http://fasb.org/us-gaap/2022#GainLossOnInvestmentshttp://fasb.org/us-gaap/2022#GainLossOnInvestmentshttp://fasb.org/us-gaap/2022#GainLossOnInvestmentsfalsehttp://fasb.org/us-gaap/2022#GainLossOnInvestments--12-31http://fasb.org/us-gaap/2022#GainLossOnInvestmentshttp://fasb.org/us-gaap/2022#GainLossOnInvestments0001633336http://fasb.org/us-gaap/2022#GainLossOnInvestmentshttp://fasb.org/us-gaap/2022#GainLossOnInvestmentsFYhttp://fasb.org/us-gaap/2022#GainLossOnInvestmentshttp://fasb.org/us-gaap/2022#GainLossOnInvestments0001633336ccap:InfobaseMemberccap:SeniorSecuredFirstLienDelayedDrawTermLoanMemberccap:CommercialAndProfessionalServicesMemberus-gaap:DebtSecuritiesMembercountry:US2022-01-012022-12-310001633336ccap:DelayedDrawTermLoanMemberccap:BankersToolboxIncMember2022-12-310001633336ccap:SeniorlinkIncorporatedMemberccap:HealthCareEquipmentAndServicesMemberus-gaap:DebtSecuritiesMembercountry:USus-gaap:BaseRateMemberccap:UnitrancheFirstLienTermLoanMember2021-12-310001633336us-gaap:CommonStockMembercountry:USccap:SoftwareAndServicesMemberccap:ParkPlaceTechnologiesLlcTwoMemberus-gaap:EquitySecuritiesMember2022-12-31


UNITED STATES

SECURITIES AND EXCHANGE COMMISSION

WASHINGTON, DC 20549

FORM 10-K

(Mark One)

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

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

For the fiscal year ended December 31, 20172022

or

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

For the transition period fromto TRANSITION REPORT PURSUANT TO SECTION 13 OR 15(d) OF THE SECURITIES EXCHANGE ACT OF 1934.

Commission file number814-01132

Crescent Capital BDC, Inc.

(Exact Name of Registrant as Specified in Its Charter)

Maryland

47-3162282

(State or Other Jurisdiction of

Incorporation or Organization)

(I.R.S. Employer

Identification No.)

11100 Santa Monica Blvd., Suite 2000, Los Angeles, CA

90025

(Address of Principal Executive Offices)

(Zip Code)

Registrant’s Telephone Number, Including Area Code: (310) 235-5900

Securities registered pursuant to Section 12(b) of the Act:

Delaware

Title of each class

Trading

Symbol

47-3162282

Name of each exchange on which registered

(State or Other Jurisdiction of

Incorporation or Organization)Common Stock, $0.001 par value per share

CCAP

(I.R.S. EmployerThe Nasdaq Stock Market LLC

Identification No.)

11100 Santa Monica Blvd., Suite 2000, Los Angeles, CA90025
(Address of Principal Executive Offices)(Zip Code)

Registrant’s Telephone Number, Including Area Code:(310) 235-5900

Securities registered pursuant to Section 12(g) of the Act: None

Common Stock, par value $0.001 per share

(Title of class)

Indicate by check mark if the registrant is a well-known seasoned issuer, as defined in Rule 405 of the Securities Act. Yes ☐ No

Indicate by check mark if the registrant is not required to file reports pursuant to Section 13 or Section 15(d) of the Act. Yes ☐ No

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

Indicate by check mark whether the registrant has submitted electronically and posted on its corporate Web site, if any, every Interactive Data File required to be submitted and posted pursuant to Rule 405 of RegulationS-T (§232.405 of this chapter) during the preceding 12 months (or for such shorter period that the registrant was required to submit and post such files). Yes  ☐ No ☐

Indicate by check mark if disclosure of delinquent filers pursuant to Item 405 of RegulationS-K (§ 229.405 of this chapter) is not contained herein, and will not be contained, to the best of registrant’s knowledge, in definitive proxy or information statements incorporated by reference in Part III of this Form10-K or any amendment to this Form10-K.  ☐

Indicate by check mark whether the Registrant is a large accelerated filer, an accelerated filer, anon-accelerated filer, or a smaller reporting company, or an emerging growth company. See the definitions of “large accelerated filer,” “accelerated filer” andfiler,” “smaller reporting company” and “emerging growth company” inRule 12b-2 of the Exchange Act.

Large accelerated filerAccelerated filer
Non-Accelerated

Large accelerated filer

☒  (Do not check if a smaller reporting company)

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 has filed a report on and attestation to its management’s assessment of the effectiveness of its internal control over financial reporting under Section 404(b) of the Sarbanes-Oxley Act (15 U.S.C. 7262(b)) by the registered public accounting firm that prepared or issued its audit report.

If securities are registered pursuant to Section 12(b) of the Act, indicate by check mark whether the financial statements of the registrant included in the filing reflect the correction of an error to previously issued financial statements. ☐

Indicate by check mark whether any of those error corrections are restatements that required a recovery analysis of incentive-based compensation received by any of the registrant’s executive officers during the relevant recovery period pursuant to §240.10D-1(b). ☐

Indicate by check mark whether the Registrant is a shell company (as defined inRule 12b-2 of the Securities Exchange Act of 1934)Act). Yes No ☒

The aggregate market value of the voting common equity held by non-affiliates of the registrant, was $225.6 million based on the number of shares held by non-affiliates of the registrant as of June 30, 2022 (the last business day of the registrant’s most recently completed second fiscal quarter). Shares of the registrant’s common stock held by each executive officer, director and holder of 5% or more of the outstanding common stock have been excluded in that such persons may be deemed affiliates. The calculation does not reflect a determination that certain persons are affiliates of the registrant for any other purpose.

The number of shares of the Registrant’s common stock, $.001 par value per share, outstanding at March 23, 2018February 22, 2023 was 9,343,227.30,887,360

DOCUMENTS INCORPORATED BY REFERENCE

Portions of the Registrant’s proxy statement for the 20182023 annual meeting of stockholders to be filed not later than 120 days after the end of the fiscal year covered by this Annual Report on Form 10-K are incorporated by reference in Part III.

1



CRESENTCRESCENT CAPITAL BDC, INC.

INDEX TO ANNUAL REPORT ON

FORM 10-K FOR

THE YEAR ENDED DECEMBER 31, 20172022

Table of Contents

PAGE

PART I

ITEM 1.

Business

2

ITEM 1A.

Risk Factors

18

ITEM 1B.

Unresolved Staff Comments

36

ITEM 2.

Properties

36

ITEM 3.

Legal Proceedings

36

ITEM 4.

Mine Safety Disclosures

36

PART II

Page

ITEM 5.PART I

Item 1.

Business

6

Item 1A.

Risk Factors

20

Item 1B.

Unresolved Staff Comments

47

Item 2.

Properties

47

Item 3.

Legal Proceedings

47

Item 4.

Mine Safety Disclosures

47

PART II

Item 5.

Market for Registrant’s Common Equity, Related Stockholder Matters and Issuer Purchases of Equity Securities

37

48

ITEMItem 6.

Selected Financial Data

40

50

ITEMItem 7.

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

42

51

ITEMItem 7A.

Quantitative and Qualitative Disclosures About Market Risk

58

65

ITEMItem 8.

Consolidated Financial Statements and Supplementary Data

60

67

ITEMItem 9.

Changes in and Disagreements withWith Accountants on Accounting and Financial Disclosure

99

157

ITEMItem 9A.

Controls and Procedures

99

157

ITEMItem 9B.

Other Information

99

157

Item 9C.

PART IIIDisclosure Regarding Foreign Jurisdictions that Prevent Inspections

157

ITEM 10.

PART III

Item 10.

Directors, Executive Officers and Corporate Governance

100

158

ITEMItem 11.

Executive Compensation

100

158

ITEMItem 12.

Security Ownership of Certain Beneficial Owners and Management and Related Stockholder Matters

100

158

ITEMItem 13.

Certain Relationships and Related Transactions, and Director Independence

100

158

ITEMItem 14.

Principal AccountantAccounting Fees and Services

100

158

PART IV

ITEM 15.PART IV

Item 15.

Exhibits, and Financial Statement Schedules

159

Item 16.

Form 10-K Summary

101

161

Signatures

162

1


CAUTIONARY STATEMENT REGARDING FORWARD-LOOKING STATEMENTS

This report contains forward-looking statements that involve substantial risks and uncertainties. These forward-looking statements are not historical facts, but rather are based on current expectations, estimates and projections about us, our current or prospective portfolio investments, our industry, our beliefs, and our assumptions. We believe that it is important to communicate our future expectations to our investors. Words such as “anticipates,” “expects,” “intends,” “plans,” “believes,” “seeks,” “estimates,” “would,” “will,” “should,” “targets,” “projects,” and variations of these words and similar expressions are intended to identify forward-looking statements.statements, although not all forward-looking statements include these words. These statements are not guarantees of future performance and are subject to risks, uncertainties, and other factors, some of which are beyond our control and are difficult to predict, that could cause actual results to differ materially from those expressed or forecasted in the forward-looking statements.

The following factors and factors listed under “Risk Factors” in this report and other documents Crescent Capital BDC, Inc. has filed with the Securities and Exchange Commission, or SEC, provide examples of risks, uncertainties and events that may cause our actual results to differ materially from the expectations we describe in our forward-looking statements. The occurrence of the events described in these risk factors and elsewhere in this report could have a material adverse effect on our business, results of operation and financial position. The following factors are among those that may cause actual results to differ materially from our forward-looking statements:

Potential
uncertainty surrounding the financial stability of the United States, Europe and China;
the ability of our investment adviser to locate suitable investments for us and to monitor and administer our investments;
potential fluctuation in quarterly operating resultsresults;

Potential
potential impact of economic recessions or downturnsdownturns;

Adverse
adverse developments in the credit marketsmarkets;

Operation
regulations governing our operation as a business development company;
operation in a highly competitive market for investment opportunitiesopportunities;

Regulations governing our operation as a business development company

Financing investmentsrisks associated with borrowed money

Lack of liquidity in investments

Defaults by portfolio companies

Uncertainty as toinflation and the value of certain portfolio investmentscurrent interest rate environment;

Potential resignation of the Advisor and or the Administrator

Changeschanges in interest rates may affect our cost of capital and net investment incomeincome;

Potential
the impact of changes in London Interbank Offered Rate (“LIBOR”), Secured Overnight Financing Rate (“SOFR”), or other benchmark rate on our operating results;
financing investments with borrowed money;
potential adverse effects of price declines and illiquidity in the corporate debt markets;
the impact of COVID-19 on our portfolio companies and the markets in which they operate, interest rates and the economy in general;

Risks
lack of liquidity in investments;
the outcome and impact of any litigation;
the timing, form and amount of any dividend distributions;
risks regarding distributions;
potential adverse effects of new or modified laws and regulations;
the social, geopolitical, financial, trade and legal implications of Brexit;
potential resignation of the Adviser and or the Administrator;
uncertainty as to the value of certain portfolio investments;
defaults by portfolio companies;
our ability to successfully complete and integrate any acquisitions;
risks associated with original issue discount (“OID”) andpayment-in-kind (“PIK”) interest incomeincome;
the market price of our common stock may fluctuate significantly;

2


Risks regarding distributions
the recently announced acquisition of First Eagle Alternative Capital BDC, Inc. (“FCRD”); by the Company (the “FCRD Acquisition”);
the outcome and impact of any litigation relating to the FCRD Acquisition;
the likelihood that the FCRD Acquisition is completed and the anticipated timing of its completion;
the ability of our business and FCRD’s business to successfully integrate if the FCRD Acquisition is completed; and
any impact to our performance in the periods prior to and following the completion of the FCRD Acquisition.

Potential adverse effects of new or modified laws and regulations

Although we believe that the assumptions on which these forward-looking statements are based upon are reasonable, some of those assumptions aremay be based on the work of third parties and any of those assumptions could prove to be inaccurate; as a result, forward-looking statements based on those assumptions also could prove to be inaccurate. In light of these and other uncertainties, the inclusion of a projection or forward-looking statement in this report should not be regarded as a representation by us that our plans and objectives will be achieved. You should not place undue reliance on these forward-looking statements, which apply only as of the date of this report. We do not undertake any obligation to update or revise any forward-looking statements or any other information contained herein, except as required by applicable law. You are advised to consult any additional disclosures that we may make directly to you or through reports that we in the future may file with the SEC, including annual reports onForm 10-K, quarterly reports onForm 10-Q and current reports onForm 8-K. The safe harbor provisions of Section 21E of the Securities Exchange Act of 1934 Act,(the “Exchange Act”), which preclude civil liability for certain forward-looking statements, do not apply to the forward-looking statements in this report because we are an investment company.

See accompanying notes.

SUMMARY OF RISK FACTORS

The following summarizes the principal factors that make an investment in our company speculative or risky, all of which are more fully described in “Item 1A. Risk Factors.” This summary should be read in conjunction with “Item 1A. Risk Factors” and should not be relied upon as an exhaustive summary of the material risks facing our business.

Risks Relating to our Business and Structure

Global economic, political and market conditions, including those caused by inflation and a rising interest rate environment, have (and in the future, could further) adversely affect our business, results of operations and financial condition and those of our portfolio companies.
Economic recessions or downturns may have a material adverse effect on our business, financial condition and results of operations, and could impair the ability of our portfolio companies to repay debt or pay interest.
We may not replicate the historical results achieved by Crescent.
Adverse developments in the credit markets may impair our ability to enter into new debt financing arrangements.
Our Adviser and its affiliates and employees may have certain conflicts of interest.
Our ability to achieve our investment objective depends on our Adviser’s ability to support our investment process; if our Adviser were to lose key personnel or they were to resign, our ability to achieve our investment objective could be significantly harmed.
Crescent’s principals and employees, the Adviser or their affiliates may, from time to time, possess material non-public information, limiting our investment discretion.
Our management and incentive fee structure may create incentives for the Adviser that are not fully aligned with our stockholders’ interests and may induce the Adviser to make speculative investments.
A significant portion of our investment portfolio is and will continue to be recorded at fair value and, as a result, there is and will continue to be uncertainty as to the value of our portfolio investments.
Our Investment Advisory Agreement was negotiated with the Adviser and the Administration Agreement was negotiated with the Administrator, which are both our related parties. The Adviser has limited liability and is entitled to indemnification under the Investment Advisory Agreement.
We operate in an increasingly competitive market for investment opportunities, which could make it difficult for us to identify and make investments that are consistent with our investment objectives.

3


We may have difficulty paying our required distributions if we recognize income before, or without, receiving cash representing such income.
We will be subject to corporate level income tax if we are unable to qualify as a RIC and our business may be adversely affected if we fail to maintain our qualification as a RIC.
Stockholders may be required to pay tax in excess of the cash they receive. We may be subject to withholding of U. S. Federal income tax on distributions for non-U.S. stockholders.
We may retain income and capital gains in excess of what is permissible for excise tax purposes and such amounts will be subject to 4% U.S. federal excise tax, reducing the amount available for distribution to stockholders.
Because we are required to distribute substantially all of our net investment income and net realized capital gains to our stockholders, we will continue to need additional capital to finance our growth.
Because we borrow money, the potential for loss on amounts invested in us will be magnified and may increase the risk of investing in us.
Changes in interest rates, changes in the method for determining the London Interbank Offered Rate, or LIBOR, and the potential replacement of LIBOR may affect our cost of capital and net investment income
We are and may be subject to restrictions under our credit facilities and any future credit or other borrowing facility that could adversely impact our business.
We may be the target of litigation.
There is a risk that investors in our common stock may not receive dividends or that our dividends may not grow over time and that investors in our debt securities may not receive all of the interest income to which they are entitled.
If we do not invest a sufficient portion of our assets in qualifying assets, we could fail to qualify as a BDC or be precluded from investing according to our current business strategy.
We may experience fluctuations in our quarterly operating results.
Changes in legal, tax and regulatory regimes could negatively impact our business, financial condition and earnings.
Our Board may change our investment objectives, operating policies and strategies without prior notice or stockholder approval.
The Adviser and the Administrator each have the ability to resign on 60 days’ notice, and we may not be able to find a suitable replacement within that time, resulting in a disruption in operations.
Cybersecurity risks and cyber incidents may adversely affect our business by causing a disruption to our operations, a compromise or corruption of its confidential information and/or damage to its business relationships.
We and the Adviser are subject to regulations and SEC oversight. If we or the Adviser fail to comply with applicable requirements, it may adversely impact our results relative to companies that are not subject to such regulations.
We are subject to risks related to corporate social responsibility.
There are risks related to the Mergers that could adversely impact us or our stockholders.
We and FCRD may fail to consummate the Mergers. If the Mergers do not close, we will not benefit from the expenses incurred in their pursuit.

Risks Relating to Our Investments

Our portfolio companies may be highly leveraged.
We typically invest in middle-market companies, which involves higher risk than investments in large companies.
The due diligence process that the Adviser undertakes in connection with our investments may not reveal all the facts that may be relevant in connection with an investment.
The lack of liquidity in our investments may adversely affect our business.
Price declines and illiquidity in the corporate debt markets may adversely affect the fair value of our portfolio investments, reducing NAV through increased net unrealized depreciation.
Our failure to make follow-on investments in our portfolio companies could impair the value of our portfolio.

4


The disposition of our investments may result in contingent liabilities.
We will be subject to the risk that the debt investments we make in our portfolio companies may be repaid prior to maturity.
We may be subject to risks under hedging transactions and may become subject to risk if it invests in non-U.S. securities.
We may not realize anticipated gains on the equity interests in which it invests.
Our investments in OID and PIK interest income may expose us to risks associated with such income being required to be included in accounting income and taxable income prior to receipt of cash. You may receive shares of our common stock as dividends, which could result in adverse tax consequences to you.

Risks Relating to Our Common Stock

The market price of our common stock may fluctuate significantly. Our shares of common stock have traded at a discount from net asset value and may do so again, which could limit our ability to raise additional equity capital.
Our stockholders will experience dilution in their ownership percentage if they opt out of our dividend reinvestment plan.
Provisions of the Maryland General Corporation Law and of the Charter and the Bylaws could deter takeover attempts and have an adverse effect on the price of our common stock.
We will incur significant costs as a result of being a publicly traded company.

5


PART I

In this Annual Report, except where the context suggests otherwise, the terms “CBDC,“CCAP,” “we,” “us,” “our,” and “the Company” refer to Crescent Capital BDC, Inc. The term “Advisor”“Adviser” refers to CBDCCrescent Cap Advisors, LLC, a Delaware limited liability company. The term “Administrator” refers to CBDCCCAP Administration, LLC, a Delaware limited liability company. The term “CCG LP”“Crescent” refers to Crescent Capital Group LP and its affiliates.

Item 1.Business

GeneralItem 1. Business

Crescent Capital BDC, Inc. (the “Company”) was formedGeneral

We are a specialty finance company focused on lending to middle-market companies. We were incorporated under the laws of the State of Delaware on February 5, 2015 (“Inception”) asand on January 30, 2020, we changed our state of incorporation from the State of Delaware to the State of Maryland. We were listed and began trading on the NASDAQ stock exchange on February 3, 2020 concurrently with the completion of the acquisition of Alcentra Capital Corporation in a Delaware corporation structured as an externally managed,closed-end,non-diversified management investment company. The Company commenced investment operations on June 26, 2015 (“Commencement”cash and stock transaction (the “Alcentra Acquisition”). The Company hasWe have elected to be treated as a business development company (“BDC”) under the Investment Company Act of 1940 as amended (the “1940(“1940 Act”). In addition, the Company haswe have elected to be treated for U.S. federal income tax purposes as a regulated investment company (a “RIC”) under Subchapter M of the Internal Revenue Code of 1986 as amended (the “Code”). As a RIC,such, we are required to comply with various regulatory requirements, such as the Company will not be taxed on itsrequirement to invest at least 70% of our assets in “qualifying assets,” source of income limitations, asset diversification requirements, and the requirement to the extent that it distributes suchdistribute annually at least 90% of our taxable income each year and satisfies other applicable income tax requirements.tax-exempt interest.

The Company is managed by CBDC Advisors, LLC (the “Advisor”), an investment adviser that is registered with the Securities and Exchange Commission (the “SEC”) under the Investment Advisers Act of 1940, as amended (the “Advisers Act”). CBDC Administration, LLC (the “Administrator”) provides the administrative services necessary for the Company to operate. Company management consists of investment and administrative professionals from the Advisor and Administrator along with the Company’s Board of Directors (the “Board”). The Advisor directs and executes the investment operations and capital raising activities of the Company subject to oversight from the Board, which sets the broad policies of the Company. The Board has delegated investment management of the Company’s investment assets to the Advisor. The Board consists of five directors, three of whom are independent.

A portion of the outstanding shares of the Company’s common stock are owned by Crescent Capital Group LP (“CCG LP”). CCG LP is also the majority member of the Advisor and sole member of the Administrator. The Company has entered into a license agreement with CCG LP under which CCG LP granted the Company anon-exclusive, royalty-free license to use the name “Crescent Capital”. The Advisor has entered into a resource sharing agreement with CCG LP.

The Company’s primaryOur investment objective is to maximize the total return to the Company’sour stockholders in the form of current income and capital appreciation through debt and related equity investments. The Company will seek to achieve its investment objectives by investingWe invest primarily in secured debt (including senior secured,first lien, unitranche first lien, and second liensecond-lien debt) and unsecured debt (including senior unsecured, mezzanine and subordinated debt), as well as related equity securities of private U.S. middle-market companies. By “middle-market companies,” we mean companies that have annual earnings before interest, income taxes, depreciation and amortization (“EBITDA”), which we believe is a useful proxy for cash flow, of $10 million to $250 million. We may on occasionpurchase interests in loans or make debt investments, either (i) directly from our target companies as primary market or private credit investments (i.e., private credit transactions), or (ii) primary or secondary market bank loan or high yield transactions in the broadly syndicated “over-the-counter” market (i.e., broadly syndicated loans and bonds). Although our focus is to invest in larger or smaller companies. Our investmentsless liquid private credit transactions, we may includenon-cash income features, includingpayment-in-kind (“PIK”) interest and original issue discount (“OID”). We may alsofrom time to time invest in securities that are rated below investment grade (e.g., junk bonds) by rating agencies or that would be rated below investment grade if they were rated. As a BDC, we may also invest upmore liquid broadly syndicated loans to 30% ofcomplement our portfolio opportunistically in“non-qualifying” portfolio investments. See “Item 1(c). Description of Business—Regulation as a Business Development Company—Qualifying Assets.”private credit transactions.

The Company’s

Our investment objective is accomplished through:

accessing the origination channels that have been developed and established by CCG LP;Crescent;

originating investments in what we believe to be middle-market companies with strong business fundamentals, generally controlled by private equity investors that require capital for growth, acquisitions, recapitalizations, refinancings and leveraged buyouts;

applying theCrescent’s underwriting standards of CCG LP;standards; and

leveraging theCrescent’s experience and resources of CCG LP to monitor our investments.

Our investment philosophy emphasizes capital preservation through credit selection and risk mitigation. We expect our targeted portfolio to provide downside protection through conservative cash flow and asset coverage requirements, priority in the capital structure and information requirements.

As a BDC under the Act and a RIC under the Code, our portfolio is subject to diversification and other requirements. See “—Certain U.S. Federal Income Tax Consequences.Consequences.

We are managed by Crescent Cap Advisors, LLC (the “Adviser”), an investment adviser that is registered with the Securities and Exchange Commission (the “SEC”) under the Investment Advisers Act of 1940 (“Advisers Act”). CCAP Administration LLC (the “Administrator”) provides the administrative services necessary for us to operate. Our management consists of investment and administrative professionals from the Adviser and Administrator, along with the Company’s Board of Directors (the “Board”).

The Adviser directs and executes our investment operations comprise onlyand capital raising activities subject to oversight from the Board, which sets our broad policies. The Board has delegated investment management of our investment assets to the Adviser. The Board consists of six directors, five of whom are independent.

From time to time we may form wholly owned subsidiaries to facilitate the normal course of business if the Adviser determines that for legal, tax, regulatory, accounting or other similar reasons it is in our best interest to do so. We have formed a single reportable segment. On July 23, 2015, the Company formed CBDC Universal Equity, Inc.,wholly owned subsidiary that is structured as a wholly-owned subsidiary. This subsidiary allows the Companytax blocker, to hold equity securities of aor equity-like investments in portfolio companycompanies organized as pass-through entities while continuing to satisfy the requirements of a RIC under the Code. On February 25, 2016, the Company formed Crescent Capital BDC Funding, LLC (“CBDC SPV”), a Delaware limited liability companycompanies or other forms of pass-through entities. This corporate subsidiary is not consolidated for income tax purposes and wholly owned subsidiary. The financial statementsmay incur income tax expense as a result of these two entities are consolidated into the financial statementsits ownership of the Company.portfolio companies.

6


We may borrow money from time to time within the levels permitted by the 1940 Act (which generally allows us(up to incur leverage for up toone-half150% of our assets)asset coverage requirement). In determining whether to borrow money, we will analyze the maturity, covenant package and rate structure of the proposed borrowings as well as the risks of such borrowings compared to our investment outlook. The use of borrowed funds or the proceeds of preferred stock offerings to make investments would have its own specific set of benefits and risks, and all of the costs of borrowing funds or issuing preferred stock would be borne by holders of our common stock. See Item“Item 1A. Risk Factors—Risks Relating to Our Business and Structure—Financing Investments With Borrowed Money.Our strategy involves a high degree of leverage. We intend to continue to finance our investments with borrowed money, which will magnify the potential for gain or loss on amounts invested and increases the risk of investing in us. The risks of investment in a highly leveraged fund include volatility and possible distribution restrictions.

Pending FCRD Acquisition

On October 3, 2022, we entered into a definitive agreement (the “Merger Agreement”) with First Eagle Alternative Capital BDC, Inc., a Delaware corporation that has elected to be treated as a BDC under the 1940 Act (“FCRD”), Echelon Acquisition Sub, Inc., a Delaware corporation and our direct wholly-owned subsidiary (“Acquisition Sub”), Echelon Acquisition Sub LLC, a Delaware limited liability company and our direct wholly-owned subsidiary (“Acquisition Sub 2”), and the Adviser. The Merger Agreement provides that (i) Acquisition Sub will merge with and into FCRD (the “First Merger”), with FCRD continuing as the surviving company and as our wholly-owned subsidiary (the “Surviving Company”), and (ii) immediately after the effectiveness of the First Merger, the Surviving Company will merge with and into Acquisition Sub 2 (the “Second Merger” and, together with the First Merger, the “Mergers”), with Acquisition Sub 2 continuing as the surviving company and as a wholly-owned subsidiary of the Company. The boards of directors of both companies have each unanimously approved the FCRD Acquisition. A special meeting of stockholders of FCRD will be held on March 7, 2023 for the purpose of adopting the agreement and plan of merger.

The Investment AdvisorAdviser

The Advisor,Adviser, a Delaware limited liability company and an affiliate of CCG LP, will actCrescent, acts as our investment adviser. The AdvisorAdviser is a registered investment adviser under the Advisers Act. Our investment activities are managed by the Advisor,Adviser, which is responsible for originating prospective investments, conducting research and due diligence investigations on potential investments, analyzing investment opportunities, negotiating and structuring our investments and monitoring our investments and portfolio companies on an ongoing basis. The AdvisorAdviser has entered into a Resource Sharing Agreement (the “Resource Sharing Agreement”) with CCG LP,Crescent, pursuant to which CCG LPCrescent provides the AdvisorAdviser with experienced investment professionals (including the members of the Advisor’sAdviser’s investment committee) and access to theCrescent’s resources of CCG LP so as to enable the AdvisorAdviser to fulfill its obligations under the Investment Advisory Agreement. Through the Resource Sharing Agreement, the AdvisorAdviser capitalizes on the deal origination, credit underwriting, due diligence, investment structuring, execution, portfolio management and monitoring experience of CCG LP’sCrescent’s investment professionals.

About CCG LPCrescent

Crescent Capital Corporation, a predecessor to the business of CCG LP,Crescent, was formed in 1991 by Mark Attanasio and Jean-Marc Chapus as an asset management firm specializing in below-investment grade debt securities. In 1995, Crescent Capital Corporation was acquired by The TCW Group, Inc. (“TCW”) and rebranded as TCW’s Leveraged Finance Group. On January 1, 2011, Messrs. Attanasio and Chapus, along with the entire investment team, spun out of TCW and formed CCG LP,Crescent, an employee-owned, registered investment adviser. Crescent is a global credit investment manager with over $40 billion of assets under management. With its headquarters in Los Angeles, CCG LPCrescent has over 160200 employees based in four offices in the U.S. and Europe. Messrs. Attanasio and Chapus head CCG LP’sCrescent’s management committee, which oversees all of CCG LP’sCrescent’s operations. On January 5, 2021, Sun Life Financial Inc. (together with its subsidiaries and joint ventures, “Sun Life”) acquired a majority interest in Crescent (the “Sun Life Transaction”). As a result of the Sun Life Transaction, Crescent became a part of SLC Management, the institutional alternatives and traditional asset management business of Sun Life. There were no changes to our investment objective, strategies and process or to the Crescent team responsible for the investment operations as a result of the Sun Life Transaction.

The Board of Directors

Our business and affairs are managed under the direction of our Board of Directors (the “Board”).Board. Our Board consists of fivesix members, threefive of whom are not “interested persons” of CBDC,CCAP, the Advisor,Adviser, the Administrator or their respective affiliates as defined in Section 2(a)(19) of the 1940 Act. We refer to these individuals as our “Independent Directors.” The Independent Directors compose a majority of our Board. Our Board elects our officers, who serve at the discretion of our Board. The responsibilities of our Board include oversight of our quarterly determinations of the fair value of our assets, corporate governance activities, oversight of our financing arrangements and oversight of our investment activities.

7


Investment Strategy

We intend to follow CCG LP’sCrescent’s approach to investing, which is based upon fundamental credit research and risk analysis. This approach reflects CCG LP’sCrescent’s view that the cornerstone of successful investing is fundamental credit analysis.

Specifically, we will pursue an investment strategy targeting companies primarily in the middle-market. We believe that the middle-market is attractive as a result of the lack of available lending sources to smaller companies. We believe many financing providers have chosen to focus on large corporate clients and managing capital markets transactions rather than lending to middle-market businesses. Further, many financial institutions and traditional lenders are faced with constrained balance sheets and are requiring existing borrowers to reduce leverage.sheets. We also believe hedge funds and collateralized debt obligation/collateralized loan obligation

managers are less likely to pursue investment opportunities in our target market as a result of reduced liquidity for new investments. Specifically, CCG LP’sCrescent’s sourcing platform should enable it, on our behalf and through our Advisor,Adviser, to identify and invest in creditworthy borrowers. In addition, to take advantage of investment opportunities in middle-market companies that are identified for us by CCG LP,Crescent, we may invest alongside other pools of capital, including bank debt, high-yield and mezzanine funds managed by CCG LP.Crescent. See Item 7.“Item 13. Certain Relationships and RelationRelated Transactions, and Director IndependenceIndependence” for a discussion of certain conflicts of interest of CCG LPCrescent and certain limitations on our ability toco-invest with other accounts advised by CCG LP.Crescent.

We expect to target investments in companies that exhibit one or more of the following characteristics:

businesses with strong franchises and sustainable competitive advantages;

businesses operating in industries with barriers to entry;

businesses in industries with positive long-term dynamics;

businesses with cash flows that are dependable and predictable;

businesses with management teams with demonstrated track records and economic incentives; or

businesses controlled by private equity investors that require capital for growth, acquisitions, and leveraged buyouts.

We will seek to create a diversified portfolio of investments across various industries as a method to manage risk and capitalize on specific sector trends, although our investments may be concentrated in a small number of industries.

Investment Focus

Generally, we focus on investing in secured debt (including senior secured,first lien, unitranche first lien and second liensecond-lien debt) and unsecured debt (including senior unsecured, mezzanine and subordinated debt), as well as related equity securities of private U.S. middle-market companies. By “middle-market companies,” we mean companies that have annual EBITDA, which we believe is a useful proxy for cash flow, of $10 million to $250 million. We may on occasion invest in larger or smaller companies.

We generally invest in securities that“First lien” investments are rated below investment grade (e.g., junk bonds) by rating agencies or that would be rated below investment grade if they were rated. See “Item 1A. Risk Factors—Risks Relatingsenior loans on a lien basis to Our Investments—Lack of Liquidity in Investments.” Our investments may includenon-cash income features, including PIK interest and OID. See “Item 1A. Risk Factors—Risks Relating to Our Investments—Risks Associated with OID and PIK Interest Income.”

Our business model is focused on the direct origination of loans to middle-market companies. The companies in which we invest use our capital to support organic growth, acquisitions, market or product expansion and recapitalizations. We expect to generate revenues primarilyother liabilities in the formissuer’s capital structure that have the benefit of a first-priority security interest income fromin assets of the issuer. The security interest ranks above the security interest of any second-lien lenders in those assets.

“Unitranche first lien” investments we hold in addition to income from dividends on direct equity investments, capital gains on the sales of loans and debt and equity securities and various loan origination and other fees.

We may purchase interests in loans or make debt investments, either (i) directly from our target companies as primary market or private credit investments (i.e., private credit transactions), or (ii) primary or secondary market bank loan or high yield transactions in the broadly syndicated“over-the-counter” market (i.e., broadly syndicated loans and bonds). Although our focus is to invest in less liquid private credit transactions, broadly syndicated loans and bonds are generally more liquid than and complement our private credit transactions. In addition, and because we often receive more attractive financing terms on broadly syndicated loans and bonds than we do on our less liquid assets, we are able to leverage the broadly syndicated portfolio in such a way that can maximize the levered return potential of our portfolio.

“Unitranche” loans are first lien loans that may extend deeper in a company’s capital structure than traditional first lien debt and may provide for a waterfall of cash flow priority among different lenders in the unitranche loan. In certain instances, the Companywe may find another lender to provide the “first out” portion of such loan and retain the “last out” portion of such loan, in which case, the “first out” portion of the loan would generally receive priority with respect to payment of principal, interest and any other amounts due thereunder over the “last out” portion that the Companywe would continue to hold. In exchange for the greater risk of loss, the “last out” portion earns a higher interest rate.

“Second lien” investments are loans with a second priority lien on all existing and future assets of the portfolio company. The term “mezzanine” refers to an investmentsecurity interest ranks below the security interests of any first lien and unitranche first lien lenders in a company that, among other factors, includes debtthose assets.

“Unsecured debt” investments are loans that generally ranksrank senior to a borrower’s equity securities and junior in right of payment to such borrower’s other senior indebtedness.

We generally invest in securities that are rated below investment grade (e.g., junk bonds) by rating agencies or that would be rated below investment grade if they were rated. See “Item 1A. Risk Factors—Risks Relating to Our Investments— We may make multipleinvest in high yield debt, or junk bonds, which has greater credit and liquidity risk than more highly rated debt obligations.” Our investments may include non-cash income features, including PIK interest and OID. See “Item 1A. Risk Factors—Risks Relating to Our Investments— Our investments in OID and PIK interest income may expose us to risks associated with such income being required to be included in accounting income and taxable income prior to receipt of cash.”

8


Our business model is focused on the samedirect origination of loans to middle-market companies. The companies in which we invest use our capital to support organic growth, acquisitions, market or product expansion and recapitalizations. We expect to generate revenues primarily in the form of interest income from debt investments, dividend income from direct equity investments, capital gains on the sales of debt and equity securities and various loan origination and other fees.

We may purchase interests in loans or make debt investments, either (i) directly from our target companies as primary market or private credit investments (i.e., private credit transactions), or (ii) primary or secondary market bank loan or high yield transactions in the broadly syndicated “over-the-counter” market (i.e., broadly syndicated loans and bonds). Although our focus is to invest in less liquid private credit transactions, we may from time to time invest in more liquid broadly syndicated loans and bonds to complement our private credit transactions. In addition, and because we often receive more attractive financing terms on broadly syndicated loans and bonds than we do on our less liquid assets, we are able to leverage the broadly syndicated portfolio company.

in such a way that can maximize the levered return potential of our portfolio.

Investment Decision Process

Through its affiliation with Crescent, the resources of CCG LP, the Advisor will haveAdviser has access to origination capabilities and research resources, experienced investment professionals, internal information systems and a credit analysis framework and investment process. Over the years, CCG LPCrescent has designed its investment process to seek those investments which it believes have the most attractive risk/reward characteristics. The process involves severalmultiple levels of review and is coordinated in an effort to identify risks in potential investments. Our Advisor will apply CCG LP’sAdviser applies Crescent’s expertise to screen many of our investment opportunities as described below. Depending on the type of the investment and the obligor, Advisorborrower, the Adviser may apply all or some of these levels of review, in its discretion. Based upon a favorable outcome of the diligence process described below, our Advisor’sAdviser’s investment committee will make a final decision on such investment and such investment will only be funded after approval.approval by the Adviser’s investment committee.

Private Credit Originations:Originations: New private credit investment opportunities willare initially be reviewed by a Crescent senior investment professional to determine whether additional consideration is warranted. Factors influencing this decision include fundamental business considerations, including borrower industry, borrower financial leverage and cash flows and quality of management as well as private equity sponsor involvement (if any). In the event of aan initial positive review, potential investments will beare further reviewed with senior and junior investment professionals. If the team agrees on the fundamental attractiveness of the investment, the review phase will proceedproceeds with preliminary strategicdue diligence and financial analyses. At this point, CCG LP will utilizeCrescent utilizes its credit analysis methodology to outline credit and operating statistics and identify key business characteristics and risks through aavailable diligence materials in addition to dialogue with company management and the proposed portfolio company’s management.private equity sponsor (if any). Following this analysis, CCG LP will developCrescent considers an initial structure and pricing proposal for the investment and preliminarily informinforms the broader investment committeeteam of such proposal.

After satisfactory preliminary analysis and review, afurther due diligence phase will begin,continues, including completion of credit analysis,on-site due diligence (if deemed necessary), visits and meetings with management, reference checks and could include consultation with third-party experts. The credit analysis is a detailed,bottom-up analysis on the proposed portfolio company that generally includes an assessment of its industry, market, competition, products, services, management and the equity sponsor or owner. Detailed financial analysis willis also be performed at this stage with a focus on historical financial results. Projected financial information developed by the proposed portfolio company is analyzed and sensitized by CCG LP based upon the portfolio company’s historical results and CCG LP’s assessment of the portfolio company’s future prospects. The sensitivity analysis will highlighthighlights the variability of revenues and earnings, “worst case” debt service coverage and available sources of liquidity. As part of the overall evaluation, comparisons are made to similar companies to help assess a portfolio company’s asset and enterprise value coverage of debt, interest servicing capacity and competitive strength within its industry and market. At the completion of due diligence, the investment committee will complete a checklist to verify that all identified issues have been covered or mitigated. Additionally during this stage, CCG LP willCrescent typically workworks with the management of the proposed portfolio company and its other capital providers to develop the structure of an investment, including negotiating among these parties on how ourthe investment is expected to perform relative to the other forms of capital in its capital structure.

Syndicated Investments: For syndicated investments, CCG LPCrescent seeks to pursue an investment process based upon evaluation of the credit fundamentals of issuers. The foundation of this process is the“bottom-up” “bottom-up” credit research process that CCG LPCrescent employs across multiple strategies. In selecting investments, CCG LP’sCrescent’s investment professionals perform comprehensive analysis of credit worthiness, including an assessment of the business, an evaluation of management, an analysis of business strategy and industry trends, an examination of financial results and projections and a review of the security’s proposed terms. Credit research is a critical component of the investment process. In selecting investments, CCG LP’sCrescent’s respective portfolio management teams will analyze opportunities with an emphasis on principal preservation (i.e., an issuer’s ability to service its debt and maintain cash flow).

Investment Funding

Upon completion of the investment decision process described above, the investment team working on an investment delivers a memorandum to the Advisors’Adviser’s investment committee. Once an investment has been approved by the investment committee, the AdvisorAdviser moves through a series of steps with the respective investment team towards negotiation of final documentation. Upon completion of final documentation, a loan is funded upon the execution of an investment committee memorandum by members of the Advisors’ investment committee.

9


Investment Monitoring

The AdvisorAdviser monitors our portfolio companies on an ongoing basis by monitoringbasis. The Adviser monitors the financial trends of each portfolio company to determine if it is meeting its business plans and to assess the appropriate course of action for each company. We consider board observation rights, where appropriate, regular dialogueThe Adviser has a number of methods of evaluating and monitoring the performance and fair value of our investments, which may include the following:

assessment of success of the portfolio company in adhering to its business plan and compliance with covenants;
review of monthly and quarterly financial statements and financial projections for portfolio companies.
contact with portfolio company management and, equity sponsorsif appropriate, the financial or strategic sponsor, to discuss financial position, requirements and detailed internally generated monitoring reportsaccomplishments;
comparisons to be critical toother companies in the Company’s performance. industry; and
attendance and participation in board meetings.

As part of the monitoring process, the AdvisorAdviser regularly

assesses the risk profile of each of our investments and, on a quarterly basis, grades each investment on a risk scale of 1 to 5. Risk assessment is not standardized in our industry and our risk assessment may not be comparable to ones used by our competitors. Our assessment is based on the following categories:

1.
Involves the least amount of risk relative to cost or amortized cost. Investment performance is above expectations since origination or acquisition. Trends and risk factors are generally favorable, which may include financial performance or a potential exit.
2.
Involves a level of risk that is similar to the risk at the time of origination or acquisition. The investment is generally performing as expected, and the risks around our ability to ultimately recoup the cost of the investment are neutral to favorable relative to the time of origination or acquisition. New investments are generally assigned a rating of 2 at origination or acquisition.
3.
Indicates an investment performing below expectations where the risks around our ability to ultimately recoup the cost of the investment have increased since origination or acquisition. For debt investments, borrowers are more likely than not in compliance with debt covenants and loan payments are generally not past due. An investment rating of 3 requires closer monitoring.
4.
Indicates an investment performing materially below expectations where the risks around our ability to ultimately recoup the cost of the investment have increased materially since origination or acquisition. For debt investments, borrowers may be out of compliance with debt covenants and loan payments may be past due (but generally not more than 180 days past due). Non-accrual status is strongly considered for debt investments rated 4.
5.
Indicates an investment performing substantially below expectations where the risks around our ability to ultimately recoup the cost of the investment have substantially increased since origination or acquisition. We do not expect to recover our initial cost basis from investments rated 5. Debt investments with an investment rating of 5 are generally in payment and/or covenant default and are on non-accrual status.

1Involves the least amount of risk in our portfolio. The investment/borrower is performing above expectations since investment, and the trends and risk factors are generally favorable, which may include the financial performance of the borrower or a potential exit.

2Involves an acceptable level of risk that is similar to the risk at the time of investment. The investment/borrower is generally performing as expected, and the risk factors are neutral to favorable.

3Involves an investment/borrower performing below expectations and indicates that the investment’s risk has increased somewhat since investment. The borrower’s loan payments are generally not past due and more likely than not the borrower will remain in compliance with debt covenants. An investment rating of 3 requires closer monitoring.

4Involves an investment/borrower performing materially below expectations and indicates that the loan’s risk has increased materially since investment. In addition to the borrower being generally out of compliance with debt covenants, loan payments may be past due (but generally not more than 180 days past due). Placing loans onnon-accrual status should be considered for investments rated 4.

5Involves an investment/borrower performing substantially below expectations and indicates that the loan’s risk has substantially increased since investment. Most or all of the debt covenants are out of compliance and payments are substantially delinquent. Loans rated 5 are not anticipated to be repaid in full and the fair market value of the loan should be reduced to the anticipated recovery amount. Loans with an investment rating of 5 should be placed onnon-accrual status.

Investment Advisory Agreement; Administration Agreement; License Agreement

Our investment activities are managed by our Advisor, which is responsible for originating prospective investments, conducting research and due diligence investigations on potential investments, analyzing investment opportunities, negotiating and structuring our investments and monitoring our investments and portfolio companies on an ongoing basis. On June 2, 2015, we entered into an investment advisory agreement with the Adviser which was most recently amended and restated (the “Investment Advisory Agreement”) withon January 5, 2021. Under the Advisor, pursuantterms of the Investment Advisory Agreement, the Adviser provides investment advisory services to which we have agreedus and our portfolio investments. The Adviser’s services under the Investment Advisory Agreement are not exclusive, and the Adviser is free to payfurnish similar or other services to others so long as its services to us are not impaired. Under the Advisorterms of the Investment Advisory Agreement, the Adviser is entitled to receive a base management fee and anmay also receive incentive fee for its services. The cost of both the base management fee and the incentive fee are ultimately borne by our stockholders.fees, as discussed below.

Base Management Fee

The base management fee is calculated and payable quarterly in arrears at an annual rate of 1.5%1.25% of our gross assets, including assets purchased with borrowed funds or other formsacquired through the incurrence of leveragedebt but excluding any cash, cash equivalents and cash equivalents. For services rendered under the Investment Advisory Agreement, the base management fee is payable quarterly in arrears.restricted cash. The base management fee is calculated based on the average value of our gross assets at the end of the two most recently completed calendar quarters, and appropriately adjusted for any share issuances or repurchases during the current calendar quarter. Base management fees for any partial month or quarter will be appropriatelypro-rated.For purposes of the Investment Advisory Agreement, cash equivalents means U.S. government securities and commercial paper maturing within one year of purchase. The Advisor, however, during periods prior to a Qualified IPO (as defined below) will agree

Under the terms of the Investment Advisory Agreement, the Adviser agreed to waive a portion of the management fee from February 1, 2020 through July 31, 2021 after the closing of the Alcentra Acquisition so that only 0.75% was charged for such time period. The

10


Adviser has also voluntarily waived its right to receive management fees in excess of the sum of (i) 0.25% of the aggregate committed but undrawn capital and (ii) 0.75% of the aggregate gross assets excluding cash (including capital drawn to payon the Company’s expenses). A “Qualified IPO” is an initial public offering ofinvestments in GACP II LP and WhiteHawk III Onshore Fund LP for any period in which these investments remain in the Company’s common stock that results in an unaffiliated public float of at leastinvestment portfolio.

Incentive Fee

Under the lower of $75 million or 15% ofInvestment Advisory Agreement, the aggregate capital commitments received prior to the date of such initial public offering. The Advisor will not be permitted to recoup any waived amounts at any time and the waiver agreement may only be modified or terminated prior to a Qualified IPO with the approval of the Board.

We will pay the Advisor an incentive fee. The incentive fee will consistconsists of two parts—an incentive fee based on income and an incentive fee based on capital gains. parts:

The first part, the income incentive fee, which is described in more detail in the bullet points below, is calculated and payable quarterly in arrears and (a) equals 100% of the excess of ourthe pre-incentive fee net investment income for the immediately preceding calendar quarter, over a preferred return of 1.5%1.75% per quarter (6%(7.0% annualized), (the “Hurdle”), and acatch-up feature until the AdvisorAdviser has received (i) prior to a Qualified IPO, 15%, or (ii) after a Qualified IPO, 17.5%, of thepre-incentive fee net investment income for the current quarter up to (i) prior to a Qualified IPO, 1.7647%, or (ii) after a Qualified IPO, 1.8182%2.1212% (the“Catch-up” “Catch-up”), and (b) (i) prior to a Qualified IPO, 15% or (ii) after a Qualified IPO, 17.5%, of all remainingpre-incentive fee net investment income above the“Catch-up. “Catch-up.

The second part, the capital gains incentive fee, is determined and payable in arrears as of the end of each fiscal year (or uponat a Qualified IPO or terminationrate of the Investment Advisory Agreement), (i) prior to a Qualified IPO, 15%, or (ii) after a Qualified IPO, 17.5%, of the Company’s realized capital gains, if any, on a cumulative basis from the inception through the end of the fiscal year, computed net of all realized capital losses and unrealized capital depreciation on a cumulative basis, less the aggregate amount of any previously paid capital gain incentive fees.

Pre-incentive fee net investment income means interest income, dividend income and any other income (including any other fees such as commitment, origination, structuring, diligence and consulting fees or other fees that we receive from portfolio companies but excluding fees for providing managerial assistance) accrued during the calendar quarter, minus operating expenses for the quarter (including the base management fee, any expenses payable under the Administration Agreement, and any interest expense and dividends paid on any outstanding preferred stock, but excluding the incentive fee).Pre-incentive fee net investment income includes, in the case of investments with a deferred interest feature such as market discount, OID, debt instruments with PIK interest, preferred stock with PIK dividends andzero-coupon securities, accrued income that we have not yet received in cash. See “Item 1A. Risk Factors—Risks Relating to Our Business and Structure—Incentive Fee Structure Relating to the Advisor.”

Pre-incentive fee net investment income does not include any realized or unrealized capital gains or losses or unrealized capital appreciation or depreciation. Because of the structure of the incentive fee, it is possible that we may pay an incentive fee in a quarter where we incur a loss. For example, if we receivepre-incentive fee net investment income in excess of the Hurdle rate for a quarter, we will pay the applicable incentive fee even if we have incurred a loss in that quarter due to realized and unrealized capital losses.

Pre-incentive fee net investment income is compared to a “Hurdle Amount” equal to the product of (i) the Hurdle rate of 1.50% per quarter (6.00% annualized) and (ii) our net assets (defined as total assets less indebtedness and before taking into account any incentive fees payable during the period), at the end of the immediately preceding calendar quarter. If market interest rates rise, we may be able to invest our funds in debt instruments that provide for a higher return, which would increase ourpre-incentive fee net investment income and make it easier for the Advisor to surpass the fixed Hurdle rate and receive an incentive fee based on such net investment income. PIK interest and OID will also increase ourpre-incentive fee net investment income and make it easier to surpass the fixed Hurdle rate. Ourpre-incentive fee net investment income used to calculate this part of the incentive fee is also included in the amount of our total assets (other than cash and cash equivalents but including assets purchased with borrowed amounts) used to calculate the 1.5% base management fee.

Prior to the occurrence of a Qualified IPO, the Company will pay the income incentive fee in each calendar quarter as follows:

no income incentive fee in any calendar quarter in which the Company’spre-incentive fee net investment income does not exceed the Hurdle Amount;

100% of the Company’spre-incentive fee net investment income with respect to that portion of suchpre-incentive fee net investment income, if any, that exceeds the Hurdle Amount but is less than or equal to an amount (the“Pre-Qualified IPOCatch-Up Amount”) determined on a quarterly basis by multiplying 1.7647% by the Company’s net assets (as defined above) at the beginning of each applicable calendar quarter. ThePre-Qualified IPOCatch-Up Amount is intended to provide the Advisor with an incentive fee of 15% on all of the Company’spre-incentive fee net investment income when the Company’spre-incentive fee net investment income reaches thePre-Qualified IPOCatch-Up Amount in any calendar quarter; and

for any calendar quarter in which the Company’spre-incentive fee net investment income exceeds thePre-Qualified IPOCatch-Up Amount, the income incentive fee shall equal 15% of the amount of the Company’spre-incentive fee net investment income for the calendar quarter.

On and after the occurrence of a Qualified IPO, the Company will pay the income incentive fee in each calendar quarter as follows:

no income incentive fee in any calendar quarter in which the Company’spre-incentive fee net investment income does not exceed the Hurdle Amount;

100% of the Company’spre-incentive fee net investment income with respect to that portion of suchpre-incentive fee net investment income, if any, that exceeds the Hurdle Amount but is less than or equal to an amount (the “Post-Qualified IPOCatch-Up Amount”) determined on a quarterly basis by multiplying 1.8182% by the Company’s net assets (as defined above) at the beginning of each applicable calendar quarter. The Post-Qualified IPOCatch-Up Amount is intended to provide the Advisor with an incentive fee of 17.5% on all of the Company’spre-incentive fee net investment income when the Company’spre-incentive fee net investment income reaches the Post-Qualified IPOCatch-Up Amount in any calendar quarter; and

for any calendar quarter in which the Company’spre-incentive fee net investment income exceeds the Post-Qualified IPOCatch-Up Amount, the income incentive fee shall equal 17.5% of the amount of the Company’spre-incentive fee net investment income for the calendar quarter.

These calculations will be appropriatelypro-rated for any period of less than three months and adjusted for any share issuances or repurchases by the Company during the current quarter. The Company does not currently have a share repurchase program and share repurchases will be effected only in extremely limited circumstances in accordance with applicable law. If the Qualified IPO occurs on a date other than the first day of a calendar quarter, the income incentive fee shall be calculated for such calendar quarter at a weighted rate calculated based on the fee rates applicable before and after a Qualified IPO based on the number of days in such calendar quarter before and after a Qualified IPO.

The second part of the incentive fee is a capital gains incentive fee that is determined and payable in arrears in cash as of the end of each fiscal year (or upon termination of the Investment Advisory Agreement, as of the termination date), and equals (i) 15% of our realized capital gains as of the end of the fiscal year prior to a Qualified IPO, and (ii) 17.5% of our realized capital gains as of the end of the fiscal year after a Qualified IPO. In determining the capital gains incentive fee payable to the Advisor, we calculate the cumulative aggregate realized capital gains and cumulative aggregate realized capital losses since our inception, and the aggregate unrealized capital depreciation as of the date of the calculation, as applicable, with respect to each of the investments in our portfolio. For this purpose, cumulative aggregate realized capital gains, if any, equals the sum of the differences between the net sales price of each investment, when sold, and the original cost of such investment since our inception. Cumulative aggregate realized capital losses equals the sum of the amounts by which the net sales price of each investment, when sold, is less than the original cost of such investment since our inception. Aggregate unrealized capital depreciation equals the sum of the difference, if negative, between the valuation of each investment as of the applicable calculation date and the original cost of such investment. At the end of the applicable year, the amount of capital gains that serves as the basis for our calculation of the capital gains incentive fee equals the cumulative aggregate realized capital gains less cumulative aggregate realized capital losses, less aggregate unrealized capital depreciation, with respect to our portfolio of investments. If this number is positive at the end of such year, then the capital gains incentive fee for such year will equal 15% or 17.5%, as applicable, of such amount, less the aggregate amount of any capital gains incentive fees paid in respect of our portfolio in all prior years as calculated in accordance with the below after a Qualified IPO.

If a Qualified IPO occurs on a date other than the first day of a fiscal year, a capital gains incentive fee shall be calculated as of the day before the Qualified IPO, with such capital gains incentive fee paid to the Advisor following the end of the fiscal year in which the Qualified IPO occurred. For the avoidance of doubt, such capital gains incentive fee shall be equal to 15.0% of the Company’s realized capital gains on a cumulative basis from inception through the day before the Qualified IPO, computed net of all realized capital losses and unrealized capital depreciation on a cumulative basis, less the aggregate amount of any previously paid capital gains incentive fees. Following a Qualified IPO, solely for the purposes of calculating the capital gains incentive fee, the Company will be deemed to have previously paid capital gains incentive fees prior to a Qualified IPO equal to the product obtained by multiplying (a) the actual aggregate amount of previously paid capital gains incentive fees for all periods prior to a Qualified IPO by (b) the percentage obtained by dividing (x) 17.5% by (y) 15.0%. In the event that the Investment Advisory Agreement shall terminate as of a date that is not a fiscal year end, the termination date shall be treated as though it were a fiscal year end for purposes of calculating and paying a capital gains incentive fee.

