UNITED STATES

SECURITIES AND EXCHANGE COMMISSION

WASHINGTON, D.C.  20549

 

FORM 10-Q

 

(Mark One)

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

For the quarterly period ended June 30, 2018

or

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

 

For the transition period from _______ to _________

 

Commission File Number: 814-01211

 

Great Elm Capital Corp.

(Exact name of registrant as specified in its charter)

 

 

Maryland

 

81-2621577

(State or other jurisdiction of incorporation or organization)

 

(I.R.S.  Employer Identification No.)

 

 

 

800 South Street, Suite 230, Waltham, MA

 

02453

(Address of principal executive offices)

 

(Zip Code)

 

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

 

Indicate by check mark whether the registrant (1) has filed all reports required to be filed by Section 13 or 15(d) of the Securities Exchange Act of 1934 during the preceding 12 months (or for such shorter period that the registrant was required to file such reports), and (2) has been subject to such filing requirements for the past 90 days.     Yes       No  

Indicate by check mark whether the registrant has submitted electronically every Interactive Data File required to be submitted pursuant to Rule 405 of Regulation S-T (§ 232.405 of this chapter) during the preceding 12 months (or for such shorter period that the registrant was required to submit such files).    Yes       No  

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

 

Large accelerated filer

 

 

 

 

Accelerated filer

 

Non-accelerated filer

 

 

 

 

Smaller reporting company

 

 

 

 

 

 

 

Emerging growth company

 

 

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

 

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

 

As of August 6, 2018, the registrant had 10,652,401 shares of common stock, $0.01 par value per share, outstanding.

 

 

 

 


 

Table of Contents

 

 

 

Page

PART I.

FINANCIAL INFORMATION

 

Item 1.

Financial Statements

1

Item 2.

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

1

Item 3.

Quantitative and Qualitative Disclosures About Market Risk

9

Item 4.

Controls and Procedures

9

PART II.

OTHER INFORMATION

 

Item 1.

Legal Proceedings

9

Item 1A.

Risk Factors

9

Item 2.

Unregistered Sales of Equity Securities and Use of Proceeds

10

Item 3.

Defaults Upon Senior Securities

10

Item 4.

Mine Safety Disclosures

10

Item 5.

Other Information

11

Item 6.

Exhibits

12

 

Signatures

13

 

Index to Consolidated Financial Statements

F-1

 

Consolidated Statements of Assets and Liabilities (unaudited)

F-2

 

Consolidated Statements of Operations (unaudited)

F-3

 

Consolidated Statements of Changes in Net Assets (unaudited)

F-4

 

Consolidated Statements of Cash Flows (unaudited)

F-5

 

Consolidated Schedule of Investments

F-6

 

Notes to the Consolidated Financial Statements

F-17

 

 

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

 

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

 

i


 

PART I—FINANCI AL INFORMATION

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

Item 1.  Financial Statements.

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

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

Overview

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

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

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

Investments

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

Revenues

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

Expenses

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

1


 

Critical Accounting Policies

Valuation of Portfolio Investments

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

Investments for which market quotations are readily available are valued at such market quotations unless the quotations are deemed not to represent fair value.  We generally obtain market quotations from recognized exchanges, market quotation systems, independent pricing services or one or more broker-dealers or market makers.  Short-term debt investments with remaining maturities within 90 days are generally valued at amortized cost, which approximates fair value.

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

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

 

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

 

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

 

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

 

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

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

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

Investments are classified in accordance with accounting principles generally accepted in the United States of America into the three broad levels as follows:

Level 1

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

Level 2

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

Level 3

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

2


 

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

Revenue Recognition

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

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

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

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

Portfolio and Investment Activity

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

Time Period

 

Acquisitions (1)

 

 

Dispositions (2)

 

 

Weighted Average

Interest Rate

End of Period (3)

 

Formation Transactions

 

$

90,494

 

 

$

-

 

 

 

 

 

Merger

 

 

74,658

 

 

 

-

 

 

 

 

 

November 4, 2016 through December 31, 2016

 

 

42,006

 

 

 

(41,738

)

 

 

10.00

%

For the period ended December 31, 2016

 

 

207,158

 

 

 

(41,738

)

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Quarter ended March 31, 2017

 

 

75,852

 

 

 

(78,758

)

 

 

9.87

%

Quarter ended June 30, 2017

 

 

21,395

 

 

 

(37,570

)

 

 

9.59

%

Quarter ended September 30, 2017

 

 

49,467

 

 

 

(18,884

)

 

 

9.62

%

Quarter ended December 31, 2017

 

 

53,163

 

 

 

(39,772

)

 

 

11.17

%

For the year ended December 31, 2017

 

 

199,877

 

 

 

(174,984

)

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Quarter ended March 31, 2018

 

 

63,220

 

 

 

(29,069

)

 

 

11.05

%

Quarter ended June 30, 2018

 

 

37,927

 

 

 

(27,729

)

 

 

9.94

%

For the period ended June 30, 2018

 

 

101,147

 

 

 

(56,798

)

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Since inception

 

$

508,182

 

 

$

(273,520

)

 

 

 

 

(1)

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

(2)

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

(3)

Weighted average interest rate is based upon the stated coupon rate and par value of outstanding debt securities at the measurement date.  Debt securities on non-accrual status are included in the calculation and are treated as having 0% as their interest rate for purposes of this calculation.

3


 

Portfolio Reconciliation

The following is a reconciliation of the investment portfolio for the six months ended June 30, 2018 and the year ended December 31, 2017.  Investments in short-term securities, including United States Treasury Bills and money market mutual funds, were excluded from the table below.

 

 

For the Six Months Ended June 30, 2018

 

 

For the Year Ended December 31, 2017

 

Beginning Investment Portfolio

 

$

164,870

 

 

$

154,677

 

Portfolio Investments acquired (1)

 

 

101,147

 

 

 

199,878

 

Amortization of premium and accretion of discount, net

 

 

1,409

 

 

 

5,627

 

Portfolio Investments repaid or sold (2)

 

 

(56,798

)

 

 

(174,983

)

Net change in unrealized appreciation (depreciation) on investments

 

 

(12,456

)

 

 

(23,962

)

Net realized gain (loss) on investments

 

 

1,131

 

 

 

3,633

 

Ending Investment Portfolio

 

$

199,303

 

 

$

164,870

 

(1)

Includes new investments, additional fundings (inclusive of those on revolving credit facilities), refinancings, and capitalized PIK income.

(2)

Includes scheduled principal payments, prepayments, sales, and repayments (inclusive of those on revolving credit facilities).  

During the three and six months ended June 30, 2018, inclusive of short-term securities, we recorded net change in unrealized depreciation of $(4,240) and $(12,462), respectively, of which $(2,681) and $0, respectively, was related to valuation of interest receivable.

Portfolio Classification

The following table shows the fair value of our portfolio of investments by industry as of June 30, 2018:

Industry

 

 

 

 

Investments at

Fair Value

 

 

Percentage of

Net Assets

 

Wireless Telecommunication Services

 

 

 

 

$

41,950

 

 

 

33.40

%

Building Cleaning and Maintenance Services

 

 

 

 

 

18,766

 

 

 

14.94

%

Manufacturing

 

 

 

 

 

16,450

 

 

 

13.10

%

Industrial Conglomerates

 

 

 

 

 

14,138

 

 

 

11.26

%

Retail

 

 

 

 

 

13,685

 

 

 

10.90

%

Software Services

 

 

 

 

 

13,646

 

 

 

10.87

%

Technology Services

 

 

 

 

 

13,306

 

 

 

10.59

%

Gaming, Lodging & Restaurants

 

 

 

 

 

9,801

 

 

 

7.80

%

Chemicals

 

 

 

 

 

9,571

 

 

 

7.62

%

Radio Broadcasting

 

 

 

 

 

8,869

 

 

 

7.06

%

Real Estate Services

 

 

 

 

 

7,291

 

 

 

5.81

%

Business Services

 

 

 

 

 

7,291

 

 

 

5.81

%

Water Transport

 

 

 

 

 

6,206

 

 

 

4.94

%

Information and Data Services

 

 

 

 

 

4,841

 

 

 

3.85

%

Oil, Gas & Coal

 

 

 

 

 

4,611

 

 

 

3.67

%

Industrial Other

 

 

 

 

 

3,316

 

 

 

2.64

%

Hotel Operator

 

 

 

 

 

2,574

 

 

 

2.05

%

Consumer Finance

 

 

 

 

 

2,448

 

 

 

1.95

%

Wireless Communications

 

 

 

 

 

272

 

 

 

0.22

%

Grain Mill Products

 

 

 

 

 

237

 

 

 

0.19

%

Maritime Security Services

 

 

 

 

 

34

 

 

 

0.03

%

Short-Term Investments

 

 

 

 

 

79,190

 

 

 

63.05

%

Total

 

 

 

 

$

278,493

 

 

 

221.75

%

4


 

Results of Operations

Total Investment Income

 

 

For the Three Months Ended June 30,

 

 

For the Six Months Ended June 30,

 

 

 

2018

 

 

2017

 

 

2018

 

 

2017

 

 

 

In Thousands

 

 

Per Share (1)

 

 

In Thousands

 

 

Per Share (2)

 

 

In Thousands

 

 

Per Share (1)

 

 

In Thousands

 

 

Per Share (2)

 

Total Investment Income

 

$

7,162

 

 

$

0.67

 

 

$

6,237

 

 

$

0.52

 

 

$

14,660

 

 

$

1.38

 

 

$

13,552

 

 

$

1.10

 

Interest income

 

 

6,982

 

 

 

0.66

 

 

 

6,138

 

 

 

0.51

 

 

 

14,347

 

 

 

1.35

 

 

 

12,964

 

 

 

1.05

 

Dividend income

 

 

49

 

 

 

0.00

 

 

 

85

 

 

 

0.01

 

 

 

155

 

 

 

0.01

 

 

 

131

 

 

 

0.01

 

Other income

 

 

131

 

 

 

0.01

 

 

 

14

 

 

 

0.00

 

 

 

158

 

 

 

0.01

 

 

 

457

 

 

 

0.04

 

(1)

The per share amounts are based on a weighted average of 10,652,401 shares for each of the three months ended June 30, 2018 and the six months ended June 30, 2018.

(2)

The per share amounts are based on a weighted average of 12,000,803 shares for the three months ended June 30, 2017 and a weighted average of 12,316,884 shares for the six months ended June 30, 2017.

Interest income included net accretion of OID and market discount of $458 and $1,409 for the three and six months ended June 30, 2018, respectively.  Interest income also included accrued PIK income of $1,725 and $5,002 for the three and six months ended June 30, 2018, respectively.

Total investment income for the three and six months ended June 30, 2018 increased as compared to total investment income for the three and six months ended June 30, 2017 primarily due to increased interest income, as a result of the interest earning investment portfolio growing year over year.

Expenses

 

 

For the Three Months Ended June 30,

 

 

For the Six Months Ended June 30,

 

 

 

2018

 

 

2017

 

 

2018

 

 

2017

 

 

 

In Thousands

 

 

Per Share (1)

 

 

In Thousands

 

 

Per Share (2)

 

 

In Thousands

 

 

Per Share (1)

 

 

In Thousands

 

 

Per Share (2)

 

Net Operating Expenses

 

$

1,084

 

 

$

0.10

 

 

$

2,759

 

 

$

0.24

 

 

$

4,716

 

 

$

0.44

 

 

$

5,980

 

 

$

0.49

 

Management fees

 

 

754

 

 

 

0.07

 

 

 

546

 

 

 

0.05

 

 

 

1,447

 

 

$

0.14

 

 

 

1,139

 

 

 

0.09

 

Incentive fees

 

 

(2,149

)

 

 

(0.20

)

 

 

871

 

 

 

0.07

 

 

 

(1,183

)

 

$

(0.10

)

 

 

1,894

 

 

 

0.15

 

Total advisory fees

 

$

(1,395

)

 

$

(0.13

)

 

$

1,417

 

 

$

0.12

 

 

$

264

 

 

$

0.02

 

 

$

3,033

 

 

$

0.25

 

Administration fees

 

 

487

 

 

 

0.05

 

 

 

272

 

 

 

0.02

 

 

 

797

 

 

 

0.07

 

 

 

767

 

 

 

0.06

 

Directors’ fees

 

 

50

 

 

 

0.00

 

 

 

21

 

 

 

0.00

 

 

 

99

 

 

 

0.01

 

 

 

48

 

 

 

0.00

 

Interest expense

 

 

1,456

 

 

 

0.14

 

 

 

631

 

 

 

0.05

 

 

 

2,731

 

 

 

0.26

 

 

 

1,262

 

 

 

0.10

 

Professional services

 

 

294

 

 

 

0.03

 

 

 

176

 

 

 

0.01

 

 

 

465

 

 

 

0.04

 

 

 

507

 

 

 

0.04

 

Custody fees

 

 

15

 

 

 

0.00

 

 

 

11

 

 

 

0.00

 

 

 

29

 

 

 

0.00

 

 

 

24

 

 

 

0.00

 

Other

 

 

177

 

 

 

0.02

 

 

 

156

 

 

 

0.01

 

 

 

331

 

 

 

0.03

 

 

 

269

 

 

 

0.02

 

Fee Waivers and Expense

   Reimbursement

 

 

-

 

 

 

-

 

 

 

75

 

 

 

0.01

 

 

 

-

 

 

 

-

 

 

 

70

 

 

 

0.01

 

(1)

The per share amounts are based on a weighted average of 10,652,401 shares for each of the three months ended June 30, 2018 and the six months ended June 30, 2018.

(2)

The per share amounts are based on a weighted average of 12,000,803 shares for the three months ended June 30, 2017 and a weighted average of 12,316,884 shares for the six months ended June 30, 2017.

Net expenses for the three and six months ended June 30, 2018 decreased as compared to net expenses for the three and six months ended June 30, 2017 primarily due to the reversal of $2,637 of incentive fees recorded in prior periods.   Our largest investment, Avanti Communications Group plc (“Avanti”), has generated significant non-cash income in the form of PIK interest.  In connection with the recent restructuring of Avanti, which closed on April 26, 2018, our investment in Avanti’s third lien senior secured notes (the “third lien note”) was converted into Avanti common equity.  As a result of this debt-for-equity conversion, we have determined that the accrued incentive fees payable associated with the portion of such PIK interest generated by the third lien notes should not at this time be recognized as a liability and as such we have reversed for prior periods.  Notwithstanding this reversal, such incentive fees remain payable under the Investment Management Agreement (subject to achievement of return hurdles) and will be recognized as an expense to the extent that an exit or recovery results in gross proceeds to us in excess of our initial cost basis in the third lien notes.

Excluding the impact of the incentive fee reversal described above, net expenses for the three and six months ended June 30, 2018 increased as compared to net expenses for the three and six months ended June 30, 2017 primarily due to increased interest expense, as a result of having a greater amount of debt outstanding compared to the prior year.  The GECCM Notes (as defined herein) were newly issued in January 2018.  See “ Liquidity and Capital Resources—Notes Payable” for further information.

5


 

Net Realized Gains (Losses) on Investments

 

 

For the Three Months Ended June 30,

 

 

For the Six Months Ended June 30,

 

 

 

2018

 

 

2017

 

 

2018

 

 

2017

 

 

 

In Thousands

 

 

Per Share (1)

 

 

In Thousands

 

 

Per Share (2)

 

 

In Thousands

 

 

Per Share (1)

 

 

In Thousands

 

 

Per Share (2)

 

Total Realized Gains

 

$

810

 

 

$

0.08

 

 

$

1,381

 

 

$

0.12

 

 

$

1,127

 

 

$

0.11

 

 

$

3,361

 

 

$

0.27

 

(1)

The per share amounts are based on a weighted average of 10,652,401 shares for each of the three months ended June 30, 2018 and the six months ended June 30, 2018.

