — | (300) | (111) | (2,877) |
| Transfers into Level 3 | 33 | 297 | — | — | — | — | 330 |
| Transfers out of Level 3 | — | — | — | — | — | — | — |
| Fair value at end of period | $8,429 | $1,090 | $21 | $322 | $2,077 | $1,134 | $13,073 |
| The amount of total gains or losses for the period included in changes in net assets attributable to the change in unrealized gains or losses relating to investments still held at the reporting date | $(83) | $(54) | $36 | $7 | $(41) | $(28) | $(163) |
Note 8. Fair Value of Financial Instruments (continued)
The valuation techniques and significant unobservable inputs used in recurring Level 3 fair value measurements as of December 31, 2024 and 2023 were as follows:
| Type of Investment | Fair Value atDecember 31, 2024 | ValuationTechnique(1) | UnobservableInput | Range | Impact to Valuation from an Increase in Input(2) |
|---|---|---|---|---|---|
| Senior Debt | $7,115 | Discounted Cash Flow | Discount Rate | 5.8% - 23.8% (10.6%) | Decrease |
| 1,376 | Waterfall | EBITDA Multiple | 0.7x - 11.3x (8.6x) | Increase | |
| 14 | Other(3) | ||||
| 14 | Cost | ||||
| Subordinated Debt | 188 | Discounted Cash Flow | Discount Rate | 11.3% - 15.4% (12.7%) | Decrease |
| 33 | Waterfall | EBITDA Multiple | 7.0x - 7.0x (7.0x) | Increase | |
| 12 | Other(3) | ||||
| Asset Based Finance | 1,513 | Discounted Cash Flow | Discount Rate | 4.8% - 41.7% (12.8%) | Decrease |
| 516 | Waterfall | EBITDA Multiple | 1.0x - 1.4x (1.2x) | Increase | |
| 41 | Cost | ||||
| 30 | Other(3) | ||||
| 2 | Indicative Dealer Quotes | 23.0% - 23.0% (23.0%) | Increase | ||
| Equity/Other | 625 | Waterfall | EBITDA Multiple | 0.7x - 16.0x (8.3x) | Increase |
| 538 | Discounted Cash Flow | Discount Rate | 4.3% - 24.8% (14.3%) | Decrease | |
| 18 | Other(3) | ||||
| Total | $12,035 | ||||
| Type of Investment · Fair Value atDecember 31, 2023 · ValuationTechnique(1) · UnobservableInput · Range · Impact to Valuation from an Increase in Input(2) | ||||||
|---|---|---|---|---|---|---|
| Senior Debt | $8,356 | Discounted Cash Flow | Discount Rate | 6.1% - 25.0% (11.6%) | Decrease | |
| 1,165 | Waterfall | EBITDA Multiple | 0.6x - 10.8x - (8.1x) | Increase | ||
| 15 | Cost | |||||
| 4 | Other(3) | |||||
| Subordinated Debt | 289 | Discounted Cash Flow | Discount Rate | 10.7% - 21.0% (13.7%) | Decrease | |
| 33 | Waterfall | EBITDA Multiple | 7.5x - 7.5x (7.5x) | Increase | ||
| Asset Based Finance | 1,232 | Discounted Cash Flow | Discount Rate | 5.9% - 43.2% (11.1%) | Decrease | |
| 616 | Waterfall | EBITDA Multiple | 1.0x - 1.3x (1.1x) | Increase | ||
| 118 | Cost | |||||
| 109 | Other(3) | |||||
| 2 | Indicative Dealer Quotes | 26.8% - 26.8% (26.8%) | Increase | |||
| Equity/Other | 603 | Waterfall | EBITDA Multiple | 0.6x - 14.8x (6.5x) | Increase | |
| 521 | Discounted Cash Flow | Discount Rate | 5.2% - 21.0% (14.2%) | Decrease | ||
| 7 | Other(3) | |||||
| 3 | Option Pricing Model | Equity Illiquidity Discount | 75.0% - 75.0% (75.0%) | Decrease | ||
| Total | $13,073 | |||||
(1)Investments using a market quotes valuation technique were primarily valued by using the midpoint of the prevailing bid and ask prices from dealers on the date of the relevant period end, which were provided by independent third-party pricing services and screened for validity by such services. Investments valued using an EBITDA multiple or a revenue multiple pursuant to the market comparables valuation technique may be conducted using an enterprise valuation waterfall analysis.
(2)Represents the directional change in the fair value of the Level 3 investments that would result from an increase to the corresponding unobservable input. A decrease to the input would have the opposite effect. Significant changes in these inputs in isolation could result in significantly higher or lower fair value measurements.
(3)Fair value based on expected outcome of proposed corporate transactions and/or other factors.
Note 9. Financing Arrangements
Prior to June 14, 2019, in accordance with the 1940 Act, the Company was allowed to borrow amounts such that its asset coverage, calculated pursuant to the 1940 Act, was at least 200% after such borrowing. Effective June 15, 2019, the Company’s asset coverage requirement applicable to senior securities was reduced from 200% to 150%. As of December 31, 2024, the aggregate amount outstanding of senior securities issued by the Company was $7,385. As of December 31, 2024, the Company’s asset coverage was 190%.
The following tables present summary information with respect to the Company’s outstanding financing arrangements as of December 31, 2024 and 2023:
| Arrangement · Type of Arrangement · Rate · AmountOutstanding · AmountAvailable · Maturity Date | |||||||
|---|---|---|---|---|---|---|---|
| Ambler Credit Facility(2) | Revolving Credit Facility | SOFR+2.25%(1) | $133 | $67 | November 13, 2029 | ||
| CCT Tokyo Funding Credit Facility(2) | Revolving Credit Facility | SOFR+1.90% - 2.05%(1)(3) | 147 | — | June 2, 2026 | ||
| Darby Creek Credit Facility(2) | Revolving Credit Facility | SOFR+2.65%(1) | 500 | 250 | February 26, 2027 | ||
| Meadowbrook Run Credit Facility(2) | Revolving Credit Facility | SOFR+2.70%(1) | 200 | 100 | November 22, 2026 | ||
| Senior Secured Revolving Credit Facility(2) | Revolving Credit Facility | SOFR+1.75% - 1.88%(1)(4) | 628(5) | 3,946(6) | October 31, 2028 | ||
| 4.125% Notes due 2025(7) | Unsecured Notes | 4.13% | 470 | — | February 1, 2025 | ||
| 4.250% Notes due 2025(7) | Unsecured Notes | 4.25% | 475 | — | February 14, 2025 | ||
| 8.625% Notes due 2025(7) | Unsecured Notes | 8.63% | 250 | — | May 15, 2025 | ||
| 3.400% Notes due 2026(7) | Unsecured Notes | 3.40% | 1,000 | — | January 15, 2026 | ||
| 2.625% Notes due 2027(7) | Unsecured Notes | 2.63% | 400 | — | January 15, 2027 | ||
| 3.250% Notes due 2027(7) | Unsecured Notes | 3.25% | 500 | — | July 15, 2027 | ||
| 3.125% Notes due 2028(7) | Unsecured Notes | 3.13% | 750 | — | October 12, 2028 | ||
| 7.875% Notes due 2029(7) | Unsecured Notes | 7.88% | 400 | — | January 15, 2029 | ||
| 6.875% Notes due 2029(7)(8) | Unsecured Notes | 6.88% | 600 | — | August 15, 2029 | ||
| 6.125% Notes due 2030(7)(8) | Unsecured Notes | 6.13% | 700 | — | January 15, 2030 | ||
| CLO-1 Notes(2)(9) | Collateralized Loan Obligation | 3.01% - SOFR+1.85%(1) | 232 | — | January 15, 2031 | ||
| Total | $7,385 | $4,363 | |||||
(3)As of December 31, 2024, there was $98 term loan outstanding at SOFR+1.90% and $49 revolving commitment outstanding at SOFR+2.05%.
(4)The spread over the benchmark rate is determined by reference to the ratio of the value of the borrowing base to the aggregate amount of certain outstanding indebtedness of the Company. In addition to the spread over the benchmark rate, a credit spread adjustment of 0.10% and 0.0326% is applicable to borrowings in U.S. dollars and pounds sterling, respectively.