Under the terms of the Investment Advisory Agreement, the Adviser agreed to waive the income based portion of the incentive fee from February 1, 2020 through July 31, 2021. Additionally, on February 22, 2021, the Adviser notified the Board of Directors of its intent to voluntarily waive income incentive fees to the extent net investment income, excluding the effect of the GAAP incentive fee, falls short of the regular declared dividend on a full dollar basis. The waiver became effective on July 31, 2021 and, pursuant to an extension of the waiver announced on October 4, 2022, will continue through December 31, 2023. The Adviser has also voluntarily waived its right to receive the income incentive fees attributable to the investment income accrued as a result of its investments in GACP II LP and WhiteHawk III Onshore Fund LP.

Pre-incentive fee net investment income means interest income, dividend income and any other income (including any other fees (other than fees for providing managerial assistance), such as commitment, origination, structuring, diligence and consulting fees or other fees that we receive from portfolio companies) accrued during each calendar quarter, minus operating expenses for such quarter (including the base management fee, expenses payable under the Administration Agreement and any interest expense and distributions paid on any issued and outstanding debt or preferred stock, but excluding the incentive fee). Pre-incentive fee net investment income includes, in the case of investments with a deferred interest feature (such as market discount, original issue discount, debt instruments with PIK interest, preferred stock with PIK dividends and zero coupon securities), accrued income that has not yet been received in cash. Pre-incentive fee net investment income does not include any realized capital gains, realized capital losses or unrealized capital appreciation or depreciation. Pre-incentive fee net investment income will be compared to a “Hurdle Amount” equal to the product of (i) the Hurdle rate of 1.75% per quarter, or 7.0% annualized, and (ii) our net assets (defined as total assets less indebtedness, before taking into account any incentive fees payable during the period), at the end of the immediately preceding calendar quarter, subject to a “catch-up” provision incurred at the end of each calendar quarter.

See “Item 1A. Risk Factors—Risks Relating to Our Business and Structure—Our management and incentive fee structure may create incentives for the Adviser that are not fully aligned our stockholders' interest and may induce the Adviser to make speculative investments.”

GAAP Incentive Fee on Cumulative Unrealized Capital Appreciation

We accrue, but do not pay, a portion of the incentive fee based on capital gains with respect to net unrealized appreciation. Under GAAP, we are required to accrue an incentive fee based on capital gains that includes net realized capital gains and losses and net unrealized capital appreciation and depreciation on investments held at the end of each period. In calculating the accrual for the incentive fee based on capital gains, we consider the cumulative aggregate unrealized capital appreciation in the calculation, since an incentive fee based on capital gains would be payable if such unrealized capital appreciation were realized, even though such unrealized capital appreciation is not permitted to be considered in calculating the fee payable under the Investment Advisory Agreement. This accrual is calculated using the aggregate cumulative realized capital gains and losses and aggregate cumulative unrealized capital appreciation or depreciation. If such amount is positive at the end of a period, then we record a capital gains incentive fee equal to 17.5% of such amount, minus the aggregate amount of actual incentive fees based on capital gains paid in all prior periods. If such amount is negative, then there is no accrual for such period. There can be no assurance that such unrealized capital appreciation will be realized in the future.

Our Board will monitormonitors the mix and performance of our investments over time and will seek to satisfy itself that the AdvisorAdviser is acting in our interests and that our fee structure appropriately incentivizes the AdvisorAdviser to do so.

On June 2, 2015, we also entered into an administration agreement (the “Administration Agreement”) with the Administrator, an affiliate of CCG LP, pursuant to which the Administrator will provide the administrative services necessary for us to operate, and we will utilize the Administrator’s office facilities, equipment and recordkeeping services. Pursuant to the Administration11


Term

The Investment Advisory Agreement the Administrator has agreed to oversee our public reporting requirements and tax reporting and monitor our expenses and the performance of professional services rendered to us by others. The Administrator has also hired asub-administrator to assist in the provision of administrative services. We will reimburse the Administrator for its costs and expenses and our allocable portion of overhead incurred by it in performing its obligations under the Administration Agreement, including compensation paid to or compensatory distributions received by our officers (including our Chief Compliance Officer and Chief Financial Officer) and any of their respective staff who provide services to us, operations staff who provide services to us, and any other staff, to the extent they perform a role in our Sarbanes-Oxley internal control assessment. Our allocable portion of overhead is determined by the Administrator, which expects to use various methodologies such as allocation based on the percentage of time certain individuals devote, on an estimated basis, to the business and affairs of the Company, and is subject to oversightbeen unanimously approved by the Board. Thesub-administrator is paid its compensation for performing itssub-administrative services under thesub-administration agreement. The Administrator will waive its right to be reimbursed in the event that any such reimbursements would cause any distributions to our stockholders to constitute a return of capital. See “Fees and Expenses.” In addition, the Advisor is permitted to delegate its duties under the Administration Agreement to affiliates or third parties and we will reimburse the expenses of these parties incurred and paid by the Advisor on our behalf.

BothUnless terminated earlier as described below, the Investment Advisory Agreement and the Administration Agreement have been approved by our Board. Unless earlier terminated as described below, both the Investment Advisory Agreement and the Administration Agreement will remain in effect for a period of two years from their effective dateuntil January 5, 2024 and will remain in effect from year to year thereafter if approved annually by (i) the vote of ourthe Board, or by the vote of a majority of our outstanding voting securities, and (ii) the vote of a majority of our Independent Directors.independent directors. The Investment Advisory Agreement and the Administration Agreement will automatically terminate in the event of assignment. Bothits assignment (as defined in the 1940 Act). The Investment Advisory Agreement and the Administration Agreement may be terminated by either party without penalty upon not less than 60 days’ written notice to the other. See Item“Item 1A. Risk Factors—Risks Relating to Ourour Business and Structure—Dependence Upon Key PersonnelWe are dependent upon key personnel of CCG LP.Crescent and the Adviser.

Indemnification

Under the Investment Advisory Agreement, the AdvisorAdviser has not assumed any responsibility to us other than to render the services called for under that agreement. ItThe Adviser will not be responsible for any action of ourthe Board in following or declining to follow the Advisor’sAdviser’s advice or recommendations. Under the Investment Advisory Agreement, the Advisor,Adviser, its officers, managers, partners, agents, employees, controlling persons, members and any other person or entity affiliated with the Advisor,Adviser, including, without limitation, the Administrator, and any person controlling or controlled by the AdvisorAdviser will not be liable to us, any subsidiary of ours,our subsidiaries, our directors, our stockholders or any subsidiary’s stockholders or partners for acts or omissions performed in accordance with and pursuant to the Investment Advisory Agreement, except those resulting from acts constituting gross negligence, willful misfeasance, bad faith or reckless disregard of the duties that the AdvisorAdviser owes to us under the Investment Advisory Agreement. In addition, as part of the Investment Advisory Agreement, we have agreed to indemnify the AdvisorAdviser and each of its officers, managers, partners, agents, employees, controlling persons, members and any other person or entity affiliated with the Advisor, including, without limitation, and the Administrator,Adviser, from and against any claims or liabilities, including reasonable legal fees and other expenses reasonably incurred, arising out of or in connection with our business and operations or any action taken or omitted on our behalf pursuant to authority granted by the Investment Advisory Agreement, except where attributable to gross negligence, willful misfeasance, bad faith or reckless disregard of such person’s duties under the Investment Advisory Agreement. These protections may lead the AdvisorAdviser to act in a riskier manner when acting on our behalf than it would when acting for its own account. The Investment Advisory Agreement may be terminated by either party without penalty on 60 days’ written notice to the other party.

United States federal and state securities laws may impose liability under certain circumstances on persons who act in good faith. Nothing in the Investment Advisory Agreement constitutes a waiver or limitation of any rights that the Companywe may have under any applicable federal or state securities laws.

Administration Agreement

On June 2, 2015, we entered into the Administration Agreement with the Administrator, as amended and restated on February 1, 2020. Under the terms of the Administration Agreement, the Administrator provides administrative services. These services include providing office space, equipment and office services, maintaining financial records, preparing reports to stockholders and reports filed with the SEC, and managing the payment of expenses and the performance of administrative and professional services rendered by others. Certain of these services are reimbursable to the Administrator under the terms of the Administration Agreement. In addition, the Administrator is permitted to delegate its duties under the Administration Agreement to affiliates or third parties. To the extent the Administrator outsources any of its functions, we will pay the fees associated with such functions on a direct basis, without incremental profit to the Administrator. The Administration Agreement may be terminated by either party without penalty on 60 days’ written notice to the other party.

No person who is an officer, director or employee of the Administrator or its affiliates and who serves as a director receives any compensation for his or her services as a director. However, we reimburse the Administrator (or its affiliates) for an allocable portion of the compensation paid by the Administrator or its affiliates to our compliance professionals, legal counsel, and other professionals who spend time on such related activities (based on the percentage of time those individuals devote, on an estimated basis, to our business and affairs). The allocable portion of the compensation for these officers and other professionals are included in the administration expenses paid to the Administrator. Directors who are not affiliated with the Administrator or its affiliates receive compensation for their services and reimbursement of expenses incurred to attend meetings.

The Administration Agreement has been approved by our Board. Unless earlier terminated as described below, the Administration Agreement will remain in effect for a period of two years from their effective date and will remain in effect from year to year thereafter if approved annually by (i) the vote of our Board, or by the vote of a majority of our outstanding voting securities, and (ii) the vote of a majority of our independent directors. The Administration Agreement will automatically terminate in the event of assignment. The Administration Agreement may be terminated by either party without penalty upon not less than 60 days’ written notice to the other. See “Item 1A. Risk Factors—Risks Relating to our Business and Structure—We are dependent upon key personnel of Crescent and the Adviser.”

12


License Agreement

We have also entered into a license agreement with CCG LPCrescent under which CCG LP has agreed to grantCrescent granted us anon-exclusive, royalty-free license to use the name “Crescent Capital.”Capital”.

Competition

Our primary competitors in providing financing to middle-market companies include public and private funds, other business development companies, commercial and investment banks, commercial financing companies and, to the extent they provide an alternative form of financing, private equity and hedge funds. Many of our competitors are substantially larger and have considerably greater financial, technical and marketing resources than we do. For example, we believe some competitors may have access to funding sources that are not available to us. In addition, some of our competitors may have higher risk tolerances or different risk assessments, which could allow them to consider a wider variety of investments and establish more relationships than us. Furthermore, many of our competitors are not subject to the regulatory restrictions that the 1940 Act imposes on us as a BDC or to the distribution and other requirements we must satisfy to maintain our qualification as a RIC.

We expect to use the expertise of theCrescent’s investment professionals of CCG LP to which we will have access to assess investment risks and determine appropriate pricing for our investments in portfolio companies. In addition, we expect that the relationships of theCrescent’s senior members of CCG LP will enable us to learn about, and compete effectively for, financing opportunities with attractive middle-market companies in the industries in which we seek to invest. For additional information concerning the competitive risks we face, see Item“Item 1A. Risk Factors—Risks Relating to our Business and Structure—OperationStructure — We operate in a Highly Competitive Marketan increasingly competitive market for Investment Opportunities.investment opportunities, which could make it difficult for us to identify and make investments that are consistent with our investment objectives.

Fees and Expenses

Our primary operating expenses will include the payment of management fees and incentive fees to the AdvisorAdviser under the Investment Advisory Agreement, as amended, our allocable portion of overhead expenses under the Administration Agreement, with our Administrator, operating costs associated with oursub-administration, custodian and transfer agent agreements with State Street Bank and Trust Company (the“Sub-Administration

Agreements”) third party sub-administrator and other operating costs described below. The management and incentive fees compensate the Adviser for its work in identifying, evaluating, negotiating, closing and monitoring our investments. We will bear all otherout-of-pocket costs and expenses of our operations and transactions, including:

allocated organization costs from the Advisor incurred prior to the commencement of our operations up to a maximum of $1.5 million;

the cost of calculating our net asset value, including the cost of any third-party valuation services;

fidelity bond, directors’ and officers’ liability insurance and other insurance premiums;

direct costs, such as printing, mailing, long distance telephone and staff;

fees and expenses associated with independent audits and outside legal costs;

independent directors’ fees and expenses;

administration fees and expenses, if any, payable under the Administration Agreement (including payments based upon our allocable portion of the Administrator’s overhead in performing its obligations under the Administration Agreement, rent and the allocable portion of the cost of certain professional services provided to the Company,us, including but not limited to, our chief compliance officer, chief financial officerprofessionals, our legal counsel and their respective staffs)other professionals);

U.S. federal, state and local taxes;

the cost of effecting sales and repurchases of shares of our common stock and other securities;

fees payable to third parties relating to making investments, includingout-of-pocket fees and expenses associated with performing due diligence and reviews of prospective investments;

out-of-pocket fees and expenses associated with marketing efforts;

federal and state registration fees and any stock exchange listing fees;

brokerage commissions;

costs associated with our reporting and compliance obligations under the 1940 Act and other applicable U.S. federal and state securities laws;

debt service and other costs of borrowings or other financing arrangements; and

all other expenses reasonably incurred by us in connection with making investments and administering our business.

We have agreed to repay the Advisor for initial organization costs and equity offering costs incurred prior to the commencement of operations up to a maximum of $1.5 million on a pro rata basis over the first $350 million of invested capital not to exceed 3 years from the initial capital commitment. The Advisor is responsible for organization and private equity offering costs in excess of $1.5 million.

We expect our general and administrative expenses to be relatively stable or decline as a percentage of total assets during periods of asset growth and to increase during periods of asset declines. Incentive Fees and costs relating to future offerings of securities would be incremental.13


Capital Resources and Borrowings

We anticipate cash to be generated from our current private offering of common shares (the “Private Offering”) and other future offerings of securities, (including a Qualified IPO),future borrowings, and cash flows from operations, including interestinvestment sales and repayments as well as income earned from the temporary investment of cash in cash equivalents, U.S. government securities and other high-quality debt investments that mature in one year or less.on investments. Additionally, we are permitted, under specified conditions, to issue multiple classes of indebtedness and one class of stock senior to our common stock if our asset coverage, as defined in the 1940 Act, is at least equal to 200%150% immediately after each such issuance. Furthermore, while any indebtedness and senior securities remain outstanding, we must make provisions to prohibit any distribution to our stockholders or the repurchase of such securities or shares unless we meet the applicable asset coverage ratios at the time of the distribution or repurchase. In connection with borrowings, our lenders may require us to pledge assets investor commitments to fund capital calls and/or the proceeds of those capital calls. In addition, the lenders may ask usand to comply with positive or negative covenants that could have an effect on our operations.

For more information on our debt, see ITEM“ITEM 7. MANAGEMENT’S DISCUSSION AND ANALYSIS OF FINANCIAL CONDITION AND RESULTS OF OPERATIONS—Financial Condition, Liquidity and Capital Resources.

Dividend Reinvestment Plan (“DRIP”)

Prior to the listing of the Company’s shares on an exchange (a “Listing”), stockholders who “opt in” to the Company’s dividend reinvestment plan will have their cash dividends and distributions automatically reinvested in additional shares of the Company’s common stock, rather than receiving cash dividends and distributions.

Subsequent to a Listing, stockholders who do not “opt out” of the Company’s dividend reinvestment plan will have their cash dividends and distributions automatically reinvested in additional shares of the Company’s common stock, rather than receiving cash dividends and distributions.

Stockholders can elect to “opt in” or “opt out” of the Company’s dividend reinvestment plan in their Subscription Agreements. We have adopted a dividend reinvestment plan that will provideprovides for reinvestment of our dividends and other distributions on behalf of our stockholders, unless a stockholder elects to receive cash. As a result, if our Board authorizes, and we declare, a cash dividend or other distribution then (i) prior to a Listing, stockholders who “opt in” toare participating in the Company’s dividend reinvestment plan and (ii) subsequent to a Listing, stockholders who do not “opt out” of the Company’s dividend reinvestment plan will have their cash dividends and distributions automatically reinvested in additional shares of the Company’s common stock, rather than receiving cash dividends and distributions. The elections of stockholders that make an election prior to a Listing shall remain effective after the Listing.

Resource Sharing Agreement

We do not currently have any employees. We depend on the diligence, skill and network of business contacts of the investment professionals of the AdvisorAdviser to achieve our investment objective. The AdvisorAdviser is an affiliate of CCG LPCrescent and depends upon access to the investment professionals and other resources of CCG LPCrescent and its affiliates to fulfill its obligations to us under the Investment Advisory Agreement. The AdvisorAdviser also depends upon CCG LPCrescent to obtain access to deal flow generated by theCrescent’s investment professionals of CCG LP and its affiliates. Each officer of the Companyour officers will also be an employee of the Advisor, CCG LPAdviser, Crescent or its affiliates.

Pursuant to its Resource Sharing Agreement with CCG LP,Crescent, the AdvisorAdviser will have access to the individuals who comprise our Advisor’sAdviser’s investment committee, and a team of additional experienced investment professionals who, collectively, comprise the Advisor’sAdviser’s investment team. The AdvisorAdviser may hire additional investment professionals to provide services to us, based upon its needs.

Regulation as a Business Development Company

We are regulated as a BDC under the 1940 Act. A BDC must be organized in the United States for the purpose of investing in or lending primarily to primarily private companies and making significant managerial assistance available to them. A BDC may use capital provided by public stockholders and from other sources to make long-term, private investments in businesses. A publicly-traded BDC provides stockholders the ability to retain the liquidity of a publicly-traded stock while sharing in the possible benefits, if any, of investing in primarily privately owned companies. Until a Qualified IPO, we do not intendPrior to listFebruary 3, 2020, which is the date of our commonlisting on NASDAQ in connection with the Alcentra Acquisition, our stock on a stock exchange and it will not be publicly traded. We will only pursue a Qualified IPO if and when the Advisor believes market conditions are appropriate for the Company to conduct a Qualified IPO and list its shares on an exchange. At such time, the Adviser will recommend that the Board approve such Qualified IPO. There can be no guarantee that a Qualified IPO will take place and investors should not rely on a Qualified IPO for liquidity.was privately held.

We may not change the nature of our business so as to cease to be, or withdraw our election as, a BDC unless authorized by vote of a majority of theour outstanding voting securities, as required by the 1940 Act. A majority of theour outstanding voting securities of a company is defined under the 1940 Act as the lesser of: (a) 67% or more of such company’s voting securities present at a meeting if more than 50% of the outstanding voting securities of such company are present or represented by proxy, or (b) more than 50% of the outstanding voting securities of such company. We do not anticipate any substantial change in the nature of our business.

As with other companies regulated by the 1940 Act, a BDC must adhere to certain substantive regulatory requirements. A majority of our directors must be persons who are not interested persons, as that term is defined in the 1940 Act. Additionally, we are required to provide and maintain a bond issued by a reputable fidelity insurance company to protect the BDC. Furthermore, as a BDC, we will be prohibited from protecting any director or officer against any liability to us or our stockholders arising from willful misfeasance, bad faith, gross negligence or reckless disregard of the duties involved in the conduct of such person’s office.

As a BDC, we will generally be required to meet an asset coverage ratio, defined under the 1940 Act as the ratio of our total assets (less all liabilities and indebtedness not represented by senior securities) to our outstanding senior securities, of at least 200% after each issuance of senior securities. We may also be prohibited under the 1940 Act from knowingly participating in certain transactions with our affiliates without the prior approval of our directors who are not interested persons and, in some cases, prior approval by the SEC through an exemptive relief order (other than in certain limited situations pursuant to current regulatory guidance).

Also, while we may borrow funds to make investments, our ability to use debt is limited in certain significant aspects. In accordance with applicable SEC staff guidance and interpretations, effective May 5, 2020 with shareholder approval, we, as a BDC, are permitted to borrow amounts such that our asset coverage ratio is at least 150% after such borrowing (if certain requirements are met), rather than 200%, as previously required. Short-term credits necessary for the settlement of securities transactions and arrangements with respect to securities lending will not be considered borrowings for these purposes. The amount of leverage that we employ depends on our Adviser’s and our Board’s assessment of market conditions and other factors at the time of any proposed borrowing.

14


We do not intend to acquire securities issued by any investment company that exceed the limits imposed by the 1940 Act. Under these limits, except for registered money market funds, we generally cannot acquire more than 3% of the voting stock of any investment company, invest more than 5% of the value of our total assets in the securities of one investment company or invest more than 10% of the value of our total assets in the securities of investment companies in the aggregate.aggregate, unless certain conditions are met. The portion of our portfolio invested in securities issued by investment companies ordinarily will subject our stockholders to additional expenses. Such investments will also generally be considered “non-qualifying assets” under the 1940 Act as discussed below. Our investment portfolio is also subject to diversification requirements by virtue of our intention to be a RIC for U.S. tax purposes.

We will generally not be ableare subject to issue and sell our common stock at a price below net asset value per share. We may, however, sell our common stock, or warrants, options or rights to acquire our common stock, at a price below the then-current net asset value of our common stock if our Board determines that such sale is in our best interests and the best interests of our stockholders, and our stockholders approve such sale. In addition, we may generally issue new shares of our common stock at a price below net asset value in rights offerings to existing stockholders, in payment of dividends and in certain other limited circumstances.

We will be periodically examinedperiodic examinations by the SEC for compliance with the 1940 Act.

As a BDC, we are subject to certain risks and uncertainties. See Item“Item 1A. Risk Factors.Factors.

Qualifying Assets

We may invest up to 30% of our portfolio opportunistically in“non-qualifying “non-qualifying assets”. However, under the 1940 Act, a BDC may not acquire any asset other than assets of the type listed in Section 55(a) of the 1940 Act, which are referred to as “qualifying assets,” unless, at the time the acquisition is made, qualifying assets represent at least 70% of the BDC’s total assets. The principal categories of qualifying assets relevant to our business are the following:

1.
Securities purchased in transactions not involving any public offering from the issuer of such securities, which issuer (subject to certain limited exceptions) is an eligible portfolio company, or from any person who is, or has been during the preceding 13 months, an affiliated person of an eligible portfolio company, or from any other person, subject to such rules as may be prescribed by the SEC. The principal categories of qualifying assets relevant to our business are the following:
a.
Issuer is organized under the laws of, and has its principal place of business in, the United States;
b.
Issuer is not an investment company (other than a small business investment company wholly owned by the BDC) or a company that would be an investment company but for certain exclusions under the 1940 Act; and
c.
Issuer satisfies any of the following:
i.
does not have any class of securities that is traded on a national securities exchange;
ii.
has a class of securities listed on a national securities exchange, but has an aggregate market value of outstanding voting and non-voting common equity of less than $250 million;
iii.
is controlled by a BDC or a group of companies including a BDC and the BDC has an affiliated person who is a director of the eligible portfolio company; or
iv.
is a small and solvent company having total assets of not more than $4.0 million and capital and surplus of not less than $2.0 million.
2.
Securities of any eligible portfolio company which we control.
3.
Securities purchased in a private transaction from a U.S. issuer that is not an investment company or from an affiliated person of the issuer, or in transactions incident thereto, if the issuer is in bankruptcy and subject to reorganization or if the issuer, immediately prior to the purchase of its securities, was unable to meet its obligations as they came due without material assistance other than conventional lending or financing arrangements.
4.
Securities of an eligible portfolio company purchased from any person in a private transaction if there is no ready market for such securities and we already own 60% of the outstanding equity of the eligible portfolio company.
5.
Securities received in exchange for or distributed on or with respect to securities described in (1) through (4) above, or pursuant to the exercise of warrants or rights relating to such securities.
6.
Cash, cash equivalents, U.S. government securities or high-quality debt securities maturing in one year or less from the time of investment.

1.Securities purchased in transactions not involving any public offering from the issuer of such securities, which issuer (subject to certain limited exceptions) is an eligible portfolio company, or from any person who is, or has been during the preceding 13 months, an affiliated person of an eligible portfolio company, or from any other person, subject to such rules as may be prescribed by the SEC. The principal categories of qualifying assets relevant to our business are the following:

a)Issuer is organized under the laws of, and has its principal place of business in, the United States;

b)Issuer is not an investment company (other than a small business investment company wholly owned by the BDC) or a company that would be an investment company but for certain exclusions under the 1940 Act; and

c)Issuer satisfies any of the following:

i.does not have any class of securities that is traded on a national securities exchange;

ii.has a class of securities listed on a national securities exchange, but has an aggregate market value of outstanding voting andnon-voting common equity of less than $250 million;

iii.is controlled by a BDC or a group of companies including a BDC and the BDC has an affiliated person who is a director of the eligible portfolio company; or

iv.is a small and solvent company having total assets of not more than $4.0 million and capital and surplus of not less than $2.0 million.

2.Securities of any eligible portfolio company which we control.

3.Securities purchased in a private transaction from a U.S. issuer that is not an investment company or from an affiliated person of the issuer, or in transactions incident thereto, if the issuer is in bankruptcy and subject to reorganization or if the issuer, immediately prior to the purchase of its securities, was unable to meet its obligations as they came due without material assistance other than conventional lending or financing arrangements.

4.Securities of an eligible portfolio company purchased from any person in a private transaction if there is no ready market for such securities and we already own 60% of the outstanding equity of the eligible portfolio company.

5.Securities received in exchange for or distributed on or with respect to securities described in (1) through (4) above, or pursuant to the exercise of warrants or rights relating to such securities.

6.Cash, cash equivalents, U.S. government securities or high-quality debt securities maturing in one year or less from the time of investment.

Managerial Assistance to Portfolio Companies

A BDC must be operated for the purpose of making investments in the types of securities described under “Qualifying Assets” above. However, in order to count portfolio securities as qualifying assets for the purpose of the 70% test, the BDC must either control the issuer of the securities or must offer to make available to the issuer of the securities (other than small and solvent companies described above) significant managerial assistance; except that, where the BDC purchases such securities in conjunction with one or more other persons acting together, one of the other persons in the group may make available such managerial assistance. Making available

15


managerial assistance means, among other things, any arrangement whereby the BDC, through its directors or officers, offers to provide, and, if accepted, does so provide, significant guidance and counsel concerning the management, operations or business objectives and policies of a portfolio company.

Monitoring Investments

In most cases, we will not have board influence over portfolio companies. In some instances, the Advisor’sAdviser’s investment professionals may obtain board representation or observation rights in conjunction with our investments. In conjunction with our Advisor’sAdviser’s investment committee and our Board, the AdvisorAdviser will take an active approach in monitoring all investments, which includes reviews of financial performance on at least a quarterly basis and may include discussions with management and/or the equity sponsor. The monitoring process will begin with structuring terms and conditions which require the timely delivery and access to critical financial and business information regarding portfolio companies.

Temporary Investments

Pending investment in other types of “qualifying assets,” as described above, our investments may consist of cash, cash equivalents, U.S. government securities or high-quality debt securities maturing in one year or less from the time of investment, which we refer to, collectively, as “temporary investments,” so that 70% of our assets are qualifying assets. See Item“Item I. Certain U.S. Federal Income Tax Consequences—Election to be Taxed as a RIC.RIC.” Typically, we will invest in U.S. Treasury bills or in repurchase agreements, provided that such agreements are fully collateralized by cash or securities issued by the U.S. government or its agencies. A repurchase agreement involves the purchase by an investor, such as us, of a specified security and the simultaneous agreement by the seller to repurchase it at an agreed-upon future date and at a price which is greater than the purchase price by an amount that reflects an agreed-upon interest rate. There is no percentage restriction on the proportion of our assets that may be invested in such repurchase agreements. However, if more than 25% of our gross assets constitute repurchase agreements from a single counterparty, we would not meet the diversification tests in order to qualify as a RIC. Thus, we do not intend to enter into repurchase agreements with a single counterparty in excess of this limit. Our AdvisorAdviser will monitor the creditworthiness of the counterparties with which we enter into repurchase agreement transactions. Our Advisor will monitor the creditworthiness of the counterparties with which we enter into repurchase agreement transactions.

Senior Securities

We are permitted, under specified conditions, to issue multiple classes of indebtedness and one class of stock senior to our common stock if our asset coverage, as defined in the 1940 Act, is at least equal to 200%150% immediately after each such issuance. In addition, while any senior securities remain outstanding, we must make provisions to prohibit any distribution to our stockholders or the repurchase of such securities or shares unless we meet the applicable asset coverage ratios at the time of the distribution or repurchase. We may also borrow amounts up to 5% of the value of our total assets for temporary or emergency purposes without regard to asset coverage, see “Item 1A. Risk Factors—Risks Relating to Our Business and Structure—Financing Investments With Borrowed Money.”coverage.

The 1940 Act imposes limitations on a BDC’s issuance of preferred shares, which are considered “senior securities” and thus are subject to the 200%150% asset coverage requirement described above. In addition, (i) preferred shares must have the same voting rights as the common stockholders (one share, one vote); and (ii) preferred stockholders must have the right, as a class, to appoint directors to the board of directors.

Code of Ethics

As required byRule 17j-1 under the 1940 Act andRule 204A-1 under the Advisers Act, respectively, we and the Adviser have adopted codes of ethics which apply to, among others, our and our Adviser’s executive officers, including our Chief Executive Officer and Chief Financial Officer, as well as our Adviser’s officers, directors and employees. Our codes of ethics generally will not permit investments by our and the Advisor’sAdviser’s personnel in securities that may be purchased or sold by us.

We hereby undertake to provide a copy of the codes to any person, without charge, upon request. Requests for a copy of the codes may be made in writing addressed to theour Secretary, of the Company, George Hawley, Crescent Capital BDC, Inc., 11100 Santa Monica Boulevard, Suite 2000, Los Angeles, California, 90025, Attention: CBDCCCAP Investor Relations, or by emailing us at investor.relations@crescentcap.com. Our code of ethics is available without charge on our website, at http://www.crescentbdc.com.

Compliance Policies and Procedures

We and our AdvisorAdviser have adopted and implemented written policies and procedures reasonably designed to detect and prevent violation of the federal securities laws and we are required to review these compliance policies and procedures annually for their

16


adequacy and the effectiveness of their implementation and designate a Chief Compliance Officer to be responsible for administering the policies and procedures. Joseph Hanlon currently serves as our Chief Compliance Officer.

Sarbanes-Oxley Act of 2002

The Sarbanes-Oxley Act imposes a wide variety of regulatory requirements on publicly-held companies and their insiders. Many of these requirements affect us. For example:

pursuant toRule 13a-14 of the 1934Exchange Act, our principal executive officer and principal financial officer must certify the accuracy of the financial statements contained in our periodic reports;

pursuant to Item 307 of RegulationS-K, our periodic reports must disclose our conclusions about the effectiveness of our disclosure controls and procedures;

pursuant toRule 13a-15 of the 1934Exchange Act, our management must prepare an annual report regarding its assessment of our internal control over financial reporting and (once we cease to be an emerging growth company under the JOBS Act or, if later, for the year following our first annual report required to be filed with the SEC) must obtain an audit of the effectiveness of internal control over financial reporting performed by our independent registered public accounting firm; and

pursuant to Item 308 of RegulationS-K andRule 13a-15 of the 1934Exchange Act, our periodic reports must disclose whether there were significant changes in our internal controls over financial reporting or in other factors that could significantly affect these controls subsequent to the date of their evaluation, including any corrective actions with regard to significant deficiencies and material weaknesses.

The Sarbanes-Oxley Act requires us to review our current policies and procedures to determine whether we comply with the Sarbanes-Oxley Act and the regulations promulgated thereunder. We will continue to monitor our compliance with all regulations that are adopted under the Sarbanes-Oxley Act and will take actions necessary to ensure that we are in compliance therewith.

Stock Exchange Corporate Governance Regulations

The Nasdaq Stock Market LLC has adopted various corporate governance requirements as part of its listing standards. We monitor our compliance with such listing standards to the extent applicable and will take actions necessary to ensure that we remain in compliance therewith.

Proxy Voting Policies and Procedures

We will delegate our proxy voting responsibility to our Advisor.Adviser. The Proxy Voting Policies and Procedures of the AdvisorAdviser are set forth below. The guidelines are reviewed periodically by the AdvisorAdviser and ournon-interested directors, and, accordingly, are subject to change.

An investment adviser registered under the Advisers Act has a fiduciary duty to act solely in the best interests of its clients. As part of this duty, the AdvisorAdviser recognizes that it must vote portfolio securities in a timely manner free of conflicts of interest and in the best interests of its clients.

These policies and procedures for voting proxies are intended to comply with Section 206 of, andRule 206(4)-6 under, the Advisers Act.

The Adviser will votevotes all proxies based upon the guiding principle of seeking to maximize the ultimate long-term economic value of our stockholders’ holdings, and ultimately all votes are cast on acase-by-case basis, taking into consideration the contractual obligations under the relevant advisory agreements or comparable documents, and all other relevant facts and circumstances at the time of the vote. The Advisor will reviewAdviser reviews on acase-by-case basis each proposal submitted to a stockholder vote to determine its impact on the portfolio securities held by us. Although the Advisor willAdviser generally votevotes against proposals that may have a negative impact on our portfolio securities, the AdvisorAdviser may vote for such a proposal if there exists compelling long-term reasons to do so.

The Advisor’sAdviser’s proxy voting decisions are made by our Advisor’sAdviser’s investment committee. To ensure that the vote is not the product of a conflict of interest, the AdvisorAdviser will require that: (1) anyone involved in the decision making process disclose to our Advisor’sAdviser’s investment committee, and disinterested directors, any potential conflict that he or she is aware of and any contact that he or she has had with any interested party regarding a proxy vote; and (2) employees involved in the decision making process or vote

17


administration are prohibited from revealing how the AdvisorAdviser intends to vote on a proposal in order to reduce any attempted influence from interested parties.

Privacy Principles

We are committed to maintaining the privacy of our stockholders and to safeguarding theirnon-public personal information. The following information is provided to help investors understand what personal information we collect, how we protect that information and why, in certain cases, we may share information with select other parties.

Pursuant to our privacy policy, we will not disclose anynon-public personal information concerning any of our stockholders who are individuals unless the disclosure meets certain permitted exceptions under RegulationS-P. We generally will not use or disclose any stockholder information for any purpose other than as required by law.

We may collectnon-public information about investors from our Subscription Agreements or other forms, such as name, address, account number and the types and amounts of investments, and information about transactions with us or our affiliates, such as participation in other investment programs, ownership of certain types of accounts or other account data and activity. We may disclose the information that we collect from our stockholders or former stockholders, as described above, only to our affiliates and service providers and only as allowed by applicable law or regulation. Any party that receives this information will use it only for the services required by us and as allowed by applicable law or regulation, and is not permitted to share or use this information for any other purpose. To protect thenon-public personal information of individuals, we permit access only by authorized personnel who need access to that information to provide services to us and our stockholders. In order to guard our stockholders’non-public personal information, we maintain physical, electronic and procedural safeguards that are designed to comply with applicable law.Non-public personal information that we collect about our stockholders will generally be stored on secured servers. An individual stockholder’s right to privacy extends to all forms of contact with us, including telephone, written correspondence and electronic media, such as the Internet.

Pursuant to our privacy policy, we will provide a clear and conspicuous notice to each investor that details our privacy policies and procedures at the time of the investor’s subscription.

Reporting Obligations

We will furnish our stockholders with annual reports containing audited financial statements, quarterly reports, and such other periodic reports as we determine to be appropriate or as may be required by law. We are required to comply with all periodic reporting, proxy solicitation and other applicable requirements under the 1934Exchange Act.

Stockholders and the public may also read and copy any materials we file with the SEC at the SEC’s Public Reference Room at 100 F Street, NE, Washington, DC 20549. The public may also obtain information on the operation of the Public Reference Room by calling the SEC at (202)551-8090. The SEC also maintains a website (www.sec.gov) that contains such information.

Election to be Taxed as a RICRegulated Investment Company

The Company qualifiesWe have elected to be treated, and intendsintend to continueoperate in a manner so as to continuously qualify annually, as a RIC for U.S. federal income tax purposes under Subchapter M of the Code, commencing with our taxable year ending on December 31, 2015.Code. As a RIC, we generally will not be required to pay corporate-level U.S. federal income taxes on any ordinary income or capital gains that we timely distribute (or are deemed to distribute) to our stockholders as dividends. Rather,Instead, dividends we distribute (or are deemed to distributed) generally will be taxable to our stockholders, and any net operating losses, foreign tax credits and most other of our tax attributes generally will not pass throughpassthrough to our stockholders, subjectstockholders. To continue to special rules for certain items such as net capital gains and qualified dividend income we recognize. See “—Taxation of U.S. Stockholders” and “—Taxation ofNon-U.S. Stockholders” below.

To qualify as a RIC, we must, among other things, meet certainsource-of-income and asset diversification requirements (as described below). In addition, to qualify as afor RIC tax treatment we must timely distribute to our stockholders, for each taxable year, at least 90% of our investmentthe Company’s “investment company taxable income (determined without regard to the dividends paid deduction),income” for that year, which is generally our netits ordinary income plus the excess of its realized net short-term capital gains over its realized net long-term capital losses, if any, for each taxable year (the “Annualor the Annual Distribution Requirement”).Requirement.

Taxation

If we:

• qualify as a RICRIC; and

As a RIC and if we satisfy the Annual Distribution Requirement, Requirement;

then we will not be subject to U.S. federal income tax on the portion of our investment company taxable income and net capital gain (generally,(i.e., realized net long-term capital gaingains in excess of realized net short-term capital loss) thatlosses) we timely distribute (or are deemed to timely distribute) to our stockholders. We are subject to U.S. federal income tax at the regular corporate rates on any income or capital gain not distributed (or deemed distributed) to our stockholders.

We generally arewill be subject to a 4% nondeductible U.S. federal excise tax on certain undistributed income unless we distribute in a timely manner an amount at least equal to the sum of (1) 98% of our net ordinary income (taking into account certain deferrals and elections) for each calendar year, (2) 98.2% of our capital gains in excess of capital lossesgain net income for theone-year period ending October 31 in that calendar year and (3) any net ordinary income and capital gains in excess of capital losses recognized,realized, but not distributed, in preceding years (the “Excise Tax Avoidance Requirement”). We will not be subject to the U.S. federal excise tax on amountsand on which we are required to paypaid no U.S. federal income tax, (such as retained net capital gains). Depending upon the level of taxable income earned in a year, we may choosepreceding years.

In order to carry forward taxable income for distribution in the following year and pay the applicable U.S. federal excise tax.

To maintain our statusqualification as a RIC for U.S. federal income tax purposes, we must, among other things:

qualify and• at all times during each taxable year, have in effect an election to be treated as a BDCBusiness Development Company under the 1940 Act at all times during each taxable year;
Act;

derive in each taxable year at least 90% of our gross income from (a) dividends, interest, payments with respect to loans of certain securities (including loans), gains from the sale of stock or other securities net income derived from an interest in a “qualified publicly traded partnership” (as defined in the Code),or currencies, or other income derived with respect to our business of investing in such stock, securities or securitiescurrencies and (b) net income derived from an interest in a “qualified publicly traded partnership” (the “90% Gross Income Test”); and

diversify our holdings so that at the end of each quarter of the taxable year:

i.◦ (i) at least 50% of the value of our assets consists of cash, cash equivalents, U.S. government securities, securities of other RICs, and other securities if such other securities of any one issuer do not represent more than 5% of the value of our assets or more than 10% of the outstanding voting securities of the issuer; and

ii.no more than 25% of the value of our assets is invested in (a) the securities, other than U.S. government securities or securities of other RICs, of one issuer or of two or more issuers that are controlled, as determined under applicable Code rules, by us and that are engaged in the same or similar or related trades or businesses or (b) the securities of one or more qualified publicly traded partnerships (the “Diversification Tests”).

For U.S. federal incomegovernment securities, securities of other RICs, and other securities if such other securities of any one issuer do not represent more than 5% of the value of its assets or more than 10% of the outstanding voting securities of the issuer; and

◦ (ii) no more than 25% of the value of our assets is invested in (a) the securities, other than U.S. government securities or securities of other RICs, of one issuer, (b) the securities of two or more issuers that are controlled, as determined under applicable tax purposes, we will includerules, by us and that are engaged in ourthe same or similar or related trades or businesses or (c) the securities of one or more “qualified publicly traded partnerships” ((i) and (ii) collectively, the “Diversification Tests”).

We may be required to recognize taxable income certain amounts thatin circumstances in which we havedo not yet received inreceive cash. For example, if we hold debt obligations that are treated under applicable U.S. federal income tax rules as having OID (such as debt instruments with PIK interest or, in certain cases, that have increasing interest rates or aredebt

18


instruments issued with warrants), we must include in our taxable income in each year a portion of the OID that accrues over the life of the obligation, regardless of whether we receive cash representing such income is received by us in the same taxable year. We may also have to include in our taxable income other amounts that we have not yet received in cash, such as accruals on a contingent payment debt instrument or deferred loan origination fees that are paid after origination of the loan or are paid innon-cash compensation such as warrants or stock. Because suchany OID or other amounts accrued arewill be included in our investment company taxable income for the year of accrual, we may be required to make distributionsa distribution to our stockholders in order to satisfy the Annual Distribution Requirement, and/or the Excise Tax Avoidance Requirement, even though we will not have not received any corresponding cash payments. Accordingly,amount.

Because we use debt financing, we are subject to enablecertain asset coverage ratio requirements under the 1940 Act described above and financial covenants under loan and credit agreements that could, under certain circumstances, restrict us to makefrom making distributions to our stockholders that will be sufficient to enable usnecessary to satisfy the Annual Distribution Requirement, we may need to sell some of our assets at times and/or at prices that we would not consider advantageous, we may need to raise additional equity or debt capital or we may need to forego new investment opportunities or otherwise take actions that are disadvantageous to our business (or be unable to take actions that are advantageous to our business).Requirement. If we are unable to obtain cash from other sources or are otherwise limited in our ability to enable us to satisfy the Annual Distribution Requirement,make distributions, we maycould fail to qualify for the U.S. federal incomeRIC tax benefits allowable to RICstreatment and thus become subject to a corporate-level income tax.

Certain of our investment practices may be subject to special and complex U.S. federal income tax (and any applicable state and local taxes).

Because we expect to use debt financing, weprovisions that may, be prevented by financial covenants contained in our debt financing agreements from making distributions to our stockholders inamong other things: (a) disallow, suspend or otherwise limit the allowance of certain circumstances. In addition, under the 1940 Act, we are generally not permitted to make distributions to our stockholders while our debt obligations and other senior securities are outstanding unless certain “asset coverage” tests are met. Limits on our distributions to our stockholders may prevent us from satisfying the Annual Distribution Requirement and, therefore, may jeopardize our qualification for taxation aslosses or deductions; (b) convert lower taxed long-term capital gain into higher taxed short-term capital gain or ordinary income; (c) convert an ordinary loss or a RIC, or subjectdeduction into a capital loss (the deductibility of which is more limited); (d) cause us to recognize income or gain without a corresponding receipt of cash; (e) adversely affect the 4% U.S. federal excise tax.

Although we dotime as to when a purchase or sale of securities is deemed to occur; (f) adversely alter the characterization of certain complex financial transactions; or (g) produce income that will not presently expect to do so, webe qualifying income for purposes of the 90% Gross Income Test described above. We will monitor our transactions and may borrow funds and sell assetsmake certain tax elections in order to make distributions to our stockholders that are sufficient for us to satisfymitigate the Annual Distribution Requirement. However, our ability to disposepotential adverse effect of assets may be limited by (1) the illiquid nature of our portfolio and/or (2) other requirements relating to our status as a RIC, including the Diversification Tests. these provisions.

If, we dispose of assets in order to meet the Annual Distribution Requirement or the Excise Tax Avoidance Requirement, we may make such dispositions at times that, from an investment standpoint, are not advantageous. Alternatively, although we currently do not intend to do so, to satisfy the Annual Distribution Requirement, we may declare a taxable dividend payable in our stock or cash at the election of each stockholder. In such case, for U.S. federal income tax purposes, the amount of the dividend paid in our common stock will generally be equal to the amount of cash that could have been received instead of our stock. See “—Taxation of Stockholders” below for a discussion of the tax consequences to stockholders upon receipt of such dividends.

Distributions we make to our stockholders may be made from our cash assets or by liquidation of our investments, if necessary. We may recognize gains or losses from such liquidations. In the event we recognize net capital gains from such transactions, investors may receive a larger capital gain distribution than they would have received in the absence of such transactions.

Failure to Qualify as a RIC

If we fail to satisfy the 90% Income Test for any taxable year or the Diversification Tests for any quarter of aparticular taxable year, we might nevertheless continue todo not qualify as a RIC, for such year if certain relief provisions of the Code applied (which might, among other things, require us to pay certain corporate-level U.S. federal taxes or to dispose of certain assets). If we failed to qualify for treatment as a RIC and such relief provisions did not apply to us, we would be subject to U.S. federal income tax on all of our taxable income (including our net capital gains) will be subject to tax at regular corporate U.S. federal income tax rates (and we also would be subject towithout any applicable state and local taxes), regardless of whether we make anydeduction for distributions to our stockholders. We would not be able to deductstockholders, and distributions to our stockholders, nor would distributions to our stockholders be required to be made for U.S. federal income tax purposes. Any distributions we make generally wouldwill be taxable to our U.S.the stockholders as ordinary dividend income and, subject to certain limitations under the Code, would be eligible for the 20% maximum rate applicable to individuals and othernon-corporate U.S. stockholders,dividends to the extent of our current or accumulated earnings and profits. Subject to certain limitations under the Code, U.S. stockholders that are corporations for U.S. federal income tax purposes would be eligible for the dividends-received deduction. Distributions in excess of our current and accumulated earnings and profits would be treated first as a return of capitalprofits.

AVAILABLE INFORMATION

We file with or submit to the extentSEC annual, quarterly and current periodic reports, proxy statements and other information meeting the informational requirements of the stockholder’s adjusted tax basis,Exchange Act. This information is available free of charge on our website at http://www.crescentbdc.com. Information contained on our website is not incorporated into this Annual Report and any remaining distributions would be treated as a capital gain.

Subject to a limited exception applicable to RICs that qualified asyou should not consider such under Subchapter M of the Code for at least one year prior to disqualification and thatre-qualify as a RIC no later than the second year following thenon-qualifying year, we could be subject to U.S. federal income tax on any unrealized netbuilt-in gains in the assets held by us during the period in which we failed to qualify as a RIC that are recognized during the10-year period after our requalification as a RIC, unless we made a special election to pay corporate-level U.S. federal income tax on such netbuilt-in gains at the time of our requalification as a RIC. We may decideinformation to be taxed as a regular corporation even if we would otherwise qualify as a RIC if we determine that treatment as a corporation for a particular year would be in our best interests.

part of this Annual Report. Such information is also available from the EDGAR database on the SEC’s web site at http://www.sec.gov.

Item 1A.Risk Factors

19


Item 1A. Risk Factors

Investing in our common stock involves a number of significant risks. Before an investor invests in our common stock, the investor should be aware of various risks, including those described below. The investor should carefully consider these risk factors, together with all of the other information included in our Registration Statement,this Annual Report, before the investor decides whether to make an investment in our common stock.securities. The risks set out below are not the only risks we face. Additional risks and uncertainties not presently known to us or not presently deemed material by us may also impair our operations and performance.business, financial condition, and/or operating results. If any of the following events occur, our business, financial condition, and results of operations and cash flows could be materially and adversely affected. In such case, the net asset value of our common stock and the trading price, if any, of our securities could decline, and an investor may lose all or part of his or her investment.

Risks Relating to Macroeconomic Factors

Market disruptions and other geopolitical or macroeconomic events could create market volatility that negatively impacts our business, financial condition and earnings.

General economic and market conditions, such as interest rates, availability of credit, inflation rates, economic uncertainty, supply chain disruptions, labor shortages, climate change, energy and other resource shortages, changes in laws, trade barriers, currency exchange controls and national and international political circumstances, may have long-term negative effects on the U.S. and worldwide financial markets and economy. These conditions have resulted in, and in many cases continue to result in, greater price volatility, less liquidity, widening credit spreads and a lack of price transparency, with many securities remaining illiquid and of uncertain value. Such market conditions may adversely affect the Company, including by making valuation of some of the Company’s securities uncertain and/or result in sudden and significant valuation increases or declines in the Company’s holdings. If there is a significant decline in the value of the Company’s portfolio, this may impact the asset coverage levels for the Company’s outstanding leverage.

Risks resulting from any future debt or other economic crisis could also have a detrimental impact on the global economy, the financial condition of financial institutions and our business, financial condition and results of operation. Market and economic disruptions have affected, and may in the future affect, consumer confidence levels and spending, personal bankruptcy rates, levels of incurrence and default on consumer debt and home prices, among other factors. To the extent uncertainty regarding the U.S. or global economy negatively impacts consumer confidence and consumer credit factors, our business, financial condition and results of operations could be significantly and adversely affected. Downgrades to the credit ratings of major banks could result in increased borrowing costs for such banks and negatively affect the broader economy. Moreover, Federal Reserve policy, including with respect to certain interest rates, may also adversely affect the value, volatility and liquidity of dividend- and interest-paying securities. Market volatility, rising interest rates and/or a return to unfavorable economic conditions could impair the Company’s ability to achieve its investment objective.

The occurrence of events similar to those in recent years, such as localized wars, instability, new and ongoing pandemics (such as COVID-19), epidemics or outbreaks of infectious diseases in certain parts of the world, negative effects of climate crisis and catastrophic events such as fires, floods, earthquakes, tornadoes, hurricanes and global health epidemics, terrorist attacks in the United States and around the world, social and political discord, debt crises sovereign debt downgrades, increasingly strained relations between the United States and a number of foreign countries, new and continued political unrest in various countries, the exit or potential exit of one or more countries from the EU or the EMU, continued changes in the balance of political power among and within the branches of the U.S. government, government shutdowns, among others, may result in market volatility, may have long term effects on the U.S. and worldwide financial markets, and may cause further economic uncertainties in the United States and worldwide.

In particular, the consequences of the Russian military invasion of Ukraine, the impact on inflation and increased disruption to supply chains and energy resources may impact our portfolio companies, result in an economic downturn or recession either globally or locally in the United States or other economies, reduce business activity, spawn additional conflicts (whether in the form of traditional military action, reignited "cold" wars or in the form of virtual warfare such as cyberattacks) with similar and perhaps wider ranging impacts and consequences and have an adverse impact on the Company's returns and net asset value. In response to the conflict between Russia and Ukraine, the United States and other countries have imposed sanctions or other restrictive actions against Russia, Russian-backed separatist regions in Ukraine, and certain banks, companies, government officials and other individuals in Russia and Belarus. Any of the above factors, including sanctions, export controls, tariffs, trade wars and other governmental actions, could have a material adverse effect on our business, financial condition, cash flows and results of operations and could cause the market value of our common shares and/or debt securities to decline. We have no way to predict the duration or outcome of the situation, as the conflict and government reactions are rapidly developing and beyond our control. Prolonged unrest, military activities, or broad-based sanctions could have a material adverse effect on our portfolio companies. Such consequences also may increase our funding cost or limit our access to the capital markets.

The current political climate has intensified concerns about a potential trade war between China and the United States, as each country has imposed tariffs on the other country’s products. These actions may trigger a significant reduction in international trade, the oversupply of certain manufactured goods, substantial price reductions of goods and possible failure of individual companies and/or

20


large segments of China’s export industry, which could have a negative impact on our performance. U.S. companies that source material and goods from China and those that make large amounts of sales in China would be particularly vulnerable to an escalation of trade tensions. Uncertainty regarding the outcome of the trade tensions and the potential for a trade war could cause the U.S. dollar to decline against safe haven currencies, such as the Japanese yen and the euro. Events such as these and their consequences are difficult to predict and it is unclear whether further tariffs may be imposed or other escalating actions may be taken in the future. Any of these effects could have a material adverse effect on our business, financial condition and results of operations.

The effects described above on our portfolio companies could impact their ability to make payments on their loans on a timely basis and may impact their ability to continue making their loan payments on a timely basis or meeting their loan covenants. The inability of portfolio companies to make timely payments or meet loan covenants may in the future require us to undertake amendment actions with respect to our investments or to restructure our investments, which may include the need for us to make additional investments in our portfolio companies (including debt or equity investments) beyond any existing commitments, exchange debt for equity, or change the payment terms of our investments to permit a portfolio company to pay a portion of its interest through payment-in-kind, which would defer the cash collection of such interest and add it to the principal balance, which would generally be due upon repayment of the outstanding principal.

Economic recessions or downturns could impair our portfolio companies and harm our operating results.

Many of our portfolio companies may be susceptible to economic slowdowns or recessions and may be unable to repay our loans during these periods. Therefore, our non-performing assets may increase and the value of our portfolio may decrease during these periods as we are required to record the values of our investments. Adverse economic conditions also may decrease the value of collateral securing some of our loans and the value of our equity investments. Economic slowdowns or recessions could lead to financial losses in our portfolio and a decrease in revenues, net income and assets. Unfavorable economic conditions also could increase our funding costs, limit our access to the capital markets or result in a decision by lenders not to extend credit to us. These events could prevent us from increasing investments and harm our operating results.

A portfolio company’s failure to satisfy financial or operating covenants imposed by us or other lenders could lead to defaults and, potentially, termination of its loans and foreclosure on its secured assets, which could trigger cross-defaults under other agreements and jeopardize our portfolio company’s ability to meet its obligations under the debt securities that we hold. We may incur expenses to the extent necessary to seek recovery upon default or to negotiate new terms with a defaulting portfolio company. In addition, if one of our portfolio companies were to go bankrupt, even though we or one of our affiliates may have structured our interest in such portfolio company as senior debt, depending on the facts and circumstances, including the extent to which we actually provided managerial assistance to that portfolio company, a bankruptcy court might re-characterize our debt holding as equity and subordinate all or a portion of our claim to claims of other creditors.

Recently, central banks such as the Federal Reserve Bank have been increasing interest rates in an effort to slow the rate of inflation. There is a risk that increased interest rates may cause the economy to enter a recession. Any such recession would negatively impact the businesses in which we invest and our business. These impacts may include:

severe declines in the market price of our securities or net asset value;
inability of the Company to accurately or reliably value its portfolio;
inability of the Company to comply with certain asset coverage ratios that would prevent the Company from paying dividends to our stockholders and that could result breaches of covenants or events of default under our credit agreement or debt indentures;
inability of the Company to pay any dividends and distributions or service its debt;
inability of the Company to maintain its status as a RIC under the Code;
declines in the value of our investments;
increased risk of default or bankruptcy by the companies in which we invest;
increased risk of companies in which we invest being unable to weather an extended cessation of normal economic activity and thereby impairing their ability to continue functioning as a going concern;
limited availability of new investment opportunities;
inability for us to replace our existing leverage when it becomes due or replace it on terms as favorable as our existing leverage; and
general threats to the Company’s ability to continue investment operations and to operate successfully as a BDC.

21


We are subject to risks related to inflation.

Inflation risk is the risk that the value of assets or income from investments will be worth less in the future as inflation decreases the value of money. Recently, inflation has increased to its highest level in decades, and the Federal Reserve has been raising the federal funds rate in response. Inflation rates may change frequently and significantly as a result of various factors, including unexpected shifts in the domestic or global economy and changes in economic policies, and the Company’s investments may not keep pace with inflation, which may result in losses to shareholders. As inflation increases, the real value of our shares and dividends therefore may decline. In addition, during any periods of rising inflation, interest rates of any debt securities issued by the Company would likely increase, which would tend to further reduce returns to shareholders. Inflation rates may change frequently and significantly as a result of various factors, including unexpected shifts in the domestic or global economy and changes in economic policies, and our investments may not keep pace with inflation, which may result in losses to our shareholders. This risk is greater for fixed-income instruments with longer maturities.