(2)

The per share amounts are based on a weighted average of 12,000,803 shares for the three months ended June 30, 2017 and a weighted average of 12,316,884 shares for the six months ended June 30, 2017.

During the three months ended June 30, 2018, we recorded net realized gains of $810, primarily related to the realized gain on the sale of the PR Wireless, Inc. senior secured loan and a partial sale of NANA Development Corp. senior secured bonds.  Realized gains for the six months ended June 30, 2018 also include realized gains in connection with principal amortization of loans that were acquired at a discount and a partial repayment on our PE Facility Solutions, LLC Term B loan.

During the six months ended June 30, 2017 we recorded net realized gains of $3,361 primarily in connection with the disposition of several investments and the prepayment of a portion of our loan to Sonifi Solutions.

Net Change in Unrealized Appreciation (Depreciation) on Investments

Net change in unrealized appreciation (depreciation) on investments was $(12,462) for the six months ended June 30, 2018.  The following table summarizes the significant changes in unrealized appreciation (depreciation) of our investment portfolio, excluding the impact of unrealized appreciation (depreciation) on short-term securities such as U.S. Treasury Bills and money market mutual funds, for the six months ended June 30, 2018.

Dollar amounts in thousands

 

 

 

 

 

June 30, 2018

 

 

December 31, 2017

 

Portfolio Company

 

Change in Unrealized

Appreciation

(Depreciation)

 

 

Cost

 

 

Fair Value

 

 

Unrealized

Appreciation

(Depreciation)

 

 

Cost

 

 

Fair Value

 

 

Unrealized

Appreciation

(Depreciation)

 

Avanti Communications Group plc (1)

 

$

(8,326

)

 

$

83,460

 

 

$

41,950

 

 

$

(41,510

)

 

$

75,461

 

 

$

42,277

 

 

$

(33,184

)

OPS Acquisitions Limited and Ocean Protection Services Limited

 

 

(1,736

)

 

 

4,240

 

 

 

34

 

 

 

(4,206

)

 

 

4,240

 

 

 

1,770

 

 

 

(2,470

)

Tru Taj, LLC

 

 

(2,900

)

 

 

17,049

 

 

 

13,685

 

 

 

(3,364

)

 

 

15,264

 

 

 

14,800

 

 

 

(464

)

Other, net (2)

 

 

506

 

 

 

144,425

 

 

 

143,634

 

 

 

(791

)

 

 

107,320

 

 

 

106,023

 

 

 

(1,297

)

Totals

 

$

(12,456

)

 

$

249,174

 

 

$

199,303

 

 

$

(49,871

)

 

$

202,285

 

 

$

164,870

 

 

$

(37,415

)

(1)

Recognition of accretion of discount and capitalized PIK interest increased our cost basis during the period.  We did not fund any incremental investment during the period.

(2)

Other represents all remaining investments excluding short-term investments such as U.S. Treasury Bills and money market mutual funds.

Net change in unrealized appreciation (depreciation) for the six months ended June 30, 2017 was $(10,021).  Net change in unrealized appreciation (depreciation) for the three months ended June 30, 2018 and June 30, 2017 was $(4,240) and $(7,326), respectively.  In each of these periods, the change in unrealized appreciation (depreciation) is primarily driven by the performance of a few investments as noted in the table above.

Liquidity and Capital Resources

At June 30, 2018, we had approximately $3,942 of cash and cash equivalents, none of which was restricted in nature.  At June 30, 2018, we also had $4,532 invested in a money market fund that is classified as an investment rather than cash and cash equivalents.

At June 30, 2018, we had investments in 29 debt instruments across 23 companies, totaling approximately $185,418 at fair value and equity investments in five companies, totaling approximately $13,971 at fair value.

In the normal course of business, we may enter into investment agreements under which we commit to make an investment in a portfolio company at some future date or over a specified period of time.  As of June 30, 2018, we had approximately $17,572 in unfunded loan commitments, subject to our approval in certain instances, to provide debt financing to certain of our portfolio companies.  We had sufficient cash and other liquid assets on our June 30, 2018 balance sheet to satisfy the unfunded commitments.

6


 

For the six months ended June 30, 2018, net cash used for operating activities, consisting primarily of net purchases of investments and the items described in “—Results of Operations,” was approximately $(35,986), reflecting the purchases and repa yments of investments, net investment income resulting from operations, offset by non-cash income related to OID and PIK income, changes in working capital and accrued interest receivable.  Net cash used for purchases and sales of investments was approxima tely $(36,314), reflecting principal repayments and sales of $56,798, offset by additional investments of $(93,112).  Such amounts included draws and repayments on revolving credit facilities.  Our Board previously set our distribution rate at $0.083 per s hare per month and we intend to re-evaluate our dividend rate from time to time.

Contractual Obligations

A summary of our significant contractual payment obligations as of June 30, 2018 is as follows:

(in thousands)

 

Total

 

 

Less than

1 year

 

 

1-3 years

 

 

3-5 years

 

 

More than

5 years

 

Contractual Obligations

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

GECCL Notes

 

$

32,631

 

 

$

-

 

 

$

-

 

 

$

32,631

 

 

$

-

 

GECCM Notes

 

 

46,398

 

 

 

-

 

 

 

-

 

 

 

-

 

 

 

46,398

 

Total

 

$

79,029

 

 

$

-

 

 

$

-

 

 

$

32,631

 

 

$

46,398

 

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

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

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

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

Stock Buyback Program

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

Inflation

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

Off-Balance Sheet Arrangements

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

Notes Payable

On September 18, 2017, we sold $28,375 in aggregate principal amount of 6.50% notes due 2022 (the "GECCL Notes").  On September 29, 2017, we sold an additional $4,256 of the GECCL Notes upon full exercise of the underwriters’ over-allotment option.  As a result of the issuance of these additional GECCL Notes, the aggregate principal balance of GECCL Notes outstanding is $32.6 million.

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

7


 

On January 11, 2018, we sold $43,000 in aggregate principal amount of 6.75% notes due 2025 (th e "GECCM Notes").  On January 19, 2018 and February 9, 2018, we sold an additional $1,898 and $1,500 of the GECCM Notes upon partial exercise of the underwriters’ over-allotment option.  As a result of the issuance of these additional GECCM Notes, the aggr egate principal balance of GECCM Notes outstanding is $46.4 million.

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

Recent Developments

In July 2018, we purchased an additional $2,000 of par value of Commercial Barge Line Company first lien term loan at a price of approximately 72% of par value.

In July 2018, we purchased $478 of par value of PFS Holdings Corp. first lien term loan at a price of approximately 60% of par value.

In July 2018, we purchased an additional $2,500 of par value of Sungard Availability Services Capital, Inc. first lien senior secured term loan at a price of approximately 99% of par value.

In July 2018, we exercised all of our RiceBran Technologies Corporation warrants at a price of $1.60 per share in a cashless exercise.  This transaction resulted in GECC receiving 139,392 shares.  We subsequently sold all of the shares at a weighted average price of $2.43 per share.

In July 2018, in connection with the sale of one of its businesses, DataX, Ltd., The Selling Source, LLC paid down $3,800 of our outstanding $5,689 first lien, senior secured holding.  The remainder of the investment was restructured, with GECC receiving $1,250 of first out term loan bearing interest at a rate of 3-month LIBOR plus 5%, which matures on January 13, 2020.

In August 2018, we purchased an additional $2,647 of par value of SESAC Holdco II LLC second lien senior secured loan at a price of approximately 99% of par value.

In August 2018, we purchased $2,000 of par value of California Pizza Kitchen, Inc. first lien term loan at a price of approximately 98% of par value.

In August 2018, we sold our position in Foresight Energy LP at a price of approximately 100% of par value.

Our Board declared the monthly distributions for the fourth quarter of 2018 at an annual rate of approximately 8.4% of our June 30, 2018 NAV, which equates to $0.083 per month.  The schedule of distribution payments is as follows:

Month

 

Rate

 

 

Record Date

 

Payable Date

October

 

$

0.083

 

 

October 31, 2018

 

November 15, 2018

November

 

$

0.083

 

 

November 30, 2018

 

December 14, 2018

December

 

$

0.083

 

 

December 31, 2018

 

January 15, 2019

Reduction in Required Minimum Asset Coverage Ratio

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

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

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

8


 

As of June 30, 2018, we had approximately $79 million of total outstanding indebtedness under two series of senior securities (unsecured senior notes)—the GECCL Notes and the GECCM Notes—and our asset coverage ratio was 255%.  For risks associated with the reduction in our required minimum asset coverage ratio from 200% to 150%, see “Risk Factors—Risks Resulting from the Reduction in Required Minimum Asset Coverage Ratio.”

Item 3.   Quantitative and Qualitative Disclosures About Market Risk.

We are subject to financial market risks, including changes in interest rates.  As of June 30, 2018, 8 debt investments in our portfolio bore interest at a fixed rate, and the remaining 21 debt investments were at variable rates, representing approximately $83,729 and $101,689 in debt at fair value, respectively.  The variable rates are based upon the London Interbank Offered Rate (“LIBOR”).

To illustrate the potential impact of a change in the underlying interest rate on our interest income, we have assumed a 1%, 2%, and 3% increase and 1%, 2%, and 3% decrease in the underlying LIBOR, and no other change in our portfolio as of June 30, 2018.  We have also assumed that we have no outstanding floating rate borrowings.  The below table illustrates the effect such assumed rate changes would have on an annual basis.

LIBOR Increase (Decrease)

 

 

Increase (decrease) of Net

Investment Income

 

 

3.00

%

 

$

6,490

 

 

2.00

%

 

$

4,327

 

 

1.00

%

 

$

2,163

 

 

(1.00

)%

 

$

(2,152

)

 

(2.00

)%

 

$

(3,606

)

 

(3.00

)%

 

$

(4,883

)

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

Item 4.  Controls and Procedures.

Evaluation of Disclosure Controls and Procedures

As of June 30, 2018, we, including our Chief Executive Officer and Chief Financial Officer, evaluated the effectiveness of the design and operation of our disclosure controls and procedures (as defined in Rule 13a-15(e) of the Exchange Act).  Based on that evaluation, our management, including our Chief Executive Officer and Chief Financial Officer, concluded that our disclosure controls and procedures were effective and provided reasonable assurance that information required to be disclosed in our periodic filings with the Securities and Exchange Commission (“SEC”) is recorded, processed, summarized and reported within the time periods specified in the SEC’s rules and forms, and that such information is accumulated and communicated to our management, including our Chief Executive Officer and Chief Financial Officer, as appropriate, to allow timely decisions regarding required disclosure.  However, in evaluating the disclosure controls and procedures, management recognized that any controls and procedures, no matter how well designed and operated, can provide only reasonable assurance of achieving the desired control objectives, and management necessarily was required to apply its judgment in evaluating the cost-benefit relationship of possible controls and procedures.

Changes in Internal Controls Over Financial Reporting

There have been no changes in our internal control over financial reporting (as defined in Rule 13a-15(f) under the Exchange Act) during the quarter ended June 30, 2018 that have materially affected, or are reasonably likely to materially affect, our internal control over financial reporting.

PART II—OTHER INFORMATION

Item 1.  Legal Proceedings.

From time to time, we or GECM may be a party to certain legal proceedings in the ordinary course of business, including proceedings relating to the enforcement of our rights under contracts with our portfolio companies.  There have been no material changes from the legal proceedings previously disclosed in our Form 10-K.

Item 1A.  Risk Factors.

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

9


 

Risks Resulting from the Reduction in Required Minimum Asset Coverage Ratio

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

As of June 30, 2018, we had approximately $79 million of total outstanding indebtedness under two series of senior securities (unsecured senior notes)—the GECCL Notes and the GECCM Notes—and our asset coverage ratio was 255%.  Holders of our GECCL Notes and GECCM Notes have fixed dollar claims on our assets that are superior to the claims of our common stockholders, and such holders may seek to recover against our assets in the event of a default.

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

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

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

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

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

Not applicable.

Item 3.   Defaults Upon Senior Securities.

Not applicable.

Item 4.  Mine Safety Disclosures.

Not applicable.

10


 

Item 5.  Other Information.

Not applicable.

11


 

Item 6.  E xhibits.

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

Exhibit

Number

 

Description

 

 

 

 

 

 

  2.1

 

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

 

 

 

  2.2

 

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

 

 

 

  3.1

 

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

 

 

 

  3.2

 

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

 

 

 

  4.1

 

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

 

 

 

  4.2

 

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

 

 

 

  4.3

 

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

 

 

 

  4.4

 

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

 

 

 

  4.5

 

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

 

 

 

  4.6

 

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

 

 

 

  4.7

 

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

 

 

 

10.1*

 

Separation Agreement and Release, dated as of June 4, 2018, by and between Michael Sell and Great Elm Capital Management, Inc.

 

 

 

31.1*

 

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

 

 

 

31.2*

 

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

 

 

 

32.1*

 

Certification of the Registrant’s CEO and CFO

 

*

Filed herewith

12


 

SIGNA TURES

Pursuant to the requirements of the Securities Exchange Act of 1934, the registrant has duly caused this report to be signed on its behalf by the undersigned thereunto duly authorized.

 

 

 

GREAT ELM CAPITAL CORP.

 

 

 

 

Date:  August 10, 2018

 

By:

/s/ Peter A.  Reed

 

 

Name:

Peter A.  Reed

 

 

Title:

Chief Executive Officer

 

 

 

 

Date:  August 10, 2018

 

By:

/s/ John J.  Woods

 

 

Name:

John J.  Woods

 

 

Title:

Chief Financial Officer

 

 

 

13


 

GREAT ELM CAPITAL CORP.

INDEX TO CONSOLIDATED FINANCIAL STATEMENTS

 

Consolidated Statements of Assets and Liabilities as of June 30, 2018 and December 31, 2017 (unaudited)

 

F-2

Consolidated Statements of Operations for the three and six months ended June 30, 2018 and 2017 (unaudited)

 

F-3

Consolidated Statements of Changes in Net Assets for the six months ended June 30, 2018 and 2017 (unaudited)

 

F-4

Consolidated Statements of Cash Flows for the six months ended June 30, 2018 and 2017 (unaudited)

 

F-5

Consolidated Schedule of Investments as of June 30, 2018 and December 31, 2017 (unaudited)

 

F-6

Notes to the Consolidated Financial Statements (unaudited)

 

F-17

 

F-1


 

GREAT ELM CAPITAL CORP.