(5)Amount includes borrowing in Euros, Canadian dollars, pounds sterling and Australian dollars. Euro balance outstanding of €455 has been converted to U.S. dollars at an exchange rate of €1.00 to $1.04 as of December 31, 2024 to reflect total amount outstanding in U.S. dollars. Canadian dollar balance outstanding of CAD 3 has been converted to U.S dollars at an exchange rate of CAD1.00 to $0.69 as of December 31, 2024 to reflect total amount outstanding in U.S. dollars. Pounds sterling balance outstanding of £165 has been converted to U.S dollars at an exchange rate of £1.00 to $1.25 as of December 31, 2024 to reflect total amount outstanding in U.S. dollars. Australian dollar balance outstanding of AUD 4 has been converted to U.S dollars at an exchange rate of AUD1.00 to $0.62 as of December 31, 2024 to reflect total amount outstanding in U.S. dollars.
(6)The amount available for borrowing under the Senior Secured Revolving Credit Facility is reduced by any standby letters of credit issued under the Senior Secured Revolving Credit Facility. As of December 31, 2024, $21 of such letters of credit have been issued.
(7)As of December 31, 2024, the fair value of the 4.125% Notes, the 4.250% Notes, the 8.625% Notes, the 3.400% Notes, the 2.625% Notes, the 3.250% Notes, the 3.125% Notes, the 7.875% Notes, the 6.875% Notes and the 6.125% Notes was approximately $469, $474, $251, $981, $379, $474, $680, $426, $615 and $700 respectively. These valuations are considered Level 2 valuations within the fair value hierarchy.
(8)As of December 31, 2024, the carrying values of the 6.875% Notes and 6.125% Notes include a $15 and $0 increase, respectively, as a result of an effective hedge accounting relationship. See Note 7 for additional information.
(9)As of December 31, 2024, there were $161.8 of Class A-1R Notes outstanding at SOFR+1.85%, $20.5 of Class A-2R Notes outstanding at SOFR+2.25%, $32.4 of Class B-1R Notes outstanding at SOFR+2.60% and $17.4 of Class B-2R Notes outstanding at 3.011%.
| Arrangement · Type of Arrangement · Rate · AmountOutstanding · AmountAvailable · Maturity Date | |||||||
|---|---|---|---|---|---|---|---|
| Ambler Credit Facility(2)(9) | Revolving Credit Facility | SOFR+2.75%(1) | $132 | $68 | May 22, 2027 | ||
| CCT Tokyo Funding Credit Facility(2) | Revolving Credit Facility | SOFR+1.90% - 2.05%(1)(3) | 294 | — | June 2, 2026 | ||
| Darby Creek Credit Facility(2)(9) | Revolving Credit Facility | SOFR+2.65%(1) | 654 | 96 | February 26, 2027 | ||
| Meadowbrook Run Credit Facility(2)(9) | Revolving Credit Facility | SOFR+2.70%(1) | 225 | 75 | November 22, 2026 | ||
| Senior Secured Revolving Credit Facility(2) | Revolving Credit Facility | SOFR+1.75% - 1.88%(1)(4) | 1,429(5) | 3,170(6) | October 31, 2028 | ||
| 4.625% Notes due 2024(7) | Unsecured Notes | 4.63% | 400 | — | July 15, 2024 | ||
| 1.650% Notes due 2024(7) | Unsecured Notes | 1.65% | 500 | — | October 12, 2024 | ||
| 4.125% Notes due 2025(7) | Unsecured Notes | 4.13% | 470 | — | February 1, 2025 | ||
| 4.250% Notes due 2025(7)(9) | Unsecured Notes | 4.25% | 475 | — | February 14, 2025 | ||
| 8.625% Notes due 2025(7) | Unsecured Notes | 8.63% | 250 | — | May 15, 2025 | ||
| 3.400% Notes due 2026(7) | Unsecured Notes | 3.40% | 1,000 | — | January 15, 2026 | ||
| 2.625% Notes due 2027(7) | Unsecured Notes | 2.63% | 400 | — | January 15, 2027 | ||
| 3.250% Notes due 2027(7) | Unsecured Notes | 3.25% | 500 | — | July 15, 2027 | ||
| 3.125% Notes due 2028(7) | Unsecured Notes | 3.13% | 750 | — | October 12, 2028 | ||
| 7.875% Notes due 2029(7) | Unsecured Notes | 7.88% | 400 | — | January 15, 2029 | ||
| CLO-1 Notes(2)(8) | Collateralized Loan Obligation | SOFR+1.85% - 3.01%(1) | 344 | — | January 15, 2031 | ||
| Total | $8,223 | $3,409 | |||||
(3)As of December 31, 2023, there was $196 term loan outstanding at SOFR+1.90% and $98 revolving commitment outstanding at SOFR+2.05%.
(4)The spread over the benchmark rate is determined by reference to the ratio of the value of the borrowing base to the aggregate amount of certain outstanding indebtedness of the Company. In addition to the spread over the benchmark rate, a credit spread adjustment of 0.10% and 0.0326% is applicable to borrowings in U.S. dollars and pounds sterling, respectively.
(5)Amount includes borrowing in Euros, Canadian dollars, pounds sterling and Australian dollars. Euro balance outstanding of €356 has been converted to U.S. dollars at an exchange rate of €1.00 to $1.11 as of December 31, 2023 to reflect total amount outstanding in U.S. dollars. Canadian dollar balance outstanding of CAD 4 has been converted to U.S dollars at an exchange rate of CAD1.00 to $0.76 as of December 31, 2023 to reflect total amount outstanding in U.S. dollars. Pounds sterling balance outstanding of £88 has been converted to U.S dollars at an exchange rate of £1.00 to $1.27 as of December 31, 2023 to reflect total amount outstanding in U.S. dollars. Australian dollar balance outstanding of AUD 38 has been converted to U.S dollars at an exchange rate of AUD1.00 to $0.68 as of December 31, 2023 to reflect total amount outstanding in U.S. dollars.
(6)The amount available for borrowing under the Senior Secured Revolving Credit Facility is reduced by any standby letters of credit issued under the Senior Secured Revolving Credit Facility. As of December 31, 2023, $18 of such letters of credit have been issued.
(7)As of December 31, 2023, the fair value of the 4.625% Notes, the 1.650% Notes, the 4.125% Notes, the 4.250% Notes, the 8.625% Notes, the 3.400% Notes, the 2.625% Notes, the 3.250% Notes, the 3.125% Notes and the 7.875% Notes was approximately $397, $483, $458, $463, $255, $947, $359, $455, $654 and $424, respectively. These valuations are considered Level 2 valuations within the fair value hierarchy.
(8)As of December 31, 2023, there were $273.6 of Class A-1R Notes outstanding at L+1.85%, $20.5 of Class A-2R Notes outstanding at SOFR+2.25%, $32.4 of Class B-1R Notes outstanding at SOFR+2.60% and $17.4 of Class B-2R Notes outstanding at 3.011%.
(9)As of June 16, 2021, the Company assumed all of FSKR’s obligations under its notes and credit facilities, and FSKR’s wholly-owned special purpose financing subsidiaries became wholly-owned special purpose financing subsidiaries of the Company, in each case, as a result of the consummation of the 2021 Merger.
For the years ended December 31, 2024,2023 and 2022, the components of total interest expense for the Company’s financing arrangements were as follows:
| Year Ended December 31, | |||||||||
|---|---|---|---|---|---|---|---|---|---|
| 2024 | 2023 | 2022 | |||||||
| Arrangement(1) | Direct Interest Expense | Amortization of Deferred Financing Costs and Discount / Premium | Total Interest Expense | Direct Interest Expense | Amortization of Deferred Financing Costs and Discount / Premium | Total Interest Expense | Direct Interest Expense | Amortization of Deferred Financing Costs and Discount / Premium | Total Interest Expense |
| Ambler Credit Facility(2) | $14 | $0 | $14 | $11 | $1 | $12 | $6 | $0 | $6 |
| Burholme Prime Brokerage Facility(2) | — | — | — | — | — | — | — | — | — |
| CCT Tokyo Funding Credit Facility(2) | 18 | 0 | 18 | 19 | 0 | 19 | 11 | 1 | 12 |
| Darby Creek Credit Facility(2) | 57 | 2 | 59 | 43 | 1 | 44 | 10 | 0 | 10 |
| Dunlap Credit Facility(2) | — | — | — | 10 | 0 | 10 | 19 | 0 | 19 |
| Meadowbrook Run Credit Facility(2) | 22 | 0 | 22 | 20 | 1 | 21 | 9 | 0 | 9 |
| Senior Secured Revolving Credit Facility(2) | 91 | 5 | 96 | 147 | 3 | 150 | 106 | 4 | 110 |
| 4.750% Notes due 2022 | — | — | — | — | — | — | 6 | 0 | 6 |
| 4.625% Notes due 2024 | 10 | 1 | 11 | 19 | 1 | 20 | 19 | 1 | 20 |
| 1.650% Notes due 2024 | 6 | 3 | 9 | 8 | 2 | 10 | 8 | 2 | 10 |
| 4.125% Notes due 2025 | 19 | 2 | 21 | 19 | 1 | 20 | 19 | 1 | 20 |
| 4.250% Notes due 2025 | 20 | (7) | 13 | 20 | (7) | 13 | 20 | (7) | 13 |
| 8.625% Notes due 2025 | 22 | 1 | 23 | 22 | 1 | 23 | 22 | 2 | 24 |
| 3.400% Notes due 2026 | 34 | 4 | 38 | 34 | 4 | 38 | 34 | 5 | 39 |
| 2.625% Notes due 2027 | 11 | 1 | 12 | 11 | 2 | 13 | 11 | 1 | 12 |
| 3.250% Notes due 2027 | 16 | 2 | 18 | 16 | 2 | 18 | 15 | 2 | 17 |
| 3.125% Notes due 2028 | 23 | 1 | 24 | 23 | 3 | 26 | 23 | 1 | 24 |
| 7.875% Notes due 2029 | 32 | 2 | 34 | 4 | 0 | 4 | — | — | — |
| 6.875% Notes due 2029(3) | 27 | 1 | 28 | — | — | — | — | — | — |
| 6.125% Notes due 2030(3) | 4 | 0 | 4 | — | — | — | — | — | — |
| CLO-1 Notes | 20 | 1 | 21 | 25 | 1 | 26 | 13 | 1 | 14 |
| Total | $446 | $19 | $465 | $451 | $16 | $467 | $351 | $14 | $365 |
(1)Borrowings of each of the Company’s wholly-owned, special-purpose financing subsidiaries are considered borrowings of the Company for purposes of complying with the asset coverage requirements applicable to BDCs under the 1940 Act.