Risks Relating to our Business and Structure

Limited Operating History

We were formed in February 2015are dependent upon key personnel of Crescent and commenced operations on June 26, 2015. As a result of our limited operating history, we are subject to the business risks and uncertainties associated with recently formed businesses, including the risk that we will not achieve our investment objective and that the value of an investor’s investment could decline substantially.Adviser.

Dependence Upon Key Personnel of CCG LP

We do not have any internal management capacity or employees. WeOur ability to achieve our investment objective will depend on our ability to manage our business and to grow our investments and earnings. We depend on the diligence,investment expertise, skill and network of business contacts of the senior personnel of our Adviser. Our Adviser evaluates, negotiates, structures, executes, monitors and services our investments. Key personnel of our Adviser have departed in the past and current key personnel could depart at any time. Our Adviser’s capabilities in structuring the investment process, providing competent, attentive and efficient services to us, and facilitating access to financing on acceptable terms depend on the employment of investment professionals in adequate number and of CCG LPadequate sophistication to match the corresponding flow of transactions. The departure of key personnel or of a significant number of the investment professionals or partners of our Adviser could have a material adverse effect on our ability to achieve our investment objectives. We expect that these seniorobjective. Our Adviser may need to hire, train, supervise and manage new investment professionals will evaluate, negotiate, structure, closeto participate in our investment selection and monitor our investments in accordance with the terms of our Investment Advisory Agreement. We can offer no assurance, however, that senior professionals of CCG LP will continue to provide investment advice to us. If these individuals do not maintain their existing relationships with CCG LPmonitoring process and do not develop new relationships with other sources of investment opportunities available to us, we may not be able to growfind investment professionals in a timely manner or at all.

In addition, our Adviser may resign on 60 days’ notice. If we are unable to quickly find a new investment adviser or hire internal management with similar expertise and ability to provide the same or equivalent services on acceptable terms, our operations are likely to experience a disruption and our ability to achieve our investment portfolio. In addition, individuals with whom the senior professionals of CCG LP have relationships are not obligated to provide us with investment opportunities. Therefore, we can offer no assurance that such relationships will generate investment opportunities for us.objective and pay distributions would likely be materially and adversely affected.

The AdvisorAdviser is an affiliate of CCG LPCrescent and will depend upon access to the investment professionals and Crescent’s other resources of CCG LP to fulfill its obligations to us under the Investment Advisory Agreement. The AdvisorAdviser will also depend upon such investment professionals to obtain access to deal flow generated by CCG LP.Crescent. Under a Resource Sharing Agreement, entered into between CCG LP and the Advisor, CCG LPCrescent has agreed to provide the AdvisorAdviser with the resourcesexperienced investment professionals necessary to fulfill its obligations under the Investment Advisory Agreement. The Resource Sharing Agreement provides that CCG LPCrescent will make available to the AdvisorAdviser experienced investment professionals and access to theCrescent’s resources of CCG LP for purposes of evaluating, negotiating, structuring, closing and monitoring our investments. Although we are a third-party beneficiary of the Resource Sharing Agreement, we cannot assure investors that CCG LP will fulfill its obligations under the agreement. We cannot assure investors that the Advisor will enforce the Resource Sharing Agreement if CCG LP fails to perform, that such agreement will not be terminated by either party or that we will continue to have access to the investment professionals of CCG LP and its affiliates or their information and deal flow.

The Advisor’s investment committee, which provides oversight over our investment activities, is provided to us by the Advisor under the Investment Advisory Agreement. The loss of any member of the Advisor’s investment committee or of other senior professionals of CCG LP would limit ourOur ability to achieve our investment objective and operate as we anticipate. This could have a material adverse effectwill depend on our financial condition, results of operationsability to manage our business and cash flows.

Dependenceto grow our investments and earnings. This will depend, in turn, on Strong Referral Relationships

WeCrescent’s ability to identify, invest in and monitor portfolio companies that meet our investment criteria. Further, we depend upon CCG LPCrescent to maintain its relationships with private equity sponsors, placement agents, investment banks, management groups and other financial institutions, and we expect to rely to a significant extent upon these relationships to provide us with potential investment opportunities. If CCG LP fails to maintain such relationships, or to develop new relationships with other sourcesThe achievement of investment opportunities, we will not be able to grow our investment portfolio. In addition, individuals with whom CCG LP has relationships are not obligatedobjectives on a cost-effective basis will depend upon Crescent’s execution of our investment process, its ability to provide competent, attentive and efficient services to us with investment opportunities, and, we can offer no assurance that these relationships will generate investment opportunities for us into a lesser extent, our access to financing on acceptable terms.

We may not replicate the future.historical results achieved by Crescent.

No Guarantee to Replicate Historical Results Achieved by CCG LP

Our primary focus in making investments may differ from those of existing investment funds, accounts or other investment vehicles that are or have been managed by members of the Advisor’sAdviser’s investment committee or by CCG LP. We may considerco-investing in

portfolio investments with other investment funds, accounts or investment vehicles managed by membersCrescent. Past performance should not be relied upon as an indication of the Advisor’s investment committee or by CCG LP. Any such investments will be subject to regulatory limitations and approvals by directors who are not “interested persons,” as defined in the 1940 Act. We can offer no assurance, however, that we will be able to obtain such approvals or develop opportunities that comply with such limitations.future results. There can be no guarantee that we will replicate our own historical performance, the historical results achievedsuccess of Crescent or the historical performance of investment funds, accounts or other investment vehicles that are or have been managed by members of the Advisor’sAdviser’s investment committee or by CCG LP,Crescent or its employees, and we caution investors that our investment returns could be substantially lower than the returns achieved by them in prior periods. Additionally, all or a portion

The Adviser, the investment committee of the prior resultsAdviser, Crescent and their affiliates, officers, directors and employees may have been achieved in particular market conditions which may never be repeated. Moreover, current or future market volatility and regulatory uncertainty may have an adverse impact on our future performance.face certain conflicts of interest.

Ability to Manage Our Business Effectively22

Our ability to achieve our investment objective will depend on our ability to manage our business and to grow our investments and earnings. This will depend, in turn, on CCG LP’s ability to identify, invest in and monitor portfolio companies that meet our investment criteria. The achievement of our investment objectives on a cost-effective basis will depend upon CCG LP’s execution of our investment process, its ability to provide competent, attentive and efficient services to us and, to a lesser extent, our access to financing on acceptable terms. CCG LP’s investment professionals will have substantial responsibilities in connection with the management of other investment funds, accounts and investment vehicles. The personnel of CCG LP may be called upon to provide managerial assistance to our portfolio companies. These activities may distract them from servicing new investment opportunities for us or slow our rate of investment. Any failure to manage our business and our future growth effectively could have a material adverse effect on our business, financial condition, results of operations and cash flows.


Potential Conflicts of Interest

As a result of our arrangements with CCG LP,Crescent, the AdvisorAdviser and the Advisor’sAdviser’s investment committee, there may be times when the AdvisorAdviser or such persons have interests that differ from those of our stockholders, giving rise to a conflict of interest.

Conflicts Related to Obligations of CCG LP or the Advisor’s Investment Committee

The members of the Advisor’sAdviser’s investment committee serve, or may serve, as officers, directors, members, or principals of entities that operate in the same or a related line of business as we do, or of investment funds, accounts, or investment vehicles managed by CCG LPCrescent and/or its affiliates. Similarly, CCG LPCrescent and its affiliates may have other clients with similar, different or competing investment objectives.

In serving in these multiple capacities, they may have obligations to other clients or investors in those entities, the fulfillment of which may not be in the best interests of, or which may be adverse to the interests of, us or our stockholders. For example, CCG LPCrescent has, and will continue to have management responsibilities for other investment funds, accounts and investment vehicles. There is a potential that we will compete with these funds, and other entities managed by CCG LPCrescent and its affiliates, for capital and investment opportunities. As a result, members of the Advisor’sAdviser’s investment committee who are affiliated with CCG LPCrescent will face conflicts in the allocation of investment opportunities among us, and other investment funds, accounts and investment vehicles managed by CCG LPCrescent and its affiliates. CCG LPaffiliates and may make certain investments that are appropriate for us but for which we receive a relatively small allocation or no allocation at all. Crescent intends to allocate investment opportunities among eligible investment funds, accounts and investment vehicles in a manner that is fair and equitable over time and consistent with its allocation policy. However, we can offer no assurance that such opportunities will be allocated to us fairly or equitably in the short-term or over time.time and we may not be given the opportunity to participate in investments made by investment funds managed by Crescent or its affiliates. We expect that CCG LPCrescent and the AdvisorAdviser will agree with our Board that, subject to applicable law, allocations among us and other investment funds, accounts and investment vehicles managed by CCG LPCrescent will generally be made based on capital available for investment in the asset class being allocated and the respective governing documents of such investment funds, accounts and investment vehicles. We expect that available capital for our investments will be determined based on the amount of cashon-hand, existing commitments and reserves, if any, the targeted leverage level, targeted asset mix and diversification requirements and other investment policies and restrictions set by our Board or as imposed by applicable laws, rules, regulations or interpretations. However, there can be no assurance that we will be able to participate in all investment opportunities that are suitable to us.

Possession

Further, to the extent permitted by applicable law, we and our affiliates may own investments at different levels of MaterialNon-Public Information by Principalsa portfolio company’s capital structure or otherwise own different classes of a portfolio company’s securities, which may give rise to conflicts of interest or perceived conflicts of interest. Conflicts may also arise because decisions regarding our portfolio may benefit our affiliates. Our affiliates may pursue or enforce rights with respect to one of its portfolio companies, and Employees of CCG LPthose activities may have an adverse effect on us.

Principals

Conflicts may arise related to other arrangements with Crescent and the Adviser and other affiliates.

We have entered into a license agreement with Crescent under which Crescent has agreed to grant us a non-exclusive, royalty-free license to use the name “Crescent Capital.” In addition, the Administration Agreement with the Administrator, an affiliate of Crescent, requires we pay to the Administrator our allocable portion of overhead and other expenses incurred by the Administrator in performing its obligations under the Administration Agreement, such as rent and our allocable portion of the cost of our chief financial officer and chief compliance officer and their respective staffs. In addition, the Adviser has entered into a Resource Sharing Agreement with Crescent pursuant to which Crescent provides the Adviser with the resources necessary to fulfill its obligations under the Investment Advisory Agreement. These agreements create conflicts of interest that the independent members of our Board will monitor. For example, under the terms of the license agreement, we will be unable to preclude Crescent from licensing or transferring the ownership of the “Crescent Capital” name to third parties, some of whom may compete against us. Consequently, it will be unable to prevent any damage to goodwill that may occur as a result of the activities of Crescent or others. Furthermore, in the event the license agreement is terminated, we will be required to change our name and cease using “Crescent Capital” as part of our name. Any of these events could disrupt our recognition in the market place, damage any goodwill it may have generated and otherwise harm its business.

The Investment Advisory Agreement, and the Administration Agreement were negotiated between related parties. Consequently, their terms, including fees payable to the Adviser, may not be as favorable to us as if they had been negotiated exclusively with an unaffiliated third party. In addition, we may desire not to enforce, or to enforce less vigorously, its rights and remedies under these agreements because of our desire to maintain our ongoing relationship with the Adviser, the Administrator and their respective affiliates. Any such decision, however, could breach our fiduciary obligations to its stockholders.

Crescent’s principals and employees, of CCG LP,the Adviser or their affiliates may, from time to time, possess material non-public information, limiting our investment discretion.

Crescent’s executive officers and directors, principals and other employees, including members of the Advisor’sAdviser’s investment committee, may serve as directors of, or in a similar capacity with, portfolio companies in which we invest, the securities of which are purchased or

23


sold on our behalf.behalf and may come into possession of material non-public information with respect to issuers in which we may be considering making an investment. In the event that material nonpublicnon-public information is obtained with respect to such companies, or we become subject to trading restrictions under the internal trading policies of those companies, Crescent’s policies or as a result of applicable law or regulations, we could be prohibited for a period of time or indefinitely from purchasing or selling the securities of such companies, or we may be precluded from providing such information or other ideas to other funds affiliated with Crescent that might benefit from such information, and this prohibition may have an adverse effect on us.

Incentive Fee Structure RelatingOur management and incentive fee structure may create incentives for the Adviser that are not fully aligned with our stockholders’ interests and may induce the Adviser to the Advisormake speculative investments.

In the course of our investing activities, we will pay management and incentive fees to the Advisor.Adviser. We have entered into anthe Investment Advisory Agreement with the AdvisorAdviser that provides that these fees are based on the value of our gross assets.assets (which includes assets purchased with borrowed amounts or other forms of leverage but excludes cash and cash equivalents), instead of net assets (defined as total assets less indebtedness and before taking into account any incentive fees payable). As a result, investors in our common stock will invest on a “gross” basis and receive distributions on a “net” basis after expenses, including the costs of leverage, resulting in a lower rate of return than one might achieve through direct investments.if distributions were made on a gross basis. Because theseour management fees are based on the value of our gross assets, incurrence of debt or the Advisoruse of leverage will benefit whenincrease the management fees due to the Adviser. As such, the Adviser may have an incentive to use leverage to make additional investments. In addition, as additional leverage would magnify positive returns, if any, on our portfolio, the incentive fee would become payable to the Adviser (i.e., exceed the Hurdle Amount (as defined herein under the heading “Incentive Fee”)) at a lower average return on our portfolio. Thus, if we incur debt or use leverage. additional leverage, the Adviser may receive additional incentive fees without any corresponding increase (and potentially with a decrease) in the performance of our portfolio.

Additionally, under the incentive fee structure, the AdvisorAdviser may benefit when capital gains are recognized and, because the AdvisorAdviser will determine when to sell a holding, the AdvisorAdviser will control the timing of the recognition of such capital gains. As a result of these arrangements, there may be times when the management team of the AdvisorAdviser has interests that differ from those of our stockholders, giving rise to a conflict. Furthermore, there is a risk the AdvisorAdviser will make more speculative investments in an effort to receive this payment. PIK interest and OID would increase our pre-incentive fee net investment income by increasing the size of the loan balance of underlying loans and increasing our assets under management and would make it easier for the Adviser to surpass the Hurdle Amount and increase the amount of incentive fees payable to the Adviser.

Our Board is charged with protecting our interests by monitoring how the Advisor addresses these and other conflicts of interests associated with its services and compensation. While they are not expected to review or approve each investment decision or incurrence of leverage, our independent directors will periodically review the Advisor’s services and fees as well as its portfolio management decisions and portfolio performance. In connection with these reviews, our independent directors will consider whether our fees and expenses (including those related to leverage) remain appropriate.

The part of the incentive fee payable to the AdvisorAdviser relating to our net investment income is computed and paid on income that may include interest income that has been accrued but not yet received in cash. This fee structure may give rise to a conflict of interest for the AdvisorAdviser to the extent that it encourages the AdvisorAdviser to favor debt financings that provide for deferred interest, rather than current cash payments of interest. The AdvisorAdviser may have an incentive to invest in deferred interest securities in circumstances where it would not have done so but for the opportunity to continue to earn the incentive fee even when the issuers of the deferred interest securities would not be able to make actual cash payments to us on such securities. This risk could be increased because, under ourthe Investment Advisory Agreement, the AdvisorAdviser is not obligated to reimburse us for incentive fees it receives even if we subsequently incur losses or never receivereceives in cash the deferred income that was previously accrued.

Conflict

Our Board is charged with protecting our interests by monitoring how the Adviser addresses these and other conflicts of Interest Created by Valuation Process for Certain Portfolio Holdings

We expect to make many of our portfolio investments in the form of loansinterest associated with its services and securities that are not publicly traded and for which no market based price quotation is available. As a result,compensation. While our Board is not expected to review or approve each investment decision or incurrence of leverage, our independent directors will determineperiodically review the fair value of these loansAdviser’s services and securities in good faithfees as described below in “Risk Factors—Risks Relating to Our Businesswell as its portfolio management decisions and Structure—Uncertainty as to the Value of Certain Portfolio Investments.”portfolio performance. In connection with that determination,these reviews, our independent directors will consider whether the Adviser’s fees and expenses (including those related to leverage) remain appropriate.

We may invest, to the extent permitted by law, in the securities and instruments of other investment professionals from CCG LP may provide our Boardcompanies, including private funds, and, to the extent it so invests, bear its ratable share of any such investment company’s expenses, including management and performance fees. We also remain obligated to pay management and incentive fees to the Adviser with valuations based uponrespect to the most recent portfolio company financial statements availableassets invested in the securities and projected financial resultsinstruments of each portfolio company. While the valuation for each portfolioother investment will be reviewed by an independent valuation firm at least once annually, the ultimate determination of fair value is made by our Board and not by such third-party valuation firm. In addition,companies. With respect to each of the interested membersthese investments, each of our Board has an indirect pecuniary interest in the Advisor. The participationstockholders bears his or her share of the Advisor’s investment professionals in our valuation process,management and the pecuniary interest in the Advisor by certain members of our Board, could result in a conflict of interest as the Advisor’s management fee is based, in part, on the value of our gross assets, and our incentive fees will be based, in part, on realized gainsof the Adviser as well as indirectly bearing the management and realized and unrealized losses.

Conflicts Related to Other Arrangements With CCG LP and the Advisor’s Other Affiliates

We have entered into a license agreement with CCG LP under which CCG LP has agreed to grant us anon-exclusive, royalty-free license to use the name “Crescent Capital”. See “Item 1(c). Description of Business—General—Investment Advisory Agreement; Administration Agreement; License Agreement.” In addition, we have entered into an Administration Agreement with the Administrator pursuant to which we are required to pay to the Administrator our allocable portion of overheadperformance fees and other expenses incurred by the Administratorof any investment companies in performing its obligationswhich we invest.

The Adviser has limited liability and is entitled to indemnification under such Administration Agreement, such as rent and our allocable portion of the cost of our chief financial officer and chief compliance officer and their respective staffs. This will create conflicts of interest that our Board will monitor. For example, under the terms of the license agreement, we will be unable to preclude CCG LP from licensing or transferring the ownership of the “Crescent Capital” name to third parties, some of whom may compete against us. Consequently, we will be unable to prevent any damage to goodwill that may occur as a result of the activities of CCG LP or others. Furthermore, in the event the license agreement is terminated, we will be required to change our name and cease using “Crescent Capital” as part of our name. Any of these events could disrupt our recognition in the market place, damage any goodwill we may have generated and otherwise harm our business.

Negotiation of the Investment Advisory Agreement with the Advisor and the Administration Agreement with the AdministratorAgreement.

The Investment Advisory Agreement and the Administration Agreement were negotiated between related parties. Consequently, their terms, including fees payable to the Advisor, may not be as favorable to us as if they had been negotiated with an unaffiliated third party. In addition, we may choose not to enforce, or to enforce less vigorously, our rights and remedies under these agreements because of our desire to maintain our ongoing relationship with the Advisor, the Administrator and their respective affiliates. Any such decision, however, could breach our fiduciary obligations to our stockholders.

Limited Liability and Indemnification of the Advisor

Under the Investment Advisory Agreement, the AdvisorAdviser has not assumed any responsibility to us other than to render the services called for under that agreement. ItThe Adviser will not be responsible for any action of our Board in following or declining to follow the Advisor’sAdviser’s advice or recommendations. Under the Investment Advisory Agreement the Advisor,Adviser, its officers, managers, partners, agents, employees, controlling persons, members and any other person or entity affiliated with the Advisor,Adviser, including, without limitation, its general partner and the Administrator, and any person controlling or controlled by the AdvisorAdviser will not be liable to us, any subsidiary of ours,our

24


subsidiaries, our directors, our stockholders or any subsidiary’s stockholders or partners for acts or omissions performed in accordance with and pursuant to the Investment Advisory Agreement, except those resulting from acts constituting gross negligence, willful misfeasance, bad faith or reckless disregard of the duties that the AdvisorAdviser owes to us under the Investment Advisory Agreement. In addition, as part of the Investment Advisory Agreement, we have agreed to indemnify the AdvisorAdviser and each of its officers, managers, partners, agents, employees, controlling persons, members and any other person or entity affiliated with the Advisor,Adviser, including, without limitation, its general partner and the Administrator, and hold them harmless from and against any claims orall damages, liabilities, includingcosts and expenses (including reasonable legalattorneys’ fees and amounts reasonably paid in settlement) incurred by such party in or by reason of any pending, threatened or completed action, suit, investigation or other expenses reasonably incurred,proceeding (including an action or suit by or in the right of us or our security holders) arising out of or in connection with our business and operationsotherwise based upon the performance of any of the Adviser’s duties or any action taken or omitted on our behalf pursuant to authority granted byobligations under the Investment Advisory Agreement or otherwise as an investment adviser of us, except where attributablein respect of any liability to gross negligence,us or our security holders to which such party would otherwise be subject by reason of willful misfeasance, bad faith or gross negligence in the performance of the Adviser’s duties or by reason of the reckless disregard of such person’sthe Adviser’s duties and obligations under the Investment Advisory Agreement. These protections may lead the AdvisorAdviser to act in a riskier manner when acting on our behalf than itthe Adviser would when acting for its own account.

Restricted Ability

Our ability to Enter Into Transactionsenter into transactions with Affiliatesour affiliates is restricted.

We are prohibited under the 1940 Act from participating in certain transactions with our affiliates without the prior approval of our independent directors and, in some cases, the SEC. AnyWe consider the Adviser and its affiliates, including Crescent, to be our affiliates for such purposes. In addition, any person that owns, directly or indirectly, 5% or more of our outstanding voting securities will be our affiliate for purposes of the 1940 Act, and we are generally prohibited from buying or selling any security from or to such affiliate without the prior approval of our independent directors. We consider the AdvisorAdviser and its affiliates, including CCG LP,Crescent, to be our affiliates for such purposes. The 1940 Act also prohibits certain “joint” transactions with certain of our affiliates, which could include investments in the same portfolio company, without prior approval of our independent directors and, in some cases, of the SEC. We are prohibited from buying or selling any security from or to any person who owns more than 25% of our voting securities or certain of that person’s affiliates, or entering into prohibited joint transactions with such persons, absent the prior approval of the SEC.

We may, however, invest alongside CCG LP’sCrescent’s investment funds, accounts and investment vehicles in certain circumstances where doing so is consistent with our investment strategy as well as applicable law and SEC staff interpretations.interpretations or exemptive orders. For example, we may invest alongside such investment funds, accounts and investment vehicles consistent with guidance promulgated by the SEC staff to purchase interests in a single class of privately placed securities so long as certain conditions are met, including that CCG LP,Crescent, acting on our behalf and on behalf of such investment funds, accounts and investment vehicles, negotiates no term other than price. We may also invest alongside CCG LP’sCrescent’s investment funds, accounts and investment vehicles as otherwise permissible under regulatory guidance, applicable regulations or exemptive orders and CCG LP’sCrescent’s allocation policy. If the Company is prohibited by applicable law from investing alongside CCG LP’sCrescent’s investment funds, accounts and investment vehicles with respect to an investment opportunity, the Company willwe may not be able to participate in such investment opportunity. This allocation policy provides that allocations among us and investment funds, accounts and investment vehicles managed by CCG LPCrescent and its affiliates will generally be made pro rata based on capital available for investment, as determined, in our case, by our Board as well as the terms of our governing documents and those of such investment funds, accounts and investment vehicles. It is our policy to base our determinations on such factors as: the amount of cashon-hand, existing commitments and reserves, if any, our targeted leverage level, our targeted asset mix and diversification requirements and other investment policies and restrictions set by our Board or imposed by applicable laws, rules, regulations or interpretations. We expect that these determinations will be made similarly for investment funds, accounts and investment vehicles managed by CCG LP.Crescent. However, we can offer no assurance that investment opportunities will be allocated to us fairly or equitably in the short-term or over time.

In situations whereco-investment with investment funds, accounts and investment vehicles managed by CCG LPCrescent is not permitted or appropriate, such as when there is an opportunity to invest in different securities of the same issuer or where the different investments could be expected to result in a conflict between our interests and those of CCG LP’sCrescent’s clients, subject to the limitations described in the preceding paragraph, CCG LPCrescent will need to decide which client will proceed with the investment. Moreover, except in certain limited circumstances as permitted by the 1940 Act, such as when the only term being negotiated is price, we will be unable to invest in any issuer in which an investment fund, account or investment vehicle managed by CCG LP has previously invested. Similar restrictions limit our ability to transact business with our officers or directors or their affiliates. These restrictions will limit the scope of investment opportunities that would otherwise be available to us.

We, the AdvisorAdviser and CCG LPCrescent have been granted exemptive relief from the SEC which permits greater flexibility to negotiate the terms ofco-investments if our Board determines that it would be advantageous for us toco-invest with investment funds, accounts and investment vehicles managed by CCG LPCrescent in a manner consistent with our investment objectives, positions, policies, strategies and restrictions as well as regulatory requirements and other pertinent factors. We believe thatco-investment by us and investment funds, accounts and investment vehicles managed by CCG LPCrescent may afford us additional investment opportunities and an ability to achieve a more varied portfolio. Accordingly, our exemptive order permits us to invest with investment funds, accounts and investment vehicles managed by CCG LPCrescent in the same portfolio companies under circumstances in which such investments would otherwise not be permitted

25


by the 1940 Act. The exemptive relief permittingco-investments co-investment transactions generally applies only applies if our independent directors and directors who have no financial interest in such transaction review and approve in advance eachco-investment. co-investment transaction.

Restriction on Ability

Our ability to Sellsell or Otherwise Exit Investments Also Investedotherwise exit investments also invested in by Other CCG LP Investment Vehiclesother Crescent investment vehicles is restricted.

We may be considered affiliates with respect to certain of our portfolio companies because our affiliates, which may include certain investment funds, accounts or investment vehicles managed by CCG LPCrescent, also hold interests in these portfolio companies and as such these interests may be considered a joint enterprise under the 1940 Act. To the extent that our interests in these portfolio companies may need to be restructured in the future or to the extent that we choose to exit certain of these transactions, our ability to do so will be limited. We intend to seek exemptive relief in relation to certain joint transactions; however, there is no assurance that we will obtain relief that would permit us to negotiate future restructurings or other transactions that may be considered a joint enterprise.

Operation

We operate in a Highly Competitive Marketan increasingly competitive market for Investment Opportunitiesinvestment opportunities, which could make it difficult for us to identify and make investments that are consistent with our investment objectives.

A number of entities compete with us to make the types of investments that we make and plan to make. We will compete with public and private funds, commercial and investment banks, commercial financing companies and, to the extent they provide an alternative form of financing, private equity and hedge funds. Many of our competitors are substantially larger and have considerably greater financial, technical and marketing resources than we do. For example, we believe some of our competitors may have access to funding sources that are not available to us. In addition, some of our competitors may have higher risk tolerances or different risk assessments, which could allow them to consider a wider variety of investments and establish more relationships than us. Furthermore, many of our competitors are not subject to the regulatory restrictions that the 1940 Act imposes on us as a BDC or thesource-of-income, asset diversification and distribution requirements we must satisfy to maintain our RIC qualification. The competitive pressures we face may have a material adverse effect on our business, financial condition, results of operations and cash flows. As a result of this competition, we may not be able to take advantage of attractive investment opportunities from time to time, and we may not be able to identify and make investments that are consistent with our investment objective.objectives.

With respect to the investments we make, we will not seek to compete based primarily on the interest rates we will offer, and we believe that some of our competitors may make loans with interest rates that will be lower than the rates we offer. In the secondary market for acquiring existing loans, we expect to compete generally on the basis of pricing terms. With respect to all investments, we may lose some investment opportunities if we do not match our competitors’ pricing, terms and structure. However, if we match our competitors’ pricing, terms and structure, we may experience decreased net interest income, lower yields and increased risk of credit loss. We may also compete for investment opportunities with investment funds, accounts and investment vehicles managed by CCG LP.Crescent. Although CCG LPCrescent will allocate opportunities in accordance with its policies and procedures, allocations to such investment funds, accounts and investment vehicles will reduce the amount and frequency of opportunities available to us and may not be in the best interests of us and our stockholders. Moreover, the performance of investments will not be known at the time of allocation. See Item 1A. Risk Factors—Risks Relating—“The Adviser, the investment committee of the Adviser, Crescent and their affiliates, officers, directors and employees may face certain conflicts of interest.”

We will be subject to Our Business and Structure—Potential Conflicts of Interest” and “ —Conflicts Relatedcorporate level income tax if we are unable to Obligations of CCG LP or the Advisor’s investment committee.”

qualify as a RIC.

Possibility of Corporate-Level Income Tax

To qualify as a RIC under the Code, we must meet certainsource-of-income, asset diversification and distribution requirements. The distribution requirement for a RIC is satisfied if we distribute at least 90% of our net ordinary income and net short-term capital gains in excess of net long-term capital losses, if any, to our stockholders on an annual basis. We will be subject, to the extent we use debt financing, to certain asset coverage ratio requirements under the 1940 Act and financial covenants under loan and credit agreements that could, under certain circumstances, restrict us from making distributions necessary to qualify as a RIC. If we are unable to obtain cash from other sources, we may fail to qualify as a RIC and, thus, may be subject to corporate-level income tax. To qualify as a RIC, we must also meet certain asset diversification requirements at the end of each calendar quarter.quarter and source-of-income requirements on an annual basis. Failure to meet these tests may result in our having to dispose of certain investments quickly in order to prevent the loss of our qualifications as a RIC. Because most of our investments will be in private or thinly traded public companies, any such dispositions could be made at disadvantageous prices and may result in substantial losses. If we fail to qualify as a RIC for any reason and become subject to corporate income tax, the resulting corporate taxes could substantially reduce our net assets, the amount of income available for distributions to our stockholders and the amount of funds available for new investments. Such a failure would have a material adverse effect on us and our stockholders.

Possibility of the Need to Raise Additional Capital

We may need to raise additional capital to fund new investments and grow our portfolio of investments once we have fully invested the net proceeds of the Private Offering. capital.

We intend to access the capital markets periodically to issue debt or equity securities or borrow from financial institutions in order to obtain such additional capital.capital to fund new investments and grow our portfolio of investments. Unfavorable economic conditions could

26


increase our funding costs, limit our access to the capital markets or result in a decision by lenders not to extend credit to us. A reduction in the availability of new capital could limit our ability to grow. In addition, we will be required to distribute in respect of each taxable year at least 90% of our net ordinary income and net short-term capital gains in excess of net long-term capital losses, if any, for such taxable year to our stockholders to maintain our qualification as a RIC. As a result, these earningsAmounts so distributed will not be available to fund new investments.investments or repay maturing debt. An inability on our part to access the capital markets successfully could limit our ability to grow our business and execute our business strategy fully and could decrease our earnings, if any, which would have an adverse effect on the value of our securities.

Required Distributions

Further, we may pursue growth through acquisitions or strategic investments in new businesses. Completion and timing of any such acquisitions or strategic investments may be subject to a number of contingencies and risks. There can be no assurance that the integration of an acquired business will be successful or that an acquired business will prove to be profitable or sustainable.

Regulations governing our operation as a BDC affect our ability to, and the Recognitionway in which we may, raise additional capital.

We may issue debt securities or preferred stock and/or borrow money from banks or other financial institutions, which we refer to collectively as “senior securities,” up to the maximum amount permitted by the 1940 Act. Under the provisions of Incomethe 1940 Act, we will be permitted as a BDC to issue senior securities in amounts such that our asset coverage ratio, as defined in the 1940 Act, as amended, equals at least 150% of our gross assets less all liabilities and indebtedness not represented by senior securities, after each issuance of senior securities. If the value of our assets declines, we may be unable to satisfy this test. If that happens, we may be required to sell a portion of our investments at a time when such sales may be disadvantageous to us in order to repay a portion of its indebtedness. If we issue senior securities, we will be exposed to typical risks associated with leverage, including an increased risk of loss.

Furthermore, equity capital may be difficult to raise because, subject to some limited exceptions we are not generally able to issue and sell our common stock at a price below NAV per share. We may, however, sell our common stock, or warrants, options or rights to acquire shares of our common stock, at a price below the then-current NAV per share of our common stock if our Board determines that such sale is in our best interests, and if our stockholders, including a majority of those stockholders that are not affiliated with us, approve such sale. In any such case, the price at which our securities are to be issued and sold may not be less than a price that, in the determination of our Board, closely approximates the market value of such securities (less any distributing commission or discount). We do not currently have authorization from our stockholders to issue our common stock at a price below the then-current NAV per share.

Stockholders may be required to pay tax in excess of the cash they receive.

Under our dividend reinvestment plan, if a stockholder owns shares of our common stock, the stockholder will have all cash distributions automatically reinvested in additional shares of our common stock unless such stockholder, or his, her or its nominee on such stockholder’s behalf, specifically “opts out” of the dividend reinvestment plan by delivering a written notice to the plan administrator prior to the record date of the next distribution. If a stockholder does not “opt out” of the dividend reinvestment plan, that stockholder will be deemed to have received, and for U.S. federal income tax purposes will be taxed on, the amount reinvested in our common stock to the extent the amount reinvested was not a tax-free return of capital. As a result, a stockholder may have to use funds from other sources to pay U.S. federal income tax liability on the value of the common stock received. Even if a stockholder chooses to “opt out” of the dividend reinvestment plan, we will have the ability to declare a large portion of a dividend in shares of our common stock instead of in cash in order to satisfy the Annual Distribution Requirement (as defined herein under the heading “Item 1(c). Description of Business—Regulation as a Business Development Company—Election to Be Taxed as a RIC”). As long as a sufficient portion of this dividend is available to be paid in cash (generally 20%) and certain requirements are met, the entire distribution will be treated as a dividend for U.S. federal income tax purposes. As a result, a stockholder generally will be subject to tax on 100% of the fair market value of the dividend on the date the dividend is received by the stockholder in the same manner as a cash dividend, even though most of the dividend was paid in shares of common stock.

We may have difficulty paying our required distributions if we recognize income before, or without, receiving cash representing such income.

For U.S. federal income tax purposes, we will include in income certain amounts that we have not yet received in cash, such as the accretion of OID. This may arise if we receive warrants in connection with the making of a loan and in other circumstances, or through contracted PIK interest, which represents contractual interest added to the loan balance and due at the end of the loan term. Such OID, which could be significant relative to our overall investment activities, or increases in loan balances as a result of contracted PIK arrangements, will be included in income before we receive any corresponding cash payments. We also may be required to include in income certain other amounts that we will not receive in cash.

Since in certain cases we may recognize income before or without receiving cash representing such income, we may have difficulty meeting the requirement to distribute at least 90% of our net ordinary income and net short-term capital gains in excess of net long-term

27


capital losses, if any, to maintain our qualification as a RIC. In such a case, we may have to sell some of our investments at times we would not consider advantageous, raise additional debt or equity capital or reduce new investment originations to meet these distribution requirements. If we are not able to obtain such cash from other sources, we may fail to qualify as a RIC and thus be subject to corporate-level income tax.

Potential Adverse Tax Consequences as a Result

We may be subject to withholding of Not Being Treated as a “Publicly Offered Regulated Investment Company”

We will be treated as a “publicly offered regulated investment company” (within the meaning of Section 67 of the Code) if either (i) shares of our common stock and our preferred stock (if any) collectively are held by at least 500 persons at all times during a taxable year, (ii) shares of our common stock are treated as regularly traded on an established securities market or (iii) shares of our common stock are continuously offered pursuant to a public offering (within the meaning of Section 4 of the Securities Act). We cannot assure investors that we will be treated as a publicly offered regulated investment company for all years. If we are not treated as a publicly offered regulated investment company for any calendar year, each U.S. stockholder that is an individual, trust or estate will be treated as having received a dividend from us in the amount of such U.S. stockholder’s allocable share of the management and incentive fees paid to our Investment Advisor and certain of our other expenses for the calendar year, and these fees and expenses will be treated as miscellaneous itemized deductions of such U.S. stockholder. Miscellaneous itemized deductions generally are deductible by a U.S. stockholder that is an individual, trust or estate only to the extent that the aggregate of such U.S. stockholder’s miscellaneous itemized deductions exceeds 2% of such U.S. stockholder’s adjusted gross income for U.S. federalU. S. Federal income tax purposes, are not deductible for purposes of the alternative minimum tax and are subjecton distributions to the overall limitation on itemized deductions under the Code.

non-U.S. stockholders.

Withholding of U.S. Federal Income Tax on Dividends forNon-U.S. Stockholders

Distributions by a BDCRIC generally are treated as dividends for U.S. tax purposes, and will be subject to U.S. income or withholding tax unless the stockholder receiving the dividend qualifies for an exemption from U.S. tax, or the distribution is subject to one of the special look-through rules described below. Distributions paid out of net capital gains can qualify for a reduced rate of taxation in the hands of an individual U.S. stockholder, and an exemption from U.S. tax in the hands of anon-U.S. stockholder.

Under an exemption recently made permanent by Congress, properly

Properly reported dividend distributions by RICs paid out of certain interest income (such distributions, “interest-related dividends”) are generally exempt from U.S. withholding tax fornon-U.S. stockholders. Under such exemption, anon-U.S. stockholder generally may receive interest-related dividends free of U.S. withholding tax if the stockholder would not have been subject to U.S. withholding tax if it had received the underlying interest income directly. A similar exemption applies to property reported dividend distributions paid out of short-term capital gains. No assurance can be given as to whether any of our distributions will be eligible for this exemption from U.S. withholding tax or, if eligible, will be designated as such by us. In particular, the exemption does apply to distributions paid in respect of a RIC’snon-U.S. source interest income, its dividend income or its foreign currency gains. In the case shares of our common stock held through an intermediary, the intermediary may withhold U.S. federal income tax even if we designate the payment as a dividend eligible for the exemption. Also, because our common stock will be subject to significant transfer restrictions, and an investment in our common stock will generally be illiquid,non-U.S. stockholders whose distributions on our common stock are subject to U.S. withholding tax may not be able to transfer their shares of our common stock easily or quickly or at all.

PIK Interest Payments

CertainWe may retain income and capital gains in excess of what is permissible for excise tax purposes and such amounts will be subject to 4% U.S. federal excise tax, reducing the amount available for distribution to stockholders.

We may retain some income and capital gains in the future, including for purposes of providing additional liquidity, which amounts would be subject to a 4% U.S. federal excise tax to the extent we do not distribute during the calendar year the amount of distributions required to avoid the excise tax.. In that event, we will be liable for the tax on the amount by which it does not meet the foregoing distribution requirement. See Item 1(c). Description of Business—Regulation as a Business Development Company—Taxation as a RIC.”

Our business may be adversely affected if we fail to maintain our qualification as a RIC.

To maintain RIC tax treatment under the Code, we must meet the Annual Distribution Requirement, 90% Income Test and Diversification Tests described below and defined and further described in “Item 1(c). Description of Business—Regulation as a Business Development Company—Election to Be Taxed as a RIC.” The Annual Distribution Requirement will be satisfied if we distribute dividends to our stockholders in respect of each taxable year of an amount generally at least equal to 90% of its investment company taxable income, determined without regard to any deduction for distributions paid. In this regard, a RIC may, in certain cases, satisfy the Annual Distribution Requirement by distributing dividends relating to a taxable year after the close of such taxable year under the “spillback dividend” provisions of Subchapter M of the Code. We will be subject to tax, at regular corporate rates, on any retained income and/or gains, including any short-term capital gains or long-term capital gains. We must also satisfy the Excise Tax Avoidance Requirement, which is an additional distribution requirement with respect to each calendar year in order to avoid the imposition of a 4% excise tax on the amount of any under-distribution. Because we use debt financing, we are subject to (i) an asset coverage ratio requirement under the 1940 Act and are subject to (ii) certain financial covenants under loan and credit agreements that could, under certain circumstances, restrict us from making distributions necessary to satisfy the distribution requirements. If we are unable to obtain cash from other sources, or choose or are required to retain a portion of our debt investments may contain provisions providingtaxable income or gains, we could (i) be required to pay excise tax and (ii) fail to qualify for the payment of PIK interest. Because PIK interest results in an increase in the size of the loan balance of the underlying loan, the receipt by us of PIK interestRIC tax treatment, and thus become subject to corporate-level income tax on its taxable income (including gains).

The 90% Income Test will have the effect of increasing our assets under management. As a result, because the base management fee thatbe satisfied if we pay to the Advisor is based on the valueearn at least 90% of our gross assets,income each taxable year from distributions, interest, gains from the receipt by ussale of PIK interest will result in an increase in the amount of the base management fee payable by us. In addition, any such increase in a loan balance due to the receipt of PIK interest will cause such loan to accrue interest on the higher loan balance, which will result in an increase in ourpre-incentive fee net investment income and, as a result, an increase in incentive fees that are payable by us to the Advisor. The Advisor may have an incentive to invest in deferred interest securities in circumstances where it would not have done so but for the opportunity to continue to earn the incentive fee even when the issuers of the deferred interest securities would not be able to make actual cash payments to us on such securities.

Regulations Governing Our Operation as a BDC

We may issue debtstock or securities, or preferredother income derived from the business of investing in stock and/or borrow money from banks or other financial institutions, which we refer to collectively as “senior securities,” up to the maximum amount permitted by the 1940 Act. Under the provisions of the 1940 Act, wesecurities. The Diversification Tests will be permitted as a BDC to issue senior securities in amounts such thatsatisfied if we meet certain asset diversification requirements at the end of each quarter of our asset coverage ratio, as defined intaxable year. To satisfy the 1940 Act, equalsDiversification Tests, at least 200%50% of our gross assets less all liabilities and indebtedness not represented by senior securities, after each issuance of senior securities. If the value of our assets declines, weat the close of each quarter of each taxable year must consist of cash, cash equivalents (including receivables), U.S. government securities, securities of other RICs, and other acceptable securities, and no more than 25% of the value of its assets can be invested in the securities, other than U.S. government securities or securities of other RICs, of one issuer, of two or more issuers that are controlled, as determined under applicable Code rules, by us and that are engaged in the same or similar or related trades or businesses or of certain “qualified publicly traded partnerships.” Failure to meet these requirements may be unable

28


result in us having to satisfy this test. If that happens, we may be requireddispose of certain investments quickly in order to sell a portionprevent the loss of RIC status. Because most of our investments will be in private companies, and therefore will be relatively illiquid, any such dispositions could be made at disadvantageous prices and could result in substantial losses.

We may invest in certain debt and equity investments through taxable subsidiaries and the net taxable income of these taxable subsidiaries will be subject to federal and state corporate income taxes. We also may invest in certain foreign debt and equity investments that could be subject to foreign taxes (such as income tax, withholding, and value added taxes). If we fail to maintain RIC tax treatment for any reason and are subject to corporate income tax, the resulting corporate taxes could substantially reduce our net assets, the amount of income available for distribution, and the amount of our distributions.

Certain investors are limited in their ability to make significant investments in us.

Private funds that are excluded from the definition of “investment company” either pursuant to Section 3(c)(1) or 3(c)(7) of the 1940 Act are restricted from acquiring directly or through a controlled entity more than 3% of our total outstanding voting stock (measured at the time of the acquisition). Investment companies registered under the 1940 Act and BDCs, such as us, are also currently subject to this restriction as well as other limitations under the 1940 Act that would restrict the amount that they are able to invest in our securities. As a result, certain investors will be limited in their ability to make significant investments in us at a time when such sales may be disadvantageousthat they might desire to us in orderdo so. The SEC has adopted Rule 12d1-4 under the 1940 Act. Subject to repay a portion of our indebtedness. Also, any amounts that we usecertain conditions, Rule 12d1-4 provides an exemption to service our indebtedness would not be available for distributionspermit acquiring funds to our common stockholders. If we issue senior securities, we will be exposed to typical risks associated with leverage, including an increased risk of loss.

We are not generally able to issue and sell our common stock at a price below net asset value per share. We may, however, sell our common stock, or warrants, options or rights to acquire our common stock, at a price below the then-current net asset value per share of our common stock if our Board determines that such sale is in our best interests, and if our stockholders approve such sale. In any such case, the price at which our securities are to be issued and sold may not be less than a price that,invest in the determinationsecurities of other registered investment companies and BDCs in excess of the limits prescribed by the 1940 Act.

Our business could be adversely affected in the event we default under our Board, closely approximates the market value of such securities (lessexisting credit facilities or any distributing commissionfuture credit or discount). If we raise additional funds by issuing common stock or senior securities convertibleother borrowing facility.

We have entered into, or exchangeable for, our common stock, then the percentage ownership of our stockholders at that time will decrease, and stockholdersadditionally may experience dilution.

Potential Default or Other Issues Under a Credit Facility

We intend to enter into, one or more Credit Facilities.credit facilities. The closing of a Credit Facilityany additional credit facilities is contingent on a number of conditions including, without limitation, the negotiation and execution of definitive documents relating to such Credit Facility.credit facility. If we are successful in securing a Credit Facility,obtain any additional credit facilities, we intend to use borrowings under such Credit Facilitycredit facilities to make additional investments and for other general corporate purposes. However, there can be no assurance that we will be able to close a Credit Facilitysuch additional credit facilities or obtain other financing.

In the event we default under a Credit Facilityone of our credit facilities or any other future borrowing facility, our business could be adversely affected as we may be forced to sell a portion of our investments quickly and prematurely at what may be disadvantageous prices to us in order to meet our outstanding payment obligations and/or support working capital requirements under such Credit Facilitythe relevant credit facility or such future borrowing facility, any of which would have a material adverse effect on our business, financial condition, results of operations and cash flows. In addition, following any such default, the agent for the lenders under the relevant Credit Facility or suchany future borrowing facility could assume control of the disposition of any or all of our assets, including the selection of such assets to be disposed and the timing of such disposition, which would have a material adverse effect on our business, ability to pay dividends, financial condition, results of operations and cash flows. As partIf we were unable to obtain a waiver of certain Credit Facilities,a default from the rightlenders or holders of that indebtedness, as applicable, those lenders or holders could accelerate repayment under that indebtedness, which might result in cross-acceleration of other indebtedness. An acceleration could have a material adverse impact on our business, financial condition and results of operations.

In addition, following any such default, the agent for the lenders under the relevant credit facility or such future credit or other borrowing facility could assume control of the disposition of any or all of our assets, including the selection of such assets to make capital callsbe disposed and the timing of stockholderssuch disposition, which could have a material adverse effect on our business, financial condition, results of operations and cash flows.

Lastly, as a result of any such default, we may be pledgedunable to obtain additional leverage, which could, in turn, affect our return on capital.

We are and may be subject to restrictions under our credit facilities and any future credit or other borrowing facility that could adversely impact our business.

Our credit facilities, and any future borrowing facility, may be backed by all or a portion of our loans and securities on which the lenders may have a security interest. We currently pledge and may pledge up to 100% of our assets and may grant a security interest in all of our assets under the terms of any debt instrument we enter into with lenders. Like with its current credit facilities, we expect that any future security interests we grant will be set forth in a pledge and security agreement and evidenced by the filing of financing statements by the agent for the lenders, and we expect that the custodian for our securities serving as collateral tofor such loan would include in the lender, which will be able to call for capital contributions uponcustodian’s electronic systems notices indicating the existence of such security interests and, following notice of occurrence of an event of default, if any, and during its continuance, will only accept transfer instructions with respect to any such securities from the lender or its designee. Under our current credit facilities, we are subject to customary events of default. If we were to default under the terms of

29


our current credit facilities and any future borrowing facility, the agent for the applicable lenders would be able to assume control of the timing of disposition of the assets pledged under the facility, which could include any or all of our assets securing such Credit Facility. Todebt. Such remedial action would have a material adverse effect on our business, financial condition, results of operations and cash flows.

In addition, the extent such an event of default does occur, stockholders could thereforesecurity interests as well as negative covenants under its credit facilities, or any other future borrowing facility, may limit our ability to create liens on assets to secure additional debt and may make it difficult for us to restructure or refinance indebtedness at or prior to maturity or obtain additional debt or equity financing. In addition, if our borrowing base under our credit facilities or any other borrowing facility were to decrease, we would be required to fundsecure additional assets in an amount equal to any shortfall up to their remaining capital commitments, without regard toborrowing base deficiency. In the underlying value of their investment.

Potential Limited Ability To Invest in Public Companies

To maintain our status as a BDC, we are not permitted to acquire any assets other than “qualifying assets” specified in the 1940 Act unless, at the time the acquisition is made, at least 70%event that all of our total assets are qualifying assets (with certain limited exceptions). Subject to certain exceptions forfollow-on investments and distressed companies, an investment in an issuer that has outstanding securities listed on a national securities exchange may be treated as a qualifying asset only if such issuer has a common equity market capitalization that is less than $250 millionsecured at the time of such investment.a borrowing base deficiency, we could be required to repay advances under the relevant credit facility or any other borrowing facility or make deposits to a collection account, either of which could have a material adverse impact on our ability to fund future investments and to pay dividends.

Financing Investments With Borrowed Money

In addition, under our credit facilities, or any other future borrowing facility, we may be limited as to how borrowed funds may be used, which may include restrictions on geographic and industry concentrations, loan size, payment frequency and status, average life, collateral interests and investment ratings, as well as regulatory restrictions on leverage which may affect the amount of funding that may be obtained.

There may also be certain requirements relating to portfolio performance, including required minimum portfolio yield and limitations on delinquencies and charge-offs, a violation of which could limit further advances and, in some cases, result in an event of default. An event of default under our credit facilities or any other borrowing facility could result in an accelerated maturity date for all amounts outstanding thereunder, which could have a material adverse effect on our business and financial condition. This could reduce our revenues and, by delaying any cash payment allowed to us under the relevant credit facility or any other borrowing facility until the lenders have been paid in full, reduce our liquidity and cash flow and impair its ability to grow its business and maintain its qualification as a RIC.

Our strategy involves a high degree of leverage. We intend to continue to finance our investments with borrowed money, which will magnify the potential for gain or loss on amounts invested and increases the risk of investing in us. The risks of investment in a highly leveraged fund include volatility and possible distribution restrictions.

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. However, we intend to borrowhave borrowed from, and may in the future issue debt securities to, banks, insurance companies and other lenders. Lenders of these funds will have fixed dollar claims on our assets that are superior to the claims of our common stockholders, and we would expect such lenders to seek recovery against our assets in the event of a default. We may pledge up to 100% of our assets and may grant a security interest in all of our assets under the terms of any debt instruments we may enter into with lenders. In addition, under the terms of a Credit Facilityour credit facilities and any borrowing facility or other debt instrument we may enter into, we are likely to be required to use the net proceeds of any investments that we sell to repay a portion of the amount borrowed under such facility or instrument before applying such net proceeds to any other uses. If the value of our assets decreases, leveraging would cause net asset value to decline more sharply than it otherwise would have had we not leveraged, thereby magnifying losses or eliminating our stake in a leveraged investment. 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 dividend payments on our common stock or preferred stock. Our ability to service any debt will depend largely on our financial performance and will be subject to prevailing economic conditions and competitive pressures. Moreover, as we expect that the base management fee payable to the Advisor will be payable based on the value of our gross assets, including those assets acquired through the use of leverage, the Advisor will have a financial incentive to incur leverage, which may not be consistent with our stockholders’ interests. In addition, our common stockholders will bear the burden of any increase in our expenses as a result of our use of leverage, including interest expenses and any increase in the base management fee payable to the Advisor.Adviser.

There can be no assurance that our business will generate sufficient cash flow from operations or that future borrowings will be available to us under our credit facilities or otherwise in an amount sufficient to enable us to repay our indebtedness or to fund our other liquidity needs. We may need to refinance all or a portion of our indebtedness on or before it matures. There can be no assurance that we will be able to refinance any of our indebtedness on commercially reasonable terms or at all. If we cannot service our indebtedness, we may have to take actions such as selling assets or seeking additional equity. There can be no assurance that any such actions, if necessary, could be effected on commercially reasonable terms or at all, or on terms that would not be disadvantageous to stockholders or on terms that would not require us to breach the terms and conditions of our existing or future debt agreements.

As a BDC, we are generally are required to meet a coverage ratio of total assets to total borrowings and other senior securities, which include all of our borrowings and any preferred stock that we may issue in the future, of at least 200%150%. If this ratio declines below 200%150%, we will not be able to incur additional debt and could be required to sell a portion of our investments to repay some debt when it iswe are otherwise disadvantageous for us to do so. This could have a material adverse effect on our operations, and we may not be able to make distributions. The amount of leverage that we employ will depend on the Advisor’s and our Board’sAdviser’s assessment of market and other factors at the time of any proposed borrowing. We cannot assure investorsstockholders that we will be able to obtain credit at all or on terms acceptable to us.it.

30


Rising interest rates or changes in interest rates may adversely affect the value of our portfolio investments which could have an adverse effect on our business, financial condition and results of operations.

Our debt investments are generally based on floating rates, such as London Interbank Offer Rate (“LIBOR”), EURIBOR, Secured Overnight Financing Rate (“SOFR”), the Federal Funds Rate or the Prime Rate. General interest rate fluctuations may have a substantial negative impact on our investments, the value of our common stock and our rate of return on invested capital. An increase in interest rates generally will increase the cost of borrowing for the companies in which we invest and may make them less profitable, which generally would decrease the value of our investments in them. In addition, although we generally expect to invest a Credit Facility will,limited percentage of our assets in instruments with a fixed interest rate, including subordinated loans, senior and junior secured and unsecured debt securities and loans in high yield bonds, an increase in interest rates could decrease the value of those fixed rate investments. Rising interest rates may also increase the cost of debt for our future debt facilities may, imposeunderlying portfolio companies, which could adversely impact their financial performance and operating covenants that restrict our business activities, including limitations that hinder our ability to finance additional loansmeet ongoing obligations to the Company. Also, an increase in interest rates available to investors could make investment in our common stock less attractive if we are not able to increase our dividend rate, which could reduce the value of our common stock.

Because we have borrowed money, and investments ormay issue preferred stock to make the distributions required to maintain our qualification as a RIC under the Code.

Changes in Interest Rates May Affect Our Cost of Capital and Net Investment Income

To the extent we borrow money to makefinance investments, our net investment income will depend,depends, in part, upon the difference between the rate at which we borrow funds or pay dividends on preferred stock and the rate at which we invest those funds.that our investments yield. As a result, we can offer no assurance that a significant change in market interest rates wouldwill not have a material adverse effect on our net investment income in the event we use debt to finance our investments.income. In periodsthis period of rising interest rates, our cost of funds wouldmay increase except to the extent we have issued fixed rate debt or preferred stock, which could reduce our net investment income. We may use interest rate risk management techniques in an effort to limit our exposure to interest rate fluctuations. Such techniques may include various interest rate hedging activities to the extent permitted by the 1940 Act.

In addition,

You should also be aware that a risechange in the general level of interest rates typically leadscan be expected to higherlead to a change in the interest rates applicable torate we receive on many of our debt investments. Accordingly, an increasea change in the interest ratesrate could make it easier for us to meet or exceed the performance threshold and may result in ana substantial increase ofin the amount of ourpre-incentive fee net investment income and, as a result, an increase in incentive feesIncentive Fees payable to the Advisor.

Potential Limits Under a Credit Facility or Any Other Future Borrowing Facility

Each Credit Facility, and any future borrowing facility, may be backed by all or a portion of our loans and securities on which the lenders may have a security interest. We may pledge up to 100% of our assets and may grant a security interest in all of our assets under the terms of any debt instrument we enter into with lenders. We expect that any security interests we grant will be set forth in a pledge and security agreement and evidenced by the filing of financing statements by the agent for the lenders. In addition, we expect that the custodian for our securities serving as collateral for such loan would include in its electronic systems notices indicating the existence of such security interests and, following notice of occurrence of an event of default, if any, and during its continuance, will only accept transfer instructionsAdvisor with respect to the portion of the Incentive Fee based on income.