CONSOLIDATED STATEMENTS OF ASSETS AND LIABILITIES (unaudited)

Dollar amounts in thousands (except per share amounts)

 

 

 

June 30, 2018 (unaudited)

 

 

December 31, 2017

 

Assets

 

 

 

 

 

 

 

 

Investments

 

 

 

 

 

 

 

 

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

   (amortized cost of $139,972 and $179,558, respectively)

 

$

136,910

 

 

$

144,996

 

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

   (amortized cost of $79,198 and $65,892, respectively)

 

 

79,190

 

 

 

65,890

 

Affiliated investments, at fair value

   (amortized cost of $87,700and $4,240, respectively)

 

 

41,984

 

 

 

1,770

 

Controlled investments, at fair value

   (amortized cost of $21,502 and $18,487, respectively)

 

 

20,409

 

 

 

18,104

 

Total investments

 

 

278,493

 

 

 

230,760

 

 

 

 

 

 

 

 

 

 

Cash and cash equivalents

 

 

3,942

 

 

 

2,916

 

Receivable for investments sold

 

 

25

 

 

 

12

 

Interest receivable

 

 

3,458

 

 

 

5,027

 

Due from portfolio company

 

 

355

 

 

 

204

 

Due from affiliates

 

 

295

 

 

 

692

 

Prepaid expenses and other assets

 

 

62

 

 

 

302

 

Total assets

 

$

286,630

 

 

$

239,913

 

 

 

 

 

 

 

 

 

 

Liabilities

 

 

 

 

 

 

 

 

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

   of $1,290 and $1,435, respectively)

 

$

31,342

 

 

$

31,196

 

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

   of $1,826 and $0, respectively)

 

 

44,572

 

 

 

-

 

Payable for investments purchased

 

 

77,681

 

 

 

66,165

 

Interest payable

 

 

354

 

 

 

354

 

Distributions payable

 

 

884

 

 

 

3,015

 

Due to affiliates

 

 

5,290

 

 

 

6,193

 

Accrued expenses and other liabilities

 

 

916

 

 

 

703

 

Total liabilities

 

$

161,039

 

 

$

107,626

 

 

 

 

 

 

 

 

 

 

Commitments and contingencies (Note 6)

 

$

-

 

 

$

-

 

 

 

 

 

 

 

 

 

 

Net Assets

 

 

 

 

 

 

 

 

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

   10,652,401 and 10,652,401shares issued and outstanding, respectively)

 

$

107

 

 

$

107

 

Additional paid-in capital

 

 

198,426

 

 

 

198,426

 

Accumulated net realized losses

 

 

(32,201

)

 

 

(33,328

)

Undistributed net investment income

 

 

9,138

 

 

 

4,499

 

Net unrealized depreciation on investments

 

 

(49,879

)

 

 

(37,417

)

Total net assets

 

$

125,591

 

 

$

132,287

 

Total liabilities and net assets

 

$

286,630

 

 

$

239,913

 

Net asset value per share

 

$

11.79

 

 

$

12.42

 

 

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


F-2


 

GREAT ELM CAPITAL CORP.

CONSOLIDATED STATEMENTS OF OPERATIONS (unaudited)

Dollar amounts in thousands (except per share amounts)

 

 

 

For the Three Months Ended June 30,

 

 

For the Six Months Ended June 30,

 

 

 

2018

 

 

2017

 

 

2018

 

 

2017

 

Investment Income:

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Interest income from:

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Non-affiliated, non-controlled investments

 

$

3,925

 

 

$

5,561

 

 

$

7,037

 

 

$

12,042

 

Non-affiliated, non-controlled investments (PIK)

 

 

-

 

 

 

-

 

 

 

-

 

 

 

-

 

Affiliated investments

 

 

777

 

 

 

(90

)

 

 

1,198

 

 

 

48

 

Affiliated investments (PIK)

 

 

1,514

 

 

 

-

 

 

 

4,567

 

 

 

-

 

Controlled investments

 

 

555

 

 

 

-

 

 

 

1,110

 

 

 

-

 

Controlled investments (PIK)

 

 

211

 

 

 

667

 

 

 

435

 

 

 

874

 

Total interest income

 

 

6,982

 

 

 

6,138

 

 

 

14,347

 

 

 

12,964

 

Dividend income from non-affiliated, non-controlled

   investments

 

 

49

 

 

 

85

 

 

 

155

 

 

 

131

 

Other income from:

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Non-affiliated, non-controlled investments

 

 

29

 

 

 

14

 

 

 

42

 

 

 

457

 

Affiliated investments

 

 

87

 

 

 

-

 

 

 

90

 

 

 

-

 

Controlled investments

 

 

15

 

 

 

-

 

 

 

26

 

 

 

-

 

Total other income

 

 

131

 

 

 

14

 

 

 

158

 

 

 

457

 

Total investment income

 

$

7,162

 

 

$

6,237

 

 

$

14,660

 

 

$

13,552

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Expenses:

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Management fees

 

$

754

 

 

$

546

 

 

$

1,447

 

 

$

1,139

 

Incentive fees

 

 

(2,149

)

 

 

871

 

 

 

(1,183

)

 

 

1,894

 

Administration fees

 

 

487

 

 

 

272

 

 

 

797

 

 

 

767

 

Custody fees

 

 

15

 

 

 

11

 

 

 

29

 

 

 

24

 

Directors’ fees

 

 

50

 

 

 

21

 

 

 

99

 

 

 

48

 

Professional services

 

 

294

 

 

 

176

 

 

 

465

 

 

 

507

 

Interest expense

 

 

1,456

 

 

 

631

 

 

 

2,731

 

 

 

1,262

 

Other expenses

 

 

177

 

 

 

156

 

 

 

331

 

 

 

269

 

Total expenses

 

 

1,084

 

 

 

2,684

 

 

 

4,716

 

 

 

5,910

 

Accrued administration fee waiver

 

 

-

 

 

 

75

 

 

 

-

 

 

 

70

 

Net expenses

 

$

1,084

 

 

$

2,759

 

 

$

4,716

 

 

$

5,980

 

Net investment income

 

$

6,078

 

 

$

3,478

 

 

$

9,944

 

 

$

7,572

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

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

 

 

 

 

 

 

 

 

 

 

 

 

 

Net realized gain (loss) from:

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Non-affiliated, non-controlled investments

 

$

810

 

 

$

1,381

 

 

$

917

 

 

$

3,361

 

Affiliated investments

 

 

-

 

 

 

-

 

 

 

-

 

 

 

-

 

Controlled investments

 

 

-

 

 

 

-

 

 

 

210

 

 

 

-

 

Total net realized gain (loss)

 

 

810

 

 

 

1,381

 

 

 

1,127

 

 

 

3,361

 

Net change in unrealized appreciation (depreciation) from:

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Non-affiliated, non-controlled investments

 

 

2,527

 

 

 

(5,247

)

 

 

(1,888

)

 

 

(5,990

)

Affiliated investments

 

 

(6,566

)

 

 

(429

)

 

 

(10,062

)

 

 

(2,020

)

Controlled investments

 

 

(201

)

 

 

(1,650

)

 

 

(512

)

 

 

(2,011

)

Total net change in unrealized appreciation (depreciation)

 

 

(4,240

)

 

 

(7,326

)

 

 

(12,462

)

 

 

(10,021

)

Net realized and unrealized gains (losses)

 

$

(3,430

)

 

$

(5,945

)

 

$

(11,335

)

 

$

(6,660

)

Net increase (decrease) in net assets resulting from

   operations

 

$

2,648

 

 

$

(2,467

)

 

$

(1,391

)

 

$

912

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Net investment income per share (basic and diluted):

 

$

0.57

 

 

$

0.29

 

 

$

0.93

 

 

$

0.61

 

Earnings per share (basic and diluted):

 

$

0.25

 

 

$

(0.20

)

 

$

(0.13

)

 

$

0.07

 

Weighted average shares outstanding (basic and diluted):

 

 

10,652,401

 

 

 

12,000,803

 

 

 

10,652,401

 

 

 

12,316,884

 

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

F-3


 

GREAT ELM CAPITAL CORP.

CONSOLIDATED STATEMENTS OF CHANGES IN NET ASSETS (unaudited)

Dollar amounts in thousands

 

 

 

For the Six Months Ended June 30,

 

 

 

2018

 

 

2017

 

Increase (decrease) in net assets resulting from operations:

 

 

 

 

 

 

 

 

Net investment income

 

$

9,944

 

 

$

7,572

 

Net realized gain (loss) on investments

 

 

1,127

 

 

 

3,361

 

Net change in unrealized appreciation (depreciation) on investments

 

 

(12,462

)

 

 

(10,021

)

Net increase (decrease) in net assets resulting from operations

 

 

(1,391

)

 

 

912

 

 

 

 

 

 

 

 

 

 

Distributions to stockholders from:

 

 

 

 

 

 

 

 

Net investment income

 

 

(5,305

)

 

 

(6,098

)

Total distributions to stockholders

 

 

(5,305

)

 

 

(6,098

)

 

 

 

 

 

 

 

 

 

Capital transactions:

 

 

 

 

 

 

 

 

Purchases of common stock

 

 

-

 

 

 

(14,096

)

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

 

 

-

 

 

 

(14,096

)

Total increase (decrease) in net assets

 

 

(6,696

)

 

 

(19,282

)

Net assets at beginning of period

 

$

132,287

 

 

$

172,984

 

Net assets at end of period

 

$

125,591

 

 

$

153,702

 

Undistributed net investment income

 

$

9,138

 

 

$

2,809

 

 

 

 

 

 

 

 

 

 

Capital share activity

 

 

 

 

 

 

 

 

Shares outstanding at the beginning of the period

 

 

10,652,401

 

 

 

12,790,880

 

Shares purchased

 

 

-

 

 

 

(1,222,325

)

Shares outstanding at the end of the period

 

 

10,652,401

 

 

 

11,568,555

 

 

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

F-4


 

GREAT ELM CAPITAL CORP.

CONSOLIDATED STATEMENTS OF CASH FLOWS (unaudited)

Dollar amounts in thousands

 

 

 

For the Six Months Ended June 30,

 

 

 

2018

 

 

2017

 

Cash flows from operating activities

 

 

 

 

 

 

 

 

Net increase (decrease) in net assets resulting from operations

 

$

(1,391

)

 

$

912

 

Adjustments to reconcile net increase (decrease) in net assets resulting from

   operations to net cash provided by (used for) operating activities:

 

 

 

 

 

 

 

 

Purchases of investments

 

 

(93,112

)

 

 

(92,990

)

Increase (decrease) in payable for investments purchased

 

 

11,516

 

 

 

(1,864

)

Net change in short-term investments

 

 

(13,310

)

 

 

(73,943

)

Payment-in-kind income

 

 

(8,035

)

 

 

(4,256

)

Proceeds from sales of investments

 

 

49,425

 

 

 

53,244

 

(Increase) decrease in receivable for investments sold

 

 

(13

)

 

 

9,406

 

Proceeds from principal payments

 

 

7,373

 

 

 

63,085

 

Net realized (gain) loss on investments

 

 

(1,127

)

 

 

(3,361

)

Net change in unrealized (appreciation) depreciation on investments

 

 

12,462

 

 

 

10,021

 

Amortization of premium and accretion of discount, net

 

 

(1,409

)

 

 

(2,694

)

Amortization of discount (premium) on long term debt

 

 

270

 

 

 

(126

)

Increase (decrease) in operating assets and liabilities:

 

 

 

 

 

 

 

 

(Increase) decrease in principal receivable

 

-

 

 

 

786

 

(Increase) decrease in interest receivable

 

 

1,569

 

 

 

1,386

 

(Increase) decrease in dividends receivable

 

-

 

 

 

(36

)

(Increase) decrease in deposit at broker

 

-

 

 

 

(47

)

(Increase) decrease in due from portfolio company

 

 

(151

)

 

 

230

 

(Increase) decrease in due from affiliates

 

 

397

 

 

 

80

 

(Increase) decrease in prepaid expenses and other assets

 

 

240

 

 

 

(27

)

Increase (decrease) in due to affiliates

 

 

(903

)

 

 

458

 

Increase (decrease) in accrued expenses and other liabilities

 

 

213

 

 

 

(820

)

Net cash provided by (used for) operating activities

 

 

(35,986

)

 

 

(40,556

)

Cash flows from financing activities

 

 

 

 

 

 

 

 

Purchases of common stock

 

-

 

 

 

(14,096

)

Issuance of GECCM Notes payable

 

 

44,448

 

 

 

-

 

Distributions paid

 

 

(7,436

)

 

 

(7,261

)

Net cash provided by (used for) financing activities

 

 

37,012

 

 

 

(21,357

)

Net increase (decrease) in cash

 

 

1,026

 

 

 

(61,913

)

Cash, beginning of period

 

 

2,916

 

 

 

66,782

 

Cash, end of period

 

$

3,942

 

 

$

4,869

 

 

 

 

 

 

 

 

 

 

Supplemental disclosure of non-cash financing activities :

 

 

 

 

 

 

 

 

Dividends declared, not yet paid

 

$

884

 

 

$

960

 

Supplemental disclosure of cash flow information:

 

 

 

 

 

 

 

 

Cash paid for excise tax

 

$

120

 

 

$

-

 

Cash paid for interest

 

$

2,461

 

 

$

1,388

 

 

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

 

 

F-5


 

GREAT ELM CAPITAL CORP.

CONSOLIDATED SCHEDULE OF INVESTMENTS (unaudited)

June 30, 2018

Dollar amounts in thousands

 

Portfolio Company

 

Security

 

Industry

 

Interest (1)

 

 

Maturity

 

Par Amount /Quantity

 

 

Cost

 

 

Fair

Value

 

 

% of

NAV

 

Investments at Fair Value - 221.75% of Net Assets(2)

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Controlled Investments  - 16.25% of Net Assets(3)

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

PE Facility Solutions,  LLC

 

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

 

Building Cleaning and Maintenance Services

 

11.09% (L + 9.00%) (6)

 

 

02/27/2022

 

 

3,679

 

 

$

3,679

 

 

$

3,679

 

 

 

2.93

%

San Diego,  CA

 

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

 

 

 

11.09% (L + 9.00%) (6)

 

 

02/27/2022

 

 

2,321

 

 

 

-

 

 

 

-

 

 

 

-

%

 

 

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

 

 

 

13.09% (L + 11.00%) (6)

 

 

02/27/2022

 

 

9,900

 

 

 

9,900

 

 

 

9,900

 

 

 

7.88

%

 

 

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

 

 

 

16.09% (L + 14.00%) (6),(7)

 

 

02/27/2022

 

 

6,171

 

 

 

5,897

 

 

 

5,187

 

 

 

4.13

%

 

 

Common Equity (5),(8),(15)

 

 

 

 

 

 

 

 

 

 

1

 

 

 

-

 

 

 

-

 

 

 

-

%

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

19,476

 

 

 

18,766

 

 

 

14.94

%

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

The Finance Company

 

1st Lien, Senior Secured Revolver (5)

 

Consumer Finance

 

13.09% (L + 11.00%, 11.50% Floor) (6)

 

 

07/02/2020

 

 

535

 

 

 

535

 

 

 

535

 

 

 

0.43

%

Silver Springs,  MD

 

1st Lien, Senior Secured Unfunded Loan (5)

 

 

 

13.09% (L + 11.00%, 11.50% Floor) (6)

 

 

07/02/2020

 

 

465

 

 

 

-

 

 

 

-

 

 

 

-

%

 

 

2nd Lien Secured Term Loan B (5),(30)

 

 

 

13.09% (L + 11.00%, 11.50% Floor) (6)

 

 

07/02/2020

 

 

1,491

 

 

 

1,491

 

 

 

1,108

 

 

 

0.88

%

 

 

Equity (5),(8),(30)

 

 

 

 

 

 

 

 

 

 

288,000

 

 

 

-

 

 

 

-

 

 

 

-

%

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

2,026

 

 

 

1,643

 

 

 

1.31

%

Total Controlled Investments

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

21,502

 

 

 

20,409

 

 

 

16.25

%

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Affiliate Investments  - 33.43% of Net Assets(4)

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Avanti Communications Group PLC

 

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

 

Wireless Telecommunications Services

 

9.00%

 

 

10/01/2022

 

 

37,126

 

 

 

32,800

 

 

 

28,216

 

 

 

22.47

%

London,  UK

 

Common Equity (8),(10)

 

 

 

 

 

 

 

 

 

 

196,086,410

 

 

 

50,660

 

 

 

13,734

 

 

 

10.93

%

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

83,460

 

 

 

41,950

 

 

 

33.40

%

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

OPS Acquisitions Limited and Ocean Protection Services Limited

 

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

 

Maritime Security Services

 

14.09% (L + 12.00%, 12.50% Floor) (6),(9)

 

 

06/01/2018

 

 

4,903

 

 

 

4,240

 

 

 

34

 

 

 

0.03

%

London,  UK

 

Common Equity (5),(8),(10),(16)

 

 

 

 

 

 

 

 

 

 

19

 

 

 

-

 

 

 

-

 

 

 

-

%

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

4,240

 

 

 

34

 

 

 

0.03

%

Total Affiliate Investments

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

87,700

 

 

 

41,984

 

 

 

33.43

%

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

F-6


 

Portfolio Company

 

Security

 

Industry

 

Interest (1)

 

 

Maturity

 

Par Amount /Quantity

 

 

Cost

 

 

Fair

Value

 

 

% of

NAV

 

Non-Affiliated, Non-Controlled Investments  - 109.01% of Net Assets

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Almonde,  Inc.