(2)Direct interest expense includes the effect of non-usage fees.
(3)Direct interest expense includes the impact of interest rate swaps.
The Company’s average borrowings and weighted average interest rate, including the effect of non-usage fees, for the year ended December 31, 2024 were $8,088 and 5.51%, respectively. As of December 31, 2024, the Company’s weighted average effective interest rate on borrowings, including the effect of non-usage fees, was 5.45%.
The Company’s average borrowings and weighted average interest rate, including the effect of non-usage fees, for the year ended December 31, 2023 were $8,528 and 5.29%, respectively. As of December 31, 2023, the Company’s weighted average effective interest rate on borrowings, including the effect of non-usage fees, was 5.42%.
Under its financing arrangements, the Company has made certain representations and warranties and is required to comply with various covenants, reporting requirements and other customary requirements for similar financing arrangements. The Company was in compliance with all covenants required by its financing arrangements as of December 31, 2024 and December 31, 2023.
Ambler Credit Facility
On November 22, 2019, Ambler Funding LLC, or Ambler Funding, a wholly-owned special-purpose financing subsidiary of the Company, entered into a revolving credit facility, or as subsequently amended, the Ambler Credit Facility, with Ally Bank, as administrative agent and arranger, Wells Fargo, as collateral administrator and collateral custodian, and the lenders from time to time party thereto. The Ambler Credit Facility provides for borrowings in U.S. dollars in an initial aggregate principal amount of up to $200 on a committed basis.
Ambler Funding may elect at one or more times, subject to certain conditions, including the consent of Ally Bank, to increase the maximum committed amount up to $250. The end of the reinvestment period and the maturity date for the Ambler Credit Facility are November 13, 2027 and November 13, 2029, respectively. Borrowings under the Ambler Credit Facility are subject to compliance with a borrowing base test.
Under the Ambler Credit Facility, borrowings bear interest at the rate of Daily 1M SOFR plus 2.25% per annum. Interest is payable quarterly in arrears. After an initial 3-month ramp-up period, Ambler Funding is subject to a quarterly non-usage fee ranging from 0.50% to 0.75% per annum on the average daily unborrowed portion of the committed facility amount.
Under the Ambler Credit Facility, Ambler Funding has made certain representations and warranties and must comply with various covenants, reporting requirements and other requirements customary for facilities of this type. In addition, after an initial specified period, Ambler Funding must maintain an adjusted interest coverage ratio of at least 150%, measured as of the end of each fiscal month. The Ambler Credit Facility contains events of default customary for similar financing transactions. Upon the occurrence and during the continuation of an event of default, Ally Bank may declare the outstanding advances and all other obligations under the Ambler Credit Facility immediately due and payable.
Ambler Funding’s obligations under the Ambler Credit Facility are secured by a first priority security interest in substantially all of the assets of Ambler Funding, including its portfolio of assets; and a pledge by the Company of the equity of Ambler Funding. The obligations of Ambler Funding under the Ambler Credit Facility are non-recourse to the Company, and the Company’s exposure under the Ambler Credit Facility is limited to the value of its investment in Ambler Funding and the equity of Ambler Funding.
Burholme Prime Brokerage Facility
On October 17, 2014, Burholme Funding LLC, or Burholme Funding, a wholly-owned financing subsidiary of the Company, entered into a committed facility arrangement, or as subsequently amended, the Burholme Prime Brokerage Facility, with BNP Paribas Prime Brokerage International, Ltd., or BNPP.
On June 8, 2023, Burholme Funding terminated the committed facility arrangement with BNP Paribas Prime Brokerage International, Ltd.
CCT Tokyo Funding Credit Facility
On December 2, 2015, CCT Tokyo Funding LLC, or CCT Tokyo Funding, a wholly owned special purpose financing subsidiary of the Company, entered into a revolving credit facility, or as subsequently amended, the CCT Tokyo Funding Credit Facility, pursuant to a loan and servicing agreement with Sumitomo Mitsui Banking Corporation, or SMBC, as the administrative agent, collateral agent, and lender, and the Company, which succeeded CCT as the servicer and transferor.
The CCT Tokyo Funding Credit Facility provides for borrowings in an aggregate principal amount up to $300, including a $200 funded term loan and a $100 M committed revolving credit facility. The end of the reinvestment period and the maturity date for the CCT Tokyo Funding Credit Facility are December 1, 2023 and June 2, 2026, respectively. CCT Tokyo Funding may elect to extend both the reinvestment period and maturity date by up to an additional one year to December 1, 2024 and June 2, 2027, respectively, subject to satisfaction of certain conditions. Advances under the CCT Tokyo Funding Credit Facility are subject to a borrowing base test.
Advances outstanding under the CCT Tokyo Funding Credit Facility bear interest at a rate equal to (i) for loans for which CCT Tokyo Funding elects the base rate option, the higher of (A) the “Prime Rate” (as publicly announced by SMBC), (B) the sum of (x) federal funds effective rate plus (y)0.50%, (C) three-month term SOFR plus 1% per annum, and (D)0% plus an applicable margin of (x)0.90% per annum in the case of term loan advances and (y)1.05% per annum in the case of revolving advances, or (ii) for loans for which CCT Tokyo Funding elects the term SOFR option, the greater of (a) three-month term SOFR and (b)0%, plus an applicable margin of (x)1.90% in the case of term loan advances and (y)2.05% in the case of revolving advances. Effective November 14, 2022, through the end of the reinvestment period, CCT Tokyo Funding pays a non-usage fee of 0.50% per annum (based on the immediately preceding quarter’s average usage) on the unused portion of the revolving credit facility.
In connection with the CCT Tokyo Funding Credit Facility, CCT Tokyo Funding has made certain representations and warranties and is required to comply with various covenants, reporting requirements and other customary requirements for similar facilities. The CCT Tokyo Funding Credit Facility contains customary events of default for similar financing transactions. Upon the occurrence and during the continuance of an event of default, the administrative agent may declare the outstanding advances and all other obligations under the CCT Tokyo Funding Credit Facility immediately due and payable.
CCT Tokyo Funding’s obligations to SMBC under the CCT Tokyo Funding Credit Facility are secured by a first priority security interest in substantially all of the assets of CCT Tokyo Funding, including its portfolio of assets. The obligations of CCT Tokyo Funding under the CCT Tokyo Credit Facility are non-recourse to the Company.
Darby Creek Credit Facility
On February 20, 2014, Darby Creek LLC, or Darby Creek, a wholly-owned special-purpose financing subsidiary of the Company, entered into a revolving credit facility, or as subsequently amended, the Darby Creek Credit Facility, with Deutsche Bank AG, New York Branch, or Deutsche Bank, as administrative agent, each of the lenders from time to time party thereto, the other agents party thereto and Wells Fargo, as collateral agent and collateral custodian. The Darby Creek Credit Facility provides for borrowings in U.S. dollars and certain agreed upon foreign currencies in an aggregate principal amount up to $750 on a committed basis. The end of the reinvestment period and the maturity date for the Darby Creek Credit Facility are February 26, 2025 and February 26, 2027, respectively. Borrowings under the Darby Creek Credit Facility are subject to compliance with a borrowing base test.