Interest rates have risen in recent months, and the risk that they may continue to do so is pronounced.

Changes relating to the LIBOR calculation process, the phase-out of LIBOR and the use of replacement rates for LIBOR may adversely affect the value of our portfolio securities.

In July 2017, the head of the United Kingdom Financial Conduct Authority announced the desire to phase out the use of LIBOR by the end of 2021. The announcement indicates that the continuation of LIBOR on the current basis cannot and will not be guaranteed after 2021. Since December 31, 2021, all sterling, euro, Swiss franc and Japanese yen LIBOR settings and the 1-week and 2-month U.S. dollar LIBOR settings have ceased to be published or are no longer representative, and after June 30, 2023, the overnight, 1-month, 3-month, 6-month and 12-month U.S. dollar LIBOR settings will cease to be published or will no longer be representative. Various financial industry groups have begun planning for the transition away from LIBOR, but there are challenges to converting certain securities and transactions to a new reference rate.

As an alternative to LIBOR, the Financial Reporting Council, in conjunction with the Alternative Reference Rates Committee, a steering committee comprised of large U.S. financial institutions recommended replacing U.S. dollar LIBOR with SOFR, a new index calculated by reference to short-term repurchase agreements, backed by Treasury securities. Abandonment of, or modifications to, LIBOR could have adverse impacts on newly issued financial instruments and any of our existing financial instruments which reference LIBOR. Given the inherent differences between LIBOR and SOFR, or any other alternative benchmark rate that may be established, there are many uncertainties regarding a transition from LIBOR, including, but not limited to, the need to amend all contracts with LIBOR as the referenced rate and how this will impact the cost of variable rate debt and certain derivative financial instruments. In addition, SOFR or other replacement rates may fail to gain market acceptance. Any failure of SOFR or alternative reference rates to gain market acceptance could adversely affect the return on, value of and market for securities linked to such rates.

Neither the effect of the LIBOR transition process nor its ultimate success can yet be known. The transition process might lead to increased volatility and illiquidity in markets for, and reduce the effectiveness of, new hedges placed against, instruments whose terms currently include LIBOR. While some existing LIBOR-based instruments may contemplate a scenario where LIBOR is no longer available by providing for an alternative rate-setting methodology, there may be significant uncertainty regarding the effectiveness of any such securitiesalternative methodologies to replicate LIBOR. Not all existing LIBOR-based instruments may have alternative rate-setting provisions and there remains uncertainty regarding the willingness and ability of issuers to add alternative rate-setting provisions in certain existing instruments. Moreover, these alternative rate-setting provisions may not be designed for regular use in an environment where LIBOR ceases to be published and may be an ineffective fallback following the discontinuation of LIBOR. On March 15, 2022, President Biden signed into law the Consolidated Appropriations Act of 2022, which among other things, provides for the use of interest

31


rates based on SOFR in certain contracts currently based on LIBOR and a safe harbor from liability for utilizing SOFR-based interest rates as a replacement for LIBOR. The elimination of LIBOR could have an adverse impact on the lender market value of and/or its designee. If we were to default under the termstransferability of any debt instrument,LIBOR-linked securities, loans, and other financial obligations or extensions of credit held by or due to us or on our overall financial condition or results of operations.

We may be the agent fortarget of litigation.

We may be the applicable lenders would be able to assume controltarget of securities litigation in the timingfuture, particularly if the value of disposition of any or allshares of our assets securing such debt, which would havecommon stock fluctuates significantly. We could also generally be subject to litigation, including derivative actions by stockholders. In addition, our investment activities subject it to litigation relating to the bankruptcy process and the normal risks of becoming involved in litigation by third parties. This risk is somewhat greater where we exercise control or significant influence over a portfolio company’s direction. Any litigation could result in substantial costs and divert management’s attention and resources from our business and cause a material adverse effect on our business, financial condition and results of operationsoperations.

There is a risk that investors in our common stock may not receive dividends or that our dividends may not grow over time and that investors in our debt securities may not receive all of the interest income to which they are entitled.

We intend to make distributions on a quarterly basis to our stockholders out of assets legally available for distribution. We cannot assure you that we will achieve investment results that will allow us to make a specified level of cash flows.distributions or year-to-year increases in cash distributions. If we declare a dividend and if more stockholders opt to receive cash distributions rather than participate in its reinvestment plan, we may be forced to sell some of its investments in order to make cash dividend payments.

In addition, any security interestsdue to the asset coverage test applicable to us as well as negative covenants a Credit Facility or any other borrowing facilityBDC, we may providebe limited in our ability to make distributions. Certain of our credit facilities may also limit our ability to create liensdeclare dividends if we default under certain provisions. Further, if we invest a greater amount of assets in equity securities that do not pay current dividends, it could reduce the amount available for distribution.

The above-referenced restrictions on assetsdistributions may also inhibit our ability to secure additionalmake required interest payments to holders of our debt, andwhich may make it difficult forcause a default under the terms of its debt agreements. Such a default could materially increase our cost of raising capital, as well as cause us to restructure or refinance indebtedness at or prior to maturity or obtain additionalincur penalties under the terms of its debt or equity financing. In addition, if our borrowing base underagreements.

If we do not invest a Credit Facility or any other borrowing facility were to decrease, we would be required to secure additional assets in an amount equal to any borrowing base deficiency. In the event that allsufficient portion of our assets are secured at the time of such a borrowing base deficiency,in qualifying assets, we could be requiredfail to repay advances under the relevant Credit Facility or any other borrowing facility or make deposits to a collection account, either of which could have a material adverse impact on our ability to fund future investments and to pay dividends.

In addition, we expect that under a Credit Facility we will be subject to limitations as to how borrowed funds may be used, which may include restrictions on geographic and industry concentrations, loan size, payment frequency and status, average life, collateral interests and investment ratings, as well as regulatory restrictions on leverage which may affect the amount of funding that may be obtained. There may also be certain requirements relating to portfolio performance, including required minimum portfolio yield and limitations on delinquencies and charge-offs, a violation of which could limit further advances and, in some cases, result in an event of default. An event of default under a Credit Facility or any other borrowing facility could result in an accelerated maturity date for all amounts outstanding thereunder, which could have a material adverse effect on our business and financial condition. This could reduce our revenues and, by delaying any cash payment allowed to us under the relevant Credit Facility or any other borrowing facility until the lenders have been paid in full, reduce our liquidity and cash flow and impair our ability to grow our business and maintain our qualificationqualify as a RIC.BDC or be precluded from investing according to our current business strategy.

Adverse Developments in the Credit Markets

During the economic downturn in the United States that began inmid-2007, many commercial banks and other financial institutions stopped lending or significantly curtailed their lending activity. In addition, in an effort to stem losses and reduce their exposure to segments of the economy deemed to be high risk, some financial institutions limited refinancing and loan modification transactions and reviewed the terms of existing facilities to identify bases for accelerating the maturity of existing lending facilities. If these conditions recur, it may be difficult for us to enter into a new borrowing facility (including a Credit Facility), obtain other financing to finance the growth of our investments, or refinance any outstanding indebtedness on acceptable economic terms, or at all.

Investing a Sufficient Portion of Assets in Qualifying Assets

AsTo maintain its status as a BDC, we mayare not permitted to acquire any assets other than “qualifying assets” specified in the 1940 Act unless, at the time of and after giving effect to suchthe acquisition is made, at least 70% of our total assets are qualifying assets. See—“Item 1(c)assets (with certain limited exceptions). DescriptionSubject to certain exceptions for follow-on investments and distressed companies, an investment in an issuer that has outstanding securities listed on a national securities exchange may be treated as a qualifying asset only if such issuer has a common equity market capitalization that is less than $250 million at the time of Business—Qualifying Assets.”such investment. Subject to certain exceptions for follow-on investments and investments in distressed companies, an investment in an issuer that has outstanding securities listed on a national securities exchange may be treated as qualifying assets only if such issuer has a common equity market capitalization that is less than $250 million at the time of such investment.

We believe that most of the investments that we may acquire in the future will constitute qualifying assets. However, we may be precluded from investing in what we believe to beare attractive investments if such investments are not qualifying assets for purposes of the 1940 Act. If we do not invest a sufficient portion of our assets in qualifying assets, we could violate the 1940 Act provisions applicable to BDCs. As a result of such violation, specific rules under the 1940 Act could prevent us, for example, from makingfollow-on investments in existing portfolio companies (which could result in the dilution of our position) or could require us to dispose of investments at inappropriate times in order to come into compliance with the 1940 Act. If we need to dispose of such investments quickly, it could be difficult to dispose of such investments on favorable terms. We may not be able to find a buyer for such investments and, even if we do find a buyer, we may have to sell the investments at a substantial loss. Any such outcomes would have a material adverse effect on our business, financial condition, results of operations and cash flows.

If we do not maintain our status as a BDC, we would be subject to regulation as a registeredclosed-end investment company under the 1940 Act. As a registeredclosed-end investment company, we would be subject to substantially more regulatory restrictions under the 1940 Act which would significantly decrease our operating flexibility.

Uncertainty as to the Value of Certain Portfolio Investments

We expect that manyThe majority of our portfolio investments will takeare recorded at fair value as determined in good faith by Adviser as Valuation Designee with approval from our Board and, as a result, there may be uncertainty as to the value of our portfolio investments.

Many of our portfolio investments are in the form of loans and securities that are not publicly traded. The fair value of loans, securities and other investments that are not publicly traded may not be readily determinable, and we will value these investments at fair value as determined by the Adviser as Valuation Designee in good faith byin accordance with Rule 2a-5 and with the approval of our Board, including to reflect significant events affecting the value of our investments. Most, if not all, of our investments (other than cash and cash equivalents) will be classified as Level 3 under the FASB Accounting Standards Codification, Fair Value Measurements and

32


Disclosures (ASC Topic 820). This means that our portfolio valuations will be based on unobservable inputs and our own assumptions about how market participants would price the asset or liability in question. We expect that inputs into the determination of fair value of our portfolio investments will require significant management judgment or estimation. Even if observable market data are available, such information may be the result of consensus pricing information or broker quotes, which include a disclaimer that the broker would not be held to such a price in an actual transaction. Thenon-binding nature of consensus pricing and/or quotes accompanied by disclaimers materially reduces the reliability of such information. We expect to retain the services of one or more independent service providers to review the valuation of these loans and securities. However, the ultimate determination of fair value will be made by the Adviser as Valuation Designee with approval by our Board and not by such third-party valuation firm. The types of factors that the BoardValuation Designee may take into account in determining the fair value of our investments generally include, as appropriate, comparison to publicly-traded securities including such factors as yield, maturity and measures of credit quality, the enterprise value of a portfolio company, the nature and realizable value of any collateral, the portfolio company’s ability to make payments and its earnings and discounted cash flow, the markets in which the portfolio company does business, changes in the interest rate environment and the credit markets generally that may affect the price at which similar investments may be made in the future, comparisons to publicly traded companies, relevant credit market indices and other relevant factors.

Because such valuations, and particularly valuations of private securities and private companies, are inherently uncertain, may fluctuate over short periods of time and may be based on estimates, our determinations of fair value may differ materially from the values that would have been used if a ready market for these loans and securities existed. Also, since these valuations are, to a large extent, based on estimates, comparisons and qualitative evaluations of private information, our fair valuation process could make it more difficult for investors to accurately value our investments and could lead to undervaluation or overvaluation of our securities. In addition, the valuation of these types of securities may result in substantial write-downs and earnings volatility. Also, privately held companies frequently have less diverse product lines and smaller market presence than larger public competitors.

Our net asset valueNAV could be adversely affected if our determinations regarding the fair value of our investments were materially higher than the values that we ultimately realize upon the disposal of such loans and securities. Further, our NAV as of a particular date may be materially greater than or less than the value that would be realized if our assets were to be liquidated as of such date. For example, if we were required to sell a certain asset or all or a substantial portion of our assets on a particular date, the actual price that we would realize upon the disposition of such asset or assets could be materially less than the value of such asset or assets as reflected in our NAV. Volatile market conditions could also cause reduced liquidity in the market for certain assets, which could result in liquidation values that are materially less than the values of such assets as reflected in the NAV.

We will adjust quarterly the valuation of our portfolio to reflect our Board’s determination of the fair value of each investment in our portfolio. Any changes in fair value are recorded in our statement of operations as net change in unrealized appreciation or depreciation.

Potential Fluctuations

In addition, the participation of the Adviser in Quarterly Operating Resultsthe valuation process could result in a conflict of interest as the management fee payable is based on our gross assets and the incentive fees earned by the Adviser will be based, in part, on unrealized gains and losses.

We may experience fluctuations in our quarterly operating results.

We could experience fluctuations in our quarterly operating results due to a number of factors, including the interest rate payable on the loans and debt securities we acquire, the default rate on such loans and securities, the level of our expenses, variations in and the timing of the recognition of realized and unrealized gains or losses, the degree to which we encounter competition in our markets and general economic conditions. In light of these factors, results for any period should not be relied upon as being indicative of performance in future periods.

Potential Adverse Effects of New or Modified Lawsmodified laws or Regulationsregulations governing our operations may adversely affect our business.

We and our portfolio companies will beare subject to regulation by laws at the U.S. federal, state and local levels. These laws and regulations, as well as their interpretation, may change from time to time, including as the result of interpretive guidance or other directives from the U.S. President and others in the executive branch, and new laws, regulations and interpretations may also come into effect. Any such new or changed laws or regulations could have a material adverse effect on our business. In addition, if we do not comply with applicable laws and regulations, we could lose any licenses that we then hold for the conduct of its business and may be subject to civil fines and criminal penalties.

Additionally, changes to the laws and regulations governing our operations, related to permitted investmentsincluding those associated with RICs, may cause us to alter our investment strategy in order to avail ourselvesour self of new or different opportunities.opportunities or result in the imposition of corporate-level taxes on us. Such changes could result in material differences to the strategies and plans set forth therein and may shift our investment focus from the areas of Crescent’s expertise of CCG LP to other types of investments in which CCG LPCrescent may have little or no expertise or experience. Any such changes, if they occur, could have a material adverse effect on our results of operations and the value of an investor’s investment. If we

Shadow Banking Regulatory Changes33

There


invest in commodity interests in the future, the Adviser may determine not to use investment strategies that trigger additional regulation by the U.S. Commodity Futures Trading Commission (“CFTC”) or may determine to operate subject to CFTC regulation, if applicable. If we or the Adviser were to operate subject to CFTC regulation, we may incur additional expenses and would be subject to additional regulation.

Further, there has been increasing commentary amongst regulators and intergovernmental institutions, including the Financial Stability Board and International Monetary Fund, on the topic of so called “shadow banking” (a term generally taken to refer to credit intermediation involving entities and activities outside the regulated banking system). The Company isWe are an entity outside the regulated banking system and certain of theour activities of the Company may be argued to fall within this definition and, in consequence, may be subject to regulatory developments. As a result, the Companywe and the AdvisorAdviser could be subject to increased levels of oversight and regulation. This could increase costs and limit operations. In an extreme eventuality, it is possible that such regulations could render theour continued operation of the Company unviable and lead to itsour premature termination or restructuring.

Potential Changes

The United Kingdom referendum decision to leave the European Union may create significant risks and uncertainty for global markets and our investments.

On January 31, 2020, the United Kingdom (“UK”) officially withdrew from the European Union (“EU”), commonly referred to as “Brexit”. Following a transition period, the UK and the EU signed a Trade and Cooperation Agreement (“UK/EU Trade Agreement”), which came into full force on May 1, 2021 and set out the foundation of the economic and legal framework for trade between the UK and the EU. As the UK/EU Trade Agreement is a new legal framework, the implementation of the UK/EU Trade Agreement may result in Investment Objective, Operating Policiesuncertainty in its application and periods of volatility in both the UK and wider European markets. The UK’s exit from the EU is expected to result in additional trade costs and disruptions in this trading relationship. Furthermore, there is the possibility that either party may impose tariffs on trade in the future in the event that regulatory standards between the EU and the UK diverge. The terms of the future relationship may cause continued uncertainty in the global financial markets, and adversely affect our ability, and the ability of our portfolio companies, to execute our respective strategies and to receive attractive returns.

Our Board may change our investment objectives, operating policies and strategies without prior notice or Strategies Without Prior Notice or Stockholder Approvalstockholder approval.

Our Board has the authority, except as otherwise provided in the 1940 Act, to modify or waive certain of our investment objectives, operating policies and strategies without prior notice and without stockholder approval. However, absent stockholder approval, we may not change the nature of our business so as to cease to be, or withdraw our election as, a BDC. Under DelawareMaryland law, we also cannot be dissolved without prior stockholder approval. We cannot predict the effect any changes to our current operating policies and strategies would have on our business, operating results and the market price of ourits common stock. Nevertheless, any such changes could adversely affect our business and impair our ability to make distributions to our stockholders.

Potential Deterrence of Takeover Attempts

The General Corporation Law of the State of Delaware (the “DGCL”) contains provisions that may discourage, delay or make more difficult a change in control of us or the removal of our directors. Our Certificate of Incorporation and bylaws contain provisions that limit liability and provide for indemnification of our directors and officers. These provisions and others which we may adopt also may have the effect of deterring hostile takeovers or delaying changes in control or management. We are subject to Section 203highly dependent on Crescent’s information systems, and systems failures or cyber-attacks could significantly disrupt its business, which may, in turn, negatively affect the value of the DGCL, the application of which is subject to any applicable requirements of the 1940 Act. This section generally prohibits us from engaging in mergers and other business combinations with stockholders that beneficially own 15% or more of our voting stock, either individually or together with their affiliates, unless our directors or stockholders approve the business combination in the prescribed manner. Our Board has adopted a resolution exempting from Section 203 of the DGCL any business combination between us and any other person, subject to prior approval of such business combination by our Board, including approval by a majority of our directors who are not “interested persons.” If our Board later repeals such resolution exempting business combinations, or if our Board does not approve a business combination, Section 203 of the DGCL may discourage third parties from trying to acquire control of us and increase the difficulty of consummating such an offer.

We have also adopted measures that may make it difficult for a third party to obtain control of us, including provisions of our Certificate of Incorporation that classify our Board in three classes serving staggered three-year terms, and provisions of our Certificate of Incorporation authorizing our Board to classify or reclassify shares of our preferredcommon stock in one or more classes or series, to cause the issuance of additional shares of our stock, and to amend our Certificate of Incorporation, without stockholder approval, to increase or decrease the number of shares of stock that we have authority to issue. These provisions, as well as other provisions we have adopted in our Certificate of Incorporation and bylaws, may delay, defer or prevent a transaction or a change in control that might otherwise be in the best interests of our stockholders.

Potential Resignation of the Advisor and/or the Administrator

The Advisor has the right under the Investment Advisory Agreement to resign as our Investment Advisor at any time upon not less than 60 days’ written notice, whether we have found a replacement or not. Similarly, the Administrator has the right under the administration agreement to resign at any time upon not less than 60 days’ written notice, whether we have found a replacement or not. If the Advisor or the Administrator were to resign, we may not be able to find a new investment adviser or administrator, as applicable, or hire internal management with similar expertise and ability to provide the same or equivalent services on acceptable terms within 60 days, or at all. If we are unable to do so quickly, our operations are likely to experience a disruption, our financial condition, business and results of operations as well as our ability to pay distributions to our stockholders are likely to be adversely affected and the market price of our shares may decline. In addition, the coordination of our internal management and investment or administrative activities, as applicable, is likely to suffer if we are unable to identify and reach an agreement with a single institution or group of executives having the expertise possessed by the Advisor or the Administrator, as applicable. Even if we are able to retain comparable management, whether internal or external, the integration of such management and their lack of familiarity with our investment objective may result in additional costs and time delays that may adversely affect our business, financial condition, results of operations and cash flows.distributions.

Incurrence of Significant Costs as a Result of Being a 1934 Act Reporting Company

As a 1934 Act reporting company, we will incur legal, accounting and other expenses, including costs associated with the periodic reporting requirements applicable to a company whose securities are registered under the 1934 Act, as well as additional corporate governance requirements, including requirements under the Sarbanes-Oxley Act of 2002 and other rules implemented by the SEC.

Dependence on Information Systems and Potential Systems Failures

Our business is highly dependent on theCrescent’s communications and information systems, of CCG LP, to which we have access through our administrator, CBDC Administration.the Administrator. In addition, certain of these systems are provided to CCG LPCrescent by third-party service providers. Any failure or interruption of such systems, including as a result of the termination of an agreement with any such third-party service provider, could cause delays or other problems in our activities. This, in turn, could have a material adverse effect on our operating results and negatively affect the market price of our common stock and ourits ability to pay dividends to ourits stockholders.

Cybersecurity risks and cyber incidents may adversely affect our business by causing a disruption to our operations, a compromise or corruption of ourits confidential information and/or damage to ourits business relationshipsrelationships.

A cyber incident is considered to be any adverse event that threatens the confidentiality, integrity or availability of our information resources. These incidents may be an intentional attack or an unintentional event and could involve gaining unauthorized access to our information systems for purposes of misappropriating assets, stealing confidential information, corrupting data or causing operational disruption. The result of these incidents may include disrupted operations, misstated or unreliable financial data, liability for stolen information, misappropriation of assets, increased cybersecurity protection and insurance costs, litigation and damage to our business relationships. This could result in significant losses, reputational damage, litigation, regulatory fines or penalties, or otherwise adversely affect our business, financial condition or results of operations. In addition, we may be required to expend significant additional resources to modify ourits protective measures and to investigate and remediate vulnerabilities or other exposures arising from operational and security risks. We face risks posed to our information systems, both internal and those provided to usit by third-party service providers. We, ourthe Adviser and its affiliates have implemented processes, procedures and internal controls to help mitigate cybersecurity risks and cyber intrusions, but these measures, as well as our increased awareness of the nature and extent of a risk of a cyber incident,cyber-incident, may be

34


ineffective and do not guarantee that a cyber incidentcyber-incident will not occur or that our financial results, operations or confidential information will not be negatively impacted by such an incident.

Third parties with which we do business (including those that provide services to us) may also be sources or targets of cybersecurity or other technological risks. We outsource certain functions and these relationships allow for the storage and processing of our information and assets, as well as certain investor, counterparty, employee and borrower information. While we engage in actions to reduce our exposure resulting from outsourcing, ongoing threats may result in unauthorized access, loss, exposure or destruction of data, or other cybersecurity incidents, with increased costs and other consequences, including those described above. Privacy and information security laws and regulation changes, and compliance with those changes, may also result in cost increases due to system changes and the development of new administrative processes.

Small Business Investment Company License

Principals of CCG LP may apply for a license to form a SBIC for the BDC. If the application is approvedWe and the SBA so permits,Adviser are subject to regulations and SEC oversight. If we or the SBIC license will be transferredAdviser fail to comply with applicable requirements, it may adversely impact our results relative to companies that are not subject to such regulations.

As a BDC, we are subject to a wholly-owned subsidiaryportion of ours. Followingthe 1940 Act. In addition, we have elected to be treated, and intend to operate in a manner so as to continuously qualify, as a RIC in accordance with the requirements of Subchapter M of the Code. The 1940 Act and the Code impose various restrictions on the management of a BDC, including related to portfolio construction, asset selection, and tax. These restrictions may reduce the chances that we will achieve the same results as other vehicles managed by Crescent and/or the Adviser.

However, if we do not maintain our status as a BDC, we would be subject to regulation as a registered closed-end investment company under the 1940 Act. As a registered closed-end investment company, we would be subject to substantially more regulatory restrictions under the 1940 Act which would significantly decrease our operating flexibility. In addition to these and other requirements applicable to us, the Adviser is subject to regulatory oversight by the SEC. To the extent the SEC raises concerns or has negative findings concerning the manner in which we or the Adviser operates, it could adversely affect our business.

We are subject to risks related to corporate social responsibility.

Our business (including that of our portfolio companies) faces increasing public scrutiny related to environmental, social and governance (“ESG”) activities. We risk damage to our brand and reputation if we fail to act responsibly in a number of areas, such transfer,as diversity, equity and inclusion, environmental stewardship, support for local communities, corporate governance and transparency and considering ESG factors in our investment processes. Adverse incidents with respect to ESG activities could impact the SBIC subsidiary willvalue of our brand, our relationship with existing and future portfolio companies, the cost of our operations and relationships with investors, all of which could adversely affect our business and results of operations.

Additionally, new regulatory initiatives related to ESG that are applicable to us and our portfolio companies could adversely affect our business. There is a risk that a significant reorientation in the market following the implementation of these and further measures could be allowedadverse to issueSBA-guaranteed debentures,our portfolio companies if they are perceived to be less valuable as a consequence of, e.g., their carbon footprint or “greenwashing” (i.e., the holding out of a product as having green or sustainable characteristics where this is not, in fact, the case). We and our portfolio companies are subject to the required capitalization ofrisk that similar measures might be introduced in other jurisdictions in the SBIC subsidiary. SBA guaranteed debentures carry long-term fixed rates that are generally lower than rates on comparable bankfuture.

Additionally, compliance with any new laws or regulations increases our regulatory burden and other debt. We cannot assure investors thatcould make compliance more difficult and expensive, affect the principals of CCG LP will be successful in receiving an SBIC license from the SBA or that the SBA will permit such license to be transferred to us. If we do receive an SBIC license, there is no minimum amount ofSBA-guaranteed debentures that must be allocated to us.

Risks Related to our Investments

Potential Impact of Economic Recessions or Downturns

Many of the portfolio companiesmanner in which we expector our portfolio companies conduct our businesses and adversely affect our profitability.

Risks Relating to make investments are likely to be susceptible to economic slowdowns or recessions andOur Investments

Our portfolio companies may be unable to repay ouror refinance outstanding principal on their loans during such periods. Therefore, the number of ournon-performing assets is likelyat or prior to increasematurity, and rising interests rates may make it more difficult for portfolio companies to make periodic payments on their loans.

Our portfolio companies may be unable to repay or refinance outstanding principal on their loans at or prior to maturity. This risk and the valuerisk of our portfoliodefault is likely to decrease during such periods. Adverse economic conditions may decrease the value of collateral securing some of our loans and debt securities and the value of our equity investments. Economic slowdowns or recessions could lead to financial losses in our portfolio and a decrease in revenues, net income and assets. Unfavorable economic conditions also could increase our funding costs, limit our access to the capital markets or result in a decision by lenders not to extend credit to us. These events could prevent us from increasing our investments and harm our operating results.

A portfolio company’s failure to satisfy financial or operating covenants imposed by us or other lenders could lead to defaults and, potentially, termination of its loans and foreclosure on its assets, which could trigger cross-defaults under other agreements and jeopardize our portfolio company’s ability to meet its obligations under the loans and debt securities that we hold. We may incur expenses to the extent necessary to seek recovery upon default or to negotiate new terms with a defaulting portfolio company. In addition, lenders in certain cases can be subject to lender liability claims for actions taken by them when they become too involved in the borrower’s business or exercise control over a borrower. It is possible that we could become subject to a lender’s liability claim, including as a result of actions taken if we render significant managerial assistance to the borrower. Furthermore, if one of our portfolio companies were to file for bankruptcy protection, a bankruptcy court mightre-characterize our debt holding and subordinate all or a portion of our claim to claims of other creditors, even though we may have structured our investment as senior secured debt. The likelihood of such are-characterization would depend on the facts and circumstances, including the extent to which we provided managerial assistance to that portfolio company.

Potential Material and Adverse Effects of Market Conditions on Debt and Equity Capital Markets

From 2007 through 2009, the global capital markets experienced a period of disruption resulting in increasing spreads between the yields realized on riskier debt securities and those realized on risk-free securities and a lack of liquidity in parts of the debt capital markets, significant write-offs in the financial services sector relating to subprime mortgages and there-pricing of credit risk in the broadly syndicated market. These events, along with the deterioration of the housing market, illiquid market conditions, declining business and consumer confidence and the failure of major financial institutions in the United States, led to a decline of general economic conditions. This economic decline materially and adversely affected the broader financial and credit markets and reduced the availability of debt and equity capital for the market as a whole and to financial firms in particular during that time. These conditions may recur, in which case,increased to the extent that we wishthe loan documents do not require the portfolio companies to usepay down the outstanding principal of such debt prior to fundmaturity. In addition, as general interest rates rise, there is a risk that our investments, the debt capital thatportfolio companies will be availableunable to us, if at all, may be at a higher cost, and on terms and conditions that may be less favorable, than what we expect,pay escalating interest amounts, which could negatively affect our financial performance and results. A prolonged periodresult in a default under their loan documents with us. Any failure of market illiquidity may cause usone or more portfolio companies to reducerepay or refinance its debt at or prior to maturity or the volumeinability of loans and debt securities we originate and/one or fund and adversely affect the value of ourmore portfolio investments, whichcompanies to make ongoing payments following an increase in contractual interest rates could have a material and adverse effect on our business, financial condition, results of operations and cash flows.

Investments in Leveraged Portfolio Companies

We may hold the debt securities of leveraged companies.

Investment in leveraged companies involves a number of significant risks. Leveraged companies in which we invest may have limited financial resources and may be unable to meet their obligations under their loans and debt securities that we hold. Such developments may be accompanied by a deterioration in the value of any collateral and a reduction in the likelihood of our realizing any guarantees

35


that weit may have obtained in connection with ourits investment. Smaller leveraged companies also may have less predictable operating results and may require substantial additional capital to support their operations, finance their expansion or maintain their competitive position.

Volatility of Loans and Debt Securities of Leveraged Companies

Leveraged companies may experience bankruptcy or similar financial distress. The bankruptcy process has a number of significant inherent risks. Many events in a bankruptcy proceeding are the product of contested matters and adversary proceedings and are beyond the control of the creditors. A bankruptcy filing by a portfolio company may adversely and permanently affect the portfolio company. If the proceeding is converted to a liquidation, the value of the portfolio company may not equal the liquidation value that was believed to exist at the time of the investment. The duration of a bankruptcy proceeding is also difficult to predict, and a creditor’s return on investment can be adversely affected by delays until the plan of reorganization or liquidation ultimately becomes effective.

The administrative costs in connection with a bankruptcy proceeding are frequently high and would be paid out of the debtor’s estate prior to any return to creditors. Because the standards for classification of claims under bankruptcy law are vague, our influence with respect to the class of securities or other obligations that we own may be lost by increases in the number and amount of claims in the same class or by different classification and treatment. In the early stages of the bankruptcy process, it is often difficult to estimate the extent of, or even to identify, any contingent claims that might be made. In addition, certain claims that have priority by law (for example, claims for taxes) may be substantial.

Investments

We typically invest in Private and Middle-Market Portfolio Companiesmiddle-market companies, which involves higher risk than investments in large companies.

Investment in private and middle-market companies involves a number of significant risks. Generally, littlelimited public information exists about these companies, and we will rely on the ability of CCG LP’sCrescent’s investment professionals to obtain adequate information to evaluate the potential returns from investing in these companies. If we are unable to uncover all material information about these companies, we may not make a fully informed investment decision and we may lose money on ourits investments. Middle-market companies may have limited financial resources and may be unable to meet their obligations under their loans and debt securities that we hold, which may be accompanied by a deterioration in the value of any collateral and a reduction in the likelihood of our realizing any guarantees wethat it may have obtained in connection with ourits investment. In addition, such companies typically have shorter operating histories, narrower product lines and smaller market shares than larger businesses, which tend to render them more vulnerable to competitors’ actions and market conditions, as well as general economic downturns. Additionally, middle-market companies are more likely to depend on the management talents and efforts of a small group of persons. Therefore, the death, disability, resignation or termination of one or more of these persons could have a material adverse impact on one or more of the portfolio companies we invest in and, in turn, on us. Middle-market companies also may be parties to litigation and may be engaged in rapidly changing businesses with products subject to a substantial risk of obsolescence. In addition, our executive officers, directors and Investment Advisorthe Adviser may, in the ordinary course of business, be named as defendants in litigation arising from our investments in portfolio companies.

Lack

In addition, investment in middle-market companies involves a number of Liquidityother significant risks, including:

they typically have shorter operating histories, narrower product lines and smaller market shares than larger businesses, which tend to render them more vulnerable to competitors’ actions and market conditions, as well as general economic downturns;
they generally have less predictable operating results, may from time to time be parties to litigation, may be engaged in Investmentsrapidly changing businesses with products subject to a substantial risk of obsolescence, and may require substantial additional capital to support their operations, finance expansion or maintain their competitive position;
changes in laws and regulations, as well as their interpretations, may adversely affect their business, financial structure or prospects; and
they may have difficulty accessing the capital markets to meet future capital needs, which may limit their ability to grow or to repay their outstanding indebtedness upon maturity.

The due diligence process that the Adviser undertakes in connection with our investments may not reveal all the facts that may be relevant in connection with an investment.

The Adviser’s due diligence may not reveal all of a company’s liabilities and may not reveal other weaknesses in its business. There can be no assurance that our due diligence process will uncover all relevant facts that would be material to an investment decision. Before making an investment in, or a loan to, a company, the Adviser will assess the strength and skills of the company’s management team and other factors that it believes are material to the performance of the investment. In making the assessment and otherwise conducting customary due diligence, the Adviser will rely on the resources available to it and, in some cases, an investigation by third parties. This process is particularly important and highly subjective with respect to newly organized entities because there may be little or no information publicly available about the entities. We may make investments in, or loans to, companies, including middle market

36


companies, which are not subject to public company reporting requirements, including requirements regarding preparation of financial statements, and will, therefore, depend upon the compliance by investment companies with their contractual reporting obligations and the ability of the Adviser’ investment professionals to obtain adequate information to evaluate the potential returns from investing in these companies. If we and the Adviser are unable to uncover all material information about these companies, we may not make a fully informed investment decision and may lose money on its investments. As a result, the evaluation of potential investments and the ability to perform due diligence on and effective monitoring of investments may be impeded, and we may not realize the returns that it expects on any particular investment. In the event of fraud by any company in which we invest or with respect to which we make a loan, we may suffer a partial or total loss of the amounts invested in that company.

The lack of liquidity in our investments may adversely affect our business.

All of our assets may be invested in illiquid loans and securities, and a substantial portion of our investments in leveraged companies will be subject to legal and other restrictions on resale or will otherwise be less liquid than more broadly traded public securities. The illiquidity of these investments may make it difficult for us to sell such investments if the need arises. In addition, if we are required to liquidate all or a portion of ourits portfolio quickly, we may realize significantly less than the value at which we haveit has previously recorded ourits investments. Some of our debt investments may contain interest rate reset provisions that may make it more difficult for the borrowers to make periodic interest payments to us. In addition, some of our debt investments may not pay down principal until the end of their lifetimes, which could result in a substantial loss to us if the portfolio companies are unable to refinance or repay their debts at maturity.

Below Investment Grade Securities (i.e., “junk” bonds)

We may invest in high yield debt, or junk bonds, which has greater credit and liquidity risk than more highly rated debt obligations.

We may also invest in debt securities which will not be rated by any rating agency and, if they were rated, would be rated as below investment grade quality. Below investment grade securities, which are often referred to as “junk,” have predominantly speculative characteristics with respect to the issuer’s capacity to pay interest and repay principal. They may also be illiquid and difficult to value.

Potential Adverse Effects of

Price Declinesdeclines and Illiquidityilliquidity in the Corporate Debt Marketscorporate debt markets may adversely affect the fair value of our portfolio investments, reducing NAV through increased net unrealized depreciation.

As a BDC, we are required to carry ourits investments at market value or, if no market value is ascertainable, at fair value as determined in good faith by the our Board. As partBoard, as described above in “ —Risks Relating to our Business and Structure—The majority of the valuation process, weour portfolio investments are recorded at fair value as determined in good faith by Adviser as Valuation Designee with approval from our Board and, as a result, there may take into accountbe uncertainty as to the following types of factors, if relevant, in determining the fair value of our investments:portfolio investments.”

a comparison of the portfolio company’s securities to publicly-traded securities;

the enterprise value of a portfolio company;

the nature and realizable value of any collateral;

the portfolio company’s ability to make payments and its earnings and discounted cash flow;

the markets in which the portfolio company does business;

appraisals and reviews by third-party valuation firms; and

changes in the interest rate environment and the credit markets generally that may affect the price at which similar investments may be made in the future and other relevant factors.

When an external event such as a purchase transaction, public offering or subsequent equity sale occurs, we use the pricing indicated by the external event to corroborate our valuation. While most of our investments are not publicly traded, applicable accounting standards require us to assume as part of its valuation process that its investments are sold in a principal market to market participants (even if we plan on holding an investment through its maturity). As a result, volatility in the capital markets can also adversely affect our investment valuations. We record decreases in the market values or fair values of our investments as unrealized depreciation. Declines in prices and liquidity in the corporate debt markets may result in significant net unrealized depreciation in our portfolio. The effect of all of these factors on our portfolio may reduce our net asset valueNAV by increasing net unrealized depreciation in our portfolio. Depending on market conditions, we could incur substantial realized losses and may suffer additional unrealized losses in future periods, which could have a material adverse effect on our business, financial condition, results of operations and cash flows.

Proportion of Assets that May Be InvestedOur failure to make follow-on investments in Securities of a Single Issuer

We are classified as anon-diversified investment company withinour portfolio companies could impair the meaning of the 1940 Act, which means that we are not limited by the 1940 Act with respect to the proportionvalue of our assets that we may invest in securities of a single issuer. Beyond the asset diversification requirements associated with our qualification as a RIC under the Code, we do not have fixed guidelines for diversification. To the extent that we assume large positions in the securities of a small number of issuers or our investments are concentrated in relatively few industries, our net asset value may fluctuate to a greater extent than that of a diversified investment company as a result of changes in the financial condition or the market’s assessment of the issuer. We may also be more susceptible to any single economic or regulatory occurrence than a diversified investment company.portfolio.

Potential Failure to MakeFollow-On Investments in Portfolio Companies

Following an initial investment in a portfolio company, we may make additional investments in that portfolio company as“follow-on” “follow-on” investments, in seeking to:

increase or maintain in whole or in part our position as a creditor or equity ownership percentage in a portfolio company;

exercise warrants, options or convertible securities that were acquired in the original or subsequent financing; or

preserve or enhance the value of our investment.

We have discretion to makefollow-on investments, subject to the availability of capital resources. Failure on our part to makefollow-on investments may, in some circumstances, jeopardize the continued viability of a portfolio company and our initial investment, or may result in a missed opportunity for us to increase our participation in a successful operation.

37


Even if we have sufficient capital to make a desiredfollow-on investment, we may elect not to make afollow-on investment because we may not want to increase ourits level of risk, because we prefer other opportunities or because we are inhibited by compliance with BDC requirements of the 1940 Act or the desire to maintain our qualification as a RIC. Our ability to makefollow-on investments may also be limited by CCG LP’s allocation policy.

Potential Impact of Not Holding Controlling Equity Interests in Portfolio Companies

We do not currently hold controlling equity positions in any of our portfolio companies and, although we may do so in the future, we do not currently intend to hold controlling equity positions in our portfolio companies. As a result, we will be subject to the risk that a portfolio company may make business decisions with which we disagree, and that the management and/or stockholders of a portfolio company may take risks or otherwise act in ways that are adverse to our interests. Due to the lack of liquidity of the debt and equity investments that we expect to hold in our portfolio companies, we may not be able to dispose of our investments in the event we disagree with the actions of a portfolio company and may therefore suffer a decrease in the value of our investments.

Defaults By Portfolio Companies

A portfolio company’s failure to satisfy financial or operating covenants imposed by us or other lenders could lead to defaults and, potentially, termination of its loans and foreclosure on its assets. This could trigger cross-defaults under other agreements and jeopardize such portfolio company’s ability to meet its obligations under the loans or debt or equity securities that we hold. We may incur expenses to the extent necessary to seek recovery upon default or to negotiate new terms, which may include the waiver of certain financial covenants, with a defaulting portfolio company.

Prepayments of Debt Investments by Portfolio Companies

We will be subject to the risk that the debt investments we make in our portfolio companies may be repaid prior to maturity. We expect that our investments will generally allow for repayment at any time subject to certain penalties. When this occurs, we intend to generally reinvest these proceeds in temporary investments, pending their future investment in accordance with our investment strategy. These temporary investments will typically have substantially lower yields than the debt being prepaid, and we could experience significant delays in reinvesting these amounts. Any future investment may also be at lower yields than the debt that was repaid. As a result, our results of operations could be materially adversely affected if one or more of our portfolio companies elects to prepay amounts owed to us. Additionally, prepayments could negatively impact our ability to pay, or the amount of, dividends on our common stock, which could result in a decline in the market price of our shares.

Potential Incurrence of Debt by Portfolio Companies That Ranks Equally With, or Senior to, Our Investments

We intend to invest a portion of our capital in second lien and subordinated loans issued by our portfolio companies. The portfolio companies usually have, or may be permitted to incur, other debt that ranks equally with, or senior to, the loans in which we invest. By their terms, such debt instruments may provide that the holders are entitled to receive payment of interest or principal on or before the dates on which we are entitled to receive payments in respect of the loans in which we invest. Also, in the event of insolvency, liquidation, dissolution, reorganization or bankruptcy of a portfolio company, holders of debt instruments ranking senior to our investment in that portfolio company would typically be entitled to receive payment in full before we receive any distribution in respect of our investment. After repaying senior creditors, a portfolio company may not have any remaining assets to use for repaying its obligation to us. In the case of debt ranking equally with loans in which we invest, we would have to share any distributions on an equal and ratable basis with other creditors holding such debt in the event of an insolvency, liquidation, dissolution, reorganization or bankruptcy of the relevant portfolio company.

Additionally, certain loans that we may make to portfolio companies may be secured on a second priority basis by the same collateral securing senior secured debt of such companies. The first priority liens on the collateral will secure the portfolio company’s obligations under any outstanding senior debt and may secure certain other future debt that may be permitted to be incurred by the portfolio company under the agreements governing the loans. The holders of obligations secured by first priority liens on the collateral will generally control the liquidation of, and be entitled to receive proceeds from, any realization of the collateral to repay their obligations in full before us. In addition, the value of the collateral in the event of liquidation will depend on market and economic conditions, the availability of buyers and other factors. There can be no assurance that the proceeds, if any, from sales of all of the collateral would be sufficient to satisfy the loan obligations secured by the second priority liens after payment in full of all obligations secured by the first priority liens on the collateral. If such proceeds were not sufficient to repay amounts outstanding under the loan obligations secured by the second priority liens, then we, to the extent not repaid from the proceeds of the sale of the collateral, will only have an unsecured claim against the portfolio company’s remaining assets, if any.

We may also make unsecured loans to portfolio companies, meaning that such loans will not benefit from any interest in collateral of such companies. Liens on such portfolio companies’ collateral, if any, will secure the portfolio company’s obligations under its outstanding secured debt and may secure certain future debt that is permitted to be incurred by the portfolio company under its secured loan agreements. The holders of obligations secured by such liens will generally control the liquidation of, and be entitled to receive proceeds from, any realization of such collateral to repay their obligations in full before us. In addition, the value of such collateral in the event of liquidation will depend on market and economic conditions, the availability of buyers and other factors. There can be no assurance that the proceeds, if any, from sales of such collateral would be sufficient to satisfy our unsecured loan obligations after payment in full of all secured loan obligations. If such proceeds were not sufficient to repay the outstanding secured loan obligations, then our unsecured claims would rank equally with the unpaid portion of such secured creditors’ claims against the portfolio company’s remaining assets, if any. Additionally, we invest in unitranche loans (loans that combine both senior and mezzanine debt, generally in a first lien position), which may provide for a waterfall of cash flow priority between different lenders in the unitranche loan. In certain instances, we may find another lender to provide the “first out” portion of such loan and retain the “last out” portion of such loan, in which case the “first out” portion of the loan would generally receive priority with respect to repayment of principal, interest and any other amounts due thereunder over the “last out” portion of the loan that we would continue to hold.

The rights we may have with respect to the collateral securing the loans we make to our portfolio companies with senior debt outstanding may also be limited pursuant to the terms of one or more intercreditor agreements that we enter into with the holders of

such senior debt. Under a typical intercreditor agreement, at any time that obligations that have the benefit of the first priority liens are outstanding, any of the following actions that may be taken in respect of the collateral will be at the direction of the holders of the obligations secured by the first priority liens:

the ability to cause the commencement of enforcement proceedings against the collateral;

the ability to control the conduct of such proceedings;

the approval of amendments to collateral documents;

releases of liens on the collateral; and

waivers of past defaults under collateral documents.

We may not have the ability to control or direct such actions, even if ourits rights are adversely affected.

Subordinated InvestmentsOur subordinated investments may be subject to greater risk than investments that are not similarly subordinated.

We may make subordinated investments that rank below other obligations of the obligorborrower in right of payment. Subordinated investments are subject to greater risk of default than senior obligations as a result of adverse changes in the financial condition of the obligorborrower or in general economic conditions. If we make a subordinated investment in a portfolio company, the portfolio company may be highly leveraged, and its relatively highdebt-to-equity ratio may create increased risks that its operations might not generate sufficient cash flow to service all of its debt obligations.

Contingent Liabilities Resulting from the Disposition

The disposition of Investmentsour investments may result in contingent liabilities.

We currently expect that substantially all of our investments will involve loans and private securities. In connection with the disposition of an investment in loans and private securities, we may be required to make representations about the business and financial affairs of the portfolio company typical of those made in connection with the sale of a business. We may also be required to indemnify the

38


purchasers of such investment to the extent that any such representations turn out to be inaccurate or with respect to potential liabilities. These arrangements may result in contingent liabilities that ultimately result in funding obligations that we must satisfy through ourits return of distributions previously made to us.

Additional Risks

We will be subject to the risk that the debt investments we make in our portfolio companies may be repaid prior to maturity.

We expect that our investments will generally allow for repayment at any time subject to certain penalties. When such prepayment occurs, we intend to generally reinvest these proceeds in temporary investments, pending their future investment in accordance with our investment strategy. These temporary investments will typically have substantially lower yields than the debt being prepaid, and we could experience significant delays in reinvesting these amounts. Any future investment may also be at lower yields than the debt that was repaid. As a result, our results of Hedging Transactions and/operations could be materially adversely affected if one or Investmentsmore of our portfolio companies elects to prepay amounts owed to us. Additionally, prepayments could negatively impact our ability to pay, or the amount of, dividends on our common stock, which could result in Foreign Securitiesa decline in the market price of our shares.

We may be subject to risks under hedging transactions and may become subject to risk if it invests in non-U.S. securities.

The 1940 Act generally requires that 70% of our investments be in issuers each of whom is organized under the laws of, and has its principal place of business in, any state of the United States, the District of Columbia, Puerto Rico, the Virgin Islands or any other possession of the United States. However, our portfolio may include debt securities ofnon-U.S. companies, including emerging market issuers, to the limited extent such transactions and investments would not cause us to violate the 1940 Act. We expect that these investments would focus on the same secured debt, unsecured debt and related equity security investments that we make in U.S. middle-market companies and, accordingly, would be complementary to our overall strategy and enhance the diversity of our holdings. Investing in loans and securities of emerging market issuers involves many risks including economic, social, political, financial, tax and security conditions in the emerging market, potential inflationary economic environments, regulation by foreign governments, different accounting standards and political uncertainties. Economic, social, political, financial, tax and security conditions also could negatively affect the value of emerging market companies. These factors could include changes in exchange control regulations, political and social instability, expropriation, imposition of foreign taxes, less liquid markets and less available information than is generally the case in the United States, higher transaction costs, less government supervision of exchanges, brokers and issuers, less developed bankruptcy laws, difficulty in enforcing contractual obligations or judgments or foreclosing on collateral, lack of uniform accounting and auditing standards and greater price volatility.

Engaging in either hedging transactions or investing in foreign loans and securities would entail additional risks to our stockholders. We could, for example, use instruments such as interest rate swaps, caps, collars and floors and, if we were to invest in foreign loans and securities, we could use instruments such as forward contracts or currency options and borrow under a credit facility in currencies selected to minimize our foreign currency exposure. In each such case, we generally would seek to hedge against fluctuations of the relative values of our portfolio positions from changes in market interest rates or currency exchange rates. Hedging against a decline in the values of our portfolio positions would not eliminate the possibility of fluctuations in the values of such positions or prevent losses if the values of the positions declined. However, such hedging could establish other positions designed to gain from those same

developments, thereby offsetting the decline in the value of such portfolio positions. Such hedging transactions could also limit the opportunity for gain if the values of the underlying portfolio positions increased. Moreover, it might not be possible to hedge against an exchange rate or interest rate fluctuation that was so generally anticipated that we would not be able to enter into a hedging transaction at an acceptable price.

While we may enter into such transactions to seek to reduce currency exchange rate and interest rate risks, unanticipated changes in currency exchange rates or interest rates could result in poorer overall investment performance than if we had not engaged in any such hedging transactions. In addition, the degree of correlation between price movements of the instruments used in a hedging strategy and price movements in the portfolio positions being hedged could vary. Moreover, for a variety of reasons, we might not seek to establish a perfect correlation between the hedging instruments and the portfolio holdings being hedged. Any such imperfect correlation could prevent us from achieving the intended hedge and expose us to risk of loss. In addition, it might not be possible for us to hedge fully or perfectly against currency fluctuations affecting the value of securities denominated innon-U.S. currencies because the value of those loans and securities would likely fluctuate as a result of factors not related to currency fluctuations.

Realizing Gains From Equity Investments

We may not realize anticipated gains on the equity interests in which it invests.

When we invest in loans and debt securities, weit may acquire warrants or other equity securities of portfolio companies as well. We may also invest in equity securities directly. To the extent we hold equity investments, we will attempt to dispose of them and realize gains upon our disposition of them.such disposition. However, the equity interests we receive may not appreciate in value and, may decline in value. As a result, we may not be able to realize gains from our equity interests, and any gains that we do realize on the disposition of any equity interests may not be sufficient to offset any other losses we experience.it experiences.

Risks Associated with39


Our investments in OID and PIK Interest Incomeinterest income may expose us to risks associated with such income being required to be included in accounting income and taxable income prior to receipt of cash.

Our investments may include OID and PIK instruments. To the extent OID and PIK interest income constitute a portion of our income, we will be exposed to risks associated with such income being required to be included in an accounting income and taxable income prior to receipt of cash, including the following:

OID instruments and PIK securities may have unreliable valuations because the accretion of OID as interest income and the continuing accruals of PIK securities require judgments about their collectability and the collectability of deferred payments and the value of any associated collateral.

collateral;

OID income may also create uncertainty about the source of our cash dividends;
OID instruments may create heightened credit risks because the inducement to the borrower to accept higher interest rates in exchange for the deferral of cash payments typically represents, to some extent, speculation on the part of the borrower.

Forborrower;

for accounting purposes, cash distributions to shareholdersstockholders that include a component of accreted OID income do not come frompaid-in capital, although they may be paid from the offering proceeds. Thus, although a distribution of accreted OID income may come from the cash invested by the stockholders, the 1940 Act does not require that shareholders be given notice of this fact.

Thefact;

generally, we must recognize income for income tax purposes no later than when it recognizes such income for accounting purposes;
the higher interest rates on PIK securities reflects the payment deferral and increased credit risk associated with such instruments and PIK securities generally represent a significantly higher credit risk than coupon loans.

Theloans;

the presence of accreted OID income and PIK interest income create the risk ofnon-refundable cash payments to the AdvisorAdviser in the form of incentive fees on income based onnon-cash accreted OID income and PIK interest income accruals that may never be realized.

Evenrealized;

even if accounting conditions are met, borrowers on such securities could still default when the Company’sour actual collection is expected to occur at the maturity of the obligation.

obligation;

OID and PIK create the risk that incentive fees will be paid to the Adviser based on
non-cash accruals that ultimately may not be realized, which the Adviser will be under no obligation to reimburse us or these fees; and
PIK interest has the effect of generating investment income and increasing the incentive fees payable at a compounding rate. In addition, the deferral of PIK interest also reduces theloan-to-value ratio at a compounding rate.

ITEM 1B.UNRESOLVED STAFF COMMENTS

None.You may receive dividends in the form of common stock instead of cash, which could result in adverse tax consequences to you.

ITEM 2.PROPERTIES

In order to satisfy the Annual Distribution Requirement applicable to RICs, we have the ability to declare a large portion of a dividend in shares of our common stock instead of in cash. As long as a sufficient portion of such dividend is available to be paid in cash (generally 20%) and certain requirements are met, the entire distribution would be treated as a dividend for U.S. federal income tax purposes. As a result, a stockholder would be taxed on 100% of the dividend in the same manner as a cash dividend, even though most of the dividend was paid in shares of our common stock.

Changes in healthcare laws and other regulations applicable to some of our portfolio companies businesses may constrain their ability to offer their products and services.

Changes in healthcare or other laws and regulations applicable to the businesses of some of our portfolio companies may occur that could increase their compliance and other costs of doing business, require significant systems enhancements, or render their products or services less profitable or obsolete, any of which could have a material adverse effect on their results of operations. There has also been an increased political and regulatory focus on healthcare laws in recent years, and new legislation could have a material effect on the business and operations of some of our portfolio companies.

Our investments in the consumer products and services sector are subject to various risks including cyclical risks associated with the overall economy.

40


General risks of companies in the consumer products and services sector include cyclicality of revenues and earnings, economic recession, currency fluctuations, changing consumer tastes, extensive competition, product liability litigation and increased government regulation. Generally, spending on consumer products and services is affected by the health of consumers. Companies in the consumer products and services sectors are subject to government regulation affecting the permissibility of using various food additives and production methods, which regulations could affect company profitability. A weak economy and its effect on consumer spending would adversely affect companies in the consumer products and services sector.

Our investments in the financial services sector are subject to various risks including volatility and extensive government regulation.

These risks include the effects of changes in interest rates on the profitability of financial services companies, the rate of corporate and consumer debt defaults, price competition, governmental limitations on a company’s loans, other financial commitments, product lines and other operations and recent ongoing changes in the financial services industry (including consolidations, development of new products and changes to the industry’s regulatory framework). There is continued instability and volatility in the financial markets. Insurance companies have additional risks, such as heavy price competition, claims activity and marketing competition, and can be particularly sensitive to specific events such as man-made and natural disasters (including weather catastrophes), climate change, terrorism, mortality risks and morbidity rates.

Our investments in technology companies are subject to many risks, including volatility, intense competition, shortened product life cycles, litigation risk and periodic downturn.

We have invested and will continue investing in technology companies, many of which may have narrow product lines and small market shares, which tend to render them more vulnerable to competitors’ actions and market conditions, as well as to general economic downturns. The revenues, income (or losses), and valuations of technology-related companies can and often do fluctuate suddenly and dramatically. In addition, technology related markets are generally characterized by abrupt business cycles and intense competition, where the leading companies in any particular category may hold a highly concentrated percentage of the overall market share.

Therefore, our portfolio companies may face considerably more risk of loss than do companies in other industry sectors.

41


Risks Relating to Our Common Stock

An investment in our common stock presents an above average degree of risk.

The investments we make in accordance with our investment objective may result in a higher amount of risk than associated with alternative investment options, and higher volatility or loss of principal. Our investments in portfolio companies may be speculative and, therefore, an investment in our common stock may not be suitable for someone with lower risk tolerance.

Our shares of common stock have traded at a discount from net asset value and may do so again, which could limit our ability to raise additional equity capital.