 

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

 

Software Services

 

9.59% (L + 7.25%, 8.25% floor) (13)

 

 

06/13/2025

 

 

10,000

 

 

 

9,953

 

 

 

9,616

 

 

 

7.66

%

Philadelphia,  PA

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Aptean Holdings,  Inc.

 

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

 

Software Services

 

11.84% (L + 9.50%, 10.50% Floor) (13)

 

 

12/02/2023

 

 

4,010

 

 

 

4,054

 

 

 

4,030

 

 

 

3.21

%

Alpharetta,  GA

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Commercial Barge Line Company

 

1st Lien, Senior Secured Loan (18)

 

Water Transport

 

10.84% (L + 8.75%, 9.75% Floor) (6)

 

 

11/12/2020

 

 

9,000

 

 

 

7,544

 

 

 

6,206

 

 

 

4.94

%

Jeffersonville, IN

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Davidzon Radio,  Inc.

 

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

 

Radio Broadcasting

 

15.09% (L + 10.00%, 11.00% Floor) (6),(12)

 

 

03/31/2020

 

 

9,471

 

 

 

9,047

 

 

 

8,869

 

 

 

7.06

%

Brooklyn,  NY

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Foresight Energy LP

 

1st Lien, Senior Secured Loan (27)

 

Oil,  Gas & Coal

 

8.09% (L + 5.75%, 6.75% floor) (13)

 

 

03/28/2022

 

 

4,647

 

 

 

4,594

 

 

 

4,611

 

 

 

3.67

%

Saint Louis,  MO

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Full House Resorts,  Inc.

 

1st Lien Senior Secured Note (5),(25)

 

Gaming,  Lodging & Restaurants

 

9.34% (L + 7.00%, 8.00% floor) (13)

 

 

02/02/2024

 

 

9,950

 

 

 

9,761

 

 

 

9,801

 

 

 

7.80

%

Las Vegas,  NV

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Geo Specialty Chemicals,  Inc.

 

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

 

Chemicals

 

6.84% (L + 4.75%, 5.75% Floor) (6)

 

 

04/30/2019

 

 

3,938

 

 

 

3,804

 

 

 

3,833

 

 

 

3.05

%

Lafayette,  Indiana

 

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

 

 

 

6.84% (L + 4.75%, 5.75% Floor) (6)

 

 

04/30/2019

 

 

438

 

 

-

 

 

 

(12

)

 

 

(0.01

)%

 

 

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

 

 

 

6.84% (L + 4.75%, 5.75% Floor) (6)

 

 

04/30/2019

 

 

5,906

 

 

 

5,726

 

 

 

5,750

 

 

 

4.58

%

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

9,530

 

 

 

9,571

 

 

 

7.62

%

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

International Wire Group Inc

 

2nd Lien, Senior Secured  Bond (11)

 

Manufacturing

 

10.75%

 

 

08/01/2021

 

 

17,500

 

 

 

16,476

 

 

 

16,450

 

 

 

13.10

%

Camden,  NY

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Luling Lodging,  LLC

 

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

 

Hotel Operator

 

19.09% (L + 12.00%, 12.25% Floor) (6),(9),(12)

 

 

12/18/2017

 

 

2,715

 

 

 

1,300

 

 

 

2,574

 

 

 

2.05

%

Luling,  TX

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Michael Baker International,  LLC

 

2nd Lien, Senior Secured  Bond (11)

 

Industrial Conglomerates

 

8.75%

 

 

03/01/2023

 

 

14,500

 

 

 

14,044

 

 

 

14,138

 

 

 

11.26

%

Pittsburgh,  PA

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

F-7


 

Portfolio Company

 

Security

 

Industry

 

Interest (1)

 

 

Maturity

 

Par Amount /Quantity

 

 

Cost

 

 

Fair

Value

 

 

% of

NAV

 

NANA Development Corp.

 

1st Lien, Senior Secured  Bond (1 1)

 

Industrial Other

 

9.50%

 

 

03/15/2019

 

 

3,308

 

 

 

3,284

 

 

 

3,316

 

 

 

2.64

%

Anchorage,  AK

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

PEAKS Trust 2009-1

 

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

 

Consumer Finance

 

7.59% (L + 5.50%, 7.50% Floor) (6)

 

 

01/27/2020

 

 

1,242

 

 

 

942

 

 

 

805

 

 

 

0.64

%

Carmel,  IN

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

PR Wireless,  Inc.

 

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

 

Wireless Communications

 

7.59% (L + 5.25%) (13)

 

 

06/29/2020

 

 

274

 

 

 

274

 

 

 

275

 

 

 

0.22

%

Guaynabo,  PR

 

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

 

 

 

7.59% (L + 5.25%) (13)

 

 

06/29/2020

 

 

1,098

 

 

 

-

 

 

 

(3

)

 

 

(0.0

)%

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

274

 

 

 

272

 

 

 

0.22

%

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

RiceBran Technologies Corporation

 

Warrants (5),(8),(16)

 

Grain Mill Products

 

$1.60 Strike Price

 

 

05/12/2020

 

 

300,000

 

 

 

145

 

 

 

237

 

 

 

0.19

%

Scottsdale,  AZ

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

SESAC Holdco II LLC

 

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

 

Business Services

 

9.34% (L + 7.25%) (6)

 

 

02/24/2025

 

 

7,295

 

 

 

7,244

 

 

 

7,291

 

 

 

5.81

%

Nashville,  TN

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Sungard Availability Services Capital,  Inc.

 

1st Lien, Senior Secured Loan (22)

 

Technology Services

 

12.09% (L + 10.00%, 11.00% Floor) (6)

 

 

10/01/2022

 

 

8,880

 

 

 

8,565

 

 

 

8,729

 

 

 

6.95

%

Wayne,  PA

 

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

 

 

 

9.09% (L + 7.00%, 8.00% Floor) (6)

 

 

9/30/2021

 

 

4,900

 

 

 

4,565

 

 

 

4,577

 

 

 

3.64

%

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

13,130

 

 

 

13,306

 

 

 

10.59

%

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Tallage Davis,  LLC

 

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

 

Real Estate Services

 

11.00%

 

 

01/26/2023

 

 

3,100

 

 

 

3,100

 

 

 

3,083

 

 

 

2.45

%

Boston,  MA

 

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

 

 

 

11.00%

 

 

01/26/2023

 

 

11,000

 

 

 

-

 

 

 

(61

)

 

 

(0.05

)%

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

3,100

 

 

 

3,022

 

 

 

2.40

%

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Tallage Lincoln,  LLC

 

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

 

Real Estate Services

 

12.34% (L + 10.00%, 11.00% Floor) (13)

 

 

12/31/2019

 

 

4,298

 

 

 

4,299

 

 

 

4,279

 

 

 

3.41

%

Boston,  MA

 

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

 

 

 

12.34% (L + 10.00%, 11.00% Floor) (13)

 

 

12/31/2019

 

 

2,250

 

 

 

-

 

 

 

(10

)

 

 

(0.01

)%

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

4,299

 

 

 

4,269

 

 

 

3.40

%

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

The Selling Source,  LLC

 

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

 

Information and Data Services

 

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

 

 

12/31/2017

 

 

5,689

 

 

 

4,202

 

 

 

4,841

 

 

 

3.85

%

Las Vegas,  NV

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

F-8


 

Portfolio Company

 

Security

 

Industry

 

Interest (1)

 

 

Maturity

 

Par Amount /Quantity

 

 

Cost

 

 

Fair

Value

 

 

% of

NAV

 

Tru Taj,  LLC

 

1st Lien, Senior Secured Bond (11)

 

Retail

 

12.00%

 

 

08/15/2021

 

 

16,000

 

 

 

15,346

 

 

 

11,960

 

 

 

9.52

%

Wayne,  NJ

 

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

 

 

 

11.00%

 

 

01/22/2019

 

 

1,655

 

 

 

1,703

 

 

 

1,725

 

 

 

1.37

%

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

17,049

 

 

 

13,685

 

 

 

10.90

%

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Total Non-Affiliated, Non-Controlled Investments

 

 

 

 

 

 

 

 

 

 

 

 

 

 

139,972

 

 

 

136,910

 

 

 

109.01

%

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Short-Term Investments  - 63.06% of Net Assets

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

State Street Institutional Treasury Money Market Fund

 

Premier Class

 

 

 

 

 

 

 

 

 

 

4,531,772

 

 

 

4,532

 

 

 

4,532

 

 

 

3.61

%

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

United States Treasury

 

Treasury Bill

 

 

 

1.90%

 

 

9/27/2018

 

 

75,000

 

 

 

74,666

 

 

 

74,658

 

 

 

59.45

%

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Total Short-Term Investments

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

79,198

 

 

 

79,190

 

 

 

63.06

%

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

TOTAL INVESTMENTS(14) – 221.75% of Net Assets

 

 

 

 

 

 

 

 

 

 

 

 

 

$

328,372

 

 

$

278,493

 

 

 

221.75

%

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Other Liabilities in Excess of Assets - (121.75)% of Net Assets

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

$

(152,902

)

 

 

(121.75

)%

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

NET ASSETS

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

$

125,591

 

 

 

100.00

%

(1)

A majority of the Company’s variable rate debt investments bear interest at a rate that is determined by reference to LIBOR (‘‘London Interbank Offered Rate’’) or the U.S. prime rate, and which is reset daily, monthly, quarterly or semiannually.  For each debt investment, the Company has provided the interest rate in effect as of June 30, 2018.  If no reference to LIBOR or the U.S. prime rate is made, the rate is fixed.  A floor is the minimum rate that will be applied in calculating an interest rate.  A cap is the maximum rate that will be applied in calculating an interest rate.

(2)

The Company’s investments are generally acquired in private transactions exempt from registration under the Securities Act of 1933 and, therefore, are generally subject to limitations on resale, and may be deemed to be “restricted securities’’ under the Securities Act of 1933.  No unrestricted securities of the same issuer are outstanding.

(3)

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

(4)

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

(5)

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

(6)

The interest rate on these loans may be subject to the greater of a LIBOR floor, if any, or 1 month LIBOR plus a base rate.  The 1 month LIBOR as of June 30, 2018 was 2.09%.  

(7)

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

(8)

Non-income producing security.

(9)

Investment was on non-accrual status as of June 30, 2018.

(10)

Indicates assets that the Company believes do not represent ‘‘qualifying assets’’ under Section 55(a) of the Investment Company Act.  Qualifying assets must represent at least 70% of the Company’s total assets at the time of acquisition of any additional non-qualifying assets.  Of the Company’s total assets, 18.28% were non-qualifying assets as of June 30, 2018.

(11)

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

F-9


 

(12)

The interest rate on these loans in cludes a default interest rate.

(13)

The interest rate on these loans is subject to the greater of a LIBOR floor or 3 month LIBOR plus a base rate.  The 3 month LIBOR as of June 30, 2018 was 2.34%.

(14)

As of June 30, 2018, the aggregate gross unrealized appreciation for all securities in which there was an excess of value over tax cost was $1,691; the aggregate gross unrealized depreciation for all securities in which there was an excess of tax cost over value was $52,535; the net unrealized depreciation was $50,884; the aggregate cost of securities for Federal income tax purposes was $329,337.

(15)

Restricted security initially obtained on February 28, 2017.

(16)

Restricted security initially obtained on November 3, 2016.

(17)

Restricted security initially obtained on December 14, 2017.

(18)

Restricted security initially obtained on May 17, 2017.

(19)

Restricted security initially obtained on September 28, 2017.

(20)

Restricted security initially obtained on November 15, 2017.

(21)

Restricted security initially obtained on December 13, 2017.

(22)

Restricted security initially obtained on December 20, 2017.

(23)

Loan defaulted on January 1, 2018.

(24)

Restricted security initially obtained on January 24, 2018.

(25)

Restricted security initially obtained on February 2, 2018.

(26)

Restricted security initially obtained on March 20, 2018.

(27)

Restricted security initially obtained on March 22, 2018.

(28)

Restricted security initially obtained on March 26, 2018.

(29)

Restricted security initially obtained on March 27, 2018.

(30)

Restricted security initially obtained on June 8, 2018

L = LIBOR

As of June 30, 2018, the Company’s investments consisted of the following:

Investment Type

 

 

Investments at

Fair Value

 

 

Percentage of

Net Assets

 

Fixed Income

 

 

$

185,332

 

 

 

147.57

%

Equity/Other

 

 

 

13,971

 

 

 

11.13

%

Short-Term Investments

 

 

 

79,190

 

 

 

63.05

%

Total

 

 

$

278,493

 

 

 

221.75

%

F-10


 

As of June 30, 2018, the industry composition of the Company’s portfolio, excluding short-term investments, at fair value was as follows:

Industry

 

 

 

 

Investments at

Fair Value

 

 

Percentage of

Net Assets

 

Wireless Telecommunication Services

 

 

 

 

$

41,950

 

 

 

33.40

%

Building Cleaning and Maintenance Services

 

 

 

 

 

18,766

 

 

 

14.94

%

Manufacturing

 

 

 

 

 

16,450

 

 

 

13.10

%

Industrial Conglomerates

 

 

 

 

 

14,138

 

 

 

11.26

%

Retail

 

 

 

 

 

13,685

 

 

 

10.90

%

Software Services

 

 

 

 

 

13,646

 

 

 

10.87

%

Technology Services

 

 

 

 

 

13,306

 

 

 

10.59

%

Gaming, Lodging & Restaurants

 

 

 

 

 

9,801

 

 

 

7.80

%

Chemicals

 

 

 

 

 

9,571

 

 

 

7.62

%

Radio Broadcasting

 

 

 

 

 

8,869

 

 

 

7.06

%

Real Estate Services

 

 

 

 

 

7,291

 

 

 

5.81

%

Business Services

 

 

 

 

 

7,291

 

 

 

5.81

%

Water Transport

 

 

 

 

 

6,206

 

 

 

4.94

%

Information and Data Services

 

 

 

 

 

4,841

 

 

 

3.85

%

Oil, Gas & Coal

 

 

 

 

 

4,611

 

 

 

3.67

%

Industrial Other

 

 

 

 

 

3,316

 

 

 

2.64

%

Hotel Operator

 

 

 

 

 

2,574

 

 

 

2.05

%

Consumer Finance

 

 

 

 

 

2,448

 

 

 

1.95

%

Wireless Communications

 

 

 

 

 

272

 

 

 

0.22

%

Grain Mill Products

 

 

 

 

 

237

 

 

 

0.19

%

Maritime Security Services

 

 

 

 

 

34

 

 

 

0.03

%

Short-Term Investments

 

 

 

 

 

79,190

 

 

 

63.05

%

Total

 

 

 

 

$

278,493

 

 

 

221.75

%

As of June 30, 2018, the geographic composition of the Company’s portfolio at fair value was as follows:

Geography

 

 

Investments at

Fair Value

 

 

Percentage of

Net Assets

 

United States

 

 

$

236,509

 

 

 

188.32

%

United Kingdom

 

 

 

41,984

 

 

 

33.43

%

Total

 

 

$

278,493

 

 

 

221.75

%

 

F-11


 

GREAT ELM CAPITAL CORP.