Under the Darby Creek Credit Facility, borrowings bear interest at the rate of SOFR (or the relevant reference rate for any foreign currency borrowings) plus, during the reinvestment period,2.65% per annum, and after the reinvestment period,2.90% per annum. Interest is payable quarterly in arrears. During the reinvestment period, Darby Creek is subject to a non-usage fee of 0.375% per annum on the average daily unused portion of the committed facility amount. In addition, Darby Creek is subject to (i) a make-whole fee on a quarterly basis effectively equal to a specified portion of the spread that would have been payable if the full amount available under the Darby Creek Credit Facility had been borrowed, less the non-usage fee accrued during such quarter and (ii) administration fees.
Under the Darby Creek Credit Facility, Darby Creek has made certain representations and warranties and must comply with various covenants, reporting requirements and other requirements customary for facilities of this type. In addition, Darby Creek must maintain a specified minimum equity threshold. The Darby Creek Credit Facility contains events of default customary for similar financing transactions. Upon the occurrence and during the continuation of an event of default, Deutsche Bank may declare the outstanding advances and all other obligations under the Darby Creek Credit Facility immediately due and payable.
Darby Creek’s obligations under the Darby Creek Credit Facility are secured by a first priority security interest in substantially all of the assets of Darby Creek, including its portfolio of assets. The obligations of Darby Creek under the Darby Creek Credit Facility are non-recourse to the Company and the Company’s exposure under the Darby Creek Credit Facility is limited to the value of its investment in Darby Creek.
Dunlap Credit Facility
On December 2, 2014, Dunlap Funding LLC, or Dunlap Funding, a wholly-owned special-purpose financing subsidiary of the Company, entered into a revolving credit facility, or as subsequently amended, the Dunlap Credit Facility, with Deutsche Bank, as administrative agent, each of the lenders from time to time party thereto, and Wells Fargo, as collateral agent and collateral custodian.
On April 27, 2023, Dunlap Funding merged with and into Darby Creek, or the Darby Creek Merger, pursuant to an Agreement and Plan of Merger, with Darby Creek surviving the Merger.
Upon consummation of the Darby Creek Merger, the Dunlap Credit Facility was terminated and all outstanding borrowings were assumed into the Darby Creek Credit Facility.
On November 22, 2019, Meadowbrook Run LLC, or Meadowbrook Run, a wholly-owned special-purpose financing subsidiary of the Company, entered into a revolving credit facility, or as subsequently amended, the Meadowbrook Run Credit Facility, with Morgan Stanley Senior Funding, Inc., or Morgan Stanley, as administrative agent, Wells Fargo, as collateral agent, account bank and collateral custodian, and the lenders from time to time party thereto. The Meadowbrook Run Credit Facility provides for borrowings in U.S. dollars and certain agreed upon foreign currencies in an initial aggregate principal amount up to $300 on a committed basis. Meadowbrook Run may elect at one or more times, subject to certain conditions, including the consent of Morgan Stanley, to increase the maximum committed amount up to $400. The end of the reinvestment period and the maturity date for the Meadowbrook Run Credit Facility are January 22, 2025 and November 22, 2026, respectively. Borrowings under the Meadowbrook Run Credit Facility are subject to compliance with a borrowing base test.
Under the Meadowbrook Run Credit Facility, borrowings bear interest at the rate of Term SOFR (or the relevant reference rate for any foreign currency borrowings) plus, during the reinvestment period,2.70% per annum, and after the reinvestment period,3.20% per annum. Interest is payable quarterly in arrears. After the initial four-month ramp-up period and prior to the end of the reinvestment period, Meadowbrook Run is required to utilize a minimum of 70% of the committed facility amount, or the Minimum Utilization Amount. Any unborrowed amounts below the Minimum Utilization Amount accrue interest at a rate equal to the applicable margin in effect for such period. In addition, Meadowbrook Run is subject to (i) during the reinvestment period, a non-usage fee on the average daily unborrowed portion of the committed facility amount in excess of the Minimum Utilization Amount, equal to, during the ramp-up period,0.25% per annum, and thereafter until the end of the reinvestment period,0.50% per annum.
Under the Meadowbrook Run Credit Facility, Meadowbrook Run has made certain representations and warranties and must comply with various covenants, reporting requirements and other requirements customary for facilities of this type. The Meadowbrook Run Credit Facility contains events of default customary for similar financing transactions. Upon the occurrence and during the continuation of an event of default, Morgan Stanley may declare the outstanding advances and all other obligations under the Meadowbrook Run Credit Facility immediately due and payable.
Meadowbrook Run’s obligations under the Meadowbrook Run Credit Facility are secured by a first priority security interest in substantially all of the assets of Meadowbrook Run, including its portfolio of assets. The obligations of Meadowbrook Run under the Meadowbrook Run Credit Facility are non-recourse to the Company, and the Company’s exposure under the Meadowbrook Run Credit Facility is limited to the value of its investment in Meadowbrook Run.
Senior Secured Revolving Credit Facility
On August 9, 2018, the Company entered into a senior secured revolving credit facility, or as subsequently amended and restated, the Senior Secured Revolving Credit Facility, with FSKR (formerly known as FS Investment Corporation II, as a borrower in its own right and as successor by merger to FS Investment Corporation III), (and prior to the 2018 Merger, CCT), as borrowers, JPMorgan, as administrative agent, ING Capital LLC, or ING, as collateral agent and the lenders party thereto. The Senior Secured Revolving Credit Facility provides for the Company to succeed to all of the rights and obligations thereunder as the sole borrower upon the consummation of the 2021 Merger.
The Senior Secured Revolving Credit Facility provides for borrowings in U.S. dollars and certain agreed upon foreign currencies in an aggregate amount of up to $4,670 with an option for the Company to request, at one or more times, that existing and/or new lenders, at their election, provide up to $2,335 of additional commitments. The Senior Secured Revolving Credit Facility provides for a sublimit for the issuance of letters of credit in an aggregate face amount of up to $400 (including commitments from certain lenders to issue letters of credit in an aggregate face amount of up to $175), in each case, subject to increase or reduction from time to time pursuant to the terms of the Senior Secured Revolving Credit Facility. As of December 31, 2024, $21 of such letters of credit have been issued.
Availability under the Senior Secured Revolving Credit Facility will terminate on October 31, 2027, or the Revolver Termination Date, and the outstanding loans under the Senior Secured Revolving Credit Facility will mature on October 31, 2028.
Borrowings under the Senior Secured Revolving Credit Facility are subject to compliance with a borrowing base test. Interest under the Senior Secured Revolving Credit Facility for (i) loans for which the Company elects the base rate option, (A) if the value of the gross borrowing base is equal to or greater than 1.60 times the aggregate amount of certain outstanding indebtedness of the Company, or the Combined Debt Amount, is payable at an “alternate base rate” (which is the greatest of (a) the prime rate as publicly announced by JPMorgan, (b) the sum of (x) the greater of (I) the federal funds effective rate and (II) the overnight bank funding rate plus (y)0.5%, and (c) term SOFR plus 1% per annum) plus 0.75% and, (B) if the value of the borrowing base is less than 1.60 times the Combined Debt Amount, the alternate base rate plus 0.875%; and (ii) loans for which the Company elects the Eurocurrency option (A) if the value of the gross borrowing base is equal to or greater than 1.60 times the Combined Debt Amount, is payable at a rate equal to term SOFR plus 1.75% and (B) if the value of the borrowing base is less than 1.60 times the Combined Debt Amount, is payable at a rate equal to term SOFR plus 1.875%. The Company will pay a commitment fee of up to 0.375% per annum (based on the immediately preceding quarter’s average usage) on the unused portion of its sublimit under the Senior Secured Revolving Credit Facility during the revolving period. The Company also will be required to pay letter of credit participation fees and a fronting fee on the average daily amount of any lender’s exposure with respect to any letters of credit issued at the request of the Company under the Senior Secured Revolving Credit Facility.
In connection with the Senior Secured Revolving Credit Facility, the Company has made certain representations and warranties and must comply with various covenants and reporting requirements customary for facilities of this type. In addition, the Company must comply with the following financial covenants: (a) the Company must maintain a minimum shareholders’ equity, measured as of each fiscal quarter end; and (b) the Company must maintain at all times a 150% asset coverage ratio (or, if greater, the statutory requirement then applicable to the Company).