Shares of closed-end investment companies frequently trade at a market price that is less than the net asset value that is attributable to those shares. This characteristic of closed-end investment companies is separate and distinct from the risk that our net asset value per share may decline. It is not possible to accurately predict whether any shares of our common stock will trade at, above, or below net asset value. In the recent past, the stocks of BDCs as an industry, including at times shares of our common stock, have traded below net asset value. See “Item 1a. Risk Factors-Risks Relating to Macroeconomic Factors: Market disruptions and other geopolitical or macroeconomic events could create market volatility that negatively impacts our business, financial condition and earnings.” When our common stock is trading below its net asset value per share, we will generally not be able to issue additional shares of our common stock at its market price without first obtaining approval for such issuance from our stockholders and our independent directors.

The market price of our common stock may fluctuate significantly.

The market price and liquidity of the market for our common stock may be significantly affected by numerous factors, some of which may be beyond our control and may not be directly related to our operating performance. These factors include:

significant volatility in the market price and trading volume of securities of publicly traded RICs, BDCs or other companies in our sector, which are not necessarily related to the operating performance of these companies;
price and volume fluctuations in the overall stock market from time to time;
the inclusion or exclusion of our common stock from certain indices;
changes in law, regulatory policies or tax guidelines, or interpretations thereof, particularly with respect to RICs or BDCs;
loss of RIC status;
changes in earnings or variations in operating results;
changes in the value of our portfolio of investments;
announcements with respect to significant transactions;
any shortfall in revenue or net income or any increase in losses from levels expected by investors or securities analysts;
departure of key personnel of ours or the Adviser;
operating performance of companies comparable to us;
short-selling pressure with respect to shares of our common stock or BDCs generally;
general economic trends and other external factors; and
loss of a major funding source.

In the past, securities class action litigation has been brought against numerous public companies resulting from volatility in the market price of their securities. Because of the potential volatility in the price of our common stock, we may become the target of securities litigation in the future. If we were to become involved in securities litigation, it could result in substantial costs, divert management’s attention and resources from the business and adversely affect the business.

Our stockholders will experience dilution in their ownership percentage if they opt out of our dividend reinvestment plan.

We have adopted a dividend reinvestment plan, pursuant to which we will reinvest all cash distributions authorized by the Board on behalf of stockholders who do not elect to receive their distributions in cash. As a result, if the Board authorizes and we declare a cash distribution, then stockholders who have not opted out of the dividend reinvestment plan will have their cash distributions automatically reinvested in additional shares of Common stock, rather than receiving the cash distribution. See “Item 1—Business—Dividend

42


Reinvestment Plan” for a description of the dividend reinvestment plan. The number of shares to be issued to a plan participant will be determined by dividing the total dollar amount of the distribution payable to such stockholder by the market price per share of our common stock at the close of regular trading on NASDAQ on the date of such distribution. The market price per share of our common stock on a particular date will be the closing price for such shares on NASDAQ on such date, or, if no sale is reported for such date, at the average of their reported bid and asked prices. However, if the market price per share exceeds the most recently computed net asset value per share, we will issue shares at the greater of (i) the most recently computed net asset value per share and (ii) 95% of the current market price per share (or such lesser discount to the current market price per share that still exceeds the most recently computed net asset value per share). Accordingly, participants in the dividend reinvestment plan may receive a greater number shares of our common stock than the number of shares associated with the market price of our common stock, resulting in dilution for other stockholders. Stockholders that opt out of the dividend reinvestment plan will experience dilution in their ownership percentage of our common stock over time.

Provisions of the Maryland General Corporation Law and of the Charter and the Bylaws could deter takeover attempts and have an adverse effect on the price of our common stock.

Certain provisions of the Maryland General Corporation Law (the “MGCL”) may discourage, delay or make more difficult a change in control of the Company, including (i) the Maryland Business Combination Act (the “Business Combination Act”), which, subject to any applicable requirements of the 1940 Act and certain other limitations, will prohibit certain business combinations between us and an “interested stockholder” (defined generally as any person who beneficially owns, directly or indirectly, 10% or more of the voting power of our outstanding shares of voting stock or an affiliate or associate of us who, at any time within the two-year period prior to the date in question, was the beneficial owner, directly or indirectly, of 10% or more of the voting power of our then outstanding shares of stock) or an affiliate thereof for five years after the most recent date on which the stockholder becomes an interested stockholder, and thereafter will impose special appraisal rights and supermajority voting requirements on these combinations and (ii) the Maryland Control Share Acquisition Act (the “Control Share Acquisition Act”), which, subject to any applicable requirements of the 1940 Act, will provide that our “control shares” (defined as shares which, when aggregated with other shares controlled by the stockholder (except solely by virtue of a revocable proxy), entitle the stockholder to exercise one of three increasing ranges of voting power in electing directors) acquired in a “control share acquisition” (defined as the direct or indirect acquisition of ownership or control of issued and outstanding “control shares”) have no voting rights except to the extent approved by our stockholders by the affirmative vote of at least two-thirds of all the votes entitled to be cast on the matter, excluding all interested shares. The Board has adopted a resolution exempting from the Business Combination Act any business combination between us and any other person, provided that the business combination is first approved by the Board, including a majority of the independent directors, and the Bylaws exempt from the Control Share Acquisition Act acquisitions of our stock by any person. However, if the resolution exempting business combinations is repealed or the Board or independent directors do not approve a business combination or we amend the Bylaws to repeal the exemption from the Control Share Acquisition Act, subject to any applicable requirements of the 1940 Act, the Business Combination Act or Control Share Acquisition Act, as the case may be, may discourage third parties from trying to acquire control of us and may increase the difficulty of consummating such an offer.

We are also subject to other measures that may make it difficult for a third party to obtain control of us, including provisions of the Charter that (i) classify the Board into three classes serving staggered three-year terms and require that any vacancies be filled by a majority of directors remaining in office, (ii) require a two-thirds vote and cause for director removal, (iii) authorize the Board to classify any unissued shares of stock and reclassify any previously classified but unissued shares of stock into other classes or series of stock, including preferred stock, and to cause the issuance of additional shares of our common stock and (iv) authorize the Board to amend the Charter, without stockholder approval, to increase or decrease the aggregate number of shares of stock or the number of shares of stock of any class or series that we have the authority to issue. These provisions, as well as other provisions in the Charter and the Bylaws, may delay, defer or prevent a transaction or a change in control that might otherwise be in the best interests of our stockholders.

Our Charter designates the Circuit Court for Baltimore City, Maryland as the sole and exclusive forum for certain types of actions and proceedings that may be initiated by our stockholders, which could limit our stockholders’ ability to obtain a favorable judicial forum for disputes with us or our directors, officers or other employees.

Our Charter provides that, unless we consent in writing to the selection of an alternative forum, the Circuit Court for Baltimore City, Maryland, or, if that Court does not have jurisdiction, the U.S. District Court for the District of Maryland, Baltimore Division, will be the sole and exclusive forum for: (i) any derivative action or proceeding brought on our behalf; (ii) any Internal Corporate Claim, as such term is defined in Section 1-101(p) of the MGCL, including, without limitation, (a) any action asserting a claim of breach of any duty owed by any of our directors or officers or other employees to us or to our stockholders or (b) any action asserting a claim against us or any of our directors or officers or other employees arising pursuant to any provision of the MGCL or the Charter or the Bylaws; or (iii) any action asserting a claim against us or any of our directors or officers or other employees that is governed by the internal affairs doctrine. Any person or entity purchasing or otherwise acquiring or holding any interest in shares of our common stock will be deemed to have notice of and to have consented and waived any objection to this exclusive forum provision of the Charter, as the same

43


may be amended from time to time. The Charter includes this provision so that we can respond to litigation more efficiently, reduce the costs associated with our responses to such litigation, particularly litigation that might otherwise be brought in multiple forums, and make it less likely that plaintiffs’ attorneys will be able to employ such litigation to coerce us into otherwise unjustified settlements. However, this exclusive forum provision may limit a stockholder’s ability to bring a claim in a judicial forum that such stockholder believes is favorable for disputes with us or our directors, officers or other employees, if any, and may discourage lawsuits against us and our directors, officers or other employees, if any. We believe the risk of a court declining to enforce this exclusive forum provision is remote, as the General Assembly of Maryland has specifically amended the MGCL to authorize the adoption of such provision. However, if a court were to find such provision inapplicable to, or unenforceable in respect of, one or more of the specified types of actions or proceedings notwithstanding that the MGCL expressly provides that the charter or bylaws of a Maryland corporation may require that any Internal Corporate Claim be brought only in courts sitting in one or more specified jurisdictions, we may incur additional costs that it does not currently anticipate associated with resolving such matters in other jurisdictions, which could adversely affect our business, financial condition and results of operations.

We will incur significant costs as a result of being a publicly traded company.

As a publicly-traded company, we incur legal, accounting and other expenses, including costs associated with the periodic reporting requirements applicable to a company whose securities are registered under the Exchange Act, as well as additional corporate governance requirements, including certain requirements under the Sarbanes-Oxley Act, and other rules implemented by the SEC and the listing standards of the Nasdaq Global Select Market.

As long as we remain an emerging growth company, we intend to take advantage of certain exemptions from various reporting requirements that are applicable to other public companies, including, but not limited to, not being required to comply with the auditor attestation requirements of Section 404 of the Sarbanes-Oxley Act. We will remain an emerging growth company for up to five years following an IPO or until the earliest of (i) the last day of the first fiscal year in which our annual gross revenues equal or exceeds $1.07 billion, (ii) December 31 of the fiscal year that we become a "large accelerated filer” as defined in Rule 12b-2 under the 1934 Act which would occur if the market value of our shares that is held by non-affiliates exceeds $700.0 million as of the last business day of our most recently completed second fiscal quarter and we have been publicly reporting for at least 12 months and have filed an annual report on Form 10-K, (iii) the date on which we have issued more than $1.0 billion in non-convertible debt securities during the preceding three-year period or (iv) December 31 of the fiscal year following the fifth anniversary of the date of our first sale of common equity securities pursuant to an effective registration statement under the 1933 Act.

Risks Relating to the Mergers

Sales of shares of our common stock after the completion of the Mergers may cause the market price of our common stock to decline.

Based on the number of outstanding shares of our common stock as of October 3, 2022 and the net asset values of each of us and FCRD as of September 30, 2022, we would issue up to approximately 6.2 million shares of our common stock pursuant to the Merger Agreement to FCRD stockholders. Many FCRD stockholders may decide not to hold the shares of our common stock they will receive pursuant to the Merger Agreement. In addition, our existing stockholders may decide not to hold their shares of our common Stock after completion of the Mergers. In each case, such sales of our common stock could have the effect of depressing the market price for our common stock and may take place promptly following the completion of the Mergers.

We and FCRD may fail to consummate the Mergers. If the Mergers do not close, we will not benefit from the expenses incurred in their pursuit.

While there can be no assurances as to the exact timing, or that the Mergers will be completed at all, we and FCRD are working to complete the Mergers late in the first quarter of 2023. The consummation of the Mergers is subject to certain conditions, including, among others, the FCRD Stockholder Approval, required regulatory approvals and other customary closing conditions. We and FCRD intend to consummate the Mergers as soon as possible; however, there can be no assurance that the conditions required to consummate the Mergers will be satisfied or waived on the anticipated schedule, or at all. If the Mergers are not completed, we will have incurred substantial expenses for which no ultimate benefit will have been received.

Consummation of the Mergers will cause immediate dilution to our stockholders’ voting interests and may cause immediate dilution to the net asset value per share of the combined company’s common stock.

Our stockholders will experience a substantial reduction in their respective percentage ownership interests and effective voting power in respect of the combined company relative to their respective ownership interests in us prior to the Mergers. Consequently, our stockholders should expect to exercise less influence over the management and policies of the combined company following the Mergers than they currently exercise over our management and policies.

44


If the Mergers are consummated, based on the number of shares of our common stock issued and outstanding as of September 30, 2022 and the net asset values of each of us and FCRD on September 30, 2022, it is expected that our current stockholders will own approximately 83% of our outstanding common stock and former FCRD Stockholders will own approximately 17% of our outstanding common stock immediately following consummation of the Mergers. In addition, both prior to and after completion of the Mergers, subject to certain restrictions in the Merger Agreement, we may issue additional shares of our common stock (including, subject to certain restrictions under the 1940 Act, at prices below our common stock’s then current NAV per share), all of which would further reduce the percentage ownership of the combined company held by former FCRD Stockholders and our current stockholders. In addition, the issuance or sale of shares of our common stock at a discount to our net asset value per share poses a risk of economic dilution to stockholders.

The combined company may be unable to realize the benefits anticipated by the Mergers, including estimated cost savings and synergies, or it may take longer than anticipated to achieve such benefits.

The realization of certain benefits anticipated as a result of the Mergers will depend in part on the integration of FCRD’s investment portfolio with our investment portfolio and the integration of FCRD’s business with our business. There can be no assurance that FCRD’s and our businesses can be operated profitably or integrated successfully into our operations in a timely fashion, or at all. The dedication of management resources to such integration may detract attention from our day-to-day business and, following completion of the Mergers, of the day-to-day business of the combined company, and there can be no assurance that there will not be substantial costs associated with the transition process or there will not be other material adverse effects as a result of these integration efforts. Such effects, including incurring unexpected costs or delays in connection with such integration and failure of FCRD’s investment portfolio to perform as expected, could have a material adverse effect on financial results of the combined company.

We also expect to achieve certain cost savings and synergies from the Mergers when the two companies have fully integrated their portfolios. It is possible that our estimates of the potential cost savings and synergies could turn out to be incorrect. If the estimates turn out to be incorrect or the combined company cannot integrate their investment portfolios and businesses, the anticipated cost savings and synergies may not be fully realized, or realized at all, or may take longer to realize than expected.

The Mergers may trigger certain “change of control” provisions and other restrictions in certain of our and FCRD’s contracts and the failure to obtain any required consents or waivers could adversely impact the combined company.

Certain agreements of us and FCRD or our respective controlled affiliates will or may require the consent of one or more counterparties in connection with the Mergers. The failure to obtain any such consent may permit such counterparties to terminate, or otherwise increase their rights or our or FCRD’s obligations under, any such agreement because the Mergers may violate an anti-assignment, change of control or similar provision. If this happens, we or FCRD may have to seek to replace that agreement with a new agreement or seek a waiver or amendment to such agreement. We cannot assure you that we or FCRD will be able to replace, amend or obtain a waiver under any such agreement on comparable terms or at all.

If any such agreement is material, the failure to obtain consents, amendments or waivers under, or to replace on similar terms or at all, any of these agreements could adversely affect the financial performance or results of operations of the combined company following the Mergers, including preventing us from operating a material part of FCRD’s business.

In addition, the consummation of the Mergers may violate, conflict with, result in a breach of any provision of or the loss of any benefit under, constitute a default (or an event that, with or without notice or lapse of time or both, would constitute a default) under, or result in the termination, cancellation, acceleration or other change of any right or obligation (including any payment obligation) under our or FCRD’s agreements. Any such violation, conflict, breach, loss, default or other effect could, either individually or in the aggregate, have a material adverse effect on the financial condition, results of operations, assets or business of the combined company following completion of the Mergers.

Litigation which may be filed against us or FCRD in connection with the Mergers, regardless of its merits, could result in substantial costs and could delay or prevent the Mergers from being completed.

From time to time, we and FCRD may be subject to legal actions, including securities class action lawsuits and derivative lawsuits, as well as various regulatory, governmental and law enforcement inquiries, investigations and subpoenas in connection with the Mergers. These or any similar securities class action lawsuits and derivative lawsuits, regardless of their merits, may result in substantial costs and divert management time and resources. An adverse judgment in such cases could have a negative impact on our liquidity and financial condition or could prevent the Mergers from being completed.

Termination of the Merger Agreement could negatively impact us.

45


If the Merger Agreement is terminated, there may be various consequences, including:

our businesses may have been adversely impacted by the failure to pursue other beneficial opportunities due to the focus of management on the Mergers, without realizing any of the anticipated benefits of completing the Mergers;
the market price of our common stock might decline to the extent that the market price prior to termination reflects a market assumption that the Mergers will be completed; and
the payment of any termination fee, if required under the circumstances, could adversely affect our financial condition and liquidity.

Under certain circumstances, we may be obligated to pay a termination fee upon termination of the Merger Agreement.

No assurance can be given that the Mergers will be completed. The Merger Agreement provides for the payment by us to FCRD of a termination fee under certain circumstances.

The Mergers are subject to closing conditions, including the FCRD Stockholder Approval, that, if not satisfied or waived, will result in the Mergers not being completed, which may result in material adverse consequences to our business and operations.

The Mergers are subject to closing conditions, including the FCRD Stockholder Approval, that, if not satisfied, will prevent the Mergers from being completed. The closing condition that FCRD Stockholders approve the First Merger may not be waived under applicable law and must be satisfied for the Mergers to be completed. FCRD currently expects that all directors and executive officers of FCRD will vote their shares of FCRD Common Stock in favor of the proposals presented at the FCRD Special Meeting required to complete the Mergers. In addition, First Eagle Investment Management LLC (“FEIM”) has entered into a voting agreement pursuant to which it has agreed to vote the shares of FCRD Common Stock held by FEIM in favor of the proposals presented at the FCRD Special Meeting required to complete the Mergers. If FCRD stockholders do not approve the First Merger and the Mergers are not completed, the resulting failure of the Mergers could have a material adverse impact on our businesses and operations.

In addition to the FCRD Stockholder Approval, the Mergers are subject to a number of other conditions beyond our control that may prevent, delay or otherwise materially adversely affect its completion. We cannot predict with certainty whether and when these other conditions will be satisfied.

We may waive one or more conditions to the Mergers.

Certain conditions to our obligations to complete the Mergers may be waived, in whole or in part, to the extent legally allowed, either unilaterally or by agreement with FCRD. In the event that any such waiver does not require resolicitation of FCRD’s stockholders, the parties to the Merger Agreement will have the discretion to complete the Mergers without seeking further stockholder approval. The conditions requiring the approval of FCRD’s stockholders, however, cannot be waived.

We will be subject to operational uncertainties and contractual restrictions while the Mergers are pending.

Uncertainty about the effect of the Mergers may have an adverse effect on us and, consequently, on the combined company following completion of the Mergers. These uncertainties may cause those that deal with us to seek to change their existing business relationships. In addition, the Mergers agreement restricts us from taking actions that they might otherwise consider to be in our best interests. These restrictions may prevent us from pursuing certain business opportunities that may arise prior to the completion of the Mergers.

The market price of our common stock after the Mergers may be affected by factors different from those affecting our common stock currently.

Our businesses and FCRD’s business differ in some respects and, accordingly, the results of operations of the combined company and the market price of our common stock after the Mergers may be affected by factors different from those currently affecting the independent results of operations of each of us and FCRD. These factors include:

a larger stockholder base;
a different portfolio composition; and
a different capital structure.

Accordingly, our historical trading prices and financial results may not be indicative of these matters for the combined company following the Mergers.

46


ITEM 1B. UNRESOLVED STAFF COMMENTS

None.

ITEM 2. PROPERTIES

We maintain our principal executive office at 11100 Santa Monica Boulevard, Suite 2000, Los Angeles, California 90025. We do not own any real estate.

ITEM 3. LEGAL PROCEEDINGS

ITEM 3.LEGAL PROCEEDINGS

From time to time, we may be aWe are party to certain legal proceedingslawsuits in the ordinarynormal course of business, including proceedings relating to the enforcement of our rights under loans to or other contracts with our portfolio companies. We are not currently subjectFurthermore, third parties may try to seek to impose liability on us in connection with our activities or the activities of our portfolio companies. While the outcome of any materialsuch legal proceedings nor, tocannot at this time be predicted with certainty, we do not expect that these legal proceedings will materially affect our knowledge, is any material legal proceeding threatened against us.business, financial condition or results of operations.

ITEM 4. MINE SAFETY DISCLOSURES

ITEM 4.MINE SAFETY DISCLOSURES

Not applicable.

47


PART II

ITEM 5. MARKET FOR REGISTRANT’S COMMON EQUITY, RELATED STOCKHOLDER MATTERS AND ISSUER PURCHASES OF EQUITY SECURITIES

Market Information

Until the completion of a Qualified IPO, our outstandingOur common stock will beis traded on NASDAQ under the symbol “CCAP.” Prior to the listing of the common stock on NASDAQ on February 3, 2020, our common stock was offered and sold in transactions exempt from registration under the Securities Act under Section 4(a)(2) and Regulation D, as well as under Regulation S under the Securities Act. There is no established public trading market

The following table sets forth, for oureach fiscal quarter during the last two most recently completed fiscal years, the range of high and low sales prices of the common stock currently, nor can we give any assurance that one will develop.as reported on NASDAQ, the premium (discount) of sales price to our net asset value, or NAV, and the distributions declared by us for each fiscal quarter.

Shareholders

 

 

Net Asset

 

 

Price Range

 

 

High Sales Price Premium (Discount) to Net

 

 

Low Sales Price Premium (Discount) to Net

 

 

Cash Dividend

 

 

Period

 

Value (1)

 

 

High

 

 

Low

 

 

Asset Value (2)

 

 

Asset Value (2)

 

 

Per Share (3)

 

 

Year ended December 31, 2021

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

First Quarter

 

$

20.24

 

 

$

18.17

 

 

$

14.72

 

 

 

(10.2

)%

 

 

(27.3

)%

 

$

0.41

 

 

Second Quarter

 

$

20.98

 

 

$

19.95

 

 

$

17.05

 

 

 

(4.9

)%

 

 

(18.7

)%

 

$

0.41

 

 

Third Quarter

 

$

21.16

 

 

$

19.33

 

 

$

18.40

 

 

 

(8.6

)%

 

 

(13.0

)%

 

$

0.41

 

 

Fourth Quarter

 

$

21.12

 

 

$

20.90

 

 

$

17.60

 

 

 

(1.0

)%

 

 

(16.7

)%

 

$

0.61

 

(4)

Year ended December 31, 2022

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

First Quarter

 

$

21.18

 

 

$

18.47

 

 

$

17.16

 

 

 

(12.8

)%

 

 

(19.0

)%

 

$

0.41

 

 

Second Quarter

 

$

20.69

 

 

$

18.05

 

 

$

15.28

 

 

 

(12.8

)%

 

 

(26.1

)%

 

$

0.41

 

 

Third Quarter

 

$

20.16

 

 

$

18.10

 

 

$

15.02

 

 

 

(10.2

)%

 

 

(25.5

)%

 

$

0.41

 

 

Fourth Quarter

 

$

19.83

 

 

$

14.92

 

 

$

12.77

 

 

 

(24.8

)%

 

 

(35.6

)%

 

$

0.41

 

 

We have entered into separate Subscription Agreements with a number of investors for the Private Offering. Investors will be required to make capital contributions to purchase shares of the Company’s common stock each time the Company delivers a drawdown notice, which will be delivered at least 10 business days prior to the required funding date, in an aggregate amount not to exceed their respective capital commitments. All purchases will generally be made pro rata in accordance with the investors’ capital commitments, at aper-share price as

(1)
Net asset value per share is determined by the Company’s Board (including any committee thereof) as of the end oflast day in the most recent calendarrelevant quarter or such other date determined by the Board prior to the date of the applicable drawdown notice. Theper-share price shall be at least equal toand therefore does not reflect the net asset value per share in accordance withdisclosed to the limitations under Section 23market on the date of the 1940 Act.high and low closing sales prices. The Board may set theper-share price above the net asset value per sharevalues shown are based on a variety of factors, including without limitation the total amount of the Company’s organizational and other expenses. Upon the earlier to occur of (i) a Qualified IPO, and (ii) the fourth anniversary of the Initial Closing, investors will be released from any further obligation to purchase additionaloutstanding shares subject to certain exceptions contained herein and in the Subscription Agreement. Prior to a Qualified IPO, no investor who participated in the Private Offering will be permitted to sell, assign, transfer or otherwise dispose of its shares or capital commitment unless the Company provides its prior written consent and the transfer is otherwise made in accordance with applicable law.

The Initial Closing was June 26, 2015. Additional closings are expected to occur from time to time as determined by the Company. As the Company enters into a Subscription Agreement with one or more investors after the initial drawdown, each such investor will be required to make purchases of shares of common stock (each, a“Catch-up Purchase”) on one or more dates to be determined by the Company. The aggregate purchase price of theCatch-up Purchases will be equal to an amount necessary to ensure that, upon payment of the aggregate purchase price, such investor will have contributed the same percentage of its capital commitment to the Company as all investors whose subscriptions were accepted at previous closings.Catch-up Purchases will be made at aper-share price as determined by the Company’s Board (including any committee thereof) as of the end of the most recent calendar quarterrelevant quarter.

(2)
Calculated as the respective high or such other date determinedlow closing sales price less net asset value, divided by the Board prior to the datenet asset value (in each case, as of the applicable drawdown notice.quarter).
(3)
Represents the dividend or distribution declared in the relevant quarter.
(4)
Consists of a regular quarterly dividend of $0.41 per share and four special dividends of $0.05 per share (totaling $0.20 per share) all of which were declared on November 5, 2021. Theper-share first special dividend was paid on December 5, 2021 to stockholders of record as of December 3, 2021. The remaining special dividends are payable on March 15, 2022, June 15, 2022 and September 15, 2022 to stockholders of record as of March 4, 2022, June 3, 2022 and September 2, 2022, respectively.

The last reported price for our common stock on February 21, 2023 was $14.49 per share, which represented a (26.9)% discount to our NAV as of December 31, 2022.

48


Stock Performance Graph

This graph compares the stockholder return on our common stock from February 3, 2020 (the date our common stock commenced trading on NASDAQ) to December 31, 2022 with that of the Standard & Poor’s 500 Stock Index, Standard & Poor’s BDC Index and Russell 2000 Financial Services Index. This graph assumes that on February 3, 2020, $100 was invested in our common stock, Standard & Poor’s 500 Stock Index, Standard & Poor’s BDC Index and Russell 2000 Financial Services Index. The graph also assumes the reinvestment of all cash dividends prior to any tax effect.

The graph and other information furnished under this Part II Item 5 of this Annual Report on Form 10-K shall not be at least equaldeemed to be “soliciting material” or to be “filed” with the SEC or subject to Regulation 14A or 14C under, or to the net asset value per shareliabilities of Section 18 of, the Company’s common stock in accordance with the limitations under Section 23 of the 1940Exchange Act. The Board may set theper-sharestock price above the net asset value per share based on a variety of factors, including without limitation the total amount of the Company’s organizational and other expenses. At December 31, 2017, we had received capital commitments totaling $391.7 million, of which $10.0 million was from CCG LP.

Except as provided above, four years following the Initial Closing (the “Commitment Period”), investorsperformance included in the Private Offering will be released from any further obligation to purchase additional sharesbelow graph is not necessarily indicative of commonfuture stock except to the extent necessary to (a) pay Company expenses, including management fees, any amounts that may become due under any borrowings or other financings or similar obligations and any other liabilities, contingent or otherwise, in each case to the extent they relate to the Commitment Period, (b) complete investments in any transactions for which there are binding written agreements as of the end of the Commitment Period (including investments that are funded in phases), (c) fundfollow-on investments made in existing portfolio companies within three years from the end of the Commitment Period that, in the aggregate, do not exceed 5% of total commitments, (d) fund obligations under any Company guarantee or indemnity made during the Commitment Period and/or (e) fund any defaulted commitments. The Commitment Period shall terminate earlier upon a Qualified IPO and investors will be released from any further obligation to purchase additional shares of common stock. The Company reserves the right to conduct new or additional offerings of securities in the future.performance.

Holders

img243204539_0.jpg

Holders

As of December 31, 2017,2022, there were approximately 1832 holders of record of our common stock.

stock (excluding Cede & Co).

Distribution Policy

To the extent that we have taxable income available, we distribute quarterly dividends to our stockholders. The amount of our dividends, if any, are determined by our Board of Directors. Dividends and distributions are recorded on the record date. The amount to be paid out as a dividend is determined by the Board each quarter and is generally based upon the earnings estimated by management. Distributions will generally be paid from net investment income. Net realized capital gains, if any, are distributed at least annually, although the Companywe may decide to retain such capital gains for investment. If we do not generate sufficient net investment income during a year, all or part of a distribution may constitute a return of capital. The specific tax characteristics of our dividends and other distributions will be reported to stockholders after the end of each calendar year. Any dividends to our stockholders will be declared out of assets legally available for distribution.

The Company hasWe have elected to be treated as a BDC under the 1940 Act. The CompanyWe have also has elected to be treated as a RIC under the Internal Revenue Code. So long as the Company maintains itswe maintain our status as a RIC, itwe will generally not pay corporate-level U.S. federal income or excise taxes on any ordinary income or capital gains that it distributeswe distribute at least annually to itsour stockholders as dividends. As a result, any tax liability

49


related to income earned and distributed by the Companyus represents obligations of the Company’sour stockholders and will not be reflected in theour consolidated financial statements of the Company.statements.

In order for the Companyus not to be subject to federal excise taxes, itwe must distribute annually an amount at least equal to the sum of (i) 98% of itsour ordinary income (taking into account certain deferrals and elections), (ii) 98.2% of itsour net capital gains from the current year and (iii) any undistributed ordinary income and net capital gains from preceding years. The Company, at itsAt our discretion, we may carry forward taxable income in excess of calendar year dividends and pay a 4% excise tax on this income. If the Company chooseswe choose to do so, this generally would increase expenses and reduce the amount available to be distributed to stockholders. The CompanyWe will accrue excise tax on estimated undistributed taxable income as required.

We intend to make distributions in cash unless a stockholder elects to receive dividends and/or long-term capital gains distributions in additional shares of common stock. We can offer no assurance that we will achieve results that will permit the payment of any cash distributions and, if we issue senior securities, we will be prohibited from making distributions if doing so causes us to fail to maintain the asset coverage ratios stipulated by the Investment Company1940 Act or if distributions are limited by the terms of any of our borrowings.

The following tables summarize the Company’sour dividends declared and payable for the periodsyears ended December 31, 2017, December 31, 20162022, 2021, and December 31, 2015(1):2020:

Date Declared

  Record
Date
   Payment
Date
   Per Share
Amount
   Total
Amount
 

March 30, 2017

   March 31, 2017    April 13, 2017   $0.28   $1,994,047 

June 29, 2017

   June 30, 2017    July 14, 2017   $0.29   $2,169,823 

September 28, 2017

   September 29, 2017    October 13, 2017   $0.30   $2,470,579 

December 28, 2017

   December 29, 2017    January 12, 2018   $0.31   $2,707,232 

Date Declared

  Record
Date
   Payment
Date
   Per Share
Amount
   Total
Amount
 

March 30, 2016

   March 31, 2016    April 15, 2016   $0.24   $1,130,001 

June 29, 2016

   June 30, 2016    July 15, 2016   $0.22   $1,164,992 

September 29, 2016

   September 30, 2016    October 14, 2016   $0.26   $1,543,640 

December 12, 2016

   December 13, 2016    December 19, 2016   $0.11   $650,000 

December 29, 2016

   December 30, 2016    January 13, 2017   $0.27   $1,750,000 

Date Declared

  Record
Date
   Payment
Date
   Per Share
Amount
   Total
Amount
 

September 29, 2015

   September 30, 2015    October 15, 2015   $0.04   $151,009 

December 29, 2015

   December 30, 2015    January 15, 2016   $0.23   $924,998 

(1)The Company was formed on February 5, 2015 and commenced operations on June 26, 2015.
($ in millions except per share amounts)

Date Declared

 

Record Date

 

Payment Date (1)

 

Per Share Amount

 

 

Total Amount

 

November 4, 2022

 

December 31, 2022

 

January 17, 2023

 

$

0.41

 

 

$

12.6

 

August 5, 2022

 

September 30, 2022

 

October 17, 2022

 

$

0.41

 

 

$

12.6

 

May 3, 2022

 

June 30, 2022

 

July 15, 2022

 

$

0.41

 

 

$

12.6

 

February 18, 2022

 

March 31, 2022

 

April 15, 2022

 

$

0.41

 

 

$

12.6

 

November 5, 2021

 

September 2, 2022

 

September 15, 2022

 

$

0.05

 

 

$

1.5

 

November 5, 2021

 

June 3, 2022

 

June 15, 2022

 

$

0.05

 

 

$

1.5

 

November 5, 2021

 

March 4, 2022

 

March 15, 2022

 

$

0.05

 

 

$

1.5

 

November 5, 2021

 

December 31, 2021

 

January 17, 2022

 

$

0.41

 

 

$

12.6

 

November 5, 2021

 

December 3, 2022

 

December 15, 2021

 

$

0.05

 

 

$

1.5

 

August 6, 2021

 

September 30, 2021

 

October 15, 2021

 

$

0.41

 

 

$

11.5

 

May 10, 2021

 

June 30, 2021

 

July 15, 2021

 

$

0.41

 

 

$

11.5

 

February 22, 2021

 

March 31, 2021

 

April 15, 2021

 

$

0.41

 

 

$

11.5

 

November 3, 2020

 

December 31, 2020

 

January 15, 2021

 

$

0.41

 

 

$

11.5

 

August 7, 2020

 

September 30, 2020

 

October 15, 2020

 

$

0.41

 

 

$

11.5

 

May 11, 2020

 

June 30, 2020

 

July 15, 2020

 

$

0.41

 

 

$

11.5

 

March 3, 2020

 

March 31, 2020

 

April 15, 2020

 

$

0.41

 

 

$

10.6

 

(1)
Amounts with a future payment date are based on common shares outstanding as of the reporting date.

Dividend Reinvestment Plan

The Company hasWe have adopted a dividend reinvestment plan that provideswill provide for reinvestment of anyour dividends and other distributions the Company declares in cash on behalf of the Company’sour stockholders, for those stockholders electing notunless a stockholder elects to receive cash. As a result, if theour Board authorizes, and the Company declares,we declare, a cash dividend or other distribution, then the Company’s stockholders who have “opted in” toare participating in the Company’s dividend reinvestment plan, will have their cash dividends and distributions automatically reinvested in additional shares of the Company’s common stock, rather than receiving the cash dividend.dividends and distributions.

Recent Sales of Unregistered Securities and Use of Proceeds

Except as previously reported by the Companyus on its current reportsour Current Reports onForm 8-K, we did not sell any securities during the period covered by thisForm 10-K that were not registered under the Securities Act.

ITEM 6.SELECTED FINANCIAL DATA

The tables below set forth our selected consolidated historical financial data for the periods indicated. The selected consolidated historical financial data for the years ended December 31, 2017 and December 31, 2016, and for the period from February 5, 2015 (Inception) to December 31, 2015 have been derived from our audited consolidated financial statements, which are included in “Consolidated Financial Statements and Supplementary Data” in Part II, Item 8 of thisForm 10-K.ITEM 6. [RESERVED]

The selected consolidated financial information and other data presented below should be read in conjunction with the information contained in Part II, Item 7 of thisForm 10-KManagement’s Discussion and Analysis of Financial Condition and Results of Operations,” the audited consolidated financial statements and the notes thereto included in Part II, Item 8 of thisForm 10-K,Consolidated Financial Statements and Supplementary Data”.

  For the year ended
December 31, 2017
  For the year ended
December 31, 2016
  For the period from
February 5, 2015

(Inception) to
December 31, 2015 (1)
 

Consolidated Statements of Operations Data

   

Income

   

Total investment income

 $22,291,677  $13,887,777  $3,302,668 

Expenses

   

Net expenses and income and excise taxes

  12,384,112   7,479,618   2,400,667 
 

 

 

  

 

 

  

 

 

 

Net investment income (loss)

 $9,907,565  $6,408,159  $902,001 

Net realized gain (loss) oninvestments—non-controlled/non-affiliated

  (345,718  (83,952  (73,241

Net change in unrealized appreciation (depreciation) oninvestments—non-controlled/non-affiliated

  (289,512  5,444,486   (2,983,802

Benefit/(Provision) for taxes on unrealized appreciation (depreciation) on investments

  (217,149  —     —   
 

 

 

  

 

 

  

 

 

 

Net increase (decrease) in net asset resulting from operations

 $9,055,186  $11,768,693  $(2,155,042
 

 

 

  

 

 

  

 

 

 

Per Common Share Data

   

Net asset value

 $20.10  $20.08  $19.13 

Earnings Per Share (2)

   

Net investment income

  1.31   1.23   0.55 

Net realized gain (loss) on investments

  (0.04  (0.01  (0.05

Net change in unrealized appreciation (depreciation) on investments

  (0.07  1.05   (1.82

Net increase (decrease) in net assets resulting from operations (basic and diluted)

  1.20   2.27   (1.32

Per share distributions declared (3)

  1.18   1.10   0.27 

From net investment income

  1.18   1.10   0.27 

From capital gains

  —     —     —   

From return of capital

  —     —     —   

Dollar amount of distributions declared

  9,341,681   6,238,633   1,076,007 

From net investment income

  9,341,681   6,238,633   1,076,007 

From capital gains

  —     —     —   

From return of capital

  —     —     —   

(1)The Company was formed on February 5, 2015 and commenced operations on June 26, 2015.
(2)Earnings per share data is divided by the weighted average shares outstanding for the applicable period.
(3)The per share data for distributions per share reflects the actual amount of distributions declared per share for the applicable period.
50

  December 31, 2017  December 31, 2016  December 31, 2015 

Consolidated Statements of Assets and Liabilities Data

   

Investments—non-controlled/non-affiliated, at fair value

 $319,126,672  $217,920,952  $138,068,497 

Cash, cash equivalents and foreign currency

  9,270,912   5,119,325   4,767,556 

Total assets

  329,817,175   225,564,977   143,539,305 

Debt

  151,703,970   94,650,509   54,710,850 

Total liabilities

  157,017,186   97,508,949   65,953,067 

Total net assets

  172,799,989   128,056,028   77,586,238 

Other Data:

   

Number of portfolio companies at year end

  80   95   102 

Average funded investments in portfolio companies (at fair value)

 $3,989,083  $2,293,905  $1,278,412 

Total return based on net asset value (1)

  6.0  10.7  (3.0)% 

Weighted average yield of debt investments at fair value (2)

  8.0  7.3  7.2

Weighted average yield of debt investments at amortized cost (2)

  8.3  7.5  7.1


(1)Total return based on net asset value is calculated as the change in net asset value per share during the period plus declared dividends per share, divided by the beginning net asset value per share.
(2)Weighted average yield on debt investments at fair value is computed as (a) the annual stated interest rate or yield earned plus additional interest, if any, as a result of arrangements between us and other lenders in any syndication plus the net annual amortization of original issue discount and market discount earned on accruing debt investments, divided by (b) total debt investments at fair value. Weighted average yield on debt investments at amortized cost is computed as (a) the annual stated interest rate or yield earned plus additional interest, if any, as a result of arrangements between us and other lenders in any syndication plus the net annual amortization of original issue discount and market discount earned on accruing debt investments, divided by (b) total debt investments at amortized cost.

ITEM 7. MANAGEMENT’S DISCUSSION AND ANALYSIS OF FINANCIAL CONDITION AND RESULTS OF OPERATIONS

Management’s Discussion and AnalysisThe information contained in this section should be read in conjunction with ITEM 8. CONSOLIDATED FINANCIAL STATEMENTS AND SUPPLEMENTARY DATA.the financial statements and notes thereto appearing elsewhere in this report. This discussion contains forward-looking statementsalso should be read in conjunction with the “Cautionary Statement Regarding Forward Looking Statements” set forth on page 1 of this Quarterly Report on Form 10-Q. In this report, “we,” “us,” “our” and involves numerous risks“Company” refer to Crescent Capital BDC, Inc. and uncertainties, including, but not limited to, those described in “ITEM 1A. RISK FACTORS.” Actual results may differ materially from those contained in any forward-looking statements.its consolidated subsidiaries.

OVERVIEW

We are a specialty finance company focused on lending to middle-market companies and arecompanies. We were incorporated under the laws of the State of Delaware on February 5, 2015 (Inception).and on January 30, 2020, we changed our state of incorporation from the State of Delaware to the State of Maryland. We were listed and began trading on the NASDAQ stock exchange on February 3, 2020. We have elected to be treated as a business development company (BDC)(“BDC”) under the Investment Company Act of 1940 as amended (the (“1940 Act)Act”). In addition, the Company haswe have elected to be treated for U.S. federal income tax purposes as a regulated investment company (a “RIC”) under Subchapter M of the Internal Revenue Code of 1986 as amended (the “Code)“Code”). As such, we are required to comply with various regulatory requirements, such as the requirement to invest at least 70% of our assets in “qualifying assets,” source of income limitations, asset diversification requirements, and the requirement to distribute annually at least 90% of our taxable income andtax-exempt interest.

The Company isWe are managed by CBDCCrescent Cap Advisors, LLC (the “Advisor”“Adviser”), an investment adviser that is registered with the Securities and Exchange Commission (the “SEC”)SEC under the Investment Advisers Act of 1940. CBDC1940 Act. CCAP Administration, LLC (the “Administrator”), provides the administrative services necessary for the Companyus to operate. CompanyOur management consists of investment and administrative professionals from the AdvisorAdviser and Administrator along with the Company’s Board of Directors (the “Board”).our Board. The AdvisorAdviser directs and executes theour investment operations and capital raising activities of the Company subject to oversight from the Board, which sets theour broad policies of the Company.policies. The Board has delegated investment management of the Company’sour investment assets to the Advisor.Adviser. The Board consists of fivesix directors, threefive of whom are independent.

The Company’s primaryOur investment objective is to maximize the total return to the Company’sour stockholders in the form of current income and capital appreciation through debt and related equity investments. The Company seeks to achieve its investment objectives by investingWe invest primarily in secured debt (including senior secured first-lien,first lien, unitranche first lien and senior secured second-lien debt) and unsecured debt (including senior unsecured, mezzanine and subordinated debt), as well as related equity securities of private U.S. middle-market companies. We may purchase interests in loans or make debt investments, either (i) directly from itsour target companies as primary market or private credit investments (i.e.(i.e., private credit transactions), or (ii) primary or secondary market bank loan or high yield transactions in the broadly syndicated“over-the-counter” “over-the-counter” market (i.e.(i.e., broadly syndicated loans and bonds). Although our focus is to invest in less liquid private credit transactions, we may from time to time invest in more liquid broadly syndicated loans and bonds are generally more liquid than andto complement our private credit transactions.

Unitranche”First lien” investments are senior loans areon a lien basis to other liabilities in the issuer’s capital structure that have the benefit of a first-priority security interest in assets of the issuer. The security interest ranks above the security interest of any second-lien lenders in those assets.

“Unitranche first lienlien” investments are loans that may extend deeper in a company’s capital structure than traditional first lien debt and may provide for a waterfall of cash flow priority among different lenders in the unitranche loan. In certain instances, the Companywe may find another lender to provide the “first out” portion of such loan and retain the “last out” portion of such loan, in which case, the “first out” portion of the loan would generally receive priority with respect to payment of principal, interest and any other amounts due thereunder over the “last out” portion that the Companywe would continue to hold. In exchange for the greater risk of loss, the “last out” portion earns a higher interest rate.

“Second lien” investments are loans with a second priority lien on all existing and future assets of the portfolio company. The term “mezzanine” refers to an investmentsecurity interest ranks below the security interests of any first lien and unitranche first lien lenders in a company that, among other factors, includes debtthose assets.

“Unsecured debt” investments are loans that generally ranksrank senior to a borrower’s equity securities and junior in right of payment to such borrower’s other senior indebtedness. The Company may make multiple investments in the same portfolio company. From February 5, 2015 (Inception) through June 25, 2015, the Company devoted substantially all of its efforts to establishing the business and raising capital commitments from private investors.

51


Pending FCRD Acquisition

On June 26, 2015, the CompanyOctober 3, 2022, we entered into subscription agreementsa definitive agreement (the “Merger Agreement”) with several investors, including CrescentFirst Eagle Alternative Capital Group LP and its affiliates (CCG LP)BDC, Inc., providing for the private placement of the Company’s common stock. The Company commenced investment operations on June 26, 2015 (Commencement).

KEY COMPONENTS OF OPERATIONS

Investments

We expect our investment activitya Delaware corporation that has elected to vary substantially from period to period depending on many factors, the general economic environment, the amount of capital we have available to us, the level of merger and acquisition activity for middle-market companies, including the amount of debt and equity capital available to such companies and the competitive environment for the type of investments we make. In addition,be treated as part of our risk strategy on investments, we may reduce certain levels of investments through partial sales or syndication to additional investors.

We must not invest in any assets other than “qualifying assets” specified ina BDC under the 1940 Act unless, at(“FCRD”), Echelon Acquisition Sub, Inc., a Delaware corporation and our direct wholly-owned subsidiary (“Acquisition Sub”), Echelon Acquisition Sub LLC, a Delaware limited liability company and our direct wholly-owned subsidiary (“Acquisition Sub 2”), and the timeAdviser. The Merger Agreement provides that (i) Acquisition Sub will merge with and into FCRD (the “First Merger”), with FCRD continuing as the investments are made, at least 70% ofsurviving company and as our total assets are qualifying assets (with certain limited exceptions). Qualifying assets include investments in “eligible portfolio companies.” Pursuant to rules adopted bywholly-owned subsidiary (the “Surviving Company”), and (ii) immediately after the SEC, “eligible portfolio companies” include certain companies that do not have any securities listed on a national securities exchange and public companies whose securities are listed on a national securities exchange but whose market capitalization is less than $250 million.

The Investment Advisor

Our investment activities are managed by the Advisor, which will be responsible for originating prospective investments, conducting research and due diligence investigations on potential investments, analyzing investment opportunities, negotiating and structuring our investments and monitoring our investments and portfolio companies on an ongoing basis. The Advisor has entered into a Resource Sharing Agreement (the “Resource Sharing Agreement”) with Crescent Capital Group LP (“CCG LP”), pursuant to which CCG LP will provide the Advisor with experienced investment professionals (including the memberseffectiveness of the Advisor’s investment committee)First Merger, the Surviving Company will merge with and access tointo Acquisition Sub 2 (the “Second Merger” and, together with the resources of CCG LP soFirst Merger, the “Mergers”), with Acquisition Sub 2 continuing as to enable the Advisor to fulfill its obligations under the Investment Advisory Agreement. Through the Resource Sharing Agreement, the Advisor intends to capitalize on the deal origination, credit underwriting, due diligence, investment structuring, execution, portfolio managementsurviving company and monitoring experience of CCG LP’s investment professionals.

Revenues

We generate revenue primarily in the form of interest income on debt investments and, toas a lesser extent, capital gains and distributions, if any, on equity securities that we may acquire in portfolio companies. Certain investments may have contractual PIK interest or dividends. PIK represents accrued interest or accumulated dividends that are added to the loan principalwholly-owned subsidiary of the investment onCompany. The boards of directors of both companies have each unanimously approved the respective interest or dividend payment dates rather than being paid in cash and generally becomes due at maturity or upon being called by the issuer. PIK is recorded as interest or dividend income, as applicable.FCRD Acquisition.

Dividend income from preferred equity securities is recorded on an accrual basis to the extent that such amounts are payable by the portfolio company and are expected to be collected. Dividend income from common equity securities is recorded on the record date for private portfolio companies or on theex-dividend date for publicly-traded portfolio companies.

In addition, we may receive fees for services provided to portfolio companies by the Advisor under the Investment Advisory Agreement. The services that the Advisor provides vary by investment, but generally include syndication, structuring or diligence fees, and fees for providing managerial assistance to our portfolio companies. We also generate revenue in the form of commitment or origination fees. Loan origination fees, original issue discount and market discount or premium are capitalized, and we accrete or amortize such amounts into income over the life of the loan. Fees for providing managerial assistance to our portfolio companies are generallynon-recurring and are recognized as revenue when services are provided. In certain instances where the Company is invited to participate as aco-lender in a transaction and does not provide significant services in connection with the investment, allMerger Agreement, Sun Life, which owns a majority interest in the Adviser, has committed to provide secondary-market support and will purchase $20.0 million of the combined company’s common stock via a share purchase program over time following the consummation of the Merger Agreement.

Merger Consideration

At the date and time when the First Merger becomes effective (the “Effective Time”), each share of common stock, par value $0.001 per share, of FCRD (“FCRD Common Stock”) issued and outstanding as of two days prior to the closing (the “Determination Date”) (excluding shares held by subsidiaries of FCRD or held, directly or indirectly, by us or Acquisition Sub (“Cancelled Shares”) and Dissenting Shares (as defined in Exhibit 2.4)) shall be converted into the right to receive (i) a portion of any loan fees received by the Company in such situations will be deferred and amortized over the investment’s life using the effective yield method.

Expenses

Our primary operating expenses include the payment of Management fees and Incentive feesCCAP Aggregate Merger Consideration (as defined below) pursuant to the Advisor underelection and proration procedures described below and in Exhibit 2.4 and (ii) from our Adviser, an amount equal to (a) $35.0 million divided by (b) the Investment Advisory Agreement, our allocable portionnumber of overhead expenses under the administration agreement with our Administrator (the “Administration Agreement”), operating costs associated with oursub-administration, custodianshares of FCRD Common Stock issued and transfer agent agreements with State Street Bank and Trust Company (the“Sub-Administration Agreements”) and other operating costs described below. The Management and Incentive fees compensate our investment adviser for its work in identifying, evaluating, negotiating, closing and monitoring our investments. We bear all otherout-of-pocket costs and expenses of our operations and transactions, including:

allocated organization costs from the Advisor incurred prior to the commencement of our operations up to a maximum of $1.5 million;

the cost of calculating our net asset value, including the cost of any third-party valuation services;

fidelity bond, directors’ and officers’ liability insurance and other insurance premiums;

direct costs, suchoutstanding as printing, mailing, long distance telephone and staff;

fees and expenses associated with independent audits and outside legal costs;

independent directors’ fees and expenses;

administration fees and expenses, if any, payable under the Administration Agreement (including payments based upon our allocable portion of the Administrator’s overhead in performing its obligations underDetermination Date (excluding any Cancelled Shares) (the “CCAP Advisor Cash Consideration”). The “CCAP Aggregate Merger Consideration” means the Administration Agreement, rent and the allocable portionsum of the cost of certain professional services provided to the Company, including but not limited to, our chief compliance officer, chief financial officer and their respective staffs);

U.S. federal, state and local taxes;

the cost of effecting sales and repurchases(A) a number of shares of our common stock and other securities;

fees payable to third parties relating to making investments, includingout-of-pocket fees and expenses associated with performing due diligence and reviews of prospective investments;

out-of-pocket fees and expenses associated with marketing efforts;

federal and state registration fees and any stock exchange listing fees;

brokerage commissions;

costs associated with our reporting and compliance obligations under the 1940 Act and other applicable U.S. federal and state securities laws;

debt service and other costs of borrowings or other financing arrangements; and

all other expenses reasonably incurred by us in connection with making investments and administering our business.

We have agreed to repay the Advisor for initial organization costs and equity offering costs incurred priorequal to the commencement of operations up to a maximum of $1.5 million on a pro rata basis over the first $350 million of invested capital not to exceed 3 years from the initial capital commitment. The Advisor is responsible for organization and private equity offerings costs in excess of $1.5 million.

We expect our general and administrative expenses to be relatively stable or decline as a percentage of total assets during periods of asset growth and to increase during periods of asset declines. Incentive Fees and costs relating to future offerings of securities would be incremental.

Leverage

Our financing facilities allow us to borrow money and lever our investment portfolio, subject to the limitations of the 1940 Act, with the objective of increasing our yield. This is known as “leverage” and could increase or decrease returns to our stockholders. The use of leverage involves significant risks. As a BDC, with certain limited exceptions, we will only be permitted to borrow amounts such that our asset coverage ratio, as defined in the 1940 Act, equals at least 2 to 1 after such borrowing. Short-term credits necessary for the settlement of securities transactions and arrangements with respect to securities lending will not be considered borrowings for these purposes. The amount of leverage that we employ will depend on our Advisor’s and our Board assessment of market conditions and other factors at the time of any proposed borrowing.

PORTFOLIO INVESTMENT ACTIVITY

We seek to create a broad and varied portfolio that generally includes senior secured first-lien, unitranche, senior secured second lien and subordinated loans and minority equity securities of U.S. middle market companies. The size of our individual investments will vary proportionately with the size of our capital base. We generally invest in securities that have been rated below investment grade by independent rating agencies or that would be rated below investment grade if they were rated. These securities have speculative characteristics with respect to the issuer’s capacity to pay interest and repay principal. In addition, many of our debt investments have floating interest rates that reset on a periodic basis and typically do not fully pay down principal prior to maturity.

As of December 31, 2017 and December 31, 2016, our portfolio at fair value was comprised of the following:

   December 31, 2017  December 31, 2016 

($ in millions)

  Fair Value (1)   Percentage  Fair Value (1)   Percentage 

Senior secured first-lien

  $212.0    62.2 $146.4    64.3

Unitranche

   42.5    12.5   29.9    13.1 

Senior secured second-lien

   70.7    20.7   42.5    18.7 

Unsecured

   5.6    1.7   5.0    2.2 

Equity

   9.9    2.9   3.9    1.7 
  

 

 

   

 

 

  

 

 

   

 

 

 

Total investments

  $340.7    100.0 $227.7    100.0
  

 

 

   

 

 

  

 

 

   

 

 

 

(1)Includes unfunded commitments at fair value of $21.6 million and $9.8 million as of December 31, 2017 and December 31, 2016, respectively.

The following table shows the asset mix of our new investment commitments for the years ended December 31, 2017 and December 31, 2016, and the period from February 5, 2015 (Inception) to December 31, 2015:

         For the period from February 
   Year Ended
December 31, 2017
  Year Ended
December 31, 2016
  5, 2015 (Inception) to
December 31, 2015 (1)
 
($ in millions)  Cost   Percentage  Cost   Percentage  Cost   Percentage 

Senior secured first-lien

  $104.6    63.1 $100.3    69.7 $103.0    69.9

Unitranche

   16.3    9.8   19.4    13.5   12.8    8.7 

Senior secured second-lien

   38.3    23.1   22.3    15.5   24.7    16.8 

Unsecured

   0.6    0.4   —      —     4.9    3.3 

Equity

   6.0    3.6   1.9    1.3   2.0    1.3 
  

 

 

   

 

 

  

 

 

   

 

 

  

 

 

   

 

 

 

Total investments

  $165.8    100.0 $143.9    100.0 $147.4    100.0
  

 

 

   

 

 

  

 

 

   

 

 

  

 

 

   

 

 

 

(1)The Company was formed on February 5, 2015 and commenced operations on June 26, 2015.

For the year ended December 31, 2017, we had principal repayments of $42.8 million. For this period, we had sales of securities in sixteen portfolio companies aggregating approximately $11.3 million in net proceeds. For the year ended December 31, 2017, we had a net portfolio increase of $101.0 million aggregate principal amount (amortized cost).

For the year ended December 31, 2016, we had principal repayments of $35.0 million. For this period, we had sales of securities in twenty one portfolio companies aggregating approximately $25.9 million in net proceeds. For the year ended December 31, 2016, we had a net portfolio increase of $75.1 million aggregate principal amount (amortized cost).

For the period from February 5, 2015 (Inception) to December 31, 2015, we had principal repayments of $3.5 million. For this period, we had sales of securities in three portfolio companies aggregating approximately $0.6 million in net proceeds. For the period from February 5, 2015 (Inception) to December 31, 2015, we had a net portfolio increase of $143.2 million aggregate principal amount (amortized cost).