CONSOLIDATED SCHEDULE OF INVESTMENTS

DECEMBER 31, 2017

Dollar amounts in thousands

 

Portfolio Company

 

Security

 

Industry

 

Interest (2)

 

 

Maturity

 

Par Amount /Quantity

 

 

Cost

 

 

Fair

Value

 

 

% of

NAV

 

Investments at Fair Value - 174.43% of Net Assets (1)

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Controlled Investments  - 13.68% of Net Assets (3)

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

PE Facility Solutions, LLC

 

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

 

Building Cleaning and Maintenance Services

 

11.38%(L + 10.00%) (6)

 

 

02/27/2022

 

 

-

 

 

$

-

 

 

$

-

 

 

 

-

 

San Diego, CA

 

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

 

 

 

11.38%(L + 10.00%) (6)

 

 

02/27/2022

 

 

3,000

 

 

 

-

 

 

 

-

 

 

 

-

 

 

 

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

 

 

 

12.38%(L + 11.00%) (6)

 

 

02/27/2022

 

 

9,900

 

 

 

9,900

 

 

 

9,900

 

 

 

7.48

%

 

 

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

 

 

 

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

 

 

02/27/2022

 

 

9,105

 

 

 

8,587

 

 

 

8,204

 

 

 

6.20

%

 

 

Common Equity (5),(8),(15)

 

 

 

 

 

 

 

 

 

 

1

 

 

 

-

 

 

 

-

 

 

 

-

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

18,487

 

 

 

18,104

 

 

 

13.68

%

Total Controlled Investments

 

 

 

 

 

 

 

 

 

 

 

 

18,487

 

 

 

18,104

 

 

 

13.68

%

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Affiliate Investments  - 1.34% of Net Assets (4)

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

OPS Acquisitions Limited and Ocean Protection Services Limited

 

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

 

Maritime Security Services

 

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

 

 

06/01/2018

 

 

4,903

 

 

 

4,240

 

 

 

1,770

 

 

 

1.34

%

London, UK

 

Common Equity (5),(8),(10),(16)

 

 

 

 

 

 

 

 

 

 

19

 

 

 

-

 

 

 

-

 

 

 

-

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

4,240

 

 

 

1,770

 

 

 

1.34

%

Total Affiliate Investments

 

 

 

 

 

 

 

 

 

 

 

 

4,240

 

 

 

1,770

 

 

 

1.34

%

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Non-Affiliated, Non-Controlled Investments  - 109.60% of Net Assets

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Almonde, Inc.

 

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

 

Software Services

 

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

 

 

06/13/2025

 

 

5,000

 

 

 

5,037

 

 

 

5,005

 

 

 

3.78

%

Philadelphia, PA

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Avanti Communications Group PLC

 

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

 

Wireless Telecommunications Services

 

12.50%

 

 

10/01/2021

 

 

34,917

 

 

 

30,427

 

 

 

28,807

 

 

 

21.78

%

London, UK

 

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

 

 

 

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

 

 

10/01/2023

 

 

54,113

 

 

 

45,011

 

 

 

13,257

 

 

 

10.02

%

 

 

Common Equity (8),(10)

 

 

 

 

 

 

 

 

 

 

1,829,496

 

 

 

23

 

 

 

213

 

 

 

0.16

%

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

75,461

 

 

 

42,277

 

 

 

31.96

%

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Commercial Barge Line Company

 

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

 

Water Transport

 

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

 

 

11/12/2020

 

 

9,254

 

 

 

7,551

 

 

 

5,279

 

 

 

3.99

%

Jeffersonville, IN

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

F-12


 

Portfolio Company

 

Security

 

Industry

 

Interest (2)

 

 

Maturity

 

Par Amount /Quantity

 

 

Cost

 

 

Fair

Value

 

 

% of

NAV

 

Davidzon Radio, Inc.

 

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

 

Radio Broadcasting

 

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

 

 

03/31/2020

 

 

9,685

 

 

 

9,144

 

 

 

8,876

 

 

 

6.71

%

Brooklyn, NY

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Geo Specialty Chemicals, Inc.

 

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

 

Chemicals

 

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

 

 

04/30/2019

 

 

3,646

 

 

 

3,465

 

 

 

3,500

 

 

 

2.64

%

Lafayette, Indiana

 

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

 

 

 

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

 

 

04/30/2019

 

 

729

 

 

 

(29

)

 

 

(29

)

 

 

(0.02

%)

 

 

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

 

 

 

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

 

 

04/30/2019

 

 

6,563

 

 

 

6,248

 

 

 

6,300

 

 

 

4.76

%

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

9,684

 

 

 

9,771

 

 

 

7.38

%

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

International Wire Group Inc

 

2nd Lien, Senior Secured  Bond (11)

 

Manufacturing

 

10.75%

 

 

08/01/2021

 

 

13,000

 

 

 

12,071

 

 

 

11,960

 

 

 

9.04

%

Camden, NY

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Luling Lodging, LLC

 

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

 

Hotel Operator

 

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

 

 

12/18/2017

 

 

2,715

 

 

 

1,300

 

 

 

1,605

 

 

 

1.21

%

Luling, TX

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Michael Baker International, LLC

 

2nd Lien, Senior Secured  Bond (11)

 

Industrial Conglomerates

 

8.75%

 

 

03/01/2023

 

 

5,000

 

 

 

4,876

 

 

 

4,838

 

 

 

3.66

%

Pittsburgh, PA

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

NANA Development Corp.

 

1st Lien, Senior Secured  Bond (11)

 

Industrial Other

 

9.50%

 

 

03/15/2019

 

 

7,000

 

 

 

6,902

 

 

 

7,070

 

 

 

5.34

%

Anchorage, AK

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

PEAKS Trust 2009-1

 

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

 

Consumer Finance

 

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

 

 

01/27/2020

 

 

1,462

 

 

 

1,020

 

 

 

878

 

 

 

0.67

%

Carmel, IN

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

PR Wireless, Inc.

 

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

 

Wireless Communications

 

6.94%(L + 5.25%) (13)

 

 

06/29/2020

 

 

9,754

 

 

 

8,908

 

 

 

9,749

 

 

 

7.37

%

Guaynabo, PR

 

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

 

 

 

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

 

 

06/29/2020

 

 

274

 

 

 

274

 

 

 

274

 

 

 

0.21

%

 

 

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

 

 

 

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

 

 

06/29/2020

 

 

1,098

 

 

 

-

 

 

 

-

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

9,182

 

 

 

10,023

 

 

 

7.58

%

RiceBran Technologies Corporation

 

Warrants (5),(8),(16)

 

Grain Mill Products

 

$1.60 Strike Price

 

 

05/12/2020

 

 

300,000

 

 

 

145

 

 

 

136

 

 

 

0.10

%

Scottsdale, AZ

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

F-13


 

Portfolio Company

 

Security

 

Industry

 

Interest (2)

 

 

Maturity

 

Par Amount /Quantity

 

 

Cost

 

 

Fair

Value

 

 

% of

NAV

 

SESAC Holdco II LLC

 

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

 

Business Services

 

8.94%(L+7.25%) (13)

 

 

02/24/2025

 

 

4,150

 

 

 

4,103

 

 

 

4,156

 

 

 

3.14

%

Nashville, TN

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Sungard Availability Services Capital, Inc.

 

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

 

Technology Services

 

11.69%(L+10.00%) (13)

 

 

10/01/2022

 

 

6,000

 

 

 

5,700

 

 

 

5,952

 

 

 

4.50

%

Wayne, PA

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Tallage Lincoln, LLC.

 

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

 

Real Estate Services

 

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

 

 

12/31/2019

 

 

5,723

 

 

 

5,725

 

 

 

5,718

 

 

 

4.32

%

Boston, MA

 

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

 

 

 

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

 

 

12/31/2019

 

 

2,250

 

 

 

-

 

 

 

-

 

 

 

-

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

5,725

 

 

 

5,718

 

 

 

4.32

%

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

The Finance Company

 

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

 

Consumer Finance

 

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

 

 

03/31/2018

 

 

2,191

 

 

 

2,191

 

 

 

1,993

 

 

 

1.51

%

Silver Springs, MD

 

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

 

 

 

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

 

 

03/31/2018

 

 

709

 

 

 

-

 

 

 

-

 

 

 

-

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

2,191

 

 

 

1,993

 

 

 

1.51

%

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

The Selling Source, LLC

 

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

 

Information and Data Services

 

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

 

 

12/31/2017

 

 

5,689

 

 

 

4,202

 

 

 

4,659

 

 

 

3.52

%

Las Vegas, NV

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Tru Taj, LLC

 

1st Lien, Senior Secured Bond (11)

 

Retail

 

12.00%

 

 

08/15/2021

 

 

16,000

 

 

 

15,264

 

 

 

14,800

 

 

 

11.19

%

Wayne, NJ

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Total Non-Affiliated, Non-Controlled Investments

 

 

 

 

 

 

 

 

 

 

 

 

179,558

 

 

 

144,996

 

 

 

109.60

%

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Short-Term Investments  - 49.81% of Net Assets

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

State Street Institutional Treasury

   Money Market Fund

 

Money Market Mutual Fund

 

 

 

 

 

 

 

 

 

 

16,052,817

 

 

 

16,053

 

 

 

16,053

 

 

 

12.13

%

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

United States Treasury

 

Treasury Bill

 

 

 

 

 

 

 

3/29/2018

 

 

50,000

 

 

 

49,839

 

 

 

49,837

 

 

 

37.67

%

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Total Short-Term Investments

 

 

 

 

 

 

 

 

 

 

 

 

65,892

 

 

 

65,890

 

 

 

49.80

%

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

TOTAL INVESTMENTS (14) – 174.43% of Net Assets

 

 

 

 

 

 

 

 

 

 

 

$

268,177

 

 

$

230,760

 

 

 

174.43

%

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

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

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

$

(98,473

)

 

 

(74.43

%)

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

NET ASSETS

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

$

132,287

 

 

 

100.00

%

(1)

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

F-14


 

(2)

A majority of the Company’s variable rate debt in vestments bear interest at a rate that is determined by reference to LIBOR (‘‘London Interbank Offered Rate’’) or the U.S. prime rate, and which is reset daily, monthly, quarterly or semiannually.  For each debt investment, the Company has provided the int erest rate in effect as of December 31, 2017.  If no reference to LIBOR or the U.S. prime rate is made, the rate is fixed.  A floor is the minimum rate that will be applied in calculating an interest rate.  A cap is the maximum rate that will be applied in calculating an interest rate.

(3)

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

(4)

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

(5)

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

(6)

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

(7)

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

(8)

Non-income producing security.

(9)

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

(10)

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

(11)

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

(12)

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

(13)

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

(14)

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

(15)

Restricted security initially obtained on February 28, 2017.

(16)

Restricted security initially obtained on November 3, 2016.

(17)

Restricted security initially obtained on December 14, 2017.

(18)

Restricted security initially obtained on May 17, 2017.

(19)

Restricted security initially obtained on September 28, 2017.

(20)

Restricted security initially obtained on November 15, 2017.

(21)

Restricted security initially obtained on December 13, 2017.

(22)

Restricted security initially obtained on December 20, 2017.

(23)

Loan defaulted on January 1, 2018.

 

L = LIBOR

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

Investment Type

 

Investments at

Fair Value

 

 

Percentage of

Net Assets

 

1st Lien/Senior Secured Debt

 

$

164,521

 

 

 

124.36

%

Equity/Other

 

 

349

 

 

 

0.26

%

Short-term investments

 

 

65,890

 

 

 

49.81

%

Total Long Term Investments

 

$

230,760

 

 

 

174.43

%

F-15


 

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

 

 

Investments at

Fair Value

 

 

Percentage of

Net Assets

 

Wireless Telecommunications Services

 

$

42,277

 

 

 

31.96

%

Building Cleaning and Maintenance Services

 

 

18,104

 

 

 

13.68

%

Retail

 

 

14,800

 

 

 

11.19

%

Manufacturing

 

 

11,960

 

 

 

9.04

%

Wireless Communications

 

 

10,023

 

 

 

7.58

%

Chemicals

 

 

9,771

 

 

 

7.39

%

Radio Broadcasting

 

 

8,876

 

 

 

6.71

%

Industrial Other

 

 

7,070

 

 

 

5.34

%

Technology Services

 

 

5,952

 

 

 

4.50

%

Real Estate Services

 

 

5,718

 

 

 

4.32

%

Water Transport

 

 

5,279

 

 

 

3.99

%

Software Services

 

 

5,005

 

 

 

3.78

%

Industrial Conglomerates

 

 

4,838

 

 

 

3.66

%

Information and Data Services

 

 

4,659

 

 

 

3.52

%

Business Services

 

 

4,156

 

 

 

3.14

%

Consumer Finance

 

 

2,871

 

 

 

2.17

%

Maritime Security Services

 

 

1,770

 

 

 

1.34

%

Hotel Operator

 

 

1,605

 

 

 

1.21

%

Grain Mill Products

 

 

136

 

 

 

0.10

%

Short-term investments

 

 

65,890

 

 

 

49.81

%

Total

 

$

230,760

 

 

 

174.43

%

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

Geography

 

Investments at

Fair Value

 

 

Percentage of

Net Assets

 

United States

 

$

186,713

 

 

 

141.14

%

United Kingdom

 

 

44,047

 

 

 

33.29

%

Total

 

$

230,760

 

 

 

174.43

%

 

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

 

 

F-16


 

GREAT ELM CAPITAL CORP.

NOTES TO THE UNAUDITED CONSOLIDATED FINANCIAL STATEMENTS

Dollar amounts in thousands, except share and per share amounts

1.  ORGANIZATION

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

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

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

2.  SIGNIFICANT ACCOUNTING POLICIES

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

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

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

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

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

F-17


 

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

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

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

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

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

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

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

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

F-18


 

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

 

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

 

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

 

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

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

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

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

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

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

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

F-19


 

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

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

Recent Accounting Developments

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

3.  SIGNIFICANT AGREEMENTS AND RELATED PARTIES

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

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

For the three and six months ended June 30, 2018 management fees amounted to $754 and $1,447, respectively.  For the three and six months ended June 30, 2017 management fees amounted to $546 and $1,139, respectively.  As of June 30, 2018 and December 31, 2017, $754 and $612 remained payable, respectively.

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

F-20


 

Pre-Incentive Fee Net Invest ment Income includes any accretion of original issue discount, market discount, payment-in-kind interest, payment-in-kind dividends or other types of deferred or accrued income, including in connection with zero coupon securities, that the Company and its consolidated subsidiaries have recognized in accordance with GAAP, but have not yet received in cash (collectively, “Accrued Unpaid Income”).  Pre-Incentive Fee Net Investment Income does not include any realized capital gains or losses or unrealized capit al appreciation or depreciation.  Accrued Unpaid Income as of June 30, 2018 was $28,158.  Accrued Unpaid Income includes PIK income of $8,035 capitalized during the six months ended June 30, 2018 and $5,002 of accrued interest income that is expected to PI K.  Accrued Unpaid Income as of December 31, 2017 was $20,168.  Accrued Unpaid Income as of December 31, 2017 includes PIK income of $11,709 capitalized during the year ended December 31, 2017 and $1,962 of accrued interest income that is expected to PIK u nder PIK toggle elections.