The Senior Secured Revolving Credit Facility contains events of default customary for facilities of this type. Upon the occurrence of an event of default, JPMorgan, at the instruction of the lenders, may terminate the commitments and declare the outstanding advances and all other obligations under the Senior Secured Revolving Credit Facility immediately due and payable.
The Company’s obligations under the Senior Secured Revolving Credit Facility are guaranteed by certain of the Company’s subsidiaries. The Company’s obligations under the Senior Secured Revolving Credit Facility are secured by a first priority security interest in substantially all of the assets of the Company and the subsidiary guarantors thereunder.
Unsecured Notes
4.125% Notes due 2025
On November 20, 2019, the Company issued $425 aggregate principal amount of 4.125% Notes due 2025, or the 4.125% Notes. On December 17, 2019, the Company issued an additional $45 aggregate principal amount of the 4.125% Notes due 2025. The 4.125% Notes will mature on February 1, 2025 and were redeemed at the redemption prices set forth in the indenture governing the 4.125% Notes. The 4.125% Notes bear interest at a rate of 4.125% per year, payable semi-annually.
4.250% Notes due 2025
As of June 16, 2021, the Company assumed $475 aggregate principal amount of 4.250% Notes due 2025, or the 4.250% Notes. The 4.250% Notes will mature on February 14, 2025 and were redeemed at the redemption prices set forth in the indenture governing the 4.250% Notes. The 4.250% Notes bear interest at a rate of 4.250% per year, payable semi-annually.
8.625% Notes due 2025
On April 30, 2020, the Company issued $250 aggregate principal amount of 8.625% Notes due 2025, or the 8.625% Notes. The 8.625% Notes will mature on May 15, 2025 and may be redeemed in whole or in part at the Company’s option at any time or from time to time at the redemption prices set forth in the indenture governing the 8.625% Notes. The 8.625% Notes bear interest at a rate of 8.625% per year, payable semi-annually.
3.400% Notes due 2026
On December 10, 2020, the Company issued $1,000 aggregate principal amount of 3.400%Notes due 2026, or the 3.400%Notes. The 3.400% Notes will mature on January 15, 2026 and may be redeemed in whole or in part at the Company’s option at any time or from time to time at the redemption prices set forth in the indenture governing the 3.400% Notes. The 3.400% Notes bear interest at a rate of 3.400% per year, payable semi-annually.
2.625% Notes due 2027
On June 17, 2021, the Company issued $400 aggregate principal amount of 2.625% Notes due 2027, or the 2.625% Notes. The 2.625% Notes will mature on January 15, 2027 and may be redeemed in whole or in part at the Company’s option at any time or from time to time at the redemption prices set forth in the Indenture. The 2.625% Notes bear interest at a rate of 2.625% per year, payable semi-annually.
3.250% Notes due 2027
On January 18, 2022, the Company issued $500 aggregate principal amount of 3.250% Notes due 2027, or the 3.250% Notes. The 3.250% Notes will mature on July 15, 2027 and may be redeemed in whole or in part at the Company’s option at any time or from time to time at the redemption prices set forth in the Indenture. The 3.250% Notes bear interest at a rate of 3.250% per year, payable semi-annually.
1.650% Notes due 2024 and 3.125% Notes due 2028
On October 12, 2021, the Company issued $500 aggregate principal amount of its 1.650% Notes due 2024, or the 1.650% Notes and $750 aggregate principal amount of its 3.125% Notes due 2028, or the 3.125% Notes.
On October 12, 2024 the Company redeemed the 1.650% Notes in full for 100% of the aggregate principal amount, plus the accrued and unpaid interest through, but excluding, October 12, 2024.
The 3.125% Notes will mature on October 12, 2028 and may be redeemed in whole or in part at the Company’s option at any time or from time to time at the redemption prices set forth in the Indenture. The 3.125% Notes bear interest at a rate of 3.125% per year, payable semi-annually.
7.875% Notes due 2029
On November 21, 2023, the Company issued $400 aggregate principal amount of 7.875% Notes due 2029, or the 7.875% Notesand together with the 4.625%Notes, the 4.125%Notes, the 4.250%Notes, the 8.625%Notes, the 3.400%Notes, the 2.625%Notes, the 3.250%Notes, the 1.650% Notes and the 3.125% Notes, the Unsecured Notes.
The 7.875% Notes will mature on January 15, 2029 and may be redeemed in whole or in part at the Company’s option at any time or from time to time at the redemption prices set forth in the Indenture. The 7.875% Notes bear interest at a rate of 7.875% per year, payable semi-annually.
6.875% Notes due 2029
On June 6, 2024, the Company issued $600 aggregate principal amount of 6.875% Notes. The 6.875% Notes will mature on August 15, 2029 and may be redeemed in whole or in part at the Company’s option at any time or from time to time at the redemption prices set forth in the Indenture. The 6.875% Notes bear interest at a rate of 6.875% per year, payable semi-annually.
In connection with the issuance of the 6.875% Notes, the Company entered into interest rate swap agreements that mature on August 15, 2029. See Note 7 for further information on the interest rate swap agreements.
6.125% Notes due 2030
On November 20, 2024, the Company issued $600 aggregate principal amount of 6.125% Notes andtogether with the 4.125%Notes, the 4.250%Notes, the 8.625%Notes, the 3.400%Notes, the 2.625%Notes, the 3.250%Notes, the 3.125% Notes, the 7.875% Notes and the 6.875% Notes, the Unsecured Notes. On December 27, 2024, the Company issued an additional $100 aggregate principal amount of the 6.125% Notes.
The 6.125% Notes will mature on January 15, 2030 and may be redeemed in whole or in part at the Company’s option at any time or from time to time at the redemption prices set forth in the Indenture. The 6.125% Notes bear interest at a rate of 6.125% per year, payable semi-annually.
In connection with the issuance of the 6.125% Notes, the Company entered into interest rate swap agreements that mature on January 15, 2030. See Note 7 for further information on the interest rate swap agreements.
4.750% Notes due 2022
On April 30, 2015, the Company issued $275 aggregate principal amount of 4.750% Notes due 2022, or the 4.750% Notes. On July 26, 2019, the Company issued an additional $175 aggregate principal amount of the 4.750% Notes due 2022. On April 15, 2022 the Company redeemed the 4.750% Notes in full for 100% of the aggregate principal amount, plus the accrued and unpaid interest through, but excluding, April 15, 2022.
4.625% Notes due 2024
On July 15, 2019, the Company issued $400 aggregate principal amount of 4.625% Notes due 2024, or the 4.625% Notes. On July 15, 2024 the Company redeemed the 4.625% Notes in full for 100% of the aggregate principal amount, plus the accrued and unpaid interest through, but excluding, July 15, 2024.
The Unsecured Notes are general unsecured obligations of the Company that rank senior in right of payment to all of the Company’s existing and future indebtedness that is expressly subordinated in right of payment to the Unsecured Notes, rank pari passu with all existing and future unsecured unsubordinated indebtedness issued by the Company, rank effectively junior to any of the Company’s secured indebtedness (including unsecured indebtedness that the Company later secures) to the extent of the value of the assets securing such indebtedness, and rank structurally junior to all existing and future indebtedness (including trade payables) incurred by the Company’s subsidiaries, financing vehicles or similar facilities.
The Unsecured Notes contains certain covenants, including covenants requiring the Company to comply with the asset coverage requirements of Section 18(a)(1)(A) as modified by Section 61(a)(1) and (2) of the Investment Company Act of 1940, as amended, whether or not it is subject to those requirements, and to provide financial information to the holders of the Unsecured Notes if the Company is no longer subject to the reporting requirements under the Securities Exchange Act of 1934, as amended. These covenants are subject to important limitations and exceptions that are described in the indenture governing the Unsecured Notes.
In addition, on the occurrence of a “change of control repurchase event,” as defined in the indenture governing the Unsecured Notes, the Company will generally be required to make an offer to purchase the outstanding Unsecured Notes at a price equal to 100% of the principal amount of such Unsecured Notes plus accrued and unpaid interest to the repurchase date.
CLO-1 Notes
On June 25, 2019, FS KKR MM CLO 1 LLC, a Delaware limited liability company and a wholly owned and consolidated special purpose financing subsidiary of the Company, or the Issuer, completed a $378.7 term debt securitization, or the CLO Transaction. The notes offered by the Issuer in the CLO Transaction, originally and then as refinanced with the CLO Reset Notes (as described below), or the CLO-1 Notes, are secured by a diversified portfolio of the Issuer consisting primarily of middle market loans and participation interests in middle market loans and may also include some broadly syndicated loans.