The following table presents certain selected information regarding our investment portfolio at fair value as of December 31, 2017 and December 31, 2016:

  December 31, 2017  December 31, 2016 

Weighted average total yield to maturity of debt and income producing securities (at fair value)

  8.0  7.3

Weighted average total yield to maturity of debt and income producing securities (at cost)

  8.3  7.5

Weighted average interest rate of debt and income producing securities

  7.9  7.2

Percentage of debt bearing a floating rate

  91.3  90.8

Percentage of debt bearing a fixed rate

  8.7  9.2

Number of portfolio companies

  80   95 

The following table shows the amortized cost of our performing andnon-accrual investments as of December 31, 2017 and December 31, 2016.

   December 31, 2017  December 31, 2016 

($ in millions)

  Amortized Cost (1)   Percentage  Amortized Cost (1)   Percentage 

Performing

  $338.9    100.0 $226.1    100.0

Non-accrual

   —      —     —      —   
  

 

 

   

 

 

  

 

 

   

 

 

 

Total assets

  $338.9    100.0 $226.1    100.0
  

 

 

   

 

 

  

 

 

   

 

 

 

(1)Includes unfunded commitments at cost of $21.7 million and $9.9 million as of December 31, 2016 and December 31, 2015, respectively.

Loans are generally placed onnon-accrual status when there is reasonable doubt that principal or interest will be collected in full.Non-accrual loans are restored to accrual status when past due principal and interest is paid current and, in management’s judgment, are likely to remain current. Management may determine to not place a loan onnon-accrual status if the loan has sufficient collateral value and is in the process of collection.

The Advisor monitors our portfolio companies on an ongoing basis. The Advisor monitors the financial trends of each portfolio company to determine if it is meeting its business plans and to assess the appropriate course of action for each company. The Advisor has a number of methodsshares of evaluatingFCRD Common Stock issued and monitoring the performance and fair value of our investments, which may include the following:

assessment of success of the portfolio company in adhering to its business plan and compliance with covenants;

review of monthly and quarterly financial statements and financial projections for portfolio companies.

contact with portfolio company management and, if appropriate, the financial or strategic sponsor, to discuss financial position, requirements and accomplishments;

comparisons to other companies in the industry; and

possible attendance at, and participation in, board meetings.

As part of the monitoring process, the Advisor regularly assesses the risk profile of each of our investments and, on a quarterly basis, grades each investment on a risk scale of 1 to 5. Risk assessment is not standardized in our industry and our risk assessment may not be comparable to ones used by our competitors. Our assessment is based on the following categories:

1Involves the least amount of risk in our portfolio. The investment/borrower is performing above expectations since investment, and the trends and risk factors are generally favorable, which may include the financial performance of the borrower or a potential exit.

2Involves an acceptable level of risk that is similar to the risk at the time of investment. The investment/borrower is generally performing as expected, and the risk factors are neutral to favorable.

3Involves an investment/borrower performing below expectations and indicates that the investment’s risk has increased somewhat since investment. The borrower’s loan payments are generally not past due and more likely than not the borrower will remain in compliance with debt covenants. An investment rating of 3 requires closer monitoring.

4Involves an investment/borrower performing materially below expectations and indicates that the loan’s risk has increased materially since investment. In addition to the borrower being generally out of compliance with debt covenants, loan payments may be past due (but generally not more than 180 days past due). Placing loans onnon-accrual status should be considered for investments rated 4.

5Involves an investment/borrower performing substantially below expectations and indicates that the loan’s risk has substantially increased since investment. Most or all of the debt covenants are out of compliance and payments are substantially delinquent. Loans rated 5 are not anticipated to be repaid in full and the fair market value of the loan should be reduced to the anticipated recovery amount. Loans with an investment rating of 5 should be placed onnon-accrual status.

The following table shows the distribution of our investments on the 1 to 5 investment performance rating scale at fair value as of December 31, 2017 and December 31, 2016. Investment performance ratings are accurate only as of those dates and may change due to subsequent developments relating to a portfolio company’s business or financial condition, market conditions or developments, and other factors.

   December 31, 2017 (1)  December 31, 2016 (1) 

Investment Performance Rating

  Investments at
Fair Value
($ in millions)
   Percentage of
Total Portfolio
  Investments at
Fair Value
($ in millions)
   Percentage of
Total Portfolio
 

1

  $0.8   0.3 $—      

2

   295.5    86.7   220.4    96.8 

3

   44.4    13.0   7.3    3.2 

4

   —      —     —      —   

5

   —      —     —      —   
  

 

 

   

 

 

  

 

 

   

 

 

 

Total

  $340.7    100.0 $227.7    100.0
  

 

 

   

 

 

  

 

 

   

 

 

 

(1)Includes unfunded commitments at fair value of $21.6 million and $9.8 million as of December 31, 2017 and December 31, 2016, respectively.

RESULTS OF OPERATIONS

Operating results for the years ended December 31, 2017 and December 31, 2016 and the period from February 5, 2015 (Inception) to December 31, 2015 were as follows

   For the year ended
December 31, 2017
   For the year ended
December 31, 2016
   For the period from
February 5, 2015
(Inception) to
December 31, 2015 (1)
 

Total investment income

  $22,291,677   $13,887,777   $3,302,668 

Less: Net expenses

   12,358,638    7,478,018    2,399,867 
  

 

 

   

 

 

   

 

 

 

Net investment income before taxes

  $9,933,039   $6,409,759   $902,801 

Income and excise taxes

   25,474    1,600    800 
  

 

 

   

 

 

   

 

 

 

Net investment income

   9,907,565    6,408,159    902,001 

Net realized gain (loss) on investments (2)

   (345,718   (83,952   (73,241

Net unrealized appreciation (depreciation) on investments (2)

   (289,512   5,444,486    (2,983,802

Benefit/(Provision) for taxes on unrealized appreciation (depreciation) on investments

   (217,149   —      —   
  

 

 

   

 

 

   

 

 

 

Net increase in net assets resulting from operations

  $9,055,186   $11,768,693   $(2,155,042
  

 

 

   

 

 

   

 

 

 

(1)The Company was formed on February 5, 2015 and commenced operations on June 26, 2015.
(2)Includes foreign exchange translation activity.

Investment Income

   For the year ended
December 31, 2017
   For the year ended
December 31, 2016
   For the period from
February 5, 2015
(Inception) to
December 31, 2015 (1)
 

Interest from investments

  $22,054,029   $13,805,623   $3,298,263 

Dividend income

   —      —      —   

Other investment income

   237,648    82,154    4,405
  

 

 

   

 

 

   

 

 

 

Total investment income

  $22,291,677   $13,887,777   $3,302,668 
  

 

 

   

 

 

   

 

 

 

(1)The Company was formed on February 5, 2015 and commenced operations on June 26, 2015.

Interest from investments, which includes amortization of upfront fees and prepayment fees, increased from $13.8 million for the year ended December 31, 2016 to $22.1 million for the year ended December 31, 2017, due to the increase in the size of our portfolio. The average size of our total investment portfolio increased from $184.9 million during the year ended December 31, 2016 to $290.7 million during the year ended December 31, 2017. Included in interest from investments for the years ended December 31, 2017 and 2016 is $0.1 million and $1.1 million, respectively, in prepayment fees and $0.5 million and $0.1 million, respectively, in accelerated accretion of upfront fees. We did not have dividend income for the years ended December 31, 2017 and December 31, 2016. Other investment income relates to the amortization of loan administration fees earned as the administration agent and other miscellaneous fee income.

Interest from investments, which includes amortization of upfront fees and prepayment fees, increased from $3.3 million for the period from February 5, 2015 (Inception) to December 31, 2015 to $13.8 million for the year ended December 31, 2016, primarily due to the increase in the size of our portfolio. The average size of our total investment portfolio increased from $69.8 million during the period from February 5, 2015 (Inception) to December 31, 2015 to $184.9 million during the year ended December 31, 2016. Included in interest from investments for the year ended December 31, 2016 and for the period from February 5, 2015 (Inception) to December 31, 2015 is $1.1 million and zero, respectively, in prepayment fees and $0.1 million and $0.0 million, respectively, in accelerated accretion of upfront fees. We did not have dividend income for the year ended December 31, 2016 and the period from February 5, 2015 (Inception) to December 31, 2015. Other investment income relates to the amortization of loan administration fees earned as the administration agent and other miscellaneous fee income.

The Company commenced investment operations on June 26, 2015 (Commencement). We did not start earning interest from investments, which includes income from accretion of discounts, amortization of premiums and origination fees, until July 2015. No revenues were earned during the period prior to June 26, 2015.

Expenses

   For the year ended
December 31, 2017
   For the year ended
December 31, 2016
   For the period from
February 5, 2015
(Inception) to
December 31,
2015(1)
 

Interest and credit facility expenses

  $5,302,910   $2,706,828   $647,343 

Management fees

   2,717,199    1,701,168    605,497 

Income incentive fees

   1,622,836    525,493    —   

Directors’ fees

   290,000    288,042    135,549 

Professional fees

   713,672    688,663    282,321 

Organization expenses

   73,015    73,015    131,427 

Other general and administrative expenses

   1,639,006    1,494,809    597,730 
  

 

 

   

 

 

   

 

 

 

Net expenses

  $12,358,638   $7,478,018   $2,399,867 
  

 

 

   

 

 

   

 

 

 

(1)The Company was formed on February 5, 2015 and commenced operations on June 26, 2015.

Interest and credit facility expenses include interest, amortization of deferred financing costs, upfront commitment fees and unused fees on the Revolving Credit Facility, Revolving Credit Facility II and SPV Asset Facility. The Company first drew on the Revolving Credit Facility in July 2015, on the SPV Asset Facility in April 2016, and on the Revolving Credit Facility II in June 2017. Interest and credit facility expenses increased from $2.7 million for the year ended December 31, 2016 to $5.3 million for the year ended December 31, 2017. This increase was primarily due to an increase 1) in the weighted average debt outstanding from $78.3 million for the year ended December 31, 2016 to $133.5 million for the year ended December 31, 2017 and 2) an increase in the average interest rate (excluding deferred upfront financing costs and unused fees) on the weighted average debt outstanding from 2.4% for the year ended December 31, 2016 to 3.2% for the year ended December 31, 2017.

Interest and credit facility expenses increased from $0.6 million for the period from February 5, 2015 (Inception) to December 31, 2015 to $2.7 million for the year ended December 31, 2016. This increase was primarily due to an increase 1) in the weighted average debt outstanding from $23.6 million for the period from February 5, 2015 (Inception) to December 31, 2015 to $78.3 million for the year ended December 31, 2016 and 2) an increase in the average interest rate (excluding deferred upfront financing costs and unused fees) on the weighted average debt outstanding from 1.9% for the period from February 5, 2015 (Inception) to December 31, 2015, to 2.4% for the year ended December 31, 2016.

Management fees

Management fees are calculated and payable quarterly in arrears at an annual rate of 1.5% of our gross assets, including assets acquired through the incurrence of debt but excluding any cash and cash equivalents. The Advisor, however, has agreed to waive its right to receive management fees in excess of the sum of (i) 0.25% of the aggregate committed but undrawn capital and (ii) 0.75% of the aggregate gross assets excluding cash and cash equivalents (including capital drawn to pay the Company’s expenses) during any period prior to a qualified initial public offering, as defined by the Investment Advisory Agreement (“Qualified IPO”). Management fees, net of waived management fees, increased from $1.7 million for the year ended December 31, 2016 to $2.7 million for the year ended December 31, 2017 due to the increase in total assets, which increased from an average of $186.1 million for year ended December 31, 2016 to an average of $287.6 million for the year ended December 31, 2017. Waived management fees for the years ended December 31, 2017 and December 31, 2016 were approximately $1.5 million and $1.0 million, respectively. Management fees, net of waived management fees, increased from $0.6 million for the period from February 5, 2015 (Inception) to December 31, 2015 to $1.7 million for the year ended December 31, 2016 due to the increase in total assets, which increased from an average of $62.2 million for the period from February 5, 2015 (Inception) to December 31, 2015 to an average of $186.1 million for the year ended December 31, 2016. Waived management fees for the year ended December 31, 2016 and the period from February 5, 2015 (Inception) to December 31, 2015 were approximately $1.0 million and $0.2 million, respectively. The Advisor is not permitted to recoup any waived amounts at any time.

Income incentive fees

Income incentive fees increased from $0.5 million for the year ended December 31, 2016 to $1.6 million for the year ended December 31, 2017, and from zero for the period from February 5, 2015 (Inception) to December 31, 2015 to $0.5 million for the year ended December 31, 2016, due to thePre-Incentive Fee Net Investment Income (as defined below), expressed as a rate of return on the value of our net assets (defined as total assets less indebtedness and before taking into account any incentive fees payable during the period) as of the preceding quarter, exceeding 1.5% per quarter (the hurdle rate). For the year ended December 31, 2017, income incentive fees as a percentage ofPre-Incentive Fee Net Investment Income was 14.1% compared to 7.6% for the year ended December 31, 2016 and 0.0% for the period from February 5, 2015 (Inception) to December 31, 2015.“Pre-Incentive Fee Net Investment Income” means interest income, dividend income and any other income (including any other fees such as commitment, origination, structuring, diligence and consulting fees or other fees that we receive from portfolio companies, but excluding fees for providing managerial assistance) accrued during the calendar quarter, minus operating expenses for the calendar quarter (including the base management fee, taxes, any expenses payable under the Investment Advisory Agreement and the Administration Agreement and any interest expense, but excluding the Incentive fee).Pre-Incentive Fee Net Investment Income includes accrued income that we have not yet received in cash, such as debt instruments with PIK interest, preferred stock with PIK dividends and zero coupon securities.

Professional Fees and Other General and Administrative Expenses

Professional fees generally include expenses from independent auditors, tax advisors, legal counsel and third party valuation agents. Other general and administrative expenses generally include expenses from theSub-Administration Agreements, insurance premiums, overhead and staffing costs allocated from the Administrator and other miscellaneous general and administrative costs associated with the operations and investment activity of the Company. Professional fees remained flat at $0.7 million for the years ended December 31, 2017 and December 31, 2016, respectively, while other general and administrative expenses increased from $1.5 million for the year ended December 31, 2016 to $1.6 million for the year ended December 31, 2017. Professional fees increased from $0.3 million for the period from February 5, 2015 (Inception) to December 31, 2015 to $0.7 million for the year ended December 31, 2016, while other general and administrative expenses increased from $0.6 million for the period from February 5, 2015 (Inception) to December 31, 2015 to $1.5 million for the year ended December 31, 2016. The net increase in costs was due to an increase in costs associated with servicing a growing investment portfolio.

Organization expenses

We have agreed to repay the Advisor for the organization costs and offering costs (not to exceed $1.5 million) on a pro rata basis over the first $350 million of capital contributed to the Company. For the year ended December 31, 2017, we called $45.0 million and the Advisor allocated $0.1 million of organization costs to the Company, which was included in the Consolidated Statements of Operations. For the year ended December 31, 2017, the Advisor also allocated $0.1 million of equity offering costs to the Company that was recorded as an offset toPaid-in capital in excess of par value on the Consolidated Statement of Assets and Liabilities.

During the year ended December 31, 2016, we called $45.0 million and the Advisor allocated $0.1 million of organization costs to the Company, which was included in the Consolidated Statements of Operations. During the year ended December 31, 2016, the Advisor also allocated $0.1 million of equity offering costs to the Company that was recorded as an offset toPaid-in capital in excess of par value on the Consolidated Statement of Assets and Liabilities.

During the period from February 5, 2015 (Inception) to December 31, 2015, we called $81.0 million and the Advisor allocated $0.1 million of organization costs to the Company, which was included in the Consolidated Statements of Operations. During the period from February 5, 2015 (Inception) to December 31, 2015, the Advisor also allocated $0.2 million of equity offering costs to the Company that was recorded as an offset toPaid-in capital in excess of par value on the Consolidated Statement of Assets and Liabilities.

Income Tax Expense, Including Excise Tax

We have elected to be treated as a RIC under the Code and operate in a manner so as to qualify for the tax treatment applicable to RICs. To qualify as a RIC, we must generally (among other requirements) timely distribute to our stockholders at least 90% of our investment company taxable income, as definedDetermination Date, multiplied by the Code, for each year. In order to maintain our RIC status, we intend to makeExchange Ratio (as defined below); provided, that in no event will the requisite distributions to our stockholders which will generally relieve us from corporate-level income taxes.

In order for the Company not to be subject to federal excise taxes, it must distribute annually an amount at least equal to the sumaggregate number of (i) 98% of its ordinary income (taking into account certain deferrals and elections), (ii) 98.2% of its net capital gains from the current

year and (iii) any undistributed ordinary income and net capital gains from preceding years. Depending on the level of taxable income earned in a tax year, we may choose to carry forward such taxable income in excess of current year dividend distributions into the next tax year and pay a 4% excise tax on such income, as required. If we determine that our estimated current year taxable income will be in excess of estimated dividend distributions for the current year from such income, we accrue excise tax on estimated excess taxable income as such taxable income is earned. For the year ended December 31, 2017 the Company incurred an excise tax of $22,985, of which $22,985 remained payable. There were no excise tax expenses or payables for the year ended December 31, 2016 or for the period from February 5, 2015 (Inception) to December 31, 2015.

Net Realized and Unrealized Gains and Losses

We value our portfolio investments quarterly and any changes in fair value are recorded as unrealized appreciation (depreciation) on investments. For the years ended December 31, 2017 and December 31, 2016, and for the period from February 5, 2015 (Inception) to December 31, 2015, net realized gains (losses) and net unrealized appreciation (depreciation) on our investment portfolio were comprised of the following:

   For the year ended
December 31, 2017
   For the year ended
December 31, 2016
   For the period from
February 5, 2015
(Inception) to
December 31, 2015
(1)
 

Realized losses on investments

  $(408,678  $(470,072  $(67,505

Realized gains on investments

   65,700    348,383    121 

Realized gains on foreign currency transactions

   985    59,738    —   

Realized losses on foreign currency transactions

   (3,725   (22,001   (5,857
  

 

 

   

 

 

   

 

 

 

Net realized gains (losses)

  $(345,718  $(83,952  $(73,241
  

 

 

   

 

 

   

 

 

 

Change in unrealized depreciation on investments

  $(2,977,202  $3,090,088   $(3,640,583

Change in unrealized appreciation on investments

   2,595,811    2,520,264    748,070 

Change in unrealized depreciation on foreign currency translation

   57,283    (854,220   (215

Change in unrealized appreciation on foreign currency translation

   34,596    688,354    (91,074
  

 

 

   

 

 

   

 

 

 

Net unrealized appreciation (depreciation)

  $(289,512  $5,444,486   $(2,983,802
  

 

 

   

 

 

   

 

 

 

(1)The Company was formed on February 5, 2015 and commenced operations on June 26, 2015.

Hedging

We may, but are not required to, enter into interest rate, foreign exchange or other derivative agreements to hedge interest rate, currency, credit or other risks. Generally, we do not intend to enter into any such derivative agreements for speculative purposes. Any derivative agreements entered into for speculative purposes are not expected to be material to the Company’s business or results of operations. These hedging activities, which will be in compliance with applicable legal and regulatory requirements, may include the use of various instruments, including futures, options and forward contracts. We will bear the costs incurred in connection with entering into, administering and settling any such derivative contracts. There can be no assurance any hedging strategy we employ will be successful.

We did not enter into any interest rate, foreign exchange or other derivative agreements during the years ended December 31, 2017 and December 31, 2016, and for the period from February 5, 2015 (Inception) to December 31, 2015.

FINANCIAL CONDITION, LIQUIDITY AND CAPITAL RESOURCES

At December 31, 2017, we had $9.3 million in cash on hand. The primary uses of our cash and cash equivalents are for (1) investments in portfolio companies and other investments and to comply with certain portfolio diversification requirements; (2) the cost of operations (including paying our Advisor); (3) debt service, repayment, and other financing costs; and, (4) cash distributions to the holders of our common shares.

We expect to generate additional cash from (1) future offerings of our common or preferred shares; (2) borrowings from our Revolving Credit Facility II, SPV Asset Facility and from other banks or lenders; and, (3) cash flows from operations.

Cash on hand of $9.3 million combined with our uncalled capital commitments of $220.7 million, $9.9 million undrawn amount on our Revolving Credit Facility II and $38.4 million undrawn amount on our SPV Asset Facility, is expected to be sufficient for our investing activities and to conduct our operations for the foreseeable future.

Capital Share Activity

Since June 26, 2015 (Commencement), we have entered into subscription agreements (collectively, the “Subscription Agreements”) with several investors, including CCG LP, providing for the private placement of our common shares. Under the terms of the Subscription Agreements, investors are required to fund drawdowns to purchase our common shares up to the amount of their respective capital commitments on anas-needed basis with a minimum of 10 business days’ prior notice. At December 31, 2017, we had received capital commitments totaling $391.7 million, of which $10.0 million was from CCG LP.

Since June 26, 2015 (Commencement), pursuant to the Subscription Agreements, we have delivered twelve capital drawdown notices to our investors relating to the issuance of 8,588,391 of our common shares for an aggregate offering of $171.0 million. Proceeds from the issuance were used to fund our investing activities and for other general corporate purposes. As of December 31, 2017, the Company received all amounts relating to the twelve capital drawdown notices.

During the year ended December 31, 2017, we issued 6,520 shares of our common stock to investors who have opted into our dividend reinvestment plan for proceedsbe issued pursuant to the Merger Agreement (the “Total CCAP Stock Consideration”) exceed 19.99% of $132,600. During the year ended December 31, 2016, we issued 2,148number of shares of our common stock issued and outstanding as of October 3, 2022, and (B) if the Total CCAP Stock Consideration is less than the FCRD Closing Net Asset Value (as defined below), an amount in cash, without interest, to investors who have opted into our dividend reinvestment plan for proceedsbe paid by us equal to (a) the FCRD Closing Net Asset Value (as defined below) minus the Aggregate Share Consideration Value (as defined below) (such cash amount, the “CCAP Aggregate Cash Consideration”).

On the Determination Date, each of $41,874. Forus and FCRD shall deliver to the period from February 5, 2015 (Inception)other party a calculation of its estimated net asset value, as adjusted pursuant to December 31, 2015, we issued 57the terms of the Merger Agreement, as of 5:00 p.m. New York City time on the Determination Date, calculated in good faith (our total net asset value as of the Determination Date, the “CCAP Closing Net Asset Value” and the total net asset value of FCRD as of the Determination Date, the “FCRD Closing Net Asset Value”); provided, that each party shall update and redeliver such calculation in certain circumstances described in the Merger Agreement. Based on such calculations, the parties will calculate the “CCAP Per Share NAV”, which will equal the CCAP Closing Net Asset Value divided by the number of shares of our common stock to investors who have opted into our dividend reinvestment plan for proceeds of $1,145.

Debt

Debt consistedissued and outstanding as of the followingDetermination Date, and the “FCRD per Share NAV”, which will equal the FCRD Closing Net Asset Value divided by the number of shares of FCRD Common Stock issued and outstanding as of December 31, 2017the Determination Date (excluding any Cancelled Shares). The “Exchange Ratio” will be equal to the quotient (rounded to four decimal places) of (i) the FCRD Per Share NAV divided by (ii) the CCAP Per Share NAV. The “Aggregate Share Consideration Value” shall refer to (a) the Total CCAP Stock Consideration multiplied by (b) the CCAP Per Share NAV.

Representations, Warranties and December 31, 2016:Covenants

   December 31, 2017 

($ in millions)

  Aggregate Principal
Amount Committed
   Drawn 
Amount (4)
   Amount
Available (1)
   Carrying
Value (2)
 

SPV Asset Facility

  $125.0  $86.6  $38.4  $86.6

Revolving Credit Facility

   —      —      —      —   

Revolving Credit Facility II (3)(5)

   75.0   65.3   9.9   65.1
  

 

 

   

 

 

   

 

 

   

 

 

 

Total Debt

  $200.0  $151.9  $48.3  $151.7
  

 

 

   

 

 

   

 

 

   

 

 

 
   December 31, 2016 

($ in millions)

  Aggregate Principal
Amount Committed
   Drawn 
Amount (4)
   Amount
Available (1)
   Carrying
Value (2)
 

SPV Asset Facility

  $75.0  $47.6  $27.4  $47.6

Revolving Credit Facility (3)(5)

   50.0   47.8   3.0   47.0
  

 

 

   

 

 

   

 

 

   

 

 

 

Total Debt

  $125.0  $95.4  $30.4  $94.6
  

 

 

   

 

 

   

 

 

   

 

 

 

(1)The amount available is subject to any limitations related to the respective debt facilities’ borrowing bases and foreign currency translation adjustments.
(2)The difference between the drawn amount and the carrying value is attributable to the effect of foreign currency rates as of the balance sheet dates versus foreign currency rates at the time of the respectivenon-USD borrowings.
(3)The Company had outstanding debt denominated in Pound Sterling (GBP) of 2.5 million and Euro (EUR) of 1.8 million on its Revolving Credit Facility, and Revolving Credit Facility II.
(4)For borrowings innon-USD, the drawn amount represents the USD equivalent at the time of borrowing (i.e. cost).

(5)Total drawn amount payable after the effect of foreign currency translation as of December 31, 2017 and December 31, 2016, was $65,044,546 and $47,006,114, respectively.

SPV Asset Facility

On March 28, 2016 Crescent Capital BDC Funding, LLC (“CBDC SPV”), a Delaware limited liability companyThe Merger Agreement contains customary representations and wholly ownedwarranties of FCRD, us and consolidated subsidiaryour Adviser. Additionally, the Merger Agreement contains customary pre-closing covenants, including covenants requiring FCRD and us (i) to use reasonable best efforts to cause the consummation of the Company,transactions contemplated by the Merger Agreement, (ii) to use reasonable best efforts conduct its business in the ordinary course and (iii) to refrain from taking certain actions prior to the consummation of the Mergers without the other party’s consent (which consent shall not be unreasonably withheld, delayed or conditioned).

The Merger Agreement contains “no-shop” provisions that restrict FCRD’s ability to solicit or initiate discussions or negotiations with third parties regarding other proposals to acquire FCRD, and FCRD is restricted in its ability to respond to such proposals. In addition, FCRD must (i) call and hold a meeting of the holders of FCRD stockholders solely for the purpose of seeking the adoption of the Merger Agreement by the holders of at least a majority of the outstanding shares of FCRD Common Stock entitled to vote thereon (such approval, the “FCRD Stockholder Approval” and such meeting, the “FCRD Stockholders Meeting”), (ii) include, in the Proxy Statement, the recommendation of the board of directors of FCRD that the stockholders of FCRD adopt the Merger Agreement and approve the transactions contemplated thereby (the “FCRD Recommendation”) and (iii) not withhold or withdraw, or modify or qualify in a manner adverse to us or Acquisition Sub, the FCRD Recommendation.

52


Conditions to the Mergers

The consummation of the Mergers is subject to the satisfaction or (to the extent permitted by law) waiver of certain customary closing conditions, including obtaining the FCRD Stockholder Approval. The obligation of each party to consummate the Mergers is also conditioned upon the other party’s representations and warranties being true and correct (subject to certain materiality exceptions) and the other party having performed in all material respects its obligations under the Merger Agreement.

Termination

The Merger Agreement contains customary termination rights. In particular, at any time prior to receipt of the FCRD Stockholder Approval, FCRD may terminate the Merger Agreement in order to substantially concurrently enter into a binding definitive agreement providing for the consummation of a superior proposal, subject to FCRD’s compliance with notice and other specified conditions contained in the non-solicitation covenants, including giving us the opportunity to propose revisions to the terms of the transactions contemplated by the Merger Agreement during a period following notice, and provided that FCRD has not otherwise materially breached any provision of the non-solicitation covenants.

If the Merger Agreement is terminated by FCRD as provided in the foregoing paragraph or is terminated under certain other circumstances, upon notice by us, FCRD must pay us a termination fee equal to $5,555,550 (“FCRD Termination Fee”), minus any amounts that FCRD previously paid to us in the form of expense reimbursement. Similarly, if the Merger Agreement is terminated under certain other circumstances by us, upon notice by FCRD, we must pay FCRD a termination fee equal to $7,142,850.

Voting Agreement

Concurrently with us entering into the Merger Agreement, we also entered into a loan and securityletter agreement (the “SPV Asset Facility”“Voting Agreement”) with the Company as the collateral manager, seller and equityholder, CBDC SPV as the borrower, the banks and other financial institutions from time to time party thereto as lenders, and Wells Fargo Bank, National AssociationFirst Eagle Investment Management LLC (“Wells Fargo”FEIM”), as administrative agent, collateral agent,with respect to 5,004,000 shares FCRD Common Stock (the “Voting Agreement Shares”). Pursuant to the Voting Agreement, FEIM has agreed to (i) grant an irrevocable proxy to us and lender. The SPV Asset Facility is effective as of March 28, 2016. On February 8, 2017vote (or direct the Company amended the SPV Asset Facility increasing the facility limit from $75 millionVoting Agreement Shares to $125 million.

The maximum commitment amount under the SPV Asset Facility is $125 million, and may be increased with the consent of Wells Fargo or reduced upon requestvote) in favor of the Company. ProceedsMergers, and any other matter contemplated as necessary or advisable to the consummation of the Advances underMergers at the SPV Asset Facility mayFCRD Stockholders Meeting, (ii) not to vote in favor of any competing proposal, alternative acquisition agreements, or any proposal, transaction, agreement or action that would, or could reasonably be used to acquire portfolio investments, to make distributions to the Company in accordance with the SPV Asset Facility, and to pay related expenses. The maturity date is the earlier of: (a) the date the borrower voluntarily reduces the commitments to zero, (b) the Facility Maturity Date (March 28, 2021) and (c) the date upon which Wells Fargo declares the obligations due and payable after the occurrence of an Event of Default. Borrowings under the SPV Asset Facility bear interest at London Interbank Offered Rate (“LIBOR”) plus a margin with no LIBOR floor. The Company pays unused facility fees of 0.50% per annum on committed but undrawn amounts under the SPV Asset Facility. The SPV Asset Facility includes customary covenants, including certain limitations on the incurrence of additional indebtedness and liens, as well as usual and customary events of default for revolving credit facilities of this nature.

Also on March 28, 2016, the Company, as seller, and CBDC SPV, as purchaser, entered into a loan sale agreement whereby the Company will sell certain assets to CBDC SPV. We consolidate CBDC SPV in our consolidated financial statements and no gain or loss is expected to, result fromprevent, impede, frustrate, interfere with, delay, postpone or adversely affect the saleMergers or any of assets to CBDC SPV. We retain a residualthe other transactions contemplated by the Merger Agreement, in contravention of the terms and conditions set forth in the Merger Agreement or change in any manner the voting rights of any class of shares of FCRD, and (iii) not, directly or indirectly, transfer, sell, offer, exchange, assign, pledge, convey any legal or beneficial ownership interest in assets contributed to or acquired by CBDC SPV through our 100% ownershipotherwise dispose of, CBDC SPV. The facility size is subject to availability under the borrowing base, which is based on the amount of CBDC SPV’s assets from time to time, and satisfaction of certain conditions, including an asset coverage test and certain concentration limits.

Revolving Credit Facility

On June 29, 2015, we entered into the Revolving Credit Facility with Natixis, New York Branch (“Natixis”) as administrative agent (the “Administrative Agent”), and Natixis and certain of its affiliates as lenders. Proceeds from the Revolving Credit Facility may be used for investment activities, expenses, working capital requirements and general corporate purposes. The maximum principal amountor encumber any of the Revolving Credit Facility is $75 million, subject to availability under the borrowing base. On October 23, 2015, the Company amended the Revolving Credit Facility to include a multi-currency tranche allowing the Company to borrow up to 15% of the principal amount committed under an alternative currency including Euro, Canadian Dollar and Pound Sterling (GBP). On June 29, 2016, the Company amended the Revolving Credit Facility decreasing the facility limit from $75 million to $50 million and extending the maturity date to June 29, 2017. The Company paid down in full and terminated the Revolving Credit Facility on June 29, 2017.

Borrowings under the Revolving Credit Facility bear interest at either (i) London Interbank Offered Rate (“LIBOR”) plus a margin with no LIBOR floorVoting Agreement Shares or (ii) at lenders’ cost of funds plus a margin. The Company may elect either the LIBOR or prime rate at the time of draw-down, and loans may be converted from one rate to another at any time, subject to certain conditions. The Company pays unused facility fees of 0.20% per annum on committed but undrawn amounts under the Revolving Credit Facility. Interest is payable monthly in arrears.

Revolving Credit Facility II

On June 29, 2017, the Company entered into the “Revolving Credit Facility II” with Capital One, National Association (“CONA”), as Administrative Agent, Lead Arranger, Managing Agent and Committed Lender. Proceeds from the Revolving Credit Facility II may be used for investment activities, expenses, working capital requirements and general corporate purposes. The maximum principal amount of the Revolving Credit Facility II is $75 million, subject to availability under the borrowing base.

Borrowings under the Revolving Credit Facility II bear interest at London Interbank Offered Rate (“LIBOR”) plus a margin with no LIBOR floor. The Company may elect either the LIBOR or prime rate at the time of draw-down, and loans may be converted from one rate to another at any time, subject to certain conditions. The Company pays unused facility fees of 0.20% per annum on committed but undrawn amounts under the Revolving Credit Facility II. Interest is payable monthly in arrears. Any amounts borrowed under the Revolving Credit Facility II, and all accrued and unpaid interest, will be due and payable, on June 29, 2018.

The summary information regarding the SPV Asset Facility, Revolving Credit Facility, and the Revolving Credit Facility II for the years ended December 31, 2017 and 2016 and for the period from February 5, 2015 (Inception) through December 31, 2015, were as follows:

  For the year ended
December 31, 2017
  For the year ended
December 31, 2016
  For the period from
February 5, 2015
(Inception) to
December 31, 2015 (1)
 

Borrowing interest expense

 $4,308,034  $1,915,615  $395,793 

Unused facility fees

  227,331   182,240   34,249 

Amortization of upfront commitment fees

  620,269   385,560   85,758 

Amortization of deferred financing costs

  147,276   223,413   131,543 
 

 

 

  

 

 

  

 

 

 

Total interest and credit facility expenses

 $5,302,910  $2,706,828  $647,343 
 

 

 

  

 

 

  

 

 

 

Weighted average interest rate

  3.23  2.45  1.86

Weighted average outstanding balance

 $133,486,128  $78,294,459  $23,591,427 

(1)The Company was formed on February 5, 2015 and commenced operations on June 26, 2015.

To the extent we determine that additional capital would allow us to take advantage of additional investment opportunities, if the market for debt financing presents attractively priced debt financing opportunities, or if our Board otherwise determines that leveraging our portfolio would be in our best interest and the best interests of our stockholders, we may enter into credit facilities in addition to our Revolving Credit Facility II and SPV Asset Facility. We would expect any such credit facilities may be secured by certain of our assets and may contain advance rates based upon pledged collateral. The pricing and other terms of any such facilities would depend upon market conditions when we enter into any such facilities as well ascontract, option, or other agreement with respect to, or consent to, a transfer of, any of the performanceVoting Agreement Shares or their voting or economic interest therein other than pursuant to the Merger Agreement and in connection with the Merger during the period commencing on the date of our business, among other factors. In accordance with applicable SEC staff guidancethe Voting Agreement and interpretations, as a BDC, with certain limited exceptions, we are only permitted to borrow amounts such that our asset coverage ratio, as defined inending on the 1940 Act, is at least 2 to 1 after such borrowing. earlier of (a) the closing date, or (b) the termination of the Merger Agreement.

Acquisition Costs

As of December 31, 2017 and December 31, 2016, our asset coverage ratio was 2.132022, we incurred $3.8 million of costs related to 1 and 2.35 to 1, respectively. We may also refinance or repay any of our indebtedness at any time based on our financial condition and market conditions. See Note 6. Debt to our consolidated financial statements for more detailthe acquisition, which were recorded as Other assets on the debt facilities.Consolidated Statements of Assets and Liabilities.

OFF BALANCE SHEET ARRANGEMENTS

Information on our off balance sheet arrangements is contained in Note 7. Commitments, Contingencies and Indemnifications to our consolidated financial statements.53


CRITICAL ACCOUNTING POLICIES

Our discussion and analysis of our financial condition and results of operations are based upon our financial statements, which have been prepared in accordance with accounting principles generally accepted in the United States of America (“GAAP”). The preparation of these financial statements requires management to make estimates and assumptions that affect the reported amounts of assets, liabilities, revenues and expenses. Changes in the economic environment, financial markets and any other parameters used in determining such estimates could cause actual results to differ materially. The critical accounting policies should be read in connection with our risk factors as disclosed hereinherein.

For a description of our critical accounting policies, see Note 2 “Significant Accounting Policies” to our consolidated financial statements included in this report. We consider the most significant accounting policies to be those related to our Valuation of Portfolio Investments, Revenue Recognition, Non-Accrual Investments, Distribution Policy, and Income Taxes.

COMPONENTS OF OPERATIONS

Investments

We expect our investment activity to vary substantially from period to period depending on many factors, the general economic environment, the amount of capital we have available to us, the level of merger and acquisition activity for middle-market companies, including the amount of debt and equity capital available to such companies and the competitive environment for the type of investments we make. In addition, as part of our risk strategy on investments, we may reduce certain levels of investments through partial sales or syndication to additional investors.

We may not invest in any assets other than “qualifying assets” specified in the 1940 Act, unless, at the time the investments are made, at least 70% of our total assets are qualifying assets (with certain limited exceptions). Qualifying assets include investments in “eligible portfolio companies.” Pursuant to rules adopted by the SEC, “eligible portfolio companies” include certain companies that do not have any securities listed on a national securities exchange and public companies whose securities are listed on a national securities exchange but whose market capitalization is less than $250 million.

The Investment Adviser

Our investment activities are managed by the Adviser, which is responsible for originating prospective investments, conducting research and due diligence investigations on potential investments, analyzing investment opportunities, negotiating and structuring our investments and monitoring our investments and portfolio companies on an ongoing basis. The Adviser has entered into a resource sharing agreement with Crescent Capital Group LP (“Crescent”), pursuant to which Crescent provides the Adviser with experienced investment professionals (including the members of the Adviser’s investment committee) and access to Crescent’s resources so as to enable the Adviser to fulfill its obligations under the Investment Advisory Agreement. Through the resource sharing agreement, the Adviser intends to capitalize on the deal origination, credit underwriting, due diligence, investment structuring, execution, portfolio management and monitoring experience of Crescent’s investment professionals. On January 5, 2021, Sun Life Financial Inc. (together with its subsidiaries and joint ventures, “Sun Life”) acquired a majority interest in Crescent (the “Sun Life Transaction”). There were no changes to our investment objective, strategies and process or to the Crescent team responsible for the investment operations as a result of the Sun Life Transaction.

Revenues

We generate revenue primarily in the form of interest income on debt investments, capital gains and distributions, if any, on equity securities that we may acquire in portfolio companies. Certain investments may have contractual PIK interest or dividends. PIK represents accrued interest or accumulated dividends that are added to the loan principal of the investment on the respective interest or dividend payment dates rather than being paid in cash and generally becomes due at maturity or upon being called by the issuer. PIK is recorded as interest or dividend income, as applicable. We also generate revenue in the form of commitment or origination fees. Loan origination fees, original issue discount and market discount or premium are capitalized, and we accrete or amortize such amounts into income over the life of the loan using the effective yield method.

Dividend income from common equity securities is recorded on the record date for private portfolio companies or on the ex-dividend date for publicly-traded portfolio companies. Dividend income from preferred equity securities is recorded on an accrual basis to the extent that such amounts are payable by the portfolio company and are expected to be collected.

We may receive other income, which may include income such as consent, waiver, amendment, underwriting, and arranger fees associated with our investment activities as well as any fees for managerial assistance services rendered to the portfolio companies. Such fees are recognized as income when earned or the services are rendered.

54


Expenses

Our primary operating expenses include the payment of management fees and incentive fees to the Adviser under the Investment Advisory Agreement, as amended, our allocable portion of overhead expenses under the administration agreement with our Administrator (the “Administration Agreement”), operating costs associated with our sub-administration agreement and other operating costs described below. The management and incentive fees compensate the Adviser for its work in identifying, evaluating, negotiating, closing and monitoring our investments. We bear all other out-of-pocket costs and expenses of our operations and transactions, including:

the cost of calculating our net asset value, including the cost of any third-party valuation services;
fidelity bond, directors’ and officers’ liability insurance and other insurance premiums;
fees and expenses associated with independent audits and outside legal costs;
independent directors’ fees and expenses;
administration fees and expenses, if any, payable under the Administration Agreement (including payments based upon our allocable portion of the Administrator’s overhead in performing its obligations under the Administration Agreement, rent and the allocable portion of the cost of certain professional services provided to us, including but not limited to, our accounting professionals, our legal counsel and compliance professionals);
U.S. federal, state and local taxes;
the cost of effecting sales and repurchases of shares of our common stock and other securities;
fees payable to third parties relating to making investments, including out-of-pocket fees and expenses associated with performing due diligence and reviews of prospective investments;
out-of-pocket fees and expenses associated with marketing efforts;
federal and state registration fees and any stock exchange listing fees;
brokerage commissions;
costs associated with our reporting and compliance obligations under the 1940 Act and other applicable U.S. federal and state securities laws;
debt service and other costs of borrowings or other financing arrangements; and
all other expenses reasonably incurred by us in connection with making investments and administering our business.

We expect our general and administrative expenses to be relatively stable or decline as a percentage of total assets during periods of asset growth and to increase during periods of asset declines.

Leverage

Our financing facilities allow us to borrow money and lever our investment portfolio, subject to the limitations of the 1940 Act, with the objective of increasing our yield. This is known as “leverage” and could increase or decrease returns to our stockholders. The use of leverage involves significant risks.

In accordance with applicable SEC staff guidance and interpretations, effective May 5, 2020 with shareholder approval, we, as a BDC, are permitted to borrow amounts such that our asset coverage ratio is at least 150% after such borrowing (if certain requirements are met), rather than 200%, as previously required. Short-term credits necessary for the settlement of securities transactions and arrangements with respect to securities lending will not be considered borrowings for these purposes. The amount of leverage that we employ depends on our Adviser’s and our Board’s assessment of market conditions and other factors at the time of any proposed borrowing.

55


PORTFOLIO INVESTMENT ACTIVITY

We seek to create a broad and diversified portfolio that generally includes senior secured first lien, unitranche, senior secured second lien, unsecured loans and minority equity securities of U.S. middle market companies. The size of our individual investments varies proportionately with the size of our capital base. We generally invest in securities that have been rated below investment grade by independent rating agencies or that would be rated below investment grade if they were rated. These securities have speculative characteristics with respect to the issuer’s capacity to pay interest and repay principal. In addition, many of our debt investments have floating interest rates that reset on a periodic basis and typically do not fully pay down principal prior to maturity.

Our portfolio at fair value was comprised of the following:

($ in millions)

 

As of December 31, 2022

 

As of December 31, 2021

Investment Type

 

Fair Value

 

 

Percentage

 

 

 

Fair Value

 

 

Percentage

 

 

Senior Secured First Lien

 

$

301.0

 

 

 

23.8

 

%

 

$

329.9

 

 

 

26.0

 

%

Unitranche First Lien

 

 

824.1

 

 

 

65.2

 

 

 

 

731.0

 

 

 

57.5

 

 

Unitranche First Lien - Last Out

 

 

13.8

 

 

 

1.1

 

 

 

 

13.7

 

 

 

1.1

 

 

Senior Secured Second Lien

 

 

60.9

 

 

 

4.8

 

 

 

 

72.7

 

 

 

5.7

 

 

Unsecured Debt

 

 

4.5

 

 

 

0.4

 

 

 

 

5.6

 

 

 

0.4

 

 

Equity & Other

 

 

44.9

 

 

 

3.6

 

 

 

 

59.5

 

 

 

4.7

 

 

LLC/LP Equity Interests

 

 

13.8

 

 

 

1.1

 

 

 

 

58.0

 

 

 

4.6

 

 

Total investments

 

$

1,263.0

 

 

 

100.0

 

%

 

$

1,270.4

 

 

 

100.0

 

%

The following table shows our investment activity by investment type:

($ in millions)

 

For the years ended

 

 

 

December 31, 2022

 

 

December 31, 2021

 

New investments at cost:

 

 

 

 

 

 

Senior Secured First Lien

 

$

70.9

 

 

$

179.9

 

Unitranche First Lien

 

 

220.5

 

 

 

421.9

 

Unitranche First Lien - Last Out

 

 

4.0

 

 

 

 

Senior Secured Second Lien

 

 

2.7

 

 

 

24.0

 

Unsecured Debt

 

 

0.7

 

 

 

2.3

 

Equity & Other

 

 

4.5

 

 

 

13.4

 

LLC/LP Equity Interests

 

 

4.7

 

 

 

5.9

 

Total

 

$

308.0

 

 

$

647.4

 

Proceeds from investments sold or repaid:

 

 

 

 

 

 

Senior Secured First Lien

 

$

95.5

 

 

$

229.9

 

Unitranche First Lien

 

 

102.3

 

 

 

114.5

 

Unitranche First Lien - Last Out

 

 

5.1

 

 

 

 

Senior Secured Second Lien

 

 

9.3

 

 

 

57.8

 

Unsecured Debt

 

 

1.9

 

 

 

0.3

 

Equity & Other

 

 

16.7

 

 

 

55.5

 

LLC/LP Equity Interests

 

 

46.8

 

 

 

3.3

 

Total

 

$

277.6

 

 

$

461.3

 

Net increase (decrease) in portfolio

 

$

30.4

 

 

$

186.1

 

The following table presents certain selected information regarding our investment portfolio:

 

 

As of
December 31, 2022

 

 

 

As of
December 31, 2021

 

 

Weighted average yield on income producing securities (at cost) (1)

 

 

10.8

 

%

 

 

7.5

 

%

Percentage of debt bearing a floating rate (at fair value)

 

 

98.8

 

%

 

 

98.5

 

%

Percentage of debt bearing a fixed rate (at fair value)

 

 

1.2

 

%

 

 

1.5

 

%

Number of portfolio companies

 

129

 

 

 

134

 

 

(1)
Yield excludes investments on non-accrual status.

56


The following table shows the amortized cost and fair value of our performing and non-accrual debt and income producing debt securities.

($ in millions)

 

As of December 31, 2022

 

 

As of December 31, 2021

 

 

 

Cost

 

 

% of Cost

 

 

Fair Value

 

 

% of Fair Value

 

 

Cost

 

 

% of Cost

 

 

Fair Value

 

 

% of Fair Value

 

Performing

 

$

1,216.9

 

 

 

98.0

%

 

$

1,190.0

 

 

 

98.8

%

 

$

1,129.6

 

 

 

98.4

%

 

$

1,138.7

 

 

 

98.8

%

Non-Accrual

 

 

25.1

 

 

 

2.0

%

 

 

14.3

 

 

 

1.2

%

 

 

18.9

 

 

 

1.6

%

 

 

14.1

 

 

 

1.2

%

Total

 

$

1,242.0

 

 

 

100.0

%

 

$

1,204.3

 

 

 

100.0

%

 

$

1,148.5

 

 

 

100.0

%

 

$

1,152.8

 

 

 

100.0

%

Loans are generally placed on non-accrual status when there is reasonable doubt that principal or interest will be collected in full. Non-accrual loans are restored to accrual status when past due principal and interest is paid current and, in management’s judgment, are likely to remain current. Management may determine to not place a loan on non-accrual status if the loan has sufficient collateral value and is in the process of collection.

As of December 31, 2022, we had six investments across four portfolio companies on non-accrual status, which represented 2.0% and 1.2% of the total debt investments at cost and fair value, respectively. As of December 31, 2021, we had five investments across three portfolio companies on non-accrual status, which represented 1.6% and 1.2% of the total debt investments at cost and fair value, respectively. The remaining debt investments were performing and current on their interest payments as of December 31, 2022 and 2021.

The Adviser monitors our Registrationportfolio companies on an ongoing basis. The Adviser monitors the financial trends of each portfolio company to determine if it is meeting its business plans and to assess the appropriate course of action for each company. The Adviser has a number of methods of evaluating and monitoring the performance and fair value of our investments, which may include the following:

assessment of success of the portfolio company in adhering to its business plan and compliance with covenants;
review of monthly and quarterly financial statements and financial projections for portfolio companies;
contact with portfolio company management and, if appropriate, the financial or strategic sponsor, to discuss financial position, requirements and accomplishments;
comparisons to other companies in the industry; and
attendance and participation in board meetings.

As part of the monitoring process, the Adviser regularly assesses the risk profile of each of our investments and, on a quarterly basis, grades each investment on a risk scale of 1 to 5. Risk assessment is not standardized in our industry and our risk assessment may not be comparable to ones used by our competitors. Our assessment is based on the following categories:

1.
Involves the least amount of risk relative to cost or amortized cost. Investment performance is above expectations since origination or acquisition. Trends and risk factors are generally favorable, which may include financial performance or a potential exit.
2.
Involves a level of risk that is similar to the risk at the time of origination or acquisition. The investment is generally performing as expected, and the risks around our ability to ultimately recoup the cost of the investment are neutral to favorable relative to the time of origination or acquisition. New investments are generally assigned a rating of 2 at origination or acquisition.
3.
Indicates an investment performing below expectations where the risks around our ability to ultimately recoup the cost of the investment have increased since origination or acquisition. For debt investments, borrowers are more likely than not in compliance with debt covenants and loan payments are generally not past due. An investment rating of 3 requires closer monitoring.
4.
Indicates an investment performing materially below expectations where the risks around our ability to ultimately recoup the cost of the investment have increased materially since origination or acquisition. For debt investments, borrowers may be out of compliance with debt covenants and loan payments may be past due (but generally not more than 180 days past due). Non-accrual status is strongly considered for debt investments rated 4.
5.
Indicates an investment performing substantially below expectations where the risks around our ability to ultimately recoup the cost of the investment have substantially increased since origination or acquisition. We do not expect to recover our initial cost basis from investments rated 5. Debt investments with an investment rating of 5 are generally in payment and/or covenant default and are on non-accrual status.

57


The following table shows the composition of our portfolio on the 1 to 5 investment performance rating scale. Investment performance ratings are accurate only as of those dates and may change due to subsequent developments relating to a portfolio company’s business or financial condition, market conditions or developments, and other factors.

($ in millions)

 

As of December 31, 2022

 

 

 

As of December 31, 2021

 

 

 

 

Investments at

 

 

Percentage of

 

 

 

Investments at

 

 

Percentage of

 

 

Investment Performance Rating

 

Fair Value

 

 

Total Portfolio

 

 

 

Fair Value

 

 

Total Portfolio

 

 

1

 

 

12.4

 

 

 

1.0

 

%

 

 

 

 

 

 

%

2

 

 

1,087.6

 

 

 

86.1

 

 

 

 

1,155.8

 

 

 

91.0

 

 

3

 

 

136.7

 

 

 

10.8

 

 

 

 

100.5

 

 

 

7.9

 

 

4

 

 

26.3

 

 

 

2.1

 

 

 

 

14.1

 

 

 

1.1

 

 

5

 

 

 

 

 

0.0

 

 

 

 

 

 

 

 

 

Total

 

 

1,263.0

 

 

 

100.0

 

%

 

 

1,270.4

 

 

 

100.0

 

%

RESULTS OF OPERATIONS

Summary Statement of Operations

(in $ millions)

 

 

For the years ended,

 

 

 

 

2022

 

 

2021

 

Total investment income

 

 

$

116.7

 

 

$

94.0

 

Total net expenses

 

 

 

57.0

 

 

 

46.4

 

Net investment income

 

 

$

59.7

 

 

$

47.6

 

Net realized gain (loss) on investments and forward
   contracts

 

 

 

4.9

 

 

 

32.6

 

Net unrealized appreciation (depreciation) on investments,
   forward contracts and foreign transactions

 

 

 

(48.3

)

 

 

4.8

 

Net realized and unrealized gains (losses)

 

 

$

(43.4

)

 

$

37.4

 

Benefit (provision) for taxes on realized and unrealized
   appreciation (depreciation) on investments

 

 

 

(0.8

)

 

 

(1.4

)

Net increase (decrease) in net assets resulting from
   operations

 

 

$

15.5

 

 

$

83.6

 

Investment Income

(in $ millions)

 

 

For the years ended,

 

 

 

 

2022

 

 

2021

 

Interest from investments

 

 

$

108.5

 

 

$

85.7

 

Dividend Income

 

 

 

7.7

 

 

 

7.5

 

Other Income

 

 

 

0.5

 

 

 

0.8

 

Total investment income

 

 

$

116.7

 

 

$

94.0

 

Interest income, which includes amortization of upfront fees, increased from $85.7 million, for the year ended December 31, 2021, to $108.5 million for the year ended December 31, 2022, due to a rise in benchmark rates. Included in interest from investments for the years ended December 31, 2022 and 2021 are $2.4 million and $8.0 million of accelerated accretion of OID related to paydown activity, respectively.

Dividend income increased from $7.5 million for the year ended December 31, 2021 to $7.7 million for the year ended December 31, 2022 due to higher dividend distributions from the portfolio companies. Other income which includes consent, waiver, amendment, agency, underwriting and arranger fees associated with our investment activities decreased from $0.8 million for the year ended December 31, 2021 to $0.5 million for the year ended December 31, 2022, due to lower amendment fees received.

58


Expenses

(in $ millions)

 

 

For the years ended,

 

 

 

 

2022

 

 

2021

 

Interest and other debt financing costs

 

 

$

31.9

 

 

$

19.8

 

Management fees

 

 

 

16.3

 

 

 

14.1

 

Income based incentive fees

 

 

 

11.2

 

 

 

9.8

 

Capital gains based incentive fees

 

 

 

(6.3

)

 

 

6.3

 

Professional fees

 

 

 

1.3

 

 

 

1.8

 

Directors’ fees

 

 

 

0.5

 

 

 

0.5

 

Other general and administrative expenses

 

 

 

2.6

 

 

 

2.6

 

Total expenses

 

 

$

57.5

 

 

$

54.9

 

Management fee waiver

 

 

 

(0.2

)

 

 

(3.3

)

Income based incentive fees waiver

 

 

 

(0.5

)

 

 

(7.5

)

Net expenses

 

 

$

56.8

 

 

$

44.1

 

(Benefit) provision for income and excise taxes

 

 

 

0.2

 

 

 

2.3

 

Total

 

 

$

57.0

 

 

$

46.4

 

Interest and other debt financing costs

Interest and other debt financing costs include interest, amortization of deferred financing costs including upfront commitment fees and unused fees on Form 10.our credit facilities. For the years ended December 31, 2022 and 2021 interest and other debt financing costs were $31.9 million and $19.8 million, respectively. The increase was due to a higher weighted average debt outstanding and higher weighted average cost of debt related to a rise in benchmark rates.

Base Management Fees

For the years ended December 31, 2022 and 2021, we incurred management fees of $16.3 million and $14.1 million, respectively, of which $0.2 million and $3.3 million, respectively, were waived. The increase in net management fees was driven by growing assets under management and the expiration of the management fee waiver on July 31, 2021.

Incentive Fees

For the years ended December 31, 2022 and 2021, we incurred income based incentive fees of $11.2 million and $9.8 million, of which $0.5 million and $7.5 million, respectively, were waived. The increase in net incentive fees was driven by growing investment income and the expiration of the full income based incentive fee waiver on July 31, 2021.

For the years ended December 31, 2022 and 2021 we (reversed) accrued $(6.3) million and $6.3 million, respectively, of capital gains based incentive fees. As of December 31, 2022 and 2021, $0 and $6.3 million, respectively, was accrued and unpaid. The fluctuation in accumulated incentive fees on cumulative unrealized capital appreciation was attributable to the inception to date performance of the investment portfolio.