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

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

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

For the six months ended June 30, 2018 and 2017, the Company incurred income incentive fees of $(1,183) and $1,894, respectively.  For the six months ended June 30, 2018, the income incentive fees incurred include an accrual of $1,454 offset by a reversal of $2,637 of income incentive fees previously accrued (discussed further below).  As of June 30, 2018 and December 31, 2017, $4,075 and $5,257, respectively, remained payable and at both dates $0 was immediately payable after calculating the total return requirement.  These payable amounts may include both Accrued Unpaid Income Incentive Fees and amounts deferred under the total return requirement and will become due upon meeting the criteria described above.  For the six months ended June 30, 2018 and the year ended December 31, 2017, the Company accrued Incentive Fees based on capital gains of $0.

GECC’s largest investment, Avanti Communications Group plc (Avanti), has generated significant non-cash income in the form of payment-in-kind (PIK) interest.  In connection with the recent restructuring of Avanti completed on April 26, 2018, GECC’s investment in Avanti’s third lien notes was converted into Avanti common equity.  As a result of this debt-for-equity conversion, we have determined that the accrued incentives fees payable associated with the portion of such PIK interest generated by the third lien notes should not at this time be recognized as a liability and as such we have reversed for prior periods.  Notwithstanding this reversal, such incentives fees remain payable under the investment management agreement (subject to achievement of return hurdles) and will be recognized as expense to the extent that an exit or recovery results in gross proceeds to us in excess of our initial cost basis in the third lien notes.

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

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

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

F-21


 

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

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

For the six months ended June 30, 2018 and 2017, the Company incurred expenses under the Administration Agreement of $797 and $767, respectively.  As of June 30, 2018 and December 31, 2017, $356 and $257 remained payable, respectively.

4.  FAIR VALUE MEASUREMENT

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

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

Basis of Fair Value Measurement

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

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

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

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

The table below presents the valuation techniques and the nature of significant inputs generally used in determining the fair value of Level 2 and Level 3 Instruments.

Level 2 Instruments Valuation Techniques and Significant Inputs

Bank Loans, Corporate Debt, and Other Debt Obligations

 

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

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

 

 

 

 

F-22


 

Level 3 Instruments Valuation Techniques and Significant Inputs

Bank Loans, Corporate Debt, and Other Debt Obligations

 

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

 

 

 

Equity

 

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

     Transactions in similar instruments;

     Discounted cash flow techniques;

     Third party appraisals; and

     Industry multiples and public comparables.

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

     Current financial performance as compared to projected performance;

     Capitalization rates and multiples; and

     Market yields implied by transactions of similar or related assets.

As noted above, the income and market approaches were used in the determination of fair value of certain Level 3 assets as of June 30, 2018 and December 31, 2017  The significant unobservable inputs used in the income approach are the discount rate or market yield used to discount the estimated future cash flows expected to be received from the underlying investment, which include both future principal and interest payments.  An increase in the discount rate or market yield would result in a decrease in the fair value.  Included in the consideration and selection of discount rates is risk of default, rating of the investment (if any), call provisions and comparable company valuations.  The significant unobservable inputs used in the market approach are based on market comparable transactions and market multiples of publicly traded comparable companies.  Increases or decreases in market multiples would result in an increase or decrease, respectively, in the fair value.

The following is a summary of the Company’s investment assets categorized within the fair value hierarchy as of June 30, 2018:

Assets

 

Level 1

 

 

Level 2

 

 

Level 3

 

 

Total

 

Fixed Income

 

$

-

 

 

$

103,242

 

 

$

82,090

 

 

$

185,332

 

Equity/Other

 

 

13,734

 

 

 

-

 

 

 

237

 

 

 

13,971

 

Short Term Investments

 

 

79,190

 

 

 

-

 

 

 

-

 

 

 

79,190

 

Total investment assets

 

$

92,924

 

 

$

103,242

 

 

$

82,327

 

 

$

278,493

 

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

Assets

 

Level 1

 

 

Level 2

 

 

Level 3

 

 

Total

 

Fixed Income

 

$

-

 

 

$

80,732

 

 

$

83,789

 

 

$

164,521

 

Equity/Other

 

 

213

 

 

 

-

 

 

 

136

 

 

 

349

 

Short Term Investments

 

 

65,890

 

 

 

-

 

 

 

-

 

 

 

65,890

 

Total investment assets

 

$

66,103

 

 

$

80,732

 

 

$

83,925

 

 

$

230,760

 

F-23


 

The following is a reconciliation of Level 3 assets for the six months ended June 30, 2018:

Level 3

 

Beginning Balance as of January 1, 2018

 

 

Transfers Out

 

 

Purchases (1)

 

 

Net Realized Gain (Loss)

 

 

Net Change in Unrealized

Appreciation (Depreciation) (2)

 

 

Sales and Settlements (1)

 

 

Net Amortization of Premium/ Discount

 

 

Ending Balance as of June 30, 2018

 

Fixed Income

 

$

83,789

 

 

$

(16,237

)

 

$

62,591

 

 

$

1,054

 

 

$

(1,948

)

 

$

(47,695

)

 

$

536

 

 

$

82,090

 

Equity/Other

 

 

136

 

 

 

-

 

 

 

-

 

 

 

-

 

 

 

101

 

 

 

-

 

 

 

-

 

 

 

237

 

Total investment assets

 

$

83,925

 

 

$

(16,237

)

 

$

62,591

 

 

$

1,054

 

 

$

(1,847

)

 

$

(47,695

)

 

$

536

 

 

$

82,327

 

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

Level 3

 

Beginning Balance as of January 1, 2017

 

 

Transfers Out

 

 

Purchases (1)

 

 

Net Realized Gain (Loss)

 

 

Net Change in Unrealized

Appreciation (Depreciation) (2)

 

 

Sales and Settlements (1)

 

 

Net Amortization of Premium/ Discount

 

 

Ending Balance as of December 31, 2017

 

Fixed Income

 

$

83,979

 

 

$

-

 

 

$

139,859

 

 

$

2,053

 

 

$

(2,854

)

 

$

(142,824

)

 

$

3,576

 

 

$

83,789

 

Equity/Other

 

 

501

 

 

 

-

 

 

 

2,137

 

 

 

(321

)

 

 

17

 

 

 

(2,198

)

 

 

-

 

 

 

136

 

Total investment assets

 

$

84,480

 

 

$

-

 

 

$

141,996

 

 

$

1,732

 

 

$

(2,837

)

 

$

(145,022

)

 

$

3,576

 

 

$

83,925

 

 

(1)

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

 

(2)

The net change in unrealized depreciation relating to assets still held at June 30, 2018 totaled $(1,204) consisting of the following: $(1,305) related to fixed income securities and $101 relating to equity/other.  The net change in unrealized depreciation relating to assets still held at December 31, 2017 totaled $(3,315) consisting of the following: $(3,332) related to fixed income and $17 related to equity/other.

No securities were transferred into the Level 3 hierarchy and three securities with a fair value of $16,236 were transferred from Level 3 to Level 2 during the six months ended June 30, 2018 as a result of increased pricing transparency.  There were no transfers into or out of Level 3 for the year ended December 31, 2017.  Transfers between levels of the fair value hierarchy are reported at the beginning of the reporting period in which they occur.

The following tables present the ranges of significant unobservable inputs used to value the Company’s Level 3 assets as of June 30, 2018 and December 31, 2017, respectively.  These ranges represent the significant unobservable inputs that were used in the valuation of each type of instrument, but they do not represent a range of values for any one instrument.  For example, the lowest yield in 1st Lien/Senior Secured is appropriate for valuing that specific debt investment, but may not be appropriate for valuing any other debt investments in this asset class.  Accordingly, the ranges of inputs presented below do not represent uncertainty in, or possible ranges of, fair value measurements of the Company’s Level 3 assets.

June 30, 2018

Level 3 Instruments

Level 3 Assets as of June 30, 2018

Significant Unobservable

Inputs by Valuation

Techniques 1

Range 2 of Significant Unobservable

Inputs (Weighted Average 3 ) as of

June 30, 2018

Bank Loans, Corporate Debt, and Other Debt Obligations

 

1st Lien/Senior Secured and Unsecured Debt

 

Discounted cash flows:

 Discount Rate

Asset Recovery / Waterfall analysis:

Liquidation Value

Uncertainty Discount

 

 

7.9% - 40.0% (13.7%)

 

N/A

15%

Equity

Common Stock, LLC Units and Warrants on private stock

Liquidation Value

N/A

 

 

 

Equity

Warrants on publicly traded stock

Volatility

58.76

F-24


 

December 31, 2017

Level 3 Instruments

Level 3 Assets as of December 31, 2017

Significant Unobservable

Inputs by Valuation

Techniques 1

Range 2 of Significant Unobservable

Inputs (Weighted Average 3 ) as of December 31, 2017

Bank Loans, Corporate Debt, and Other Debt Obligations

 

1st Lien/Senior Secured and Unsecured Debt

Discounted cash flows:

 Discount Rate

Comparable multiples:

 EV/EBITDA 4

Liquidation/Waterfall analysis:

 EV/EBITDA 4

 

7.69% - 38.75% (11.30%)

 

4.25 – 13.75 (6.68)

Equity

Common Stock, LLC Units and Warrants on private stock

Liquidation Value

N/A

 

 

 

Equity

Warrants on publicly traded stock

Volatility

67.99%

(1)

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

(2)

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

(3)

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

(4)

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

5.  DEBT

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

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

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

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

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

F-25


 

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

The Investment Company Act limits, with certain exceptions, the Company’s borrowing such that its asset coverage ratio, as defined in the Investment Company Act, is at least 1.5 to 1 after such borrowing.  As of June 30, 2018, the Company’s outstanding borrowings were $79,029, and the Company’s asset coverage ratio was 2.55 to 1.

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

Year

 

Total Amount

Outstanding (1)

 

 

Asset   Coverage

Ratio Per Unit (2)

 

 

Involuntary Liquidation

Preference Per Unit (3)

 

Average Market

Value Per Unit (4)

 

December 31, 2016

 

 

 

 

 

 

 

 

 

 

 

 

 

 

2020 Notes

 

$

33,646

 

 

$

6.17

 

 

N/A

 

$

1.02

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

December 31, 2017

 

 

 

 

 

 

 

 

 

 

 

 

 

 

GECCL Notes

 

$

32,631

 

 

$

5.01

 

 

N/A

 

$

1.02

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

June 30, 2018

 

 

 

 

 

 

 

 

 

 

 

 

 

 

GECCL Notes

 

$

32,631

 

 

$

2.55

 

 

N/A

 

$

1.02

 

GECCM Notes

 

$

46,398

 

 

$

2.55

 

 

N/A

 

$

1.00

 

(1)

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

(2)

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

(3)

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

(4)

The average market value per unit for the Notes is based on the average daily prices of such notes and is expressed per $1 of indebtedness for each period.

The indenture’s covenants, include compliance with (regardless of whether the Company is subject to) the asset coverage requirements set forth in Section 18(a)(1)(A) as modified by Section 61(a)(1) of the Investment Company Act, as well as covenants requiring the Company to provide financial information to the holders of the Notes and the Trustee if the Company ceases to be subject to the reporting requirements of the Securities Exchange Act of 1934.  These covenants are subject to limitations and exceptions that are described in the Indenture.  The Company may repurchase the Notes in accordance with the Investment Company Act and the rules promulgated thereunder.  As of June 30, 2018, the Company had not repurchased any of the Notes.  As of June 30, 2018 and December 31, 2017 the Company was in compliance with all covenants under the indentures.

For the three and six months ended June 30, 2018 and 2017, the components of interest expense were as follows:

 

 

For the three months ended June 30, 2018

 

 

For the six months ended June 30, 2018

 

 

For the three months ended June 30, 2017 (1)

 

 

For the six months ended June 30, 2017 (1)

 

Borrowing interest expense

 

$

1,314

 

 

$

2,462

 

 

$

694

 

 

$

1,388

 

Amortization of acquisition premium

 

 

142

 

 

 

269

 

 

 

(63

)

 

 

(126

)

Total

 

$

1,456

 

 

$

2,731

 

 

$

631

 

 

$

1,262

 

Weighted average interest rate (2)

 

 

7.37

%

 

 

7.34

%

 

 

7.61

%

 

 

7.56

%

Average outstanding balance

 

$

79,029

 

 

$

74,389

 

 

$

33,646

 

 

$

33,646

 

(1)

For the periods ended June 30, 2017, amounts include the 2020 Notes.

(2)

Annualized.

F-26


 

The fair value of the Company’s Notes are determined in accordance with ASC 820, which defines fair value in terms of the price that would be paid to transfer a liability in an orderly transaction between market participants at the measurement date under current market conditions.  The fair value of the Company’s Notes is determined by utilizing market quotations at the measurement date as t hey are Level 1 securities.

 

 

June 30, 2018

 

Facility

 

Commitments

 

 

Borrowings

Outstanding

 

 

Fair

Value

 

Unsecured Debt - GECCL Notes

 

$

32,631

 

 

$

32,631

 

 

$

33,397

 

Unsecured Debt - GECCM Notes

 

 

46,398

 

 

 

46,398

 

 

 

46,491

 

Total

 

$

79,029

 

 

$

79,029

 

 

$

79,888

 

 

 

 

December 31, 2017

 

Facility

 

Commitments

 

 

Borrowings

Outstanding

 

 

Fair

Value

 

Unsecured Debt - GECCL Notes

 

$

32,631

 

 

$

32,631

 

 

$

33,218

 

Total

 

$

32,631

 

 

$

32,631

 

 

$

33,218

 

 

6.  COMMITMENTS AND CONTINGENCIES

In the normal course of business, the Company may enter into investment agreements under which it commits to make an investment in a portfolio company at some future date or over a specified period of time.  As of June 30, 2018, the Company had approximately $17,572 in unfunded loan commitments, subject to the Company’s approval in certain instances, to provide debt financing to certain of its portfolio companies.  To the degree applicable, unrealized gains or losses on these commitments as of June 30, 2018 are included in the Company’s Statement of Assets and Liabilities and the corresponding Schedule of Investments.  The Company believes that it had sufficient cash and other liquid assets on its balance sheet to satisfy the unfunded commitments.

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

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

7.  INDEMNIFICATION

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

F-27


 

8.  CAPITAL TRANSACTIONS

Issuer Purchases of Equity Securities

During the year ended December 31, 2017, the Company purchased 2,138,479 shares under its tender offer and $15,000 stock buyback program at a weighted average price of $11.20 per share.  As of June 30, 2018, the Company had cumulatively purchased 2,236,651 shares under its tender offer and stock buyback program at a weighted average price of $11.18 per share, resulting in $15,000 of cumulative cash paid, under the program since November 4, 2016.  Including the tender offer, the Company utilized $25,000 under its stock buyback and tender program for repurchasing shares.