On December 22, 2020, the Issuer refinanced the CLO Transaction through a private placement of $383.7 of senior secured notes consisting of: (i) $281.4 of Class A-1R Senior Secured Floating Rate Notes, which bear interest at SOFR plus 1.85% per annum; (ii) $20.5 of Class A-2R Senior Secured Floating Rate Notes, which bear interest at SOFR plus 2.25% per annum; (iii) $32.4 of Class B-1R Senior Secured Floating Rate Notes, which bear interest at SOFR plus 2.60% per annum; (iv) $17.4 of Class B-2R Senior Secured Fixed Rate Notes, which bear interest at 3.011% per annum; and (v) $32.0 of Class C-R Secured Deferrable Floating Rate Notes, or the Class C Notes, which bear interest at SOFR plus 3.10% per annum, or collectively, the CLO Reset Notes. The Company holds 100% of the Class C Notes. The CLO Reset Notes are scheduled to mature on January 15, 2031 and the reinvestment period ends January 15, 2023. On the original closing date of the CLO Transaction, in consideration of the Company’s transfer to the Issuer of the initial closing date loan portfolio, which included loans distributed to the Company by certain of the Company’s wholly owned subsidiaries, the Issuer transferred to the Company a portion of the net cash proceeds received from the original sale of the CLO-1 Notes. To the extent that the fair market value of the initial closing date loan portfolio sold to the Issuer exceeds the cash purchase price paid by the Issuer in consideration of such loan portfolio, such excess will be deemed a capital contribution made by the Company to the Issuer in respect of the Membership Interests that the Company holds in the Issuer. The obligations of the Issuer under the CLO Transaction are non-recourse to the Company.
Note 10. Commitments and Contingencies
The Company enters into contracts that contain a variety of indemnification provisions. The Company’s maximum exposure under these arrangements is unknown; however, the Company has not had prior claims or losses pursuant to these contracts. The Adviser has reviewed the Company’s existing contracts and expects the risk of loss to the Company to be remote.
The Company is not currently subject to any material legal proceedings and, to the Company’s knowledge, no material legal proceedings are threatened against the Company. From time to time, the Company may be a party to certain legal proceedings in the ordinary course of business, including proceedings relating to the enforcement of the Company’s rights under contracts with its portfolio companies. While the outcome of these legal proceedings cannot be predicted with certainty, the Company does not expect that any such proceedings will have a material effect upon its financial condition or results of operations.
Unfunded commitments to provide funds to portfolio companies are not recorded in the Company’s consolidated balance sheets. Since these commitments may expire without being drawn upon, the total commitment amount does not necessarily represent future cash requirements. The Company has sufficient liquidity to fund these commitments. As of December 31, 2024, the Company’s unfunded commitments consisted of the following:
| Category / Company(1) | Commitment Amount |
|---|---|
| Senior Secured Loans—First Lien | |
| 3Pillar Global Inc | $8.0 |
| 48Forty Solutions LLC | 6.1 |
| Aareon AG | 15.1 |
| Accuride Corp | 0.4 |
| Advanced Dermatology & Cosmetic Surgery | 3.3 |
| Affordable Care Inc | 11.6 |
| Alera Group Intermediate Holdings Inc | 0.4 |
| Alpha Financial Markets Consulting PLC | 5.8 |
| American Vision Partners | 2.8 |
| Amerivet Partners Management Inc | 8.4 |
| Apex Service Partners LLC | 1.6 |
| Apex Service Partners LLC | 22.1 |
| Arcfield Acquisition Corp | 6.0 |
| Arcos LLC/VA | 4.5 |
| Area Wide Protective Inc | 12.1 |
| Arrotex Australia Group Pty Ltd | 2.5 |
| ATX Networks Corp | 5.4 |
| Avetta LLC | 2.6 |
| Avetta LLC | 3.7 |
| BGB Group LLC | 7.4 |
| BGB Group LLC | 19.9 |
| Cadence Education LLC | 8.5 |
| Cadence Education LLC | 9.8 |
| Carrier Fire Protection | 2.6 |
| Carrier Fire Protection | 2.3 |
| CFC Underwriting Ltd | 5.7 |
| Circana Group (f.k.a. NPD Group) | 0.8 |
| Civica Group Ltd | 6.4 |
| Civica Group Ltd | 4.4 |
| Clarience Technologies LLC | 21.7 |
| Clarience Technologies LLC | 21.7 |
| CLEAResult Consulting Inc | 4.5 |
| CLEAResult Consulting Inc | 1.7 |
| Category / Company(1) | Commitment Amount |
|---|---|
| Community Brands Inc | 15.7 |
| Consilium Safety Group AB | 10.5 |
| CSafe Global | 3.5 |
| Dechra Pharmaceuticals Ltd | 3.6 |
| Dechra Pharmaceuticals Ltd | 3.4 |
| Dental365 LLC | 4.6 |
| Dental365 LLC | 8.6 |
| DOC Generici Srl | 2.3 |
| DOXA Insurance Holdings LLC | 3.3 |
| DOXA Insurance Holdings LLC | 0.5 |
| DOXA Insurance Holdings LLC | 22.6 |
| DuBois Chemicals Inc | 14.7 |
| DuBois Chemicals Inc | 14.7 |
| Envirotainer Ltd | 2.7 |
| Excelitas Technologies Corp | 2.4 |
| Excelitas Technologies Corp | 23.4 |
| Follett Software Co | 9.9 |
| Foundation Consumer Brands LLC | 6.6 |
| Foundation Risk Partners Corp | 11.8 |
| Foundation Risk Partners Corp | 6.3 |
| Galway Partners Holdings LLC | 11.9 |
| Galway Partners Holdings LLC | 8.2 |
| Granicus Inc | 2.3 |
| Granicus Inc | 1.0 |
| Heniff Transportation Systems LLC | 6.1 |
| Heritage Environmental Services Inc | 8.0 |
| Heritage Environmental Services Inc | 4.0 |
| Higginbotham Insurance Agency Inc | 12.9 |
| Highgate Hotels Inc | 4.2 |
| HM Dunn Co Inc | 1.5 |
| Homrich & Berg Inc | 1.4 |
| Homrich & Berg Inc | 7.6 |
| Individual FoodService | 1.7 |
| iNova Pharmaceuticals (Australia) Pty Limited | 2.5 |
| Insight Global LLC | 28.5 |
| Insight Global LLC | 7.6 |
| Insightsoftware.Com Inc | 5.5 |
| Insightsoftware.Com Inc | 5.3 |
| Integrity Marketing Group LLC | 0.1 |
| Integrity Marketing Group LLC | 1.5 |
| J S Held LLC | 6.9 |
| J S Held LLC | 14.7 |
| Kellermeyer Bergensons Services LLC | 5.5 |
| Laboratoires Vivacy SAS | 0.6 |
| Lakeview Farms Inc | 4.0 |
| Category / Company(1) | Commitment Amount |
|---|---|
| Lazer Logistics Inc | 1.9 |
| Lazer Logistics Inc | 5.7 |
| Legends Hospitality LLC | 12.4 |
| Legends Hospitality LLC | 6.9 |
| Lexitas Inc | 7.1 |
| Lexitas Inc | 28.6 |
| Lloyd's Register Quality Assurance Ltd | 2.1 |
| Lloyd's Register Quality Assurance Ltd | 12.7 |
| Magna Legal Services LLC | 2.2 |
| Magna Legal Services LLC | 8.9 |
| MAI Capital Management LLC | 4.6 |
| MAI Capital Management LLC | 2.2 |
| MB2 Dental Solutions LLC | 38.5 |
| MB2 Dental Solutions LLC | 10.7 |
| Med-Metrix | 7.8 |
| Mercer Advisors Inc | 25.8 |
| Misys Ltd | 0.6 |
| Model N Inc | 6.1 |
| Model N Inc | 3.2 |
| Net Documents | 2.6 |
| Netsmart Technologies Inc | 6.2 |
| Netsmart Technologies Inc | 6.3 |
| Nordic Climate Group Holding AB | 5.2 |
| NovaTaste Austria GmbH | 1.1 |
| OEConnection LLC | 10.3 |
| OEConnection LLC | 6.4 |
| OEConnection LLC | 6.3 |
| Oxford Global Resources LLC | 7.6 |
| PartsSource Inc | 1.4 |
| PartsSource Inc | 16.9 |
| PSC Group | 0.7 |
| PSC Group | 3.3 |
| Radwell International LLC | 5.5 |
| Radwell International LLC | 61.6 |
| Reliant Rehab Hospital Cincinnati LLC | 2.1 |
| Revere Superior Holdings Inc | 3.8 |
| Rialto Capital Management LLC | 0.5 |
| Rockefeller Capital Management LP | 6.9 |
| RSC Insurance Brokerage Inc | 14.9 |
| RSC Insurance Brokerage Inc | 9.6 |
| Safe-Guard Products International LLC | 8.8 |
| SAMBA Safety Inc | 1.4 |
| Service Express Inc | 7.5 |
| Service Express Inc | 3.6 |
| Shaw Development LLC | 3.4 |
| Category / Company(1) | Commitment Amount |
|---|---|
| Spins LLC | 9.1 |
| Spins LLC | 7.9 |
| Spotless Brands LLC | 16.3 |
| STV Group Inc | 7.1 |
| STV Group Inc | 11.9 |