59


Professional Fees and Other General and Administrative Expenses

Professional fees generally include expenses from independent auditors, tax advisors, legal counsel and third party valuation agents. Other general and administrative expenses generally include overhead and staffing costs allocated from the Administrator, insurance premiums, sub-administration expenses and miscellaneous administrative costs associated with our operations and investment activity.

For the years ended December 31, 2022 and 2021, professional fees were $1.3 million and $1.8 million, respectively. The decrease in the comparative periods' professional fees was attributable to lower legal expense during the current year.

For the years ended December 31, 2022 and 2021, other general and administrative expenses were $2.6 million and $2.6 million, respectively.

Income and Excise Taxes

For the years ended December 31, 2022 and 2021, we expensed income and excise taxes of $0.2 million and $2.3 million, respectively. The decrease in the comparative periods' income and excise tax was attributable to a true-up as a result of the filing of the 2021 tax returns and a true-up of estimated blocker level taxes made throughout the year.

Net Investment Income

For the years ended December 31, 2022 and 2021, GAAP net investment income was $59.7 million or $1.93 per share and $47.6 million or $1.67 per share, respectively. The increase in the per share net investment income was due to a reversal of previously recorded capital gains incentive fees.

For the years ended December 31, 2022 and 2021, net investment income excluding capital gains incentive fees (“Adjusted Net Investment Income”) was $53.4 million or $1.73 per share and $53.9 million or $1.89 per share, respectively. The decrease in the per share Adjusted Net Investment Income was due to the expiration of management fee and income based incentive fee waivers on July 31, 2021.

The following table provides a reconciliation of net investment income (the most comparable U.S. GAAP measure) to Adjusted Net Investment Income for the periods presented:

(in $ millions)

 

 

For the years ended,

 

 

 

 

2022

 

 

2021

 

 

 

 

Amount

 

 

Per Share

 

 

Amount

 

 

Per Share

 

GAAP net investment income

 

 

$

59.7

 

 

$

1.93

 

 

$

47.6

 

 

$

1.67

 

Capital gains based incentive fee

 

 

 

(6.3

)

 

 

(0.20

)

 

 

6.3

 

 

 

0.22

 

Adjusted Net Investment Income

 

 

$

53.4

 

 

$

1.73

 

 

$

53.9

 

 

$

1.89

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

On a supplemental basis, we are disclosing Adjusted Net Investment Income and per share Adjusted Net Investment Income, each of which is a financial measure that is calculated and presented on a basis of methodology other than in accordance with U.S. GAAP (“non-GAAP”). Adjusted Net Investment Income represents net investment income, excluding capital gains incentive fees. We use this non-GAAP financial measure internally to analyze and evaluate financial results and performance and believe that this non-GAAP financial measure is useful to investors as an additional tool to evaluate ongoing results and trends without giving effect to capital gains incentive fees. The Investment Advisory Agreement provides that a capital gains-based incentive fee is determined and paid annually with respect to realized capital gains (but not unrealized capital appreciation) to the extent such realized capital gains exceed realized capital losses and unrealized capital depreciation on a cumulative basis. We believe that Adjusted Net Investment Income is a useful performance measure because it reflects the net investment income produced on the Company’s investments during a period without giving effect to any changes in the value of such investments and any related capital gains incentive fees between periods. The presentation of Adjusted Net Investment Income is not intended to be a substitute for financial results prepared in accordance with GAAP and should not be considered in isolation.

60


Net Realized and Unrealized Gains and Losses

We value our portfolio investments quarterly and any changes in fair value are recorded as unrealized appreciation (depreciation) on investments. Net realized gains (losses) and net unrealized appreciation (depreciation) on our investment portfolio were comprised of the following:

($ in millions)

 

For the years ended
December 31,

 

 

 

2022

 

 

2021

 

Realized losses on non-controlled and non-affiliated investments

 

$

(1.8

)

 

$

(4.4

)

Realized gains on non-controlled and non-affiliated investments

 

 

2.9

 

 

 

8.1

 

Realized losses on non-controlled and affiliated investments

 

 

 

 

 

 

Realized gains on non-controlled and affiliated investments

 

 

7.1

 

 

 

28.8

 

Realized losses on controlled investments

 

 

 

 

 

 

Realized gains on controlled investments

 

 

(3.3

)

 

 

 

Realized losses on foreign currency forwards

 

 

 

 

 

(0.2

)

Realized gains on foreign currency forwards

 

 

 

 

 

 

Realized losses on foreign currency transactions

 

 

(0.2

)

 

 

(0.2

)

Realized gains on foreign currency transactions

 

 

0.2

 

 

 

0.5

 

Net realized gains (losses) on investments

 

$

4.9

 

 

$

32.6

 

Change in unrealized depreciation on non-controlled and non-affiliated investments

 

 

(55.1

)

 

 

(19.8

)

Change in unrealized appreciation on non-controlled and non-affiliated investments

 

 

12.1

 

 

 

32.4

 

Change in unrealized depreciation on foreign currency translation

 

 

(0.8

)

 

 

 

Change in unrealized appreciation on foreign currency translation

 

 

 

 

 

 

Change in unrealized depreciation on non-controlled and affiliated investments

 

 

(10.7

)

 

 

(14.2

)

Change in unrealized appreciation on non-controlled and affiliated investments

 

 

1.3

 

 

 

3.7

 

Change in unrealized depreciation on controlled and affiliated investments

 

 

(2.3

)

 

 

 

Change in unrealized appreciation on controlled and affiliated investments

 

 

0.7

 

 

 

0.6

 

Change in unrealized depreciation on foreign currency forwards

 

 

 

 

 

 

Change in unrealized appreciation on foreign currency forwards

 

 

6.5

 

 

 

2.1

 

Net unrealized appreciation (depreciation) on investments

 

 

(48.3

)

 

 

4.8

 

Net realized and unrealized gains (losses) on investments and asset acquisition

 

 

(43.4

)

 

 

37.4

 

Hedging

We may, but are not required to, enter into interest rate, foreign exchange or other derivative agreements to hedge interest rate, currency, credit or other risks. Generally, we do not intend to enter into any such derivative agreements for speculative purposes. Any derivative agreements entered into for speculative purposes are not expected to be material to our business or results of operations. These hedging activities, which are in compliance with applicable legal and regulatory requirements, may include the use of various instruments, including futures, options and forward contracts. We bear the costs incurred in connection with entering into, administering and settling any such derivative contracts. There can be no assurance any hedging strategy we employ will be successful.

During the years ended December 31, 2022 and 2021, our average U.S. Dollar notional exposure to foreign currency forward contracts were $94.4 million and $61.5 million, respectively.

61


FINANCIAL CONDITION, LIQUIDITY AND CAPITAL RESOURCES

The primary uses of our cash and cash equivalents are for (1) investments in portfolio companies and other investments; (2) the cost of operations (including paying the Adviser); (3) debt service, repayment, and other financing costs; and (4) cash distributions to the holders of our common stock. We expect to generate additional liquidity from (1) future offerings of securities, (2) future borrowings and (3) cash flows from operations, including investment sales and repayments as well as income earned on investments.

As of December 31, 2022, we had $17.1 million in cash and cash equivalents and restricted cash and cash equivalents and $225.2 million of undrawn capacity on our senior revolving credit and special purpose vehicle asset facilities, subject to borrowing base and other limitations. As of December 31, 2022, the undrawn capacity under our facilities and cash and cash equivalents were in excess of our unfunded commitments.

As of December 31, 2022, we were in compliance with our asset coverage requirements under the 1940 Act. In addition, we were in compliance with all the financial covenant requirements of our credit facilities as of December 31, 2022. However, any increase in realized losses or unrealized depreciation of our investment portfolio or significant reductions in our net asset value as a result of the effects of the COVID-19 pandemic, the rising rate environment and the potential for a recession increase the risk of breaching the relevant covenants requirements. Any breach of these requirements may adversely affect the access to sufficient debt and equity capital.

Capital Share Activity

There were no equity issuances of our common stock during the year ended December 31, 2022. During the year ended December 31, 2021, we issued 2,720,000 shares of our common stock for total proceeds of $58.0 million in connection with the equity offering on November 18, 2021.

Debt

($ in millions)

December 31, 2022

 

 

December 31, 2021

 

 

Aggregate Principal
Amount Committed

 

 

Drawn
Amount

 

 

Amount Available (1)

 

 

Carrying
Value
(2)

 

 

Aggregate Principal
Amount Committed

 

 

Drawn
Amount

 

 

Amount Available (1)

 

 

Carrying
Value
(2)(3)

 

SPV Asset Facility

$

350.0

 

 

$

233.0

 

 

$

117.0

 

 

$

233.0

 

 

$

350.0

 

 

$

249.5

 

 

$

100.5

 

 

$

249.5

 

SMBC Corporate Revolving Facility

 

350.0

 

 

 

241.8

 

 

 

108.2

 

 

 

241.8

 

 

 

300.0

 

 

 

203.4

 

 

 

96.6

 

 

 

203.4

 

2023 Unsecured Notes

 

50.0

 

 

 

50.0

 

 

 

 

 

 

50.0

 

 

 

50.0

 

 

 

50.0

 

 

 

 

 

 

50.0

 

2026 Unsecured Notes

 

135.0

 

 

 

135.0

 

 

 

 

 

 

135.0

 

 

 

135.0

 

 

 

135.0

 

 

 

 

 

 

135.0

 

Total Debt

$

885.0

 

 

$

659.8

 

 

$

225.2

 

 

$

659.8

 

 

$

835.0

 

 

$

637.9

 

 

$

197.1

 

 

$

637.9

 

(1)
The amount available is subject to any limitations related to the respective debt facilities’ borrowing bases and foreign currency translation adjustments.
(2)
Amount presented excludes netting of deferred financing costs.

The combined weighted average interest rate of the aggregate borrowings outstanding for the years ended December 31, 2022 and 2021 was 4.73% and 3.72%, respectively. The combined weighted average debt of the aggregate borrowings outstanding for the years ended December 31, 2022 and 2021 was $673.5 million and $530.7 million, respectively. As of December 31, 2022 and 2021, the weighted average cost of debt was 6.23% and 3.15%, respectively.

62


SPV Asset Facility

On March 28, 2016, Crescent Capital BDC Funding, LLC (“CCAP SPV”), a wholly owned subsidiary of CCAP, entered into a loan and security agreement, as amended from time to time (the “SPV Asset Facility”), with us as the collateral manager, seller and equity holder, CCAP SPV as the borrower, the banks and other financial institutions from time to time party thereto as lenders, and Wells Fargo Bank, National Association (“Wells Fargo”), as administrative agent, collateral agent, and lender. We consolidate CCAP SPV in our consolidated financial statements and no gain or loss is recognized from the transfer of assets to and from CCAP SPV.

The maximum commitment amount under the SPV Asset Facility is $350.0 million, and may be increased with the consent of Wells Fargo or reduced upon our request. Proceeds of the advances under the SPV Asset Facility may be used to acquire portfolio investments, to make distributions to us in accordance with the SPV Asset Facility, and to pay related expenses. The maturity date is the earlier of (a) the date the borrower voluntarily reduces the commitments to zero, (b) June 22, 2026 and (c) the date upon which Wells Fargo declares the obligations due and payable after the occurrence of an Event of Default. Borrowings under the SPV Asset Facility bear interest at LIBOR plus a margin with no LIBOR floor. The margin is between 1.65% and 2.10% as determined by the proportion of liquid and illiquid loans pledged to the SPV Asset Facility. We pay unused facility fees of 0.50% per annum on committed but undrawn amounts under the SPV Asset Facility. The unused facility fee rate may vary based on the utilization. The SPV Asset Facility includes customary covenants, including certain limitations on the incurrence of additional indebtedness and liens, as well as usual and customary events of default for revolving credit facilities of this nature.

The facility size is subject to availability under the borrowing base, which is based on the amount of CCAP SPV’s assets from time to time, and satisfaction of certain conditions, including an asset coverage test and certain concentration limits.

SMBC Corporate Revolving Facility

On October 27, 2021, we entered into a senior secured revolving credit agreement, as amended from time to time, with Sumitomo Mitsui Banking Corporation, as administrative agent, collateral agent and lender (the “SMBC Corporate Revolving Facility”). The maximum principal amount of the SMBC Corporate Revolving Facility is $350.0 million, subject to availability under the borrowing base. Borrowings under the SMBC Corporate Revolving Facility bear interest at adjusted SOFR plus 1.875% or 2.000%, subject to certain provisions in the SMBC Corporate Revolving Facility agreement, with no benchmark rate floor. We pay unused facility fees of 0.375% per annum on committed but undrawn amounts under the SMBC Corporate Revolving Facility. Any amounts borrowed under the SMBC Corporate Revolving Facility, and all accrued and unpaid interest, will be due and payable, on October 27, 2026.

Ally Corporate Revolving Facility

On August 20, 2019, the Company entered into a senior secured revolving credit facility with Ally Bank, as Administrative Agent and Arranger (the “Ally Corporate Revolving Facility”). The maximum principal amount of the Ally Corporate Revolving Facility was $200.0 million, subject to availability under the borrowing base. Borrowings under the Ally Corporate Revolving Facility bore interest at LIBOR plus a 2.35% margin with no LIBOR floor.

We terminated the Ally Corporate Revolving Facility concurrent with the closing of the SMBC Corporate Revolving Facility, on October 27, 2021.

2023 Unsecured Notes

On July 30, 2020, we completed a private offering of $50.0 million aggregate principal amount of 5.95% senior unsecured notes due July 30, 2023 (the “2023 Unsecured Notes”). The 2023 Unsecured Notes were issued in two $25.0 million issuances on July 30, 2020 and October 28, 2020.

The 2023 Unsecured Notes will mature on July 30, 2023 and may be redeemed in whole or in part, at the Company’s option, at any time or from time to time at par plus accrued interest. Interest on the 2023 Unsecured Notes is due and payable semiannually in arrears on January 30 and July 30 of each year.

2026 Unsecured Notes

On February 17, 2021, we completed a private offering of $135,000 aggregate principal amount of 4.00% senior unsecured notes due February 17, 2026 (the “2026 Unsecured Notes”). The initial issuance of $50,000 of 2026 Unsecured Notes closed February 17, 2021. The issuance of the remaining $85,000 of 2026 Unsecured Notes closed on May 5, 2021.

63


The 2026 Unsecured Notes will mature on February 17, 2026 and may be redeemed in whole or in part, at our option, at any time or from time to time at par plus a “make-whole” premium, if applicable. Interest on the 2026 Unsecured Notes is due and payable semiannually in arrears on February 17th and August 17th of each year.

InterNotes®

On January 31, 2020, in connection with the Alcentra Acquisition, we assumed direct unsecured fixed interest rate obligations or “InterNotes®”. The InterNotes® bore interest at fixed interest rates ranging between 6.25% and 6.75% and offered a variety of maturities ranging between February 15, 2021 and April 15, 2022. We redeemed or paid down the remaining $16.4 million of InterNotes® during the first quarter of 2021.

The summary of costs incurred in connection with the SPV Asset Facility, SMBC Corporate Revolving Facility, Ally Corporate Revolving Facility, 2023 Unsecured Notes, 2026 Unsecured Notes and InterNotes® is presented below:

($ in millions)

 

 

 

 

For the years ended December 31,

 

 

 

 

 

 

2022

 

 

2021

 

Borrowing interest expense

 

 

 

 

$

28.9

 

 

$

16.2

 

Unused facility fees

 

 

 

 

 

1.2

 

 

 

1.0

 

Amortization of financing costs

 

 

 

 

 

1.8

 

 

 

2.6

 

Total interest and credit facility expenses

 

 

 

 

$

31.9

 

 

$

19.8

 

Weighted average outstanding balance

 

 

 

 

$

673.5

 

 

$

530.7

 

To the extent we determine that additional capital would allow us to take advantage of additional investment opportunities, if the market for debt financing presents attractively priced opportunities, or if our Board otherwise determines that leveraging our portfolio would be in our best interest and the best interests of our stockholders, we may enter into new debt financing opportunities in addition to our existing debt. The pricing and other terms of any such opportunities would depend upon market conditions and the performance of our business, among other factors.

In accordance with applicable SEC staff guidance and interpretations, effective May 5, 2020 with shareholder approval, we, as a BDC, are permitted to borrow amounts such that our asset coverage ratio is at least 150% after such borrowing (if certain requirements are met), rather than 200%, as previously required. Short-term credits necessary for the settlement of securities transactions and arrangements with respect to securities lending will not be considered borrowings for these purposes. The amount of leverage that we employ depends on our Adviser’s and our Board’s assessment of market conditions and other factors at the time of any proposed borrowing.

As of December 31, 2022 and 2021, our asset coverage ratio was 192% and 201%, respectively. We may also refinance or repay any of our indebtedness at any time based on our financial condition and market conditions. See Note 6. Debt to our consolidated financial statements for more detail on the debt facilities.

OFF BALANCE SHEET ARRANGEMENTS

Our investment portfolio may contain investments that are in the form of lines of credit or unfunded commitments which require us to provide funding when requested by portfolio companies in accordance with the terms of the underlying agreements. Unfunded commitments to provide funds to portfolio companies are not reflected on our Consolidated Statements of Assets and Liabilities. These commitments are subject to the same underwriting and ongoing portfolio maintenance as are the on-balance sheet financial instruments that we hold. Since these commitments may expire without being drawn, the total commitment amount does not necessarily represent future cash requirements. As of December 31, 2022 and 2021, we had aggregate unfunded commitments totaling $158.9 million and $195.6 million, respectively.

RECENT DEVELOPMENTS

On January 13, 2023, we entered into an amendment to the SMBC Corporate Revolving Facility. The amendment, among other things, increased the size of the SMBC Corporate Revolving Facility from $350.0 million to $385.0 million.

On February 16, 2023, our Board of Directors declared a regular cash dividend of $0.41 per share, which will be paid on April 17, 2023 to stockholders of record as of March 31, 2023.

64


ITEM 7A. QUANTITATIVE AND QUALITATIVE DISCLOSURES ABOUT MARKET RISK

We are subject to financial market risks, including valuation risk, interest rate risk and currency risk.

Valuation Risk

We have invested, and plan to continue to invest, in illiquid debt and equity securities of private companies. These investments will generally not have a readily available market price, and we will value these investments at fair value as determined in good faith by our Adviser, as the Board's valuation designee, in accordance with our valuation policy. There is no single standard for determining fair value in good faith. As a result, determining fair value requires that judgment be applied to the specific facts and circumstances of each portfolio investment while employing a consistently applied valuation process for the types of investments we make. If we were required to liquidate a portfolio investment in a forced or liquidation sale, we may realize amounts that are different from the amounts presented and such differences could be material. See Note 2. Summary of Significant Account Policies to our consolidated financial statements for more details on estimates and judgments made by us in connection with the valuation of our investments.

Interest Rate Risk

Interest rate sensitivity refers to the change in earnings that may result from changes in the level of interest rates. We also fund a portion of our investments with borrowings and our net investment income will be affected by the difference between the rate at which we invest and the rate at which we borrow. Accordingly, there can be no assurance that a significant change in market interest rates will not have a material adverse effect on our net investment income.

We regularly measure our exposure to interest rate risk. We assess interest rate risk and manage our interest rate exposure on an ongoing basis by comparing our interest rate-sensitive assets to our interest rate-sensitive liabilities. Based on that review, we determine whether or not any hedging transactions are necessary to mitigate exposure to changes in interest rates.

As of December 31, 2022, 98.8% of the investments at fair value in our portfolio were at variable rates, subject to interest rate floors. The SPV Asset Facility and SMBC Corporate Revolving Facility also bear interest at variable rates.

Assuming that our Consolidated Statement of Assets and Liabilities as of December 31, 2022 were to remain constant and that we took no actions to alter our existing interest rate sensitivity, the following table shows the annualized impact of hypothetical base rate changes in interest rates (considering interest rate floors for floating rate instruments):

($ in millions)

Basis Point Change

 

Interest Income

 

 

Interest Expense

 

 

Net Interest Income (1)

 

Up 200 basis points

 

 

24.9

 

 

 

9.5

 

 

 

15.4

 

Up 100 basis points

 

 

12.4

 

 

 

4.7

 

 

 

7.7

 

Up 75 basis points

 

 

9.3

 

 

 

3.6

 

 

 

5.7

 

Up 50 basis points

 

 

6.2

 

 

 

2.4

 

 

 

3.8

 

Down 50 basis points

 

 

(6.2

)

 

 

(2.4

)

 

 

(3.8

)

Down 75 basis points

 

 

(9.3

)

 

 

(3.6

)

 

 

(5.7

)

Down 100 basis points

 

 

(12.4

)

 

 

(4.7

)

 

 

(7.7

)

Down 200 basis points

 

 

(24.9

)

 

 

(9.5

)

 

 

(15.4

)

(1)
Excludes the impact of income incentive fees. See Note 3 to our consolidated financial statements for more information on the income incentive fees.

Although we believe that this analysis is indicative of our existing sensitivity to interest rate changes, it does not adjust for changes in the credit market, credit quality, the size and composition of the assets in our portfolio and other business developments that could affect our net income. Accordingly, we cannot assure you that actual results would not differ materially from the analysis above.

We may in the future hedge against interest rate fluctuations by using hedging instruments such as interest rate swaps, futures, options and forward contracts. While hedging activities may mitigate our exposure to adverse fluctuations in interest rates, certain hedging transactions that we may enter into in the future, such as interest rate swap agreements, may also limit our ability to participate in the benefits of lower interest rates with respect to our portfolio investments.

65


Currency Risk

From time to time, we may make investments that are denominated in a foreign currency. These investments are converted into U.S. dollars at the balance sheet date, exposing us to movements in foreign exchange rates. We may employ hedging techniques to minimize these risks, but we cannot assure you that such strategies will be effective or without risk to us. We may seek to utilize instruments such as, but not limited to, forward contracts to seek to hedge against fluctuations in the relative values of our portfolio positions from changes in currency exchange rates. To the extent the loan or investment is based on a floating rate, we may seek to utilize interest rate derivatives to hedge our exposure to changes in the associated rate. As of December 31, 2022, we had £23.0 million, €17.8 million, CAD $30.7 million, AUD $29.3, and SEK 11.6 notional exposure to foreign currency forward contracts related to investments totaling £23.0 million, €18.3 million, CAD $30.8 million, AUD $29.8, and SEK 11.6 at par.

66


ITEM 8. CONSOLIDATED FINANCIAL STATEMENTS AND SUPPLEMENTARY DATA

CRESCENT CAPITAL BDC, INC.

INDEX TO CONSOLIDATED FINANCIAL STATEMENTS

Report of Independent Registered Public Accounting Firm (PCAOB ID: 42)

68

Consolidated Statements of Assets and Liabilities as of December 31, 2022 and 2021

69

Consolidated Statements of Operations for the years ended December 31, 2022, 2021, and 2020

70

Consolidated Statements of Changes in Net Assets for the years ended December 31, 2022, 2021, and 2020

72

Consolidated Statements of Cash Flows for the years ended December 31, 2022, 2021, and 2020

75

Consolidated Schedules of Investments as of December 31, 2022 and 2021

77

Notes to Consolidated Financial Statements

124

67


Report of Independent Registered Public Accounting Firm

To the Shareholders and the Board of Directors of Crescent Capital BDC, Inc.

Opinion on the Financial Statements

We have audited the accompanying consolidated statements of assets and liabilities of Crescent Capital BDC, Inc. (the Company), including the consolidated schedules of investments, as of December 31, 2022 and 2021, the related consolidated statements of operations, changes in net assets and cash flows for each of the three years in the period ended December 31, 2022, and the related notes (collectively referred to as the “consolidated financial statements”). In our opinion, the consolidated financial statements present fairly, in all material respects, the financial position of the Company at December 31, 2022 and 2021, and the results of its operations, changes in its net assets, and its cash flows for each of the three years in the period ended December 31, 2022, in conformity with U.S. generally accepted accounting principles.

Basis for Opinion

These financial statements are the responsibility of the Company’s management. Our responsibility is to express an opinion on the Company’s financial statements based on our audits. We are a public accounting firm registered with the Public Company Accounting Oversight Board (United States) (PCAOB) and are required to be independent with respect to the Company in accordance with the U.S. federal securities laws and the applicable rules and regulations of the Securities and Exchange Commission and the PCAOB.

We conducted our audits in accordance with the standards of the PCAOB. Those standards require that we plan and perform the audit to obtain reasonable assurance about whether the financial statements are free of material misstatement, whether due to error or fraud. The Company is not required to have, nor were we engaged to perform, an audit of the Company’s internal control over financial reporting. As part of our audits we are required to obtain an understanding of internal control over financial reporting but not for the purpose of expressing an opinion on the effectiveness of the Company’s internal control over financial reporting. Accordingly, we express no such opinion.

Our audits included performing procedures to assess the risks of material misstatement of the financial statements, whether due to error or fraud, and performing procedures that respond to those risks. Such procedures included examining, on a test basis, evidence regarding the amounts and disclosures in the financial statements. Our procedures included confirmation of investments owned as of December 31, 2022 and 2021, by correspondence with the custodian, syndication agents and underlying investee companies; when replies were not received from the syndication agents and the underlying investee companies, we performed other auditing procedures. Our audits also included evaluating the accounting principles used and significant estimates made by management, as well as evaluating the overall presentation of the financial statements. We believe that our audits provide a reasonable basis for our opinion.

/s/ Ernst & Young LLP

We have served as the Company’s auditor since 2015.

Los Angeles, California

February 22, 2023

68


Crescent Capital BDC, Inc.

Consolidated Statements of Assets and Liabilities

(in thousands, except share and per share data)

 

As of
December 31, 2022

 

 

As of
December 31, 2021

 

Assets

 

 

 

 

 

Investments, at fair value

 

 

 

 

 

Non-controlled non-affiliated (cost of $1,235,778 and $1,150,173, respectively)

$

1,208,501

 

 

$

1,165,897

 

Non-controlled affiliated (cost of $42,040 and $41,242, respectively)

 

43,080

 

 

 

51,701

 

Controlled (cost of $13,638 and $53,431, respectively)

 

11,375

 

 

 

52,768

 

Cash and cash equivalents

 

6,397

 

 

 

10,069

 

Restricted cash and cash equivalents

 

10,670

 

 

 

13,457

 

Interest and dividend receivable

 

9,945

 

 

 

6,763

 

Unrealized appreciation on foreign currency forward contracts

 

8,154

 

 

 

2,115

 

Deferred tax assets

 

91

 

 

 

42

 

Receivable for investments sold

 

5

 

 

 

14,871

 

Other assets

 

4,660

 

 

 

126

 

 

 

 

 

 

 

Total assets

$

1,302,878

 

 

$

1,317,809

 

 

 

 

 

 

 

Liabilities

 

 

 

 

 

Debt (net of deferred financing costs of $5,380 and $6,897)

$

654,456

 

 

$

631,040

 

Distributions payable

 

12,664

 

 

 

12,664

 

Interest and other debt financing costs payable

 

8,471

 

 

 

5,513

 

Management fees payable

 

4,056

 

 

 

3,830

 

Incentive fees payable

 

3,112

 

 

 

6,924

 

Deferred tax liabilities

 

899

 

 

 

956

 

Payable for investment purchased

 

514

 

 

 

-

 

Directors’ fees payable

 

151

 

 

 

114

 

Unrealized depreciation on foreign currency forward contracts

 

157

 

 

 

631

 

Accrued expenses and other liabilities

 

5,857

 

 

 

3,852

 

Total liabilities

$

690,337

 

 

$

665,524

 

 

 

 

 

 

 

Commitments and Contingencies (Note 8)

 

 

 

 

 

 

 

 

 

 

 

Net assets

 

 

 

 

 

Preferred stock, par value $0.001 per share (10,000 shares authorized, zero outstanding, respectively)

$

-

 

 

$

-

 

Common stock, par value $0.001 per share (200,000,000 shares authorized, 30,887,360 shares issued and outstanding, respectively)

 

31

 

 

 

31

 

Paid-in capital in excess of par value

 

675,008

 

 

 

666,162

 

Accumulated earnings (loss)

 

(62,498

)

 

 

(13,908

)

Total net assets

$

612,541

 

 

$

652,285

 

Total liabilities and net assets

$

1,302,878

 

 

$

1,317,809

 

Net asset value per share

$

19.83

 

 

$

21.12

 

See accompanying notes

69


Crescent Capital BDC, Inc.

Consolidated Statements of Operations

(in thousands, except share and per share data)

 

 

 

For the years ended,

 

 

 

 

 

2022

 

 

2021

 

 

2020

 

 

Investment Income:

 

 

 

 

 

 

 

 

 

 

 

From non-controlled non-affiliated investments:

 

 

 

 

 

 

 

 

 

 

 

Interest income

 

 

$

101,751

 

 

$

81,371

 

 

$

66,078

 

 

Paid-in-kind interest

 

 

 

1,564

 

 

 

1,881

 

 

 

2,169

 

 

Dividend income

 

 

 

127

 

 

 

1,919

 

 

 

323

 

 

Other income

 

 

 

540

 

 

 

791

 

 

 

1,060

 

 

From non-controlled affiliated investments:

 

 

 

 

 

 

 

 

 

 

 

Interest income

 

 

 

1,625

 

 

 

1,170

 

 

 

1,420

 

 

Paid-in-kind interest

 

 

 

2,106

 

 

 

1,235

 

 

 

1,456

 

 

Dividend income

 

 

 

5,169

 

 

 

2,414

 

 

 

2,407

 

 

Other income

 

 

 

 

 

 

3

 

 

 

 

 

From controlled investments:

 

 

 

 

 

 

 

 

 

 

 

Interest income

 

 

 

745

 

 

 

2

 

 

 

 

 

Paid-in-kind interest

 

 

 

732

 

 

 

 

 

 

 

 

Dividend income

 

 

 

2,358

 

 

 

3,200

 

 

 

2,200

 

 

Total investment income

 

 

 

116,717

 

 

 

93,986

 

 

 

77,113

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Expenses:

 

 

 

 

 

 

 

 

 

 

 

Interest and other debt financing costs

 

 

 

31,880

 

 

 

19,766

 

 

 

15,485

 

 

Management fees

 

 

 

16,344

 

 

 

14,118

 

 

 

11,438

 

 

Income based incentive fees

 

 

 

11,214

 

 

 

9,849

 

 

 

8,639

 

 

Capital gains based incentive fees

 

 

 

(6,324

)

 

 

6,324

 

 

 

 

 

Professional fees

 

 

 

1,302

 

 

 

1,769

 

 

 

1,460

 

 

Directors’ fees

 

 

 

524

 

 

 

475

 

 

 

437

 

 

Other general and administrative expenses

 

 

 

2,660

 

 

 

2,628

 

 

 

2,544

 

 

Total expenses

 

 

 

57,600

 

 

 

54,929

 

 

 

40,003

 

 

Management fees waiver

 

 

 

(229

)

 

 

(3,302

)

 

 

(4,672

)

 

Income based incentive fees waiver

 

 

 

(538

)

 

 

(7,517

)

 

 

(8,639

)

 

Net expenses

 

 

 

56,833

 

 

 

44,110

 

 

 

26,692

 

 

Net investment income before taxes

 

 

 

59,884

 

 

 

49,876

 

 

 

50,421

 

 

(Benefit) provision for income and excise taxes

 

 

 

155

 

 

 

2,250

 

 

 

541

 

 

Net investment income

 

 

 

59,729

 

 

 

47,626

 

 

 

49,880

 

 

Net realized and unrealized gains (losses) on investments:

 

 

 

 

 

 

 

 

 

 

 

Net realized gain (loss) on:

 

 

 

 

 

 

 

 

 

 

 

Non-controlled non-affiliated investments

 

 

 

1,157

 

 

 

3,687

 

 

 

(10,889

)

 

Non-controlled affiliated investments

 

 

 

7,098

 

 

 

28,810

 

 

 

(4,314

)

 

Controlled investments

 

 

 

(3,301

)

 

 

 

 

 

 

 

Foreign currency transactions

 

 

 

(33

)

 

 

311

 

 

 

(83

)

 

Foreign currency forward contracts

 

 

 

24

 

 

 

(193

)

 

 

 

 

Net change in unrealized appreciation (depreciation) on:

 

 

 

 

 

 

 

 

 

 

 

Non-controlled non-affiliated investments and foreign currency translation

 

 

 

(43,818

)

 

 

12,535

 

 

 

7,437

 

 

Non-controlled affiliated investments

 

 

 

(9,419

)

 

 

(10,464

)

 

 

19,686

 

 

70


Controlled investments

 

 

 

(1,600

)

 

 

602

 

 

 

(1,707

)

 

Foreign currency forward contracts

 

 

 

6,513

 

 

 

2,116

 

 

 

(1,324

)

 

Net realized and unrealized gains (losses) on investments

 

 

 

(43,379

)

 

 

37,404

 

 

 

8,806

 

 

Realized loss on asset acquisition

 

 

 

-

 

 

 

-

 

 

 

(3,825

)

 

Net realized and unrealized gains (losses) on investments and asset acquisition

 

 

 

(43,379

)

 

 

37,404

 

 

 

4,981

 

 

Benefit (provision) for taxes on realized gain on investments

 

 

 

(911

)

 

 

(1,177

)

 

 

46

 

 

Benefit (provision) for taxes on unrealized appreciation (depreciation) on investments

 

 

 

105

 

 

 

(220

)

 

 

(235

)

 

Net increase (decrease) in net assets resulting from operations

 

 

$

15,544

 

 

$

83,633

 

 

$

54,672

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Per common share data:

 

 

 

 

 

 

 

 

 

 

 

Net increase (decrease) in net assets resulting from operations per share (basic and diluted):

 

 

$

0.50

 

 

$

2.94

 

 

$

1.98

 

 

Net investment income per share (basic and diluted):

 

 

$

1.93

 

 

$

1.67

 

 

$

1.80

 

 

Weighted average shares outstanding (basic and diluted):

 

 

 

30,887,360

 

 

 

28,477,771

 

 

 

27,681,757

 

 

See accompanying notes

71


Crescent Capital BDC, Inc.

Consolidated Statements of Changes in Net Assets

(in thousands, except share and per share data)

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Common Stock

 

 

 

 

 

 

 

 

 

 

 

Shares

 

 

Par Amount

 

 

Paid in Capital in
Excess of Par
Value

 

 

Accumulated Earnings (Loss)

 

 

Total Net Assets

 

Balance at December 31, 2021

 

30,887,360

 

 

$

31

 

 

$

666,162

 

 

$

(13,908

)

 

$

652,285

 

Net increase (decrease) in net assets resulting from operations:

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 Net investment income

 

 

 

 

 

 

 

 

 

 

59,729

 

 

 

59,729

 

 Net realized gain (loss) on investments, foreign currency transactions and foreign currency forwards

 

 

 

 

 

 

 

 

 

 

4,945

 

 

 

4,945

 

 Net change in unrealized appreciation (depreciation) on investments, foreign currency forward contracts and foreign currency translation

 

 

 

 

 

 

 

 

 

 

(48,324

)

 

 

(48,324

)

 Benefit (provision) for taxes on realized gain on investments

 

 

 

 

 

 

 

 

 

 

(911

)

 

 

(911

)

 Benefit (provision) for taxes on unrealized appreciation/(depreciation) on investments

 

 

 

 

 

 

 

 

 

 

105

 

 

 

105

 

 Distributions from distributable earnings

 

 

 

 

 

 

 

 

 

 

(55,288

)

 

 

(55,288

)

Total increase (decrease) for the year ended December 31, 2022

 

30,887,360

 

 

$

31

 

 

$

666,162

 

 

$

(53,652

)

 

$

612,541

 

Tax reclassification of stockholders’ equity in accordance with GAAP (Note 11)

 

 

 

$

 

 

$

8,846

 

 

$

(8,846

)

 

 

-

 

Balance at December 31, 2022

 

30,887,360

 

 

$

31

 

 

$

675,008

 

 

$

(62,498

)

 

$

612,541

 

See accompanying notes

72


Crescent Capital BDC, Inc.

Consolidated Statements of Changes in Net Assets

(in thousands, except share and per share data)

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Common Stock

 

 

 

 

 

 

 

 

 

 

 

Shares

 

 

Par Amount

 

 

Paid in Capital in
Excess of Par
Value

 

 

Accumulated Earnings (Loss)

 

 

Total Net Assets

 

Balance at December 31, 2020

 

28,167,360

 

 

$

28

 

 

$

594,658

 

 

$

(34,686

)

 

$

560,000

 

Net increase (decrease) in net assets resulting from operations:

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Net investment income

 

 

 

 

 

 

 

 

 

 

47,626

 

 

 

47,626

 

Net realized gain (loss) on investments, foreign currency transactions and foreign currency forwards

 

 

 

 

 

 

 

 

 

 

32,615

 

 

 

32,615

 

Net change in unrealized appreciation (depreciation) on investments, foreign currency forward contracts and foreign currency translation

 

 

 

 

 

 

 

 

 

 

4,789

 

 

 

4,789

 

Provision for taxes on realized gain on investments

 

 

 

 

 

 

 

 

 

 

(1,177

)

 

 

(1,177

)

Benefit (provision) for taxes on unrealized appreciation/(depreciation) on investments

 

 

 

 

 

 

 

 

 

 

(220

)

 

 

(220

)

 Issuance of common stock

 

2,720,000

 

 

 

3

 

 

 

52,629

 

 

 

 

 

 

52,632

 

Deemed contribution from the Advisor (Note 3)

 

 

 

 

 

 

 

5,386

 

 

 

 

 

 

5,386

 

Equity offering costs

 

 

 

 

 

 

 

(523

)

 

 

 

 

 

(523

)

Distributions from distributable earnings

 

 

 

 

 

 

 

 

 

 

(48,843

)

 

 

(48,843

)

Total increase (decrease) for the year ended December 31, 2021

 

2,720,000

 

 

$

3

 

 

$

57,492

 

 

$

34,790

 

 

$

92,285

 

Tax reclassification of stockholders’ equity in accordance with GAAP (Note 11)

 

 

 

$

 

 

$

14,012

 

 

$

(14,012

)

 

 

-

 

Balance at December 31, 2021

 

30,887,360

 

 

$

31

 

 

$

666,162

 

 

$

(13,908

)

 

$

652,285

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

See accompanying notes

73


Crescent Capital BDC, Inc.

Consolidated Statements of Changes in Net Assets

(in thousands, except share and per share data)

 

Common Stock

 

 

 

 

 

 

 

 

 

 

 

Shares

 

 

Par Amount

 

 

Paid in Capital in
Excess of Par
Value

 

 

Accumulated Earnings (Loss)

 

 

Total Net Assets

 

Balance at December 31, 2019

 

20,862,314

 

 

$

21

 

 

$

414,293

 

 

$

(7,397

)

 

$

406,917

 

Net increase (decrease) in net assets resulting from operations:

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Net investment income

 

 

 

 

 

 

 

 

 

 

49,880

 

 

 

49,880

 

Net realized gain (loss) on investments and foreign currency transactions

 

 

 

 

 

 

 

 

 

 

(15,286

)

 

 

(15,286

)

Net change in unrealized appreciation (depreciation) on investments, foreign currency forward contracts and foreign currency translation

 

 

 

 

 

 

 

 

 

 

24,092

 

 

 

24,092

 

Realized loss on asset acquisition

 

 

 

 

 

 

 

 

 

 

(3,825

)

 

 

(3,825

)

Provision for taxes on realized gain on investments

 

 

 

 

 

 

 

 

 

 

46

 

 

 

46

 

Benefit (provision) for taxes on unrealized appreciation/(depreciation) on investments

 

 

 

 

 

 

 

 

 

 

(235

)

 

 

(235

)

Stockholder distributions:

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Issuance of common stock

 

2,265,021

 

 

 

2

 

 

 

44,295

 

 

 

 

 

 

44,297

 

Issuance in connection with asset acquisition (Note 14)

 

5,202,312

 

 

 

5

 

 

 

101,944

 

 

 

 

 

 

101,949

 

Issuance of common shares pursuant to dividend reinvestment plan

 

30,128

 

 

 

 

 

 

589

 

 

 

 

 

 

589

 

Repurchase of common stock

 

(192,415

)

 

 

 

 

 

(2,208

)

 

 

 

 

 

(2,208

)

Distributions from distributable earnings

 

 

 

 

 

 

 

 

 

 

(46,216

)

 

 

(46,216

)

Total increase (decrease) for the year ended December 31, 2020

 

7,305,046

 

 

 

7

 

 

 

144,620

 

 

 

8,456

 

 

 

153,083

 

Tax reclassification of stockholders’ equity in accordance with GAAP (Note 11)

 

 

 

 

 

 

 

35,745

 

 

 

(35,745

)

 

 

 

Balance at December 31, 2020

 

28,167,360

 

 

$

28

 

 

$

594,658

 

 

$

(34,686

)

 

$

560,000

 

See accompanying notes

74


Crescent Capital BDC, Inc.

Consolidated Statements of Cash Flows

(in thousands, except share and per share data)

 

 

For the years ended,

 

 

 

 

2022

 

 

2021

 

 

2020

 

 

Cash flows from operating activities:

 

 

 

 

 

 

 

 

 

 

Net increase (decrease) in net assets resulting from operations

 

$

15,544

 

 

$

83,633

 

 

$

54,672

 

 

 

 

 

 

 

 

 

 

 

 

 

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

 

 

 

 

 

 

 

 

 

 

Purchases of investments

 

 

(307,998

)

 

 

(647,376

)

 

 

(352,392

)

 

Paid-in-kind interest income

 

 

(4,455

)

 

 

(3,148

)

 

 

(3,625

)

 

Proceeds from sales of investments and principal repayments

 

 

277,566

 

 

 

461,268

 

 

 

258,979

 

 

Net realized (gain) loss on investments, foreign currency transactions and foreign currency forward contracts

 

 

(4,886

)

 

 

(33,162

)

 

 

15,786

 

 

Realized loss on asset acquisition(2)

 

 

 

 

 

 

 

 

3,825

 

 

Acquisition of Alcentra Capital Corporation, net of cash acquired(2)

 

 

 

 

 

 

 

 

(12,884

)

 

Net change in unrealized (appreciation) depreciation on investments and foreign currency translation

 

 

54,837

 

 

 

(2,673

)

 

 

(25,416

)

 

Net change in unrealized (appreciation) depreciation on foreign currency forward contracts

 

 

(6,513

)

 

 

(2,116

)

 

 

1,324

 

 

Amortization of premium and accretion of discount, net

 

 

(6,854

)

 

 

(11,284

)

 

 

(5,109

)

 

Amortization of deferred financing costs

 

 

1,738

 

 

 

2,554

 

 

 

1,329

 

 

Change in operating assets and liabilities:

 

 

 

 

 

 

 

 

 

 

(Increase) decrease in receivable for investments sold

 

 

14,866

 

 

 

(14,865

)

 

 

549

 

 

(Increase) decrease in interest receivable

 

 

(3,182

)

 

 

(2,904

)

 

 

(25

)

 

(Increase) decrease in deferred tax asset

 

 

(49

)

 

 

588

 

 

 

(209

)

 

(Increase) decrease in other assets

 

 

(4,534

)

 

 

417

 

 

 

2,480

 

 

Increase (decrease) in management fees payable

 

 

226

 

 

 

1,963

 

 

 

524

 

 

Increase (decrease) in incentive fees payable

 

 

(3,812

)

 

 

6,924

 

 

 

 

 

Increase (decrease) in directors’ fees payable

 

 

37

 

 

 

16

 

 

 

24

 

 

Increase (decrease) in interest and other debt financing costs payable

 

 

2,958

 

 

 

1,590

 

 

 

(456

)

 

Increase (decrease) in deferred tax liability

 

 

(57

)

 

 

(368

)

 

 

445

 

 

Increase (decrease) in payable for investment sold

 

 

514

 

 

 

 

 

 

 

 

Increase (decrease) in accrued expenses and other liabilities

 

 

2,005

 

 

 

1,289

 

 

 

(1,620

)

 

Net cash provided by (used for) operating activities

 

$

27,951

 

 

$

(157,654

)

 

$

(61,799

)

 

 

 

 

 

 

 

 

 

 

 

 

75


Cash flows from financing activities:

 

 

 

 

 

 

 

 

 

 

Issuance of common stock

 

 

 

 

 

52,632

 

 

 

44,297

 

 

Deemed contribution from the Advisor (Note 3)

 

 

 

 

 

5,386

 

 

 

 

 

Repurchase of common stock

 

 

 

 

 

 

 

 

(2,208

)

 

Deferred financing and debt issuance costs paid

 

 

(221

)

 

 

(4,851

)

 

 

(2,498

)

 

Distributions paid

 

 

(55,288

)

 

 

(47,728

)

 

 

(42,632

)

 

Equity offering cost

 

 

 

 

 

(523

)

 

 

 

 

Borrowings on credit facilities

 

 

339,215

 

 

 

654,974

 

 

 

352,342

 

 

Repayments on credit facilities

 

 

(318,111

)

 

 

(612,151

)

 

 

(302,227

)

 

Issuance of unsecured debt

 

 

 

 

 

135,000

 

 

 

50,000

 

 

Repayments on InterNotes ®

 

 

 

 

 

(16,418

)

 

 

(33,853

)

 

Net cash provided by (used for) financing activities

 

 

(34,405

)

 

 

166,321

 

 

 

63,221

 

 

Effect of exchange rate changes on cash denominated in foreign currency

 

 

(5

)

 

 

10

 

 

 

 

 

Net increase (decrease) in cash, cash equivalents, restricted cash and foreign currency

 

 

(6,459

)

 

 

8,677

 

 

 

1,422

 

 

Cash, cash equivalents, restricted cash and foreign currency, beginning of period

 

 

23,526

 

 

 

14,849

 

 

 

13,427

 

 

Cash, cash equivalents, restricted cash and foreign currency, end of period(1)

 

$

17,067

 

 

$

23,526

 

 

$

14,849

 

 

 

 

 

 

 

 

 

 

 

 

 

Supplemental and non-cash financing activities:

 

 

 

 

 

 

 

 

 

 

Cash paid during the period for interest

 

$

26,903

 

 

$

15,474

 

 

$

14,489

 

 

Cash paid during the period for taxes

 

$

1,974

 

 

$

2,176

 

 

$

692

 

 

Issuance of common stock pursuant to dividend reinvestment plan

 

 

 

 

 

 

 

$

589

 

 

Accrued but unpaid distributions

 

$

12,664

 

 

$

12,664

 

 

$

11,549

 

 

Issuance of shares in connection with asset acquisition (Note 14)

 

 

 

 

 

 

 

$

101,949

 

 

(1)
As of December 31, 2022, the balance included cash and cash equivalents of $6,397 (including cash denominated in foreign currency of $125) and restricted cash and cash equivalents of $10,670. As of December 31, 2021, the balance included cash and cash equivalents of $10,069 (including cash denominated in foreign currency of $1,064) and restricted cash and cash equivalents of $13,457 (including cash denominated in foreign currency of $743). As of December 31, 2020, the balance included cash and cash equivalents of $1,746 (including cash denominated in foreign currency of $132) and restricted cash and cash equivalents of $12,953.
(2)
After the close of business on January 31, 2020, in connection with the Alcentra Acquisition (as defined in Note 1 and further discussed in Note 14), the Company acquired net assets of $114,431 which included $195,682 of investments, $3,409 cash and cash equivalents and $1,398 of other assets, net of $86,058 of assumed liabilities, for the total cash and stock consideration of $118,256, inclusive of $7,250 of asset acquisition costs.

See accompanying notes

76


CRESCENT CAPITAL BDC, INC.
Consolidated Schedule of Investments
December 31, 2022
(in thousands, except share and per share data)

 

Company/Security/Country

Investment Type

Interest
Term *

Interest
Rate

Maturity/
Dissolution
Date

Principal
Amount,
Par Value
or Shares **

 

 

Cost

 

 

Percentage
of Net
Assets ***

 

 

Fair
Value

 

Investments (1)(2)(3)

 

 

United States

 

 

Debt Investments

 

 

Automobiles & Components

 

 

Auveco Holdings (4)(5)

Unitranche First Lien Delayed Draw Term Loan

 

 

05/2028

 

 

 

 

(8

)

 

 

(0.0

)

 

 

(13

)

Auveco Holdings (5)

Unitranche First Lien Revolver

S + 550 (100 Floor)

9.83%

05/2028

 

150

 

 

 

145

 

 

 

0.0

 

 

 

141

 

Auveco Holdings

Unitranche First Lien Term Loan

S + 550 (100 Floor)

9.83%

05/2028

 

4,030

 

 

 

3,954

 

 

 

0.6

 

 

 

3,967

 

Continental Battery Company

Unitranche First Lien Term Loan

L + 675 (100 Floor)

11.48%

01/2027

 

7,193

 

 

 

7,087

 

 

 

1.1

 

 

 

6,586

 

Continental Battery Company

Unitranche First Lien Delayed Draw Term Loan

L + 675 (100 Floor)

11.48%

01/2027

 

2,652

 

 

 

2,631

 

 

 

0.4

 

 

 

2,428

 

Sun Acquirer Corp. (5)

Unitranche First Lien Delayed Draw Term Loan

L + 575 (75 Floor)

10.13%

09/2028

 

9,044

 

 

 

8,924

 

 

 

1.5

 

 

 

8,974

 

Sun Acquirer Corp. (4)(5)

Unitranche First Lien Revolver

 

 

09/2027

 

 

 

 

(30

)

 

 

(0.0

)

 

 

(13

)

Sun Acquirer Corp.

Unitranche First Lien Term Loan

L + 575 (75 Floor)

10.13%

09/2028

 

12,913

 

 

 

12,696

 

 

 

2.1

 

 

 

12,819

 

Sun Acquirer Corp.

Unitranche First Lien Term Loan

L + 575 (75 Floor)

10.13%

09/2028

 

2,475

 

 

 

2,431

 

 

 

0.4

 

 

 

2,457

 

 

 

 

 

 

 

38,457

 

 

 

37,830

 

 

 

6.1

 

 

 

37,346

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Capital Goods

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Envocore Holding, LLC (7)(8)

Senior Secured First Lien Term Loan

750

7.50%

12/2025

 

6,875

 

 

 

6,816

 

 

 

1.1

 

 

 

6,875

 

Envocore Holding, LLC (7)(8)

Senior Secured Second Lien Term Loan

1000 PIK

10.00%

12/2026

 

7,674

 

 

 

6,827

 

 

 

0.7

 

 

 

4,500

 

Envocore Holding, LLC (4)(5)(7)(8)

Senior Secured First Lien Revolver

750

 

12/2025

 

 

 

 

(5

)

 

 

 

 

 

 

Eshipping

Senior Secured First Lien Term Loan

L + 500 (100 Floor)

9.38%

11/2027

 

6,867

 

 

 

6,751

 

 

 

1.1

 

 

 

6,867

 

Eshipping (4)(5)

Senior Secured First Lien Delayed Draw Term Loan

 

 

11/2027

 

 

 

 

(15

)

 

 

 

 

 

 

Eshipping (4)(5)

Senior Secured First Lien Revolver

 

 

11/2027

 

 

 

 

(19

)

 

 

 

 

 

 

Oliver Packaging LLC

Senior Secured First Lien Term Loan

S + 500 (100 Floor)

9.73%

07/2028

 

3,392

 

 

 

3,334

 

 

 

0.5

 

 

 

3,348

 

Oliver Packaging LLC (4)(5)

Senior Secured First Lien Revolver

 

 

07/2028

 

 

 

 

(8

)

 

 

(0.0

)

 

 

(6

)

Painters Supply & Equipment Company (5)

Unitranche First Lien Delayed Draw Term Loan

L + 550 (100 Floor)

10.23%

08/2027

 

176

 

 

 

169

 

 

 

0.0

 

 

 

151

 

Painters Supply & Equipment Company (5)

Unitranche First Lien Revolver

L + 550 (100 Floor)

10.23%

08/2027

 

201

 

 

 

194

 

 

 

0.0

 

 

 

184

 

Painters Supply & Equipment Company

Unitranche First Lien Term Loan

L + 550 (100 Floor)

10.23%

08/2027

 

2,024

 

 

 

1,991

 

 

 

0.3

 

 

 

1,954

 

Potter Electric Signal Company

Senior Secured First Lien Delayed Draw Term Loan

L + 475 (100 Floor)

9.94%

12/2025

 

1,108

 

 

 

1,098

 

 

 

0.2

 

 

 

1,078

 

Potter Electric Signal Company (4)(5)

Senior Secured First Lien Revolver

 

 

12/2024

 

 

 

 

(2

)

 

 

(0.0

)

 

 

(15

)

77


CRESCENT CAPITAL BDC, INC.
Consolidated Schedule of Investments
December 31, 2022
(in thousands, except share and per share data)

 

Company/Security/Country

Investment Type

Interest
Term *

Interest
Rate

Maturity/
Dissolution
Date

Principal
Amount,
Par Value
or Shares **

 

 

Cost

 

 

Percentage
of Net
Assets ***

 

 

Fair
Value

 

Potter Electric Signal Company

Senior Secured First Lien Term Loan

L + 475 (100 Floor)

9.90%

12/2025

 

2,436

 

 

 

2,424

 

 

 

0.4

 

 

 

2,369

 

Potter Electric Signal Company

Senior Secured First Lien Term Loan

L + 475 (100 Floor)

9.90%

12/2025

 

463

 

 

 

461

 

 

 

0.1

 

 

 

450

 

United Flow Technologies

Unitranche First Lien Term Loan

L + 575 (100 Floor)

10.16%

10/2027

 

8,486

 

 

 

8,342

 

 

 

1.4

 

 

 

8,352

 

United Flow Technologies

Unitranche First Lien Delayed Draw Term Loan

L + 575 (100 Floor)

10.16%

10/2027

 

1,191

 

 

 

1,171

 

 

 

0.2

 

 

 

1,172

 

United Flow Technologies (5)

Unitranche First Lien Delayed Draw Term Loan

L + 575 (100 Floor)

10.13%

10/2027

 

3,643

 

 

 

3,591

 

 

 

0.6

 

 

 

3,584

 

United Flow Technologies (4)(5)

Unitranche First Lien Revolver

 

 

10/2027

 

 

 

 

(26

)

 

 

(0.0

)

 

 

(25

)

 

 

 

 

 

 

44,536

 

 

 

43,094

 

 

 

6.6

 

 

 

40,838

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Commercial & Professional Services

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

ASP MCS Acquisition Corp. (6)(12)

Senior Secured Second Lien Term Loan

L + 500 (100 Floor)

9.74%

10/2025

 

289

 

 

 

274

 

 

 

0.0

 

 

 

230

 

CHA Holdings, Inc.

Senior Secured First Lien Delayed Draw Term Loan

L + 450 (100 Floor)

9.23%

04/2025

 

992

 

 

 

990

 

 

 

0.2

 

 

 

955

 

CHA Holdings, Inc.