Month

 

Total Number of

Shares Purchased

 

 

Average Price Per

Share

 

 

Total Number of

Shares Purchased

as Part of Publicly

Announced Plans

or Program

 

 

Maximum Number

(or Approximate

Dollar Value) of

Shares that May

Yet Be Purchased

Under the Plans or

Programs

(Amounts in dollars)

 

November 2016

 

 

16,030

 

 

$

10.79

 

 

 

16,030

 

 

$

14,826,985

 

December 2016

 

 

82,142

 

 

$

10.72

 

 

 

82,142

 

 

 

13,946,200

 

Total 2016

 

 

98,172

 

 

$

10.73

 

 

 

98,172

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

January 2017

 

 

132,434

 

 

$

11.48

 

 

 

132,434

 

 

 

12,425,611

 

February 2017

 

 

72,678

 

 

$

11.26

 

 

 

72,678

 

 

 

11,607,509

 

March 2017

 

 

40,617

 

 

$

11.09

 

 

 

40,617

 

 

 

11,157,069

 

April 2017

 

 

16,846

 

 

$

11.38

 

 

 

16,846

 

 

 

10,965,351

 

May 2017 (1)

 

 

944,535

 

 

$

11.44

 

 

 

944,535

 

 

 

10,158,722

 

June 2017

 

 

15,215

 

 

$

10.42

 

 

 

15,215

 

 

 

10,000,182

 

July 2017

 

 

47,961

 

 

$

10.73

 

 

 

47,961

 

 

 

9,485,725

 

August 2017

 

 

37,666

 

 

$

10.78

 

 

 

37,666

 

 

 

9,079,585

 

September 2017

 

 

753,097

 

 

$

11.00

 

 

 

753,097

 

 

 

792,735

 

October 2017

 

 

65,945

 

 

$

10.27

 

 

 

65,945

 

 

 

115,277

 

November 2017

 

 

11,485

 

 

$

10.04

 

 

 

11,485

 

 

 

-

 

Total 2017

 

 

2,138,479

 

 

$

11.20

 

 

 

2,138,479

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Total

 

 

2,236,651

 

 

$

11.18

 

 

 

2,236,651

 

 

$

-

 

(1)

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

9.  EARNINGS PER SHARE

The following information sets forth the computation of basic and diluted earnings per share for the three and six months ended June 30, 2018 and June 30, 2017:

 

 

For the Three Months Ended June 30,

 

 

For the Six Months Ended June 30,

 

 

 

2018

 

 

2017

 

 

2018

 

 

2017

 

Numerator for basic and diluted earnings per share - increase in

     net assets resulting from operations

 

$

2,648

 

 

$

(2,467

)

 

$

(1,391

)

 

$

912

 

Denominator for basic and diluted earnings per share -

     weighted average shares outstanding

 

 

10,652,401

 

 

 

12,000,803

 

 

 

10,652,401

 

 

 

12,316,884

 

Basic and diluted earnings per share

 

$

0.25

 

 

$

(0.20

)

 

$

(0.13

)

 

$

0.07

 

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

F-28


 

10.  FINANCIAL HIGHLIGHTS

Below is the schedule of financial highlights of the Company for the six months ended June 30, 2018 and 2017, respectively:

 

 

For the Six Months Ended June 30,

 

 

 

2018

 

 

2017

 

Per Share Data: (1)

 

 

 

 

 

 

 

 

Net asset value, beginning of period

 

$

12.42

 

 

$

13.52

 

Net investment income

 

 

0.93

 

 

 

0.61

 

Net realized gains

 

 

0.11

 

 

 

0.27

 

Net change in unrealized appreciation (depreciation)

 

 

(1.17

)

 

 

(0.81

)

Net increase (decrease) in net assets resulting from operations

 

 

(0.13

)

 

 

0.07

 

Accretion from share buybacks

 

 

-

 

 

 

0.20

 

Distributions declared from net investment income (2)

 

 

(0.50

)

 

 

(0.50

)

Net decrease resulting from distributions to common stockholders

 

 

(0.50

)

 

 

(0.50

)

Net asset value, end of period

 

$

11.79

 

 

$

13.29

 

Per share market value, end of period

 

$

9.24

 

 

$

10.62

 

 

 

 

 

 

 

 

 

 

Shares outstanding, end of period

 

 

10,652,401

 

 

 

11,568,555

 

Total return based on net asset value (3)

 

 

(1.04

)%

 

 

1.98

%

Total return based on market value (3)

 

 

(1.03

)%

 

 

(4.78

)%

 

 

 

 

 

 

 

 

 

Ratio/Supplemental Data:

 

 

 

 

 

 

 

 

Net assets, end of period

 

$

125,591

 

 

$

153,702

 

Ratio of total expenses to average net assets before waiver (4),(5)

 

 

7.38

%

 

 

7.19

%

Ratio of total expenses to average net assets after waiver (4),(5)

 

 

7.38

%

 

 

7.27

%

Ratio of incentive fees to average net assets (4)

 

 

(1.85

)%

 

 

2.30

%

Ratio of net investment income to average net assets (4),(5)

 

 

15.55

%

 

 

9.21

%

Portfolio turnover

 

 

30

%

 

 

64

%

(1)

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

(2)

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

(3)

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

(4)

Average net assets used in ratio calculations is calculated using monthly ending net assets for the period presented.  For the six months ended June 30, 2018 and 2017 average net assets were $128,924 and $165,822, respectively.

(5)

Annualized for periods less than one year.

F-29


 

11.  AFFILIATED AND CONTROLLED INVESTMENTS

Affiliated investment as defined by the Investment Company Act, whereby the Company owns between 5% and 25% of the portfolio company's outstanding voting securities and the investments are not classified as controlled investments.  The aggregate fair value of non-controlled, affiliated investments at June 30, 2018 represented 33% of the Company's net assets.

Controlled investment as defined by the Investment Company Act, whereby the Company owns more than 25% of the portfolio company's outstanding voting securities or maintains the ability to nominate greater than 50% of the board representation.  The aggregate fair value of controlled investments at June 30, 2018 represented 16% of the Company's net assets.

As a result of restructurings during the second quarter of 2018, Avanti Communications Group PLC became an affiliated investment and The Finance Company became a controlled investment.  Both investments were previously considered to be non-affiliated, non-controlled investments.

Fair value as of June 30, 2018 along with transactions during the six months ended June 30, 2018 in these affiliated investments and controlled investments was as follows:

 

 

For the Six Months Ended June 30, 2018

 

Issue (1)

 

Fair value at December 31, 2017

 

 

Gross Additions (2)

 

 

Gross Reductions (3)

 

 

Net Realized

Gain (Loss)

 

 

Change in Unrealized

Appreciation (Depreciation)

 

 

Fair value at June 30, 2018

 

 

Interest

Income (4)

 

 

Fee

Income

 

 

Dividend

Income

 

Non-Controlled, Affiliated Investments

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

OPS Acquisitions Limited and Ocean Protection Services Limited

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Term Loan

 

$

1,770

 

 

$

-

 

 

$

-

 

 

$

-

 

 

$

(1,736

)

 

$

34

 

 

$

-

 

 

$

-

 

 

$

-

 

Equity (19% of class)

 

 

-

 

 

 

-

 

 

 

-

 

 

 

-

 

 

 

-

 

 

 

-

 

 

 

-

 

 

 

-

 

 

 

-

 

 

 

 

1,770

 

 

 

-

 

 

 

-

 

 

 

-

 

 

 

(1,736

)

 

 

34

 

 

 

-

 

 

 

-

 

 

 

-

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Avanti Communications Group PLC

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Senior Secured Bond, 2nd Lien

 

 

28,807

 

 

 

2,373

 

 

 

-

 

 

 

-

 

 

 

(2,964

)

 

 

28,216

 

 

 

2,101

 

 

 

87

 

 

 

-

 

Senior Secured Bond, 3rd Lien

 

 

13,257

 

 

 

5,626

 

 

 

50,637

 

 

 

-

 

 

 

31,754

 

 

 

-

 

 

 

3,664

 

 

 

3

 

 

 

-

 

Equity (9% of class)

 

 

213

 

 

 

50,637

 

 

 

-

 

 

 

-

 

 

 

(37,116

)

 

 

13,734

 

 

 

-

 

 

 

-

 

 

 

-

 

 

 

 

42,277

 

 

 

58,636

 

 

 

50,637

 

 

 

-

 

 

 

(8,326

)

 

 

41,950

 

 

 

5,765

 

 

 

90

 

 

 

-

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Totals

 

$

44,047

 

 

$

58,636

 

 

$

50,637

 

 

$

-

 

 

$

(10,062

)

 

$

41,984

 

 

$

5,765

 

 

$

90

 

 

$

-

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Controlled Investments

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

PE Facility Solutions, LLC

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Revolver

 

$

-

 

 

$

33,845

 

 

$

30,166

 

 

$

-

 

 

$

-

 

 

$

3,679

 

 

$

90

 

 

$

22

 

 

$

-

 

Term Loan A

 

 

9,900

 

 

 

-

 

 

 

-

 

 

 

-

 

 

 

-

 

 

 

9,900

 

 

 

636

 

 

 

-

 

 

 

-

 

Term Loan B

 

 

8,204

 

 

 

507

 

 

 

3,407

 

 

 

210

 

 

 

(327

)

 

 

5,187

 

 

 

621

 

 

 

-

 

 

 

-

 

Equity (83% of class)

 

 

-

 

 

 

-

 

 

 

-

 

 

 

-

 

 

 

-

 

 

 

-

 

 

 

-

 

 

 

-

 

 

 

-

 

 

 

 

18,104

 

 

 

34,352

 

 

 

33,573

 

 

 

210

 

 

 

(327

)

 

 

18,766

 

 

 

1,347

 

 

 

22

 

 

 

-

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

The Finance Company

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Senior Secured Bond

 

 

1,993

 

 

 

-

 

 

 

2,191

 

 

 

-

 

 

 

198

 

 

 

-

 

 

 

181

 

 

 

1

 

 

 

-

 

Revolver

 

 

-

 

 

 

900

 

 

 

365

 

 

 

-

 

 

 

-

 

 

 

535

 

 

 

5

 

 

 

3

 

 

 

-

 

Term Loan B

 

 

-

 

 

 

1,491

 

 

 

-

 

 

 

-

 

 

 

(383

)

 

 

1,108

 

 

 

12

 

 

 

-

 

 

 

-

 

Equity (72% of class)

 

 

-

 

 

 

-

 

 

 

-

 

 

 

-

 

 

 

-

 

 

 

-

 

 

 

-

 

 

 

-

 

 

 

-

 

 

 

 

1,993

 

 

 

2,391

 

 

 

2,556

 

 

 

-

 

 

 

(185

)

 

 

1,643

 

 

 

198

 

 

 

4

 

 

 

-

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Totals

 

$

20,097

 

 

$

36,743

 

 

$

36,129

 

 

$

210

 

 

$

(512

)

 

$

20,409

 

 

$

1,545

 

 

$

26

 

 

$

-

 

(1)

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

(2)

Gross additions include increases resulting from new or additional portfolio investments, capitalized PIK interest, accretion of discounts and the exchange of one or more existing securities for one or more new securities.

(3)

Gross reductions include decreases resulting from principal collections related to investment repayments or sales and the exchange of one or more existing securities for one or more new securities.

(4)

Interest income includes accrued PIK interest.

F-30


 

In accordance with SEC R egulation S-X Rules 3-09 and 4-08(g), the Company must determine which of its unconsolidated controlled portfolio companies, if any, are considered to be “significant subsidiaries.”  After performing this analysis, the Company determined that one portfolio company, PE Facility Solutions, LLC (“PEFS”), is a significant subsidiary for the six months ended June 30, 2018 under at least one of the significance conditions of Rule 4-08(g).  Accordingly, unaudited financial information for the six months ended June 30, 2018 has been included as follows (in thousands):

Balance Sheet

 

As of June 30, 2018

 

Current assets

 

$

9,504

 

Noncurrent assets

 

 

11,932

 

Total Assets

 

 

21,436

 

 

 

 

 

 

Current liabilities

 

 

7,594

 

Noncurrent liabilities

 

 

20,704

 

Total Liabilities

 

 

28,298

 

 

 

 

 

 

Net Equity

 

$

(6,862

)

 

Statement of Operations

 

For the Six Months Ended June 30, 2018

 

Gross Revenues

 

$

29,833

 

Cost of Sales

 

 

(24,321

)

SG&A Expenses

 

 

(4,181

)

EBITDA

 

$

1,331

 

Net Loss from Continuing Operations

 

$

(1,170

)

 

12.  SUBSEQUENT EVENTS

In July 2018, we purchased an additional $2,000 of par value of Commercial Barge Line Company first lien term loan at a price of approximately 72% of par value.

In July 2018, we purchased $478 of par value of PFS Holdings Corp. first lien term loan at a price of approximately 60% of par value.

In July 2018, we purchased an additional $2,500 of par value of Sungard Availability Services Capital, Inc. first lien senior secured term loan at a price of approximately 99% of par value.

In July 2018, we exercised all of our RiceBran Technologies Corporation warrants at a price of $1.60 per share in a cashless exercise.  This transaction resulted in GECC receiving 139,392 shares.  We subsequently sold all of the shares at a weighted average price of $2.43 per share.

In July 2018, in connection with the sale of one of its businesses, DataX, Ltd., The Selling Source, LLC paid down $3,800 of our outstanding $5,689 first lien, senior secured holding.  The remainder of the investment was restructured, with GECC receiving $1,250 of first out term loan bearing interest at a rate of 3-month LIBOR plus 5%, which matures on January 13, 2020.

In August 2018, we purchased an additional $2,647 of par value of SESAC Holdco II LLC second lien senior secured loan at a price of approximately 99% of par value.

In August 2018, we purchased $2,000 of par value of California Pizza Kitchen, Inc. first lien term loan at a price of approximately 98% of par value.

In August 2018, we sold our position in Foresight Energy LP at a price of approximately 100% of par value.

Our Board declared the monthly distributions for the fourth quarter of 2018 at an annual rate of approximately 8.4% of our June 30, 2018 NAV, which equates to $0.083 per month.  The schedule of distribution payments is as follows:

Month

 

Rate

 

 

Record Date

 

Payable Date

October

 

$

0.083

 

 

October 31, 2018

 

November 15, 2018

November

 

$

0.083

 

 

November 30, 2018

 

December 14, 2018

December

 

$

0.083

 

 

December 31, 2018

 

January 15, 2019

 

F-31

 

Exhibit 10.1

 

 

CONFIDENTIAL SEPARATION AGREEMENT AND RELEASE

 

This Confidential Separation Agreement and Release (this “Agreement”), dated as of June 4, 2018, is by and between Michael Sell (“Employee”) and Great Elm Capital Management, Inc., a Delaware corporation (“Employer”).  

 

WHEREAS, Employee has resigned from employment with Employer effective as of the date hereof (the “Termination Effective Date”).

 

NOW, THEREFORE, in consideration of the Severance Payment (as defined below) and other good and valuable consideration, the receipt and sufficiency of which are hereby acknowledged, Employer and Employee agree as follows:

 

1. Subject to the terms and conditions set forth herein, Employer shall (a) pay Employee $150,000, subject to applicable withholdings and deductions and (b) continue to provide Employee medical and dental benefit coverage under Employer’s applicable benefit plans (to the extent Employee is eligible to remain covered under such plans) until December 31, 2018 (clauses (a) and (b), collectively, the “Severance Payment”).  Employer’s obligation to make the Severance Payment shall be conditioned upon Employer’s receipt of a copy of this Agreement, in form and substance satisfactory to Employer, duly executed by Employee.  Notwithstanding the foregoing, from and after the date of this Agreement, should Employee violate any material provision of this Agreement, including, without limitation, Sections 6, 7 or 9 hereof, then Employer shall have no obligation to continue to make the Severance Payment following the date of any such failure, violation or breach.  Employee acknowledges and agrees that, other than the Severance Payment, there are no unpaid amounts owing by Employer to Employee as of the date hereof other than reimbursement for Employee’s reasonable unpaid expenses incurred prior to the Termination Effective Date, and, other than any such unpaid expenses, no additional amounts whatsoever shall be paid to Employee by Employer or any of its members, managers, employees, officers, directors or affiliates.