| Sweeping Corp of America Inc | 5.7 |
| Time Manufacturing Co | 19.0 |
| Trescal SA | 7.5 |
| Turnpoint Services Inc | 1.6 |
| Turnpoint Services Inc | 2.5 |
| USIC Holdings Inc | 6.6 |
| USIC Holdings Inc | 11.7 |
| Veriforce LLC | 4.7 |
| Veriforce LLC | 3.7 |
| Version1 Software Ltd | 12.6 |
| VetCor Professional Practices LLC | 6.7 |
| VetCor Professional Practices LLC | 34.1 |
| Wealth Enhancement Group LLC | 2.8 |
| Wealth Enhancement Group LLC | 0.4 |
| Wealth Enhancement Group LLC | 20.0 |
| Woolpert Inc | 17.9 |
| Woolpert Inc | 31.2 |
| Worldwise Inc | 1.7 |
| Zellis Holdings Ltd | 8.0 |
| Zendesk Inc | 14.4 |
| Zendesk Inc | 6.0 |
| Zeus Industrial Products Inc | 11.6 |
| Zeus Industrial Products Inc | 10.0 |
| Senior Secured Loans—Second Lien | |
| Valeo Foods Group Ltd | 3.0 |
| Asset Based Finance | |
| Altitude II IRL WH Borrower DAC, Revolver | 3.7 |
| Bausch Health Cos Inc, Revolver | 60.0 |
| Callodine Commercial Finance LLC, 2L Term Loan B | 36.1 |
| Covis Finco Sarl, Revolver | 8.6 |
| Covis Finco Sarl, Revolver | 1.4 |
| Covis Finco Sarl, Revolver | 2.1 |
| Curia Global Inc, Revolver | 21.3 |
| Discover Financial Services, Subordinated Loan | 0.1 |
| GreenSky Holdings LLC, Term Loan | 3.0 |
| Lennar Corp, Term Loan | 1.0 |
| Powin Energy Corp/NV, Revolver | 17.4 |
| TalkTalk Telecom Group Ltd, Revolver | 11.8 |
| Trinseo Materials Operating SCA / Trinseo Materials Finance Inc, Revolver | 58.5 |
| Weber-Stephen Products LLC, Revolver | 57.1 |
| Category / Company(1) | Commitment Amount |
|---|---|
| Total | $1,534.1 |
| Unfunded equity/other commitments | $387.1 |
(1)May be commitments to one or more entities affiliated with the named company.
As of December 31, 2024, the Company’s debt commitments are comprised of $708.7 revolving credit facilities and $825.4 delayed draw term loans, which generally are used for acquisitions or capital expenditures and are subject to certain performance tests. Such unfunded debt commitments have a fair value representing unrealized appreciation (depreciation) of $(1.7). The Company’s unfunded Asset Based Finance/Other commitments generally require certain conditions to be met or actual approval from the Adviser prior to funding.
The Senior Secured Revolving Credit Facility provides for the issuance of letters of credit in an initial aggregate face amount of up to $175, subject to increase or reduction from time to time pursuant to the terms of the Senior Secured Revolving Credit Facility. As of December 31, 2024, $21 of such letters of credit have been issued.
As of December 31, 2024, the Company also has an unfunded commitment to provide $735.2 of capital to COPJV. The capital commitment can be satisfied with contributions of cash and/or investments. The capital commitments cannot be drawn without an affirmative vote by both the Company’s and SCRS’s representatives on COPJV’s board of managers.
While the Company does not expect to fund all of its unfunded commitments, there can be no assurance that it will not be required to do so.
In the normal course of business, the Company may enter into guarantees on behalf of portfolio companies. Under such arrangements, the Company would be required to make payments to third parties if the portfolio companies were to default on their related payment obligations. The Company has no such guarantees outstanding at December 31, 2024 and December 31, 2023.
Note 11. Senior Securities Asset Coverage
Information about the Company’ssenior securities is shown in the table below for the years ended December 31, 2024, 2023,2022, 2021 and 2020:
| Year Ended December 31, | Total Amount Outstanding Exclusive of Treasury Securities | Asset Coverage per Unit(1) | Involuntary Liquidation Preference per Unit(2) | Average Market Value per Unit(3) (Exclude Bank Loans) |
|---|---|---|---|---|
| 2020 | $4,042 | $1,766 | — | N/A |
| 2021 | $9,179 | $1,842 | — | N/A |
| 2022 | $8,731 | $1,803 | — | N/A |
| 2023 | $8,223 | $1,833 | — | N/A |
| 2024 | $7,385 | $1,897 | — | N/A |
(1)Asset coverage per unit is the ratio of the carrying value of the Company’s total consolidated assets, less all liabilities and indebtedness not represented by senior securities, to the aggregate amount of senior securities representing indebtedness. This asset coverage ratio is multiplied by $1,000 to determine the “Asset Coverage Per Unit”.
(2)The amount to which such class of senior security would be entitled upon the voluntary liquidation of the Company in preference to any security junior to it. The “—” in this column indicates that the SEC expressly does not require this information to be disclosed for certain types of senior securities.
(3)Not applicable because senior securities are not registered for public trading on an exchange.
Note 12. Financial Highlights
The following is a schedule of financial highlights of the Company for the years ended December 31, 2024, 2023, 2022, 2021 and 2020:
| Year Ended December 31, | |||||
|---|---|---|---|---|---|
| 2024 | 2023 | 2022 | 2021 | 2020 | |
| Per Share Data:(1) | |||||
| Net asset value, beginning of year | $24.46 | $24.89 | $27.17 | $25.02 | $30.54 |
| Results of operations(2) | |||||
| Net investment income (loss) | 2.90 | 3.18 | 3.05 | 2.76 | 2.66 |
| Net realized gain (loss) and unrealized appreciation (depreciation) | (0.82) | (0.70) | (2.74) | 4.28 | (5.85) |
| Net increase (decrease) in net assets resulting from operations | 2.08 | 2.48 | 0.31 | 7.04 | (3.19) |
| Stockholder distributions(3) | |||||
| Distributions from net investment income | (2.90) | (2.95) | (2.66) | (2.47) | (2.56) |
| Distributions from net realized gain on investments | — | — | — | — | — |
| Net decrease in net assets resulting from stockholder distributions | (2.90) | (2.95) | (2.66) | (2.47) | (2.56) |
| Capital share transactions | |||||
| Issuance of common stock(4) | — | — | — | (2.20) | — |
| Repurchases of common stock(5) | — | 0.04 | 0.07 | 0.01 | 0.23 |
| Deduction of deferred costs(6) | — | — | — | (0.23) | — |
| Net increase (decrease) in net assets resulting from capital share transactions | — | 0.04 | 0.07 | (2.42) | 0.23 |
| Net asset value, end of period | $23.64 | $24.46 | $24.89 | $27.17 | $25.02 |
| Per share market value, end of year | $21.72 | $19.97 | $17.50 | $20.94 | $16.56 |
| Shares outstanding, end of year | 280,066,433 | 280,066,433 | 281,731,750 | 284,543,091 | 123,755,965 |
| Total return based on net asset value(7) | 8.50% | 10.12% | 1.40% | 18.47% | (9.69)% |
| Total return based on market value(8) | 25.29% | 32.45% | (4.61)% | 41.45% | (19.73)% |
| Ratio/Supplemental Data: | |||||
| Net assets, end of year | $6,622 | $6,849 | $7,012 | $7,730 | $3,096 |
| Ratio of net investment income to average net assets(9) | 11.90% | 12.67% | 11.42% | 10.36% | 10.44% |
| Ratio of total operating expenses to average net assets(9) | 13.29% | 13.32% | 10.96% | 9.35% | 9.71% |
| Ratio of net operating expenses to average net assets(9) | 13.29% | 13.32% | 10.17% | 8.82% | 9.71% |
| Portfolio turnover | 33.38% | 12.14% | 28.61% | 49.82% | 32.95% |
| Total amount of senior securities outstanding, exclusive of treasury securities | $7,385 | $8,223 | $8,731 | $9,179 | $4,042 |
| Asset coverage per unit(10) | 1.90 | 1.83 | 1.80 | 1.84 | 1.77 |
(1)The share information utilized to determine per share data has been retroactively adjusted to reflect a reverse stock split effective June 15, 2020, where every four shares of the Company’s common stock issued and outstanding were automatically combined into one share of the Company’s common stock. Per share data may be rounded in order to recompute the ending net asset value per share.
(2)The per share data was derived by using the weighted average shares outstanding during the applicable period.
(3)The per share data for distributions reflect the actual amount of distributions declared per share during the applicable period.
(4)During the year ended December 31, 2021, the issuance of common stock on a per share basis reflects the incremental net asset value changes as a result of the issuance of shares of common stock pursuant to the 2021 Merger at the fair value of FSK’s common stock issued based on the shares outstanding resulting from the 2021 Merger.
(5)Represents the incremental impact of the Company’s respective stock repurchase programs by buying shares in the open market at a price lower than net asset value per share.
(6)Represents the impact on NAV of merger accounting by the permanent write-off of the Company’s deferred merger costs and FSKR’s
Note 12. Financial Highlights (continued)
deferred costs and prepaid assets as well as the mark-to-market of FSKR’s 4.25% Notes.
(7)The total return based on net asset value for each year presented was calculated by taking the net asset value per share as of the end of the applicable year, adding the distributions per share that were declared during the applicable calendar year and dividing the total by the net asset value per share at the beginning of the applicable year. Total return based on net asset value does not consider the effect of any sales commissions or charges that may be incurred in connection with the sale of shares of the Company’s common stock. The historical calculation of total return based on net asset value in the table should not be considered a representation of the Company’s future total return based on net asset value, which may be greater or less than the return shown in the table due to a number of factors, including the Company’s ability or inability to make investments in companies that meet its investment criteria, the interest rates payable on the debt securities the Company acquires, the level of the Company’s expenses, variations in and the timing of the recognition of realized and unrealized gains or losses, the degree to which the Company encounters competition in its markets and general economic conditions. As a result of these factors, results for any previous period should not be relied upon as being indicative of performance in future periods. The total return calculations set forth above represent the total return on the Company’s investment portfolio during the applicable period and do not represent an actual return to stockholders.
(8)The total return based on market value for each period presented was calculated based on the change in market price during the applicable period, including the impact of distributions reinvested in accordance with the Company’s DRP. Total return based on market value does not consider the effect of any sales commissions or charges that may be incurred in connection with the sale of shares of the Company’s common stock. The historical calculation of total return based on market value in the table should not be considered a representation of the Company’s future total return based on market value, which may be greater or less than the return shown in the table due to a number of factors, including the Company’s ability or inability to make investments in companies that meet its investment criteria, the interest rates payable on the debt securities the Company acquires, the level of the Company’s expenses, variations in and the timing of the recognition of realized and unrealized gains or losses, the degree to which the Company encounters competition in its markets, general economic conditions and fluctuations in per share market value. As a result of these factors, results for any previous period should not be relied upon as being indicative of performance in future periods.
(9)Weighted average net assets during the applicable period are used for this calculation. The following is a schedule of supplemental ratios for the years ended December 31, 2024, 2023, 2022, 2021 and 2020:
| Year Ended December 31, | |||||
|---|---|---|---|---|---|
| 2024 | 2023 | 2022 | 2021 | 2020 | |
| Ratio of accrued capital gains incentive fees to average net assets | — | — | — | — | — |
| Ratio of subordinated income incentive fees to average net assets | 2.45% | 2.57% | 1.31% | 0.83% | — |
| Ratio of interest expense to average net assets | 6.81% | 6.63% | 4.82% | 4.10% | 5.36% |
| Ratio of excise taxes to average net assets | 0.34% | 0.31% | 0.25% | 0.21% | 0.32% |
(10)Asset coverage per unit is the ratio of the carrying value of the Company’s total consolidated assets, less liabilities and indebtedness not represented by senior securities, to the aggregate amount of senior securities representing indebtedness.
Note 13. Subsequent Events
On February 25, 2025, the Company’s board of directors declared a regular quarterly distribution of $0.70 per share consisting of a $0.64 base distribution and a $0.06 supplemental distribution, which will be paid on or about April 2, 2025 to stockholders of record as of the close of business on March 19, 2025. The timing and amount of any future distributions to stockholders are subject to applicable legal restrictions and the sole discretion of the Company’s board of directors.
On January 22, 2025, Meadowbrook Run, a wholly-owned special purpose financing subsidiary of the Company, entered into the 7th Amendment with Morgan Stanley, as administrative agent, Wells Fargo, as collateral agent, account bank and collateral custodian, and the lenders from time to time party thereto. The 7th Amendment provides for an extension of the revolving period to February 22, 2025.
8.625% Notes Due 2025
On February 14, 2025, pursuant to the requirements of Rule 23c-2 under the 1940 Act, the Company filed a notice of intention to redeem securities, whereas, the Company will redeem its 8.625% Notes, in full, on March 16, 2025, for 100% of the aggregate principal amount of the 8.625% Notes, plus the accrued and unpaid interest through, but excluding, March 16, 2025.
Note 14. Segment Reporting
The Company operates through a single operating and reporting segment with an investment objective to generate current income and, to a lesser extent, long-term capital appreciation. The CODM is comprised of the Company’s chief executive officer and chief investment officer. The CODM assesses the performance and makes operating decisions of the Company on a consolidated basis primarily based on the Company’s net increase in stockholders’ equity resulting from operations, or net income. In addition to numerous other factors and metrics, the CODM utilizes net income as a key metric in determining the amount of dividends to be distributed to the Company’s stockholders. As the Company’s operations comprise of a single reporting segment, the segment assets are reflected on the accompanying consolidated balance sheets as “total assets” and the significant segment expenses are listed on the accompanying consolidated statements of operations.
Note 15. Selected Quarterly Financial Data (Unaudited)
The following is the quarterly results of operations for the years ended December 31, 2024 and 2023. The following information reflects all normal recurring adjustments necessary for a fair presentation of the information for the periods presented. The operating results for any quarter are not necessarily indicative of results for any future period.
| Quarter Ended | ||||
|---|---|---|---|---|
| December 31, 2024 | September 30, 2024 | June 30, 2024 | March 31, 2024 | |
| Investment income | $407 | $441 | $439 | $434 |
| Operating expenses | ||||
| Net expenses and excise taxes | 236 | 226 | 224 | 222 |
| Net investment income | 171 | 215 | 215 | 212 |
| Realized and unrealized gain (loss) | (24) | (55) | (110) | (39) |
| Net increase (decrease) in net assets resulting from operations | $147 | $160 | $105 | $173 |
| Per share information-basic and diluted | ||||
| Net investment income | $0.61 | $0.77 | $0.77 | $0.76 |
| Net increase (decrease) in net assets resulting from operations | $0.52 | $0.57 | $0.37 | $0.62 |
| Weighted average shares outstanding | 280,066,433 | 280,066,433 | 280,066,433 | 280,066,433 |
| Quarter Ended | ||||
| December 31, 2023 | September 30, 2023 | June 30, 2023 | March 31, 2023 | |
| Investment income | $447 | $465 | $462 | $456 |
| Operating expenses | ||||
| Net expenses and excise taxes | 247 | 231 | 233 | 227 |
| Net investment income | 200 | 234 | 229 | 229 |
| Realized and unrealized gain (loss) | (110) | 31 | (87) | (30) |
| Net increase (decrease) in net assets resulting from operations | $90 | $265 | $142 | $199 |
| Per share information-basic and diluted | ||||
| Net investment income | $0.71 | $0.84 | $0.82 | $0.81 |
| Net increase (decrease) in net assets resulting from operations | $0.32 | $0.95 | $0.51 | $0.71 |
| Weighted average shares outstanding | 280,066,433 | 280,066,433 | 280,066,433 | 280,919,460 |
The sum of quarterly per share amounts does not necessarily equal per share amounts reported for the years ended December 31, 2024 and 2023. This is due to changes in the number of weighted-average shares outstanding and the effects of rounding for each period.
For the year ended December 31, 2024,72.9% of distributions qualified as interest related dividends for FSK stockholders which are exempt from U.S. withholding tax applicable to non U.S. shareholders. For the year ended December 31, 2024,89.5% of distributions qualified as excess interest income for purposes of Internal Revenue Code Section 163(j).
The text of this filing, as the company filed it with the SEC, without its images or exhibits. This is not investment advice.