 

2. Effective as of the date of this Agreement, in consideration of the Severance Payment, Employee agrees on his behalf and on behalf of his affiliates, agents, heirs, executors, administrators, successors, personal representatives and/or assigns (collectively, the “Employee Releasors”), to unconditionally, fully, and completely release and forever discharge Employer and its parents, subsidiaries, officers, directors, managers, members, partners, shareholders, lenders, funding sources, investors, employees, vendors, agents, attorneys, accountants, affiliates, predecessors, successors and assigns, including, without limitation, Great Elm Capital Corp. (“GECC”), Great Elm Capital Group, Inc. and GECC GP Corp. (collectively, the “Employer Released Parties,”) from any claim and all manner of action and actions, including but not limited to claims arising under Title VII, 42 U.S.C. §1981, Title 29 USC §621-634, unemployment, and all other causes of action, suits, debts, dues, sums of money, accounts, reckonings, bonds, bills, specialties, covenants, contracts, controversies, agreements, promises, variances, trespasses, damages, costs, expenses (including reasonable attorney’s fees), losses, liabilities, judgments, executions, claims, liens, damages, wages, and demands of whatever

 


 

nature, whether known or unknown, anticipated or unanticipated, suspected or unsuspec ted, accrued or to accrue in the future, for or by reason of any matter, cause, or thing whatsoever, in law or in equity, under local, state, or federal statutory or common law or administrative regulation (collectively “Claims”), which any of the Employee Releasors ever had, now has, or hereafter can, shall or may have against any of the Employer Released Parties, from the beginning of the world up to and including the Termination Effective Date.  Employee Releasors hereby agree that they (or any them) wil l not commence, prosecute, file, or permit to be commenced, prosecuted or filed in their name or on their behalf, any lawsuit, claim or action against any of the Employer Released Parties based upon or arising out of any act or event which occurred before the Termination Effective Date (whether known or unknown, anticipated or unanticipated, suspected or unsuspected).  The release and waiver contained in this Section 2 is a material inducement for Employer in entering into this Agreement.

 

3. Employee further acknowledges and agrees that this release and waiver of rights is knowing and voluntary, that he has consulted (or been given the opportunity to consult) with an attorney regarding the terms and conditions of this Agreement, that he has read this Agreement in its entirety, and that he fully understands all of the terms and conditions contained herein.  Employee further acknowledges that he is entering into this Agreement knowingly, voluntarily and of his own free will.  Furthermore, Employee acknowledges that he was permitted a reasonable period of time to consider whether or not to enter into this Agreement and either took the time or opted to return the executed Agreement before that time. 

 

4. Effective as of the date of this Agreement, Employer agrees on its behalf and on behalf of its parents, subsidiaries, officers, directors, managers, members, partners, shareholders, lenders, funding sources, investors, employees, vendors, agents, attorneys, accountants, affiliates, predecessors, successors and assigns, including, without limitation, GECC, Great Elm Capital Group, Inc. and GECC GP Corp. (collectively, the “Employer Releasors”), to unconditionally, fully, and completely release and forever discharge Employee and its affiliates, agents, heirs, executors, administrators, successors, personal representatives and/or assigns (collectively, the “Employee Released Parties,”) from any Claims which any of the Employer Releasors ever had, now has, or hereafter can, shall or may have against any of the Employee Released Parties, from the beginning of the world up to and including the Termination Effective Date other than any Claims resulting from any Employee Released Party’s fraud, gross negligence or willful misconduct (the “Misconduct Exceptions”).  Employer Releasors hereby agree that they (or any them) will not commence, prosecute, file, or permit to be commenced, prosecuted or filed in their name or on their behalf, any lawsuit, claim or action against any of the Employee Released Parties based upon or arising out of any act or event which occurred before the Termination Effective Date (whether known or unknown, anticipated or unanticipated, suspected or unsuspected) other than with respect to the Misconduct Exceptions.  The release and waiver contained in this Section 4 is a material inducement for Employer in entering into this Agreement

 

5. Employer further acknowledges and agrees that this release and waiver of rights is knowing and voluntary, that it has consulted (or been given the opportunity to consult) with an attorney regarding the terms and conditions of this Agreement, that it has read this Agreement in its entirety, and that it fully understands all of the terms and conditions contained

 


 

herein.  Employer further acknowledges that it is entering into this Agreement knowingly, voluntarily and of its own free will.  Furthermore, Employer acknowledges that it was permitted a reasonable period of time to consider whether or not to enter into this Agreement and either took the time or opted to return the execute d Agreement before that time

 

6. Employee agrees to refrain from disclosing Confidential Information (as defined below) of Employer or GECC to any party (except to Employee’s attorneys, accountants, and other advisors who are obligated to refrain from disclosing the Confidential Information (collectively, “Representatives”) or pursuant to a court order or an inquiry by a governmental authority, or as otherwise required by law).  Employee agrees to promptly return to Employer or GECC, as applicable, all documents, materials and writings (in any format, including electronic) that contain Confidential Information and agrees not to use Confidential Information for his own personal gain at any time. For purposes of this Agreement, “Confidential Information” means any information regarding the business of Employer and its affiliates, including, without limitation, information regarding GECC or any other fund and/or account managed by Employer or information regarding such fund’s assets, operations, operating plans, budget, investors, members, interests, proposed or current ventures, business plans, marketing plans, past agreements, potential agreements, private or proprietary conversations, trade secrets, financial performance, condition or valuation or information regarding the terms or conditions of this Agreement.  

 

7. Employee has returned, or within ten (10) business days of the Termination Effective Date shall immediately return, all Employer or GECC property in his possession or control to Employer, including, without limitation, Employer’s property kept by Employee in his home, by delivering such items to Employer’s offices at 800 South Street, Suite 230, Waltham, MA 02453. For purposes of this Agreement, Employer or GECC property shall include all property of any kind or nature, wherever located, including, without limitation, all written, recorded, and graphic materials, all computer files, email and other electronic communications, all word processing documents, spreadsheets and databases, and all notes, compilations or analyses containing or reflecting Confidential  Information.

 

8. All inquiries from prospective employers to whom Employee has given Employer as a reference shall be directed to Peter Reed or Adam Kleinman.  Employer shall instruct its senior management-level employees to not, directly or indirectly, make disparaging or defamatory remarks about Employee.

 

9. Employee agrees not to communicate, orally or in writing, generally, specifically, or by implication, to any person or entity, any facts or opinions that might tend to reflect adversely upon Employer or any of its subsidiaries and affiliates, including GECC or the other funds and/or accounts under its management, and any of their respective current officers, directors, employees, managers, members, products, services, or brands, as applicable (collectively, “Employer Parties”), or to disparage, degrade or harm the reputation of any Employer Party in the conduct of its business and/or professional endeavors or take any action, directly or indirectly, that is intended to or could reasonably be expected to harm the business interests, reputation, or goodwill of any Employer Party.  

 


 

10. Employee acknowledges that Employer exclusively owns all right, title and interest in and to the investment performance history and “track record” of Employer, including GECC an d the other funds and/or accounts under its management and any other investment vehicles managed by Employer and/or its affiliates for any period.

11. Employee agrees that it would be difficult to measure any damages caused to Employer or GECC which might result from any breach by Employee of the promises set forth in this Agreement, and that in any event money damages would be an inadequate remedy for any such breach.  Accordingly, Employee agrees that if he breaches, or proposes to breach, any portion of this Agreement, Employer or GECC, as the case may be, shall be entitled, in addition to all other remedies that it may have, to an injunction or other appropriate preliminary equitable relief to restrain any such breach without showing or proving any actual damage to Employer or GECC.

 

12. This Agreement shall be governed under and construed in accordance with the laws of the Commonwealth of Massachusetts, without regard to any conflicts of laws principles. Any actions related to this Agreement shall be filed in any court of competent jurisdiction located within the Commonwealth of Massachusetts.

 

13. This Agreement may be modified only by a separate written agreement executed by Employer and Employee expressly modifying the terms hereof. 

 

14. By executing this Agreement, each party hereto represents and warrants that it has the legal authority to enter into this Agreement and each of the provisions contained herein.

 

15. If any provision of this Agreement is held to be illegal or unenforceable, such provision shall be limited or eliminated to the minimum extent necessary so that the remainder of this Agreement will continue in full force and effect and be enforceable.  The parties agree to negotiate in good faith an enforceable substitute provision for any invalid or unenforceable provision that most nearly achieves the intent of such provision.

 

16. This Agreement may be signed in any number of counterparts with the same effect as if the signature on each such counterpart were upon the same instrument, and a facsimile transmission or transmission by other electronic means reasonably acceptable to both parties shall be deemed to be an original signature.

 


 


 

GREAT ELM CAPITAL MANAGEMENT, INC.

 

 

By: _/s/ Adam Kleinman ______________

Name: Adam Kleinman

Title: Authorized Signatory

 

 

ACNOWLEDGED AND AGREED

AS OF THE DATE FIRST ABOVE WRITTEN:

 

 

By: _/s/ Michael Sell __________________

Name: Michael Sell

 

 

 

Exhibit 31.1

Certification of Chief Executive Officer

I, Peter A. Reed, Chief Executive Officer of Great Elm Capital Corp., a Maryland corporation (the “Registrant”) certify that:

1.

I have reviewed this quarterly report on Form 10-Q of the Registrant;

2.

Based on my knowledge, this report does not contain any untrue statement of a material fact or omit to state a material fact necessary to make the statements made, in light of the circumstances under which such statements were made, not misleading with respect to the period covered by this report;

3.

Based on my knowledge, the financial statements, and other financial information included in this report, fairly present in all material respects the financial condition, results of operations and cash flows of the Registrant as of, and for, the periods presented in this report;

4.

The Registrant’s other certifying officer and I are responsible for establishing and maintaining disclosure controls and procedures (as defined in Rules 13a-15(e) and 15d-15(e) under the Securities Exchange Act of 1934, as amended (the “Exchange Act”)), and internal control over financial reporting (as defined in Exchange Act Rules 13a-15(f) and 15d-15(f)) for the Registrant and have:

 

a.

designed such disclosure controls and procedures, or caused such disclosure controls and procedures to be designed under our supervision, to ensure that material information relating to the Registrant, including its consolidated subsidiaries, is made known to us by others within those entities, particularly during the period in which this report is being prepared;

 

b.

designed such internal control over financial reporting, or caused such internal control over financial reporting to be designed under our supervision, to provide reasonable assurance regarding the reliability of financial reporting and the preparation of financial statements for external purposes in accordance with generally accepted accounting principles;

 

c.

evaluated the effectiveness of the Registrant’s disclosure controls and procedures and presented in this report our conclusions about the effectiveness of the disclosure controls and procedures, as of the end of the period covered by this report based on such evaluation; and

 

d.

disclosed in this report any change in the Registrant’s internal control over financial reporting that occurred during the Registrant’s most recent fiscal quarter (the Registrant’s fourth fiscal quarter in the case of an annual report) that has materially affected, or is reasonably likely to materially affect, the Registrant’s internal control over financial reporting; and

5.

The Registrant’s other certifying officer and I have disclosed, based on our most recent evaluation of internal control over financial reporting, to the Registrant’s auditors and the audit committee of the Registrant’s board of directors:

 

a.

all significant deficiencies and material weaknesses in the design or operation of internal control over financial reporting which are reasonably likely to adversely affect the Registrant’s ability to record, process, summarize and report financial information; and

 

b.

any fraud, whether or not material, that involves management or other employees who have a significant role in the Registrant’s internal control over financial reporting.

 

Dated: August 10, 2018

 

/s/ Peter A. Reed

 

 

Peter A. Reed

Chief Executive Officer

(Principal Executive Officer)

 

 

 

Exhibit 31.2

Certification of Chief Financial Officer

I, John J. Woods, Chief Financial Officer of Great Elm Capital Corp., a Maryland corporation (the “Registrant”) certify that:

1.

I have reviewed this quarterly report on Form 10-Q of the Registrant;

2.

Based on my knowledge, this report does not contain any untrue statement of a material fact or omit to state a material fact necessary to make the statements made, in light of the circumstances under which such statements were made, not misleading with respect to the period covered by this report;

3.

Based on my knowledge, the financial statements, and other financial information included in this report, fairly present in all material respects the financial condition, results of operations and cash flows of the Registrant as of, and for, the periods presented in this report;

4.

The Registrant’s other certifying officer and I are responsible for establishing and maintaining disclosure controls and procedures (as defined in Rules 13a-15(e) and 15d-15(e) under the Securities Exchange Act of 1934, as amended (the “Exchange Act”)), and internal control over financial reporting (as defined in Exchange Act Rules 13a-15(f) and 15d-15(f)) for the Registrant and have:

 

a.

designed such disclosure controls and procedures, or caused such disclosure controls and procedures to be designed under our supervision, to ensure that material information relating to the Registrant, including its consolidated subsidiaries, is made known to us by others within those entities, particularly during the period in which this report is being prepared;

 

b.

designed such internal control over financial reporting, or caused such internal control over financial reporting to be designed under our supervision, to provide reasonable assurance regarding the reliability of financial reporting and the preparation of financial statements for external purposes in accordance with generally accepted accounting principles;

 

c.

evaluated the effectiveness of the Registrant’s disclosure controls and procedures and presented in this report our conclusions about the effectiveness of the disclosure controls and procedures, as of the end of the period covered by this report based on such evaluation; and

 

d.

disclosed in this report any change in the Registrant’s internal control over financial reporting that occurred during the Registrant’s most recent fiscal quarter (the Registrant’s fourth fiscal quarter in the case of an annual report) that has materially affected, or is reasonably likely to materially affect, the Registrant’s internal control over financial reporting; and

5.

The Registrant’s other certifying officer and I have disclosed, based on our most recent evaluation of internal control over financial reporting, to the Registrant’s auditors and the audit committee of the Registrant’s board of directors:

 

a.

all significant deficiencies and material weaknesses in the design or operation of internal control over financial reporting which are reasonably likely to adversely affect the Registrant’s ability to record, process, summarize and report financial information; and

 

b.

any fraud, whether or not material, that involves management or other employees who have a significant role in the Registrant’s internal control over financial reporting.

 

Dated: August 10, 2018

 

/s/ John J. Woods

 

 

John J. Woods

Chief Financial Officer

(Principal Financial Officer and Principal Accounting Officer)

 

 

Exhibit 32.1

Certification of Chief Executive Officer and Chief Financial Officer

Pursuant to

Section 906 of the Sarbanes-Oxley Act of 2002 (18 U.S.C. 1350)

In connection with this quarterly report on Form 10-Q of Great Elm Capital Corp., a Maryland corporation (the “Registrant”), for the three months ended June 30, 2018 as filed with the Securities and Exchange Commission on the date hereof (the “Report”), Peter A. Reed, as Chief Executive Officer of the Registrant, and John J. Woods, as Chief Financial Officer of the Registrant, each hereby certifies, pursuant to 18 U.S.C. Section 1350, as adopted pursuant to Section 906 of the Sarbanes-Oxley Act of 2002, that, to the best of his knowledge:

 

1.

The Report fully complies with the requirements of Section 13(a) of the Securities Exchange Act of 1934, as amended; and

 

2.

The information contained in the Report fairly presents, in all material respects, the consolidated financial condition and results of operations of the Registrant.

 

Dated: August 10, 2018

 

/s/ Peter A. Reed

Peter A. Reed

Chief Executive Officer

(Principal Executive Officer)

 

/s/ John J. Woods

John J. Woods

Chief Financial Officer

(Principal Financial Officer and Principal Accounting Officer)