Senior Secured First Lien Term Loan

L + 450 (100 Floor)

9.23%

04/2025

 

4,703

 

 

 

4,696

 

 

 

0.7

 

 

 

4,527

 

Consolidated Label Co., LLC (4)(5)

Senior Secured First Lien Revolver

 

 

07/2026

 

 

 

 

(8

)

 

 

(0.0

)

 

 

(12

)

Consolidated Label Co., LLC

Senior Secured First Lien Term Loan

L + 500 (100 Floor)

9.34%

07/2026

 

4,094

 

 

 

4,042

 

 

 

0.7

 

 

 

4,019

 

Consolidated Label Co., LLC

Senior Secured First Lien Term Loan

L + 500 (100 Floor)

9.38%

07/2026

 

3,792

 

 

 

3,736

 

 

 

0.6

 

 

 

3,723

 

Galway Borrower, LLC (12)

Unitranche First Lien Term Loan

L + 525 (75 Floor)

9.98%

09/2028

 

14,558

 

 

 

14,358

 

 

 

2.3

 

 

 

13,939

 

Galway Borrower, LLC (4)(5)(12)

Unitranche First Lien Delayed Draw Term Loan

 

 

09/2028

 

 

 

 

(1

)

 

 

(0.0

)

 

 

(6

)

Galway Borrower, LLC (4)(5)

Unitranche First Lien Revolver

 

 

09/2027

 

 

 

 

(15

)

 

 

(0.0

)

 

 

(25

)

GH Parent Holdings Inc.

Unitranche First Lien Term Loan

L + 550 (100 Floor)

9.84%

05/2027

 

13,010

 

 

 

12,855

 

 

 

2.0

 

 

 

12,460

 

GH Parent Holdings Inc. (5)

Unitranche First Lien Revolver

L + 550 (100 Floor)

9.84%

05/2027

 

542

 

 

 

519

 

 

 

0.1

 

 

 

454

 

GH Parent Holdings Inc.

Unitranche First Lien Delayed Draw Term Loan

L + 550 (100 Floor)

10.18%

05/2027

 

5,528

 

 

 

5,528

 

 

 

0.9

 

 

 

5,294

 

Hepaco, LLC

Senior Secured First Lien Delayed Draw Term Loan

L + 525 (100 Floor) (including 25 PIK)

10.04%

02/2025

 

4,113

 

 

 

4,103

 

 

 

0.7

 

 

 

3,985

 

Hepaco, LLC

Senior Secured First Lien Term Loan

L + 525 (100 Floor) (including 25 PIK)

10.04%

02/2025

 

5,047

 

 

 

5,033

 

 

 

0.8

 

 

 

4,890

 

Hepaco, LLC (5)

Senior Secured First Lien Revolver

L + 525 (100 Floor) (including 25 PIK)

10.04%

02/2025

 

784

 

 

 

784

 

 

 

0.1

 

 

 

756

 

78


Hercules Borrower LLC

Unitranche First Lien Term Loan

L + 650 (100 Floor)

10.67%

12/2026

 

18,790

 

 

 

18,447

 

 

 

2.9

 

 

 

18,038

 

Hercules Borrower LLC (5)

Unitranche First Lien Revolver

L + 650 (100 Floor)

10.67%

12/2026

 

237

 

 

 

200

 

 

 

0.0

 

 

 

181

 

Hercules Borrower LLC (5)

Unitranche First Lien Delayed Draw Term Loan

L + 550 (100 Floor)

9.67%

12/2026

 

1,151

 

 

 

1,129

 

 

 

0.2

 

 

 

1,067

 

79


CRESCENT CAPITAL BDC, INC.
Consolidated Schedule of Investments
December 31, 2022
(in thousands, except share and per share data)

 

Company/Security/Country

Investment Type

Interest
Term *

Interest
Rate

Maturity/
Dissolution
Date

Principal
Amount,
Par Value
or Shares **

 

 

Cost

 

 

Percentage
of Net
Assets ***

 

 

Fair
Value

 

Hercules Borrower LLC

Unitranche First Lien Term Loan

L + 550 (100 Floor)

9.67%

12/2026

 

244

 

 

 

240

 

 

 

0.0

 

 

 

234

 

Hsid Acquisition, LLC

Senior Secured First Lien Term Loan

S + 500 (100 Floor)

9.42%

01/2026

 

3,779

 

 

 

3,737

 

 

 

0.6

 

 

 

3,757

 

Hsid Acquisition, LLC

Senior Secured First Lien Delayed Draw Term Loan

S + 500 (100 Floor)

9.42%

01/2026

 

2,835

 

 

 

2,804

 

 

 

0.5

 

 

 

2,818

 

Hsid Acquisition, LLC (4)(5)

Senior Secured First Lien Revolver

 

 

01/2026

 

 

 

 

(8

)

 

 

(0.0

)

 

 

(4

)

Hsid Acquisition, LLC

Senior Secured First Lien Term Loan

S + 500 (100 Floor)

9.42%

01/2026

 

247

 

 

 

243

 

 

 

0.0

 

 

 

245

 

Infobase

Senior Secured First Lien Term Loan

S + 550 (100 Floor)

10.54%

06/2028

 

11,244

 

 

 

11,035

 

 

 

1.8

 

 

 

11,081

 

Infobase (4)(5)

Senior Secured First Lien Delayed Draw Term Loan

 

 

06/2028

 

 

 

 

(17

)

 

 

(0.0

)

 

 

(27

)

Infobase (4)(5)

Senior Secured First Lien Revolver

 

 

06/2028

 

 

 

 

(26

)

 

 

(0.0

)

 

 

(21

)

MHS Acquisition Holdings, LLC (8)

Unsecured Debt

1300 PIK

13.00%

03/2026

 

240

 

 

 

231

 

 

 

0.0

 

 

 

215

 

MHS Acquisition Holdings, LLC (8)

Unsecured Debt

1300 PIK

13.00%

03/2026

 

762

 

 

 

759

 

 

 

0.1

 

 

 

683

 

MHS Acquisition Holdings, LLC

Senior Secured First Lien Delayed Draw Term Loan

S + 600 (100 Floor)

9.50%

07/2027

 

223

 

 

 

220

 

 

 

0.0

 

 

 

216

 

MHS Acquisition Holdings, LLC (5)

Senior Secured First Lien Revolver

S + 600 (100 Floor)

10.94%

07/2027

 

21

 

 

 

19

 

 

 

0.0

 

 

 

17

 

MHS Acquisition Holdings, LLC

Senior Secured First Lien Term Loan

S + 600 (100 Floor)

9.50%

07/2027

 

1,815

 

 

 

1,785

 

 

 

0.3

 

 

 

1,760

 

MHS Acquisition Holdings, LLC

Senior Secured First Lien Term Loan

S + 600 (100 Floor)

10.94%

07/2027

 

109

 

 

 

106

 

 

 

0.0

 

 

 

106

 

Nexant Volt MergerSub, Inc.

Senior Secured First Lien Term Loan

S + 550 (100 Floor)

9.92%

05/2027

 

5,615

 

 

 

5,526

 

 

 

0.9

 

 

 

5,518

 

Nexant Volt MergerSub, Inc. (5)

Senior Secured First Lien Revolver

P + 450 (100 Floor)

12.00%

05/2027

 

800

 

 

 

797

 

 

 

0.1

 

 

 

778

 

Pye-Barker Fire & Safety, LLC

Unitranche First Lien Delayed Draw Term Loan

L + 550 (100 Floor)

10.23%

11/2027

 

4,918

 

 

 

4,789

 

 

 

0.8

 

 

 

4,644

 

Pye-Barker Fire & Safety, LLC

Unitranche First Lien Delayed Draw Term Loan

L + 550 (100 Floor)

10.23%

11/2027

 

3,658

 

 

 

3,548

 

 

 

0.6

 

 

 

3,454

 

Pye-Barker Fire & Safety, LLC

Unitranche First Lien Term Loan

L + 550 (100 Floor)

10.23%

11/2027

 

9,821

 

 

 

9,541

 

 

 

1.5

 

 

 

9,273

 

Pye-Barker Fire & Safety, LLC

Unitranche First Lien Delayed Draw Term Loan

L + 550 (75 Floor)

10.23%

11/2027

 

1,975

 

 

 

1,921

 

 

 

0.3

 

 

 

1,865

 

Pye-Barker Fire & Safety, LLC

Unitranche First Lien Delayed Draw Term Loan

L + 550 (75 Floor)

10.23%

11/2027

 

2,573

 

 

 

2,538

 

 

 

0.4

 

 

 

2,429

 

Pye-Barker Fire & Safety, LLC (5)

Unitranche First Lien Revolver

L + 550 (75 Floor)

10.23%

11/2027

 

715

 

 

 

689

 

 

 

0.1

 

 

 

629

 

Pye-Barker Fire & Safety, LLC (5)

Unitranche First Lien Delayed Draw Term Loan

L + 575 (75 Floor)

10.48%

11/2027

 

1,155

 

 

 

1,133

 

 

 

0.2

 

 

 

1,026

 

Pye-Barker Fire & Safety, LLC (5)

Unitranche First Lien Revolver

L + 550 (75 Floor)

10.23%

11/2024

 

66

 

 

 

63

 

 

 

0.0

 

 

 

58

 

Receivable Solutions, Inc. (5)

Senior Secured First Lien Revolver

P + 350 (100 Floor)

11.00%

10/2024

 

42

 

 

 

40

 

 

 

0.0

 

 

 

37

 

Receivable Solutions, Inc.

Senior Secured First Lien Term Loan

L + 450 (100 Floor)

9.23%

10/2024

 

2,193

 

 

 

2,176

 

 

 

0.4

 

 

 

2,157

 

Seko Global Logistics Network, LLC (5)(11)

Senior Secured First Lien Revolver

P + 375 (100 Floor)

11.25%

12/2026

 

650

 

 

 

634

 

 

 

0.1

 

 

 

630

 

80


CRESCENT CAPITAL BDC, INC.
Consolidated Schedule of Investments
December 31, 2022
(in thousands, except share and per share data)

 

Company/Security/Country

Investment Type

Interest
Term *

Interest
Rate

Maturity/
Dissolution
Date

Principal
Amount,
Par Value
or Shares **

 

 

Cost

 

 

Percentage
of Net
Assets ***

 

 

Fair
Value

 

Seko Global Logistics Network, LLC (11)

Senior Secured First Lien Term Loan

L + 475

9.48%

12/2026

 

4,987

 

 

 

4,929

 

 

 

0.8

 

 

 

4,909

 

Service Logic Acquisition, Inc.

Senior Secured Second Lien Term Loan

L + 850 (100 Floor)

12.91%

10/2028

 

8,755

 

 

 

8,547

 

 

 

1.4

 

 

 

8,842

 

Service Logic Acquisition, Inc.

Senior Secured Second Lien Delayed Draw Term Loan

L + 850 (100 Floor)

12.91%

10/2028

 

2,359

 

 

 

2,298

 

 

 

0.4

 

 

 

2,383

 

TecoStar Holdings, Inc.

Senior Secured Second Lien Term Loan

L + 850 (100 Floor)

12.91%

11/2024

 

5,000

 

 

 

4,960

 

 

 

0.7

 

 

 

4,069

 

UP Acquisition Corp.

Unitranche First Lien Delayed Draw Term Loan

L + 625 (100 Floor)

10.67%

05/2024

 

1,164

 

 

 

1,156

 

 

 

0.2

 

 

 

1,093

 

UP Acquisition Corp. (5)

Unitranche First Lien Revolver

L + 625 (100 Floor)

10.67%

05/2024

 

443

 

 

 

435

 

 

 

0.1

 

 

 

366

 

UP Acquisition Corp.

Unitranche First Lien Term Loan

L + 625 (100 Floor)

10.67%

05/2024

 

4,246

 

 

 

4,218

 

 

 

0.7

 

 

 

3,985

 

 

 

 

 

 

 

160,284

 

 

 

157,736

 

 

 

25.2

 

 

 

153,700

 

Consumer Services

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Effective School Solutions LLC

Senior Secured First Lien Term Loan

L + 550 (100 Floor)

10.23%

11/2027

 

7,692

 

 

 

7,566

 

 

 

1.2

 

 

 

7,347

 

Effective School Solutions LLC (5)

Senior Secured First Lien Revolver

L + 550 (100 Floor)

9.88%

11/2027

 

174

 

 

 

150

 

 

 

0.0

 

 

 

109

 

Effective School Solutions LLC (4)(5)

Senior Secured First Lien Delayed Draw Term Loan

 

 

11/2027

 

 

 

 

(18

)

 

 

(0.0

)

 

 

(99

)

Everlast Parent Inc.

Unitranche First Lien Term Loan

L + 625 (100 Floor)

10.93%

10/2026

 

13,748

 

 

 

13,507

 

 

 

2.2

 

 

 

13,335

 

Everlast Parent Inc. (5)

Unitranche First Lien Revolver

L + 625 (100 Floor)

10.83%

10/2026

 

460

 

 

 

434

 

 

 

0.1

 

 

 

412

 

Everlast Parent Inc. (5)

Unitranche First Lien Delayed Draw Term Loan

L + 575 (100 Floor)

10.43%

10/2026

 

3,378

 

 

 

3,308

 

 

 

0.5

 

 

 

3,260

 

FS Whitewater Borrower, LLC

Unitranche First Lien Term Loan

L + 575 (75 Floor)

10.48%

12/2027

 

5,121

 

 

 

5,034

 

 

 

0.8

 

 

 

4,954

 

FS Whitewater Borrower, LLC

Unitranche First Lien Delayed Draw Term Loan

L + 575 (75 Floor)

10.48%

12/2027

 

1,719

 

 

 

1,704

 

 

 

0.3

 

 

 

1,663

 

FS Whitewater Borrower, LLC

Unitranche First Lien Delayed Draw Term Loan

L + 575 (75 Floor)

10.48%

12/2027

 

1,708

 

 

 

1,682

 

 

 

0.3

 

 

 

1,652

 

FS Whitewater Borrower, LLC (5)

Unitranche First Lien Revolver

L + 575 (75 Floor)

10.50%

12/2027

 

241

 

 

 

230

 

 

 

0.0

 

 

 

219

 

FS Whitewater Borrower, LLC (5)

Unitranche First Lien Delayed Draw Term Loan

L + 600 (75 Floor)

10.53%

12/2027

 

190

 

 

 

173

 

 

 

0.0

 

 

 

148

 

HGH Purchaser, Inc.

Unitranche First Lien Delayed Draw Term Loan

L + 650 (75 Floor)

10.28%

11/2025

 

3,336

 

 

 

3,316

 

 

 

0.5

 

 

 

3,283

 

HGH Purchaser, Inc.

Unitranche First Lien Delayed Draw Term Loan

L + 650 (75 Floor)

10.28%

11/2025

 

3,305

 

 

 

3,249

 

 

 

0.5

 

 

 

3,253

 

HGH Purchaser, Inc. (5)

Unitranche First Lien Revolver

L + 650 (75 Floor)

10.92%

11/2025

 

938

 

 

 

917

 

 

 

0.1

 

 

 

913

 

HGH Purchaser, Inc.

Unitranche First Lien Term Loan

L + 600 (75 Floor)

9.78%

11/2025

 

7,865

 

 

 

7,758

 

 

 

1.3

 

 

 

7,740

 

HS Spa Holdings Inc. (Hand & Stone) (4)(5)

Unitranche First Lien Revolver

 

 

06/2028

 

 

 

 

(27

)

 

 

(0.0

)

 

 

(28

)

81


CRESCENT CAPITAL BDC, INC.
Consolidated Schedule of Investments
December 31, 2022
(in thousands, except share and per share data)

 

Company/Security/Country

Investment Type

Interest
Term *

Interest
Rate

Maturity/
Dissolution
Date

Principal
Amount,
Par Value
or Shares **

 

 

Cost

 

 

Percentage
of Net
Assets ***

 

 

Fair
Value

 

HS Spa Holdings Inc. (Hand & Stone)

Unitranche First Lien Term Loan

S + 575 (75 Floor)

10.45%

06/2029

 

10,369

 

 

 

10,177

 

 

 

1.7

 

 

 

10,176

 

HS Spa Holdings Inc. (Hand & Stone) (8)(10)

Unitranche First Lien - Last Out Term Loan

1237.5 PIK

12.38%

06/2030

 

1,357

 

 

 

1,326

 

 

 

0.2

 

 

 

1,120

 

Learn-It Systems, LLC (5)

Senior Secured First Lien Revolver

L + 475 (100 Floor)

9.90%

03/2025

 

617

 

 

 

605

 

 

 

0.1

 

 

 

559

 

Learn-It Systems, LLC (5)

Senior Secured First Lien Delayed Draw Term Loan

L + 475 (100 Floor)

9.90%

03/2025

 

2,512

 

 

 

2,478

 

 

 

0.4

 

 

 

2,351

 

Learn-It Systems, LLC

Senior Secured First Lien Term Loan

L + 475 (100 Floor)

8.92%

03/2025

 

4,249

 

 

 

4,195

 

 

 

0.6

 

 

 

3,976

 

Learn-It Systems, LLC (5)

Senior Secured First Lien Delayed Draw Term Loan

L + 475 (100 Floor)

9.90%

03/2025

 

1,138

 

 

 

1,128

 

 

 

0.2

 

 

 

972

 

Mario Purchaser, LLC (5)

Unitranche First Lien Delayed Draw Term Loan

S + 575 (75 Floor)

10.17%

04/2029

 

1,528

 

 

 

1,481

 

 

 

0.2

 

 

 

1,458

 

Mario Purchaser, LLC (10)

Unitranche First Lien - Last Out Term Loan

S + 1075 PIK

15.17%

04/2032

 

3,086

 

 

 

2,978

 

 

 

0.5

 

 

 

3,125

 

Mario Purchaser, LLC (4)(5)

Unitranche First Lien Revolver

 

 

04/2028

 

 

 

 

(19

)

 

 

(0.0

)

 

 

(14

)

Mario Purchaser, LLC

Unitranche First Lien Term Loan

S + 575 (75 Floor)

10.17%

04/2029

 

9,862

 

 

 

9,676

 

 

 

1.6

 

 

 

9,730

 

PPV Intermediate Holdings LLC (Vetcor) (4)(5)

Unitranche First Lien Delayed Draw Term Loan

 

 

08/2029

 

 

 

 

(8

)

 

 

(0.0

)

 

 

(16

)

PPV Intermediate Holdings LLC (Vetcor) (5)

Unitranche First Lien Revolver

S + 575 (75 Floor)

10.07%

08/2029

 

62

 

 

 

57

 

 

 

0.0

 

 

 

46

 

PPV Intermediate Holdings LLC (Vetcor)

Unitranche First Lien Term Loan

S + 575 (75 Floor)

9.11%

08/2029

 

3,107

 

 

 

3,057

 

 

 

0.5

 

 

 

2,991

 

PPV Intermediate Holdings LLC (Vetcor) (8)

Unsecured Debt

1300 PIK

13.00%

08/2030

 

734

 

 

 

717

 

 

 

0.1

 

 

 

633

 

PPV Intermediate Holdings LLC (Vetcor) (4)(5)(8)

Unsecured Debt

 

 

08/2030

 

 

 

 

(3

)

 

 

(0.0

)

 

 

(32

)

Stepping Stones Healthcare Services, LLC

Unitranche First Lien Term Loan

L + 575 (75 Floor)

10.48%

12/2028

 

13,108

 

 

 

12,853

 

 

 

2.1

 

 

 

13,108

 

Stepping Stones Healthcare Services, LLC (5)

Unitranche First Lien Delayed Draw Term Loan

L + 575 (75 Floor)

10.48%

12/2028

 

1,542

 

 

 

1,509

 

 

 

0.3

 

 

 

1,542

 

Stepping Stones Healthcare Services, LLC (5)

Unitranche First Lien Revolver

P + 475 (75 Floor)

11.75%

12/2026

 

1,358

 

 

 

1,326

 

 

 

0.2

 

 

 

1,358

 

United Language Group, Inc.

Senior Secured First Lien Revolver

L + 875 (100 Floor)

13.00%

02/2023

 

400

 

 

 

400

 

 

 

0.1

 

 

 

389

 

United Language Group, Inc.

Senior Secured First Lien Term Loan

L + 875 (100 Floor)

13.00%

02/2023

 

4,546

 

 

 

4,547

 

 

 

0.7

 

 

 

4,417

 

Wrench Group LLC

Senior Secured Second Lien Term Loan

L + 787.5

12.60%

04/2027

 

4,833

 

 

 

4,737

 

 

 

0.8

 

 

 

4,773

 

 

 

 

 

 

 

114,283

 

 

 

112,200

 

 

 

18.1

 

 

 

110,823

 

Diversified Financials

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Alera Group Inc. (5)

Unitranche First Lien Delayed Draw Term Loan

S + 650 (75 Floor)

10.92%

09/2028

 

5,586

 

 

 

5,397

 

 

 

0.9

 

 

 

5,586

 

Alera Group Inc.

Unitranche First Lien Term Loan

S + 650 (75 Floor)

10.92%

09/2028

 

4,988

 

 

 

4,891

 

 

 

0.8

 

 

 

4,988

 

King Mid LLC (5)

Senior Secured First Lien Delayed Draw Term Loan

S + 575 (100 Floor)

10.48%

12/2027

 

1,191

 

 

 

1,159

 

 

 

0.2

 

 

 

1,191

 

82


CRESCENT CAPITAL BDC, INC.
Consolidated Schedule of Investments
December 31, 2022
(in thousands, except share and per share data)

 

Company/Security/Country

Investment Type

Interest
Term *

Interest
Rate

Maturity/
Dissolution
Date

Principal
Amount,
Par Value
or Shares **

 

 

Cost

 

 

Percentage
of Net
Assets ***

 

 

Fair
Value

 

King Mid LLC (4)(5)

Senior Secured First Lien Revolver

 

 

12/2027

 

 

 

 

(3

)

 

 

 

 

 

 

King Mid LLC

Senior Secured First Lien Term Loan

S + 575 (100 Floor)

10.48%

12/2027

 

3,450

 

 

 

3,388

 

 

 

0.6

 

 

 

3,450

 

 

 

 

 

 

 

15,215

 

 

 

14,832

 

 

 

2.5

 

 

 

15,215

 

Energy

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

BJ Services, LLC (10)

Unitranche First Lien - Last Out Term Loan

L + 825 (100 Floor)

11.99%

 

 

5,090

 

 

 

2,866

 

 

 

0.4

 

 

 

2,185

 

 

 

 

 

 

 

5,090

 

 

 

2,866

 

 

 

0.4

 

 

 

2,185

 

Food & Staples Retailing

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Isagenix International, LLC (9)(12)

Senior Secured First Lien Term Loan

 

 

06/2025

 

5,470

 

 

 

5,373

 

 

 

0.3

 

 

 

1,664

 

 

 

 

 

 

 

5,470

 

 

 

5,373

 

 

 

0.3

 

 

 

1,664

 

Food, Beverage & Tobacco

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

JTM Foods LLC

Senior Secured First Lien Term Loan

L + 525 (100 Floor)

9.89%

05/2027

 

4,974

 

 

 

4,906

 

 

 

0.8

 

 

 

4,953

 

JTM Foods LLC (5)

Senior Secured First Lien Revolver

L + 525 (100 Floor)

9.81%

05/2027

 

453

 

 

 

443

 

 

 

0.1

 

 

 

450

 

JTM Foods LLC (5)

Senior Secured First Lien Delayed Draw Term Loan

L + 525 (100 Floor)

9.98%

05/2027

 

500

 

 

 

494

 

 

 

0.1

 

 

 

497

 

Mann Lake Ltd.

Senior Secured First Lien Revolver

L + 675 (100 Floor)

11.52%

10/2024

 

908

 

 

 

902

 

 

 

0.1

 

 

 

887

 

Mann Lake Ltd.

Senior Secured First Lien Term Loan

L + 675 (100 Floor)

11.52%

10/2024

 

1,745

 

 

 

1,732

 

 

 

0.3

 

 

 

1,704

 

 

 

 

 

 

 

8,580

 

 

 

8,477

 

 

 

1.4

 

 

 

8,491

 

Health Care Equipment & Services

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

ACI Group Holdings, Inc. (5)

Unitranche First Lien Delayed Draw Term Loan

L + 575 (75 Floor) (including 125 PIK)

10.13%

08/2028

 

890

 

 

 

869

 

 

 

0.1

 

 

 

800

 

ACI Group Holdings, Inc. (5)

Unitranche First Lien Revolver

L + 575 (75 Floor) (including 125 PIK)

10.13%

08/2027

 

81

 

 

 

70

 

 

 

0.0

 

 

 

32

 

ACI Group Holdings, Inc.

Unitranche First Lien Term Loan

L + 575 (75 Floor) (including 125 PIK)

10.13%

08/2028

 

6,922

 

 

 

6,770

 

 

 

1.1

 

 

 

6,680

 

Advanced Diabetes Supply

Senior Secured First Lien Term Loan

S + 525 (100 Floor)

9.48%

12/2027

 

3,476

 

 

 

3,450

 

 

 

0.6

 

 

 

3,428

 

Advanced Diabetes Supply

Senior Secured First Lien Term Loan

S + 525 (100 Floor)

9.48%

12/2027

 

4,963

 

 

 

4,888

 

 

 

0.8

 

 

 

4,895

 

Advanced Diabetes Supply (5)

Senior Secured First Lien Revolver

S + 525 (100 Floor)

9.01%

12/2027

 

263

 

 

 

257

 

 

 

0.0

 

 

 

258

 

Arrow Management Acquisition, LLC

Senior Secured First Lien Term Loan

L + 475 (100 Floor)

9.13%

10/2027

 

4,901

 

 

 

4,819

 

 

 

0.8

 

 

 

4,704

 

83


CRESCENT CAPITAL BDC, INC.
Consolidated Schedule of Investments
December 31, 2022
(in thousands, except share and per share data)

 

Company/Security/Country

Investment Type

Interest
Term *

Interest
Rate

Maturity/
Dissolution
Date

Principal
Amount,
Par Value
or Shares **

 

 

Cost

 

 

Percentage
of Net
Assets ***

 

 

Fair
Value

 

Arrow Management Acquisition, LLC

Senior Secured First Lien Delayed Draw Term Loan

L + 475 (100 Floor)

9.13%

10/2027

 

2,192

 

 

 

2,173

 

 

 

0.3

 

 

 

2,115

 

Arrow Management Acquisition, LLC (4)(5)

Senior Secured First Lien Revolver

 

 

10/2027

 

 

 

 

(11

)

 

 

(0.0

)

 

 

(28

)

Avalign Technologies, Inc. (12)

Senior Secured First Lien Term Loan

L + 450

8.91%

12/2025

 

16,493

 

 

 

16,434

 

 

 

2.5

 

 

 

15,049

 

Centria Subsidiary Holdings, LLC (4)(5)

Unitranche First Lien Revolver

 

 

12/2025

 

 

 

 

(29

)

 

 

 

 

 

 

Centria Subsidiary Holdings, LLC

Unitranche First Lien Term Loan

S + 600 (100 Floor)

10.72%

12/2025

 

11,516

 

 

 

11,395

 

 

 

1.9

 

 

 

11,516

 

CRA MSO, LLC

Senior Secured First Lien Term Loan

L + 700 (100 Floor)

11.42%

12/2024

 

1,200

 

 

 

1,194

 

 

 

0.2

 

 

 

1,117

 

CRA MSO, LLC (5)

Senior Secured First Lien Revolver

L + 700 (100 Floor)

11.42%

12/2024

 

108

 

 

 

107

 

 

 

0.0

 

 

 

94

 

EMS Buyer, Inc.

Unitranche First Lien Term Loan

S + 575 (100 Floor)

10.17%

11/2027

 

11,684

 

 

 

11,511

 

 

 

1.8

 

 

 

11,317

 

EMS Buyer, Inc. (4)(5)

Unitranche First Lien Revolver

 

 

11/2027

 

 

 

 

(8

)

 

 

(0.0

)

 

 

(17

)

EMS Buyer, Inc.

Unitranche First Lien Term Loan

S + 575 (100 Floor)

10.17%

11/2027

 

995

 

 

 

979

 

 

 

0.2

 

 

 

964

 

Explorer Investor, Inc. (4)(5)

Unitranche First Lien Delayed Draw Term Loan

 

 

06/2029

 

 

 

 

(135

)

 

 

(0.0

)

 

 

(132

)

Explorer Investor, Inc.

Unitranche First Lien Term Loan

S + 575 (50 Floor)

10.40%

06/2029

 

11,304

 

 

 

10,662

 

 

 

1.7

 

 

 

10,683

 

FH MD Buyer, Inc

Senior Secured First Lien Term Loan

L + 500 (75 Floor)

9.38%

07/2028

 

19,750

 

 

 

19,585

 

 

 

3.1

 

 

 

18,959

 

GrapeTree Medical Staffing, LLC

Senior Secured First Lien Term Loan

S + 450 (100 Floor)

8.94%

05/2024

 

6,188

 

 

 

6,122

 

 

 

1.0

 

 

 

6,144

 

GrapeTree Medical Staffing, LLC (4)(5)

Senior Secured First Lien Revolver

 

 

05/2024

 

 

 

 

(6

)

 

 

(0.0

)

 

 

(4

)

GrapeTree Medical Staffing, LLC

Senior Secured First Lien Delayed Draw Term Loan

S + 450 (100 Floor)

8.94%

05/2024

 

4,417

 

 

 

4,364

 

 

 

0.7

 

 

 

4,385

 

Great Lakes Dental Partners, LLC

Unitranche First Lien Term Loan

L + 725 (100 Floor) (including 100 PIK)

11.67%

06/2026

 

4,935

 

 

 

4,859

 

 

 

0.8

 

 

 

4,663

 

Great Lakes Dental Partners, LLC (5)

Unitranche First Lien Revolver

L + 725 (100 Floor) (including 100 PIK)

11.67%

06/2026

 

301

 

 

 

295

 

 

 

0.0

 

 

 

279

 

HCOS Group Intermediate III LLC

Senior Secured First Lien Term Loan

L + 550 (100 Floor)

10.23%

09/2026

 

11,339

 

 

 

11,185

 

 

 

1.8

 

 

 

10,914

 

HCOS Group Intermediate III LLC (4)(5)

Senior Secured First Lien Revolver

 

 

09/2026

 

 

 

 

(15

)

 

 

(0.0

)

 

 

(43

)

HCOS Group Intermediate III LLC

Senior Secured First Lien Term Loan

L + 550 (100 Floor)

10.23%

09/2026

 

9,356

 

 

 

9,211

 

 

 

1.5

 

 

 

9,005

 

Homecare Partners Management, LLC

Senior Secured First Lien Term Loan

L + 575 (100 Floor)

10.98%

05/2027

 

4,493

 

 

 

4,422

 

 

 

0.7

 

 

 

4,436

 

Homecare Partners Management, LLC (5)

Senior Secured First Lien Revolver

P + 475 (100 Floor)

12.25%

05/2027

 

147

 

 

 

130

 

 

 

0.0

 

 

 

133

 

Homecare Partners Management, LLC

Senior Secured First Lien Delayed Draw Term Loan

L + 575 (100 Floor)

10.48%

05/2027

 

3,361

 

 

 

3,301

 

 

 

0.5

 

 

 

3,319

 

84


CRESCENT CAPITAL BDC, INC.
Consolidated Schedule of Investments
December 31, 2022
(in thousands, except share and per share data)

 

Company/Security/Country

Investment Type

Interest
Term *

Interest
Rate

Maturity/
Dissolution
Date

Principal
Amount,
Par Value
or Shares **

 

 

Cost

 

 

Percentage
of Net
Assets ***

 

 

Fair
Value

 

Homecare Partners Management, LLC

Senior Secured First Lien Term Loan

L + 575 (100 Floor)

10.48%

05/2027

 

1,095

 

 

 

1,074

 

 

 

0.2

 

 

 

1,081

 

Hospice Care Buyer, Inc.

Unitranche First Lien Term Loan

L + 650 (100 Floor)

11.23%

12/2026

 

14,163

 

 

 

13,892

 

 

 

2.2

 

 

 

13,469

 

Hospice Care Buyer, Inc.

Unitranche First Lien Term Loan

L + 650 (100 Floor)

10.91%

12/2026

 

2,587

 

 

 

2,533

 

 

 

0.4

 

 

 

2,460

 

Hospice Care Buyer, Inc. (5)

Unitranche First Lien Revolver

L + 650 (100 Floor)

10.88%

12/2026

 

1,109

 

 

 

1,075

 

 

 

0.2

 

 

 

1,029

 

Hospice Care Buyer, Inc.

Unitranche First Lien Delayed Draw Term Loan

L + 650 (100 Floor)

11.23%

12/2026

 

2,639

 

 

 

2,582

 

 

 

0.4

 

 

 

2,510

 

Hospice Care Buyer, Inc.

Unitranche First Lien Term Loan

L + 650 (100 Floor)

11.23%

12/2026

 

378

 

 

 

368

 

 

 

0.1

 

 

 

360

 

Laserway Intermediate Holdings II, LLC (12)

Unitranche First Lien Term Loan

L + 575 (75 Floor)

9.76%

10/2027

 

6,024

 

 

 

5,926

 

 

 

1.0

 

 

 

5,919

 

Lightspeed Buyer, Inc.

Unitranche First Lien Term Loan

L + 550 (100 Floor)

9.88%

02/2026

 

9,725

 

 

 

9,615

 

 

 

1.6

 

 

 

9,507

 

Lightspeed Buyer, Inc. (5)

Unitranche First Lien Revolver

L + 550 (100 Floor)

9.88%

02/2026

 

455

 

 

 

444

 

 

 

0.1

 

 

 

431

 

Lightspeed Buyer, Inc.

Unitranche First Lien Delayed Draw Term Loan

L + 550 (100 Floor)

9.88%

02/2026

 

1,761

 

 

 

1,745

 

 

 

0.3

 

 

 

1,722

 

Lightspeed Buyer, Inc. (5)

Unitranche First Lien Delayed Draw Term Loan

 

 

02/2026

 

 

 

 

 

 

 

(0.0

)

 

 

(114

)

Lightspeed Buyer, Inc.

Unitranche First Lien Term Loan

L + 550 (100 Floor)

10.23%

02/2026

 

2,716

 

 

 

2,677

 

 

 

0.4

 

 

 

2,655

 

MWD Management LLC (United Derm)

Senior Secured First Lien Delayed Draw Term Loan

S + 500 (100 Floor)

9.89%

06/2027

 

4,500

 

 

 

4,420

 

 

 

0.7

 

 

 

4,443

 

MWD Management LLC (United Derm)

Senior Secured First Lien Term Loan

S + 500 (100 Floor)

9.89%

06/2027

 

5,586

 

 

 

5,484

 

 

 

0.9

 

 

 

5,516

 

MWD Management LLC (United Derm) (5)

Senior Secured First Lien Revolver

S + 500 (100 Floor)

9.68%

06/2027

 

640

 

 

 

619

 

 

 

0.1

 

 

 

625

 

NMN Holdings III Corp.

Senior Secured Second Lien Delayed Draw Term Loan

L + 775

12.13%

11/2026

 

1,667

 

 

 

1,638

 

 

 

0.2

 

 

 

1,458

 

NMN Holdings III Corp.

Senior Secured Second Lien Term Loan

L + 775

12.13%

11/2026

 

7,222

 

 

 

7,099

 

 

 

1.0

 

 

 

6,319

 

Omni Ophthalmic Management Consultants, LLC (5)

Senior Secured First Lien Revolver

S + 700 (100 Floor)

11.42%

09/2025

 

737

 

 

 

729

 

 

 

0.1

 

 

 

729

 

Omni Ophthalmic Management Consultants, LLC

Senior Secured First Lien Term Loan

S + 700 (100 Floor)

11.42%

09/2025

 

6,738

 

 

 

6,676

 

 

 

1.1

 

 

 

6,678

 

Omni Ophthalmic Management Consultants, LLC

Senior Secured First Lien Term Loan

S + 700 (100 Floor)

11.42%

09/2025

 

884

 

 

 

873

 

 

 

0.1

 

 

 

876

 

Omni Ophthalmic Management Consultants, LLC

Senior Secured First Lien Term Loan

S + 700 (100 Floor)

11.42%

09/2025

 

299

 

 

 

294

 

 

 

0.0

 

 

 

297

 

Omni Ophthalmic Management Consultants, LLC (4)(5)

Senior Secured First Lien Delayed Draw Term Loan

 

 

09/2025

 

 

 

 

(13

)

 

 

(0.0

)

 

 

(13

)

Patriot Acquisition Topco S.A.R.L (11)

Unitranche First Lien Term Loan

S + 675 (100 Floor)

10.99%

01/2028

 

11,240

 

 

 

11,013

 

 

 

1.8

 

 

 

10,912

 

Patriot Acquisition Topco S.A.R.L (5)(11)

Unitranche First Lien Revolver

L + 675 (100 Floor)

10.99%

01/2026

 

379

 

 

 

352

 

 

 

0.1

 

 

 

328

 

85


CRESCENT CAPITAL BDC, INC.
Consolidated Schedule of Investments
December 31, 2022
(in thousands, except share and per share data)

 

Company/Security/Country

Investment Type

Interest
Term *

Interest
Rate

Maturity/
Dissolution
Date

Principal
Amount,
Par Value
or Shares **

 

 

Cost

 

 

Percentage
of Net
Assets ***

 

 

Fair
Value

 

Patriot Acquisition Topco S.A.R.L (11)

Unitranche First Lien Delayed Draw Term Loan

S + 675 (100 Floor)

10.99%

01/2028

 

12,046

 

 

 

11,819

 

 

 

1.9

 

 

 

11,695

 

Patriot Acquisition Topco S.A.R.L (11)

Unitranche First Lien Term Loan

S + 675 (100 Floor)

10.99%

01/2028

 

1,428

 

 

 

1,394

 

 

 

0.2

 

 

 

1,386

 

Plasma Buyer LLC (PathGroup) (4)(5)

Unitranche First Lien Delayed Draw Term Loan

 

 

05/2029

 

 

 

 

(35

)

 

 

(0.0

)

 

 

(112

)

Plasma Buyer LLC (PathGroup) (4)(5)

Unitranche First Lien Revolver

 

 

05/2029

 

 

 

 

(15

)

 

 

(0.0

)

 

 

(48

)

Plasma Buyer LLC (PathGroup)

Unitranche First Lien Term Loan

S + 575 (75 Floor)

10.07%

05/2029

 

7,279

 

 

 

7,142

 

 

 

1.1

 

 

 

6,848

 

Premier Dental Care Management, LLC (5)

Unitranche First Lien Delayed Draw Term Loan

L + 550 (75 Floor)

9.88%

08/2028

 

4,322

 

 

 

4,302

 

 

 

0.7

 

 

 

4,192

 

Premier Dental Care Management, LLC (5)

Unitranche First Lien Revolver

L + 550 (75 Floor)

9.89%

08/2027

 

515

 

 

 

491

 

 

 

0.1

 

 

 

475

 

Premier Dental Care Management, LLC

Unitranche First Lien Term Loan

L + 550 (75 Floor)

9.88%

08/2028

 

9,429

 

 

 

9,270

 

 

 

1.5

 

 

 

9,188

 

Professional Physical Therapy (9)

Senior Secured First Lien Term Loan

 

 

02/2023

 

9,698

 

 

 

8,907

 

 

 

1.0

 

 

 

6,114

 

Professional Physical Therapy (5)

Senior Secured First Lien Revolver

 

 

02/2023

 

 

 

 

 

 

 

 

 

 

 

PromptCare Intermediate, LP (5)

Unitranche First Lien Delayed Draw Term Loan

L + 600 (100 Floor)

10.22%

09/2027

 

1,007

 

 

 

971

 

 

 

0.1

 

 

 

914

 

PromptCare Intermediate, LP

Unitranche First Lien Term Loan

L + 600 (100 Floor)

10.22%

09/2027

 

10,369

 

 

 

10,198

 

 

 

1.7

 

 

 

10,113

 

Safco Dental Supply, LLC (5)

Unitranche First Lien Revolver

S + 525 (100 Floor)

9.67%

06/2025

 

120

 

 

 

116

 

 

 

0.0

 

 

 

114

 

Safco Dental Supply, LLC

Unitranche First Lien Term Loan

S + 525 (100 Floor)

9.98%

06/2025

 

4,043

 

 

 

4,010

 

 

 

0.7

 

 

 

4,000

 

Seniorlink Incorporated (4)(5)

Unitranche First Lien Revolver

 

 

07/2026

 

 

 

 

(19

)

 

 

0.0

 

 

 

16

 

Seniorlink Incorporated

Unitranche First Lien Term Loan

L + 650 (100 Floor)

9.19%

07/2026

 

10,198

 

 

 

9,998

 

 

 

1.7

 

 

 

10,427

 

Smile Doctors LLC (12)

Unitranche First Lien Term Loan

L + 575 (75 Floor)

10.48%

12/2028

 

11,173

 

 

 

10,982

 

 

��

1.8

 

 

 

10,949

 

Smile Doctors LLC (12)

Unitranche First Lien Delayed Draw Term Loan

L + 575 (75 Floor)

10.16%

12/2028

 

1,762

 

 

 

1,742

 

 

 

0.3

 

 

 

1,727

 

Smile Doctors LLC (5)

Unitranche First Lien Revolver

L + 575 (75 Floor)

10.48%

12/2027

 

616

 

 

 

594

 

 

 

0.1

 

 

 

591

 

Smile Doctors LLC (5)(12)

Unitranche First Lien Delayed Draw Term Loan

L + 575 (75 Floor)

10.16%

12/2028

 

1,521

 

 

 

1,488

 

 

 

0.2

 

 

 

1,450

 

Sydney US Buyer Corp. (3B Scientific) (11)

Unitranche First Lien Term Loan

S + 600 (50 Floor)

10.30%

07/2029

 

3,693

 

 

 

3,599

 

 

 

0.6

 

 

 

3,591

 

Sydney US Buyer Corp. (3B Scientific) (11)

Unitranche First Lien Term Loan

E + 600

8.20%

07/2029

 

3,502

 

 

 

3,473

 

 

 

0.6

 

 

 

3,646

 

Sydney US Buyer Corp. (3B Scientific) (4)(5)(11)

Unitranche First Lien Delayed Draw Term Loan

 

 

07/2029

 

 

 

 

(50

)

 

 

(0.0

)

 

 

(54

)

Sydney US Buyer Corp. (3B Scientific) (4)(5)(11)

Senior Secured First Lien Revolver

 

 

07/2029

 

 

 

 

(3

)

 

 

(0.0

)

 

 

(18

)

86


CRESCENT CAPITAL BDC, INC.
Consolidated Schedule of Investments
December 31, 2022
(in thousands, except share and per share data)

 

Company/Security/Country

Investment Type

Interest
Term *

Interest
Rate

Maturity/
Dissolution
Date

Principal
Amount,
Par Value
or Shares **

 

 

Cost

 

 

Percentage
of Net
Assets ***

 

 

Fair
Value

 

Unifeye Vision Partners

Senior Secured First Lien Delayed Draw Term Loan

L + 525 (100 Floor)

9.98%

09/2025

 

3,008

 

 

 

2,973

 

 

 

0.5

 

 

 

2,990

 

Unifeye Vision Partners (5)

Senior Secured First Lien Revolver

L + 525 (100 Floor)

9.98%

09/2025

 

907

 

 

 

891

 

 

 

0.1

 

 

 

897

 

Unifeye Vision Partners

Senior Secured First Lien Term Loan

L + 525 (100 Floor)

9.98%

09/2025

 

5,238

 

 

 

5,187

 

 

 

0.9

 

 

 

5,207

 

Unifeye Vision Partners (5)

Senior Secured First Lien Delayed Draw Term Loan

L + 525 (100 Floor)

9.98%

09/2025

 

3,835

 

 

 

3,831

 

 

 

0.6

 

 

 

3,806

 

Vital Care Buyer, LLC

Unitranche First Lien Term Loan

L + 525 (100 Floor)

9.98%

10/2025

 

6,893

 

 

 

6,814

 

 

 

1.1

 

 

 

6,789

 

Vital Care Buyer, LLC (5)

Unitranche First Lien Revolver

P + 425 (100 Floor)

11.75%

10/2025

 

370

 

 

 

348

 

 

 

0.1

 

 

 

337

 

 

 

 

 

 

 

336,791

 

 

 

330,381

 

 

 

52.7

 

 

 

322,092

 

Insurance

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Comet Acquisition, Inc.

Senior Secured Second Lien Term Loan

L + 750

12.23%

10/2026

 

1,782

 

 

 

1,780

 

 

 

0.3

 

 

 

1,710

 

Evolution BuyerCo, Inc.

Unitranche First Lien Term Loan

L + 625 (100 Floor)

10.98%

04/2028

 

8,209

 

 

 

8,134

 

 

 

1.3

 

 

 

7,927

 

Evolution BuyerCo, Inc. (4)(5)

Unitranche First Lien Revolver

 

 

04/2027

 

 

 

 

(6

)

 

 

(0.0

)

 

 

(25

)

Evolution BuyerCo, Inc.

Unitranche First Lien Delayed Draw Term Loan

L + 625 (100 Floor)

10.98%

04/2028

 

1,440

 

 

 

1,426

 

 

 

0.2

 

 

 

1,391

 

Evolution BuyerCo, Inc.

Unitranche First Lien Delayed Draw Term Loan

L + 625 (100 Floor)

10.98%

04/2028

 

1,758

 

 

 

1,736

 

 

 

0.3

 

 

 

1,698

 

Evolution BuyerCo, Inc. (5)

Unitranche First Lien Delayed Draw Term Loan

L + 675 (100 Floor)

11.48%

04/2028

 

220

 

 

 

215

 

 

 

0.0

 

 

 

215

 

Integrity Marketing Acquisition, LLC

Unitranche First Lien Delayed Draw Term Loan

L + 580 (100 Floor)

10.04%

08/2025

 

4,965

 

 

 

4,902

 

 

 

0.8

 

 

 

4,804

 

Integrity Marketing Acquisition, LLC

Unitranche First Lien Delayed Draw Term Loan

L + 580 (100 Floor)

10.82%

08/2025

 

3,002

 

 

 

2,964

 

 

 

0.5

 

 

 

2,905

 

Integrity Marketing Acquisition, LLC (4)(5)

Unitranche First Lien Revolver

 

 

08/2025

 

 

 

 

(23

)

 

 

(0.0

)

 

 

(46

)

Integrity Marketing Acquisition, LLC

Unitranche First Lien Term Loan

L + 575 (100 Floor)

10.98%

08/2025

 

12,619

 

 

 

12,464

 

 

 

2.0

 

 

 

12,209

 

Integro Parent, Inc. (11)

Senior Secured First Lien Term Loan

L + 1025 PIK

13.80%

 

 

604

 

 

 

571

 

 

 

0.1

 

 

 

604

 

Integro Parent, Inc. (9)(11)

Senior Secured Second Lien Term Loan

 

 

10/2023

 

2,915

 

 

 

2,905

 

 

 

0.4

 

 

 

2,563

 

Integro Parent, Inc. (9)(11)

Senior Secured Second Lien Delayed Draw Term Loan

 

 

10/2023

 

380

 

 

 

379

 

 

 

0.1

 

 

 

334

 

Patriot Growth Insurance Services, LLC (4)(5)

Unitranche First Lien Revolver

 

 

10/2028

 

 

 

 

(11

)

 

 

(0.0

)

 

 

(13

)

Patriot Growth Insurance Services, LLC

Unitranche First Lien Term Loan

L + 550 (75 Floor)

8.56%

10/2028

 

9,274

 

 

 

9,163

 

 

 

1.5

 

 

 

9,089

 

Patriot Growth Insurance Services, LLC (5)

Unitranche First Lien Delayed Draw Term Loan

L + 575 (75 Floor)

10.47%

10/2028

 

204

 

 

 

178

 

 

 

0.0

 

 

 

147

 

87


CRESCENT CAPITAL BDC, INC.
Consolidated Schedule of Investments
December 31, 2022
(in thousands, except share and per share data)

 

Company/Security/Country

Investment Type

Interest
Term *

Interest
Rate

Maturity/
Dissolution
Date

Principal
Amount,
Par Value
or Shares **

 

 

Cost

 

 

Percentage
of Net
Assets ***

 

 

Fair
Value

 

The Hilb Group, LLC

Unitranche First Lien Term Loan

L + 575 (100 Floor)

10.13%

12/2026

 

3,530

 

 

 

3,475

 

 

 

0.6

 

 

 

3,380

 

The Hilb Group, LLC

Unitranche First Lien Delayed Draw Term Loan

L + 575 (100 Floor)

10.13%

12/2026

 

998

 

 

 

982

 

 

 

0.2

 

 

 

956

 

The Hilb Group, LLC (4)(5)

Unitranche First Lien Revolver

 

 

12/2025

 

 

 

 

(4

)

 

 

(0.0

)

 

 

(14

)

The Hilb Group, LLC

Unitranche First Lien Term Loan

L + 575 (100 Floor)

10.13%

12/2026

 

1,048

 

 

 

1,029

 

 

 

0.2

 

 

 

1,003

 

The Hilb Group, LLC

Unitranche First Lien Delayed Draw Term Loan

L + 575 (100 Floor)

10.13%

12/2026

 

1,761

 

 

 

1,734

 

 

 

0.3

 

 

 

1,686

 

The Hilb Group, LLC (4)(5)

Unitranche First Lien Revolver

 

 

12/2025

 

 

 

 

(2

)

 

 

(0.0

)

 

 

(6

)

The Hilb Group, LLC (5)

Unitranche First Lien Delayed Draw Term Loan

L + 550 (75 Floor)

9.88%

12/2026

 

2,614

 

 

 

2,577

 

 

 

0.4

 

 

 

2,468

 

The Hilb Group, LLC (4)(5)

Unitranche First Lien Revolver

 

 

12/2025

 

 

 

 

(2

)

 

 

(0.0

)

 

 

(5

)

 

 

 

 

 

 

57,323

 

 

 

56,566

 

 

 

9.2

 

 

 

54,980

 

Pharmaceuticals, Biotechnology & Life Sciences

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

BioAgilytix

Senior Secured First Lien Term Loan

L + 625 (75 Floor) (including 275 PIK)

10.98%

12/2028

 

13,160

 

 

 

12,907

 

 

 

2.0

 

 

 

12,425

 

BioAgilytix (5)

Senior Secured First Lien Delayed Draw Term Loan

L + 625 (75 Floor) (including 275 PIK)

10.98%

12/2028

 

675

 

 

 

653

 

 

 

0.1

 

 

 

533

 

LSCS Holdings, Inc. (Eversana)

Senior Secured Second Lien Term Loan

L + 800 (50 Floor)

12.38%

12/2029

 

14,700

 

 

 

14,378

 

 

 

2.2

 

 

 

13,229

 

Teal Acquisition Co., Inc

Unitranche First Lien Term Loan

L + 625 (100 Floor)

9.99%

09/2026

 

8,942

 

 

 

8,762

 

 

 

1.2

 

 

 

7,144

 

Teal Acquisition Co., Inc (5)

Unitranche First Lien Revolver

L + 625 (100 Floor)

11.00%

09/2026

 

1,018

 

 

 

994

 

 

 

0.1

 

 

 

761

 

Teal Acquisition Co., Inc

Unitranche First Lien Term Loan

L + 625 (100 Floor)

11.01%

09/2026

 

4,937

 

 

 

4,862

 

 

 

0.6

 

 

 

3,945

 

 

 

 

 

 

 

43,432

 

 

 

42,556

 

 

 

6.2

 

 

 

38,037

 

Retailing

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Savers (12)

Senior Secured First Lien Term Loan

L + 550 (75 Floor)

10.34%

04/2028

 

6,707

 

 

 

6,684

 

 

 

1.1

 

 

 

6,500

 

Slickdeals Holdings, LLC (4)(5)(6)

Unitranche First Lien Revolver

 

 

06/2023

 

 

 

 

(2

)

 

 

(0.0

)

 

 

(1

)

Slickdeals Holdings, LLC (6)

Unitranche First Lien Term Loan

L + 625 (100 Floor)

10.92%

06/2024

 

14,170

 

 

 

14,037

 

 

 

2.3

 

 

 

14,144

 

 

 

 

 

 

 

20,877

 

 

 

20,719

 

 

 

3.4

 

 

 

20,643

 

88


CRESCENT CAPITAL BDC, INC.
Consolidated Schedule of Investments
December 31, 2022
(in thousands, except share and per share data)

 

Company/Security/Country

Investment Type

Interest
Term *

Interest
Rate

Maturity/
Dissolution
Date

Principal
Amount,
Par Value
or Shares **

 

 

Cost

 

 

Percentage
of Net
Assets ***

 

 

Fair
Value

 

Software & Services

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

ABACUS Holdings I LLC (4)(5)

Unitranche First Lien Delayed Draw Term Loan

 

 

06/2028

 

 

 

 

(26

)

 

 

(0.0

)

 

 

(25

)

ABACUS Holdings I LLC (5)

Unitranche First Lien Revolver

S + 500 (100 Floor)

9.82%

06/2028

 

480

 

 

 

458

 

 

 

0.1

 

 

 

469

 

ABACUS Holdings I LLC

Unitranche First Lien Term Loan

S + 500 (100 Floor)

9.89%

06/2028

 

6,783

 

 

 

6,655

 

 

 

1.1

 

 

 

6,722

 

Affinitiv, Inc. (4)(5)

Unitranche First Lien Revolver

 

 

08/2024

 

 

 

 

(3

)

 

 

(0.0

)

 

 

(6

)

Affinitiv, Inc.

Unitranche First Lien Term Loan

S + 600 (100 Floor)

10.41%

08/2024

 

6,215

 

 

 

6,177

 

 

 

1.0

 

 

 

6,148

 

Ansira Partners, Inc. (9)

Unitranche First Lien Term Loan

 

 

12/2024

 

8,200

 

 

 

6,640

 

 

 

0.5

 

 

 

3,226

 

Ansira Partners, Inc. (9)

Unitranche First Lien Delayed Draw Term Loan

 

 

12/2024

 

1,141

 

 

 

943

 

 

 

0.1

 

 

 

449

 

Ansira Partners, Inc. (5)

Unitranche First Lien Delayed Draw Term Loan

S + 1000 (100 Floor) (including 800 PIK)

14.27%

12/2024

 

51

 

 

 

51

 

 

 

0.0

 

 

 

51

 

Apps Associates LLC (5)

Unitranche First Lien Delayed Draw Term Loan

S + 500 (100 Floor)

9.42%

07/2027

 

893

 

 

 

873

 

 

 

0.1

 

 

 

873

 

Apps Associates LLC (4)(5)

Unitranche First Lien Revolver

 

 

07/2027

 

 

 

 

(12

)

 

 

(0.0

)

 

 

(9

)

Apps Associates LLC

Unitranche First Lien Term Loan

S + 500 (100 Floor)

9.42%

07/2027

 

5,579

 

 

 

5,490

 

 

 

0.9

 

 

 

5,517

 

Banker's Toolbox, Inc. (5)

Unitranche First Lien Delayed Draw Term Loan

L + 525 (75 Floor)

9.57%

07/2027

 

2,518

 

 

 

2,466

 

 

 

0.4

 

 

 

2,317

 

Banker's Toolbox, Inc. (4)(5)

Unitranche First Lien Revolver

 

 

07/2027

 

 

 

 

(37

)

 

 

(0.0

)

 

 

(90

)

Banker's Toolbox, Inc.

Unitranche First Lien Term Loan

S + 525 (75 Floor)

9.23%

07/2027

 

15,684

 

 

 

15,434

 

 

 

2.5

 

 

 

15,095

 

Belay Inc.

Senior Secured First Lien Term Loan

S + 525 (100 Floor)

9.67%

06/2026

 

4,876

 

 

 

4,813

 

 

 

0.8

 

 

 

4,858

 

Belay Inc. (4)(5)

Senior Secured First Lien Revolver

 

 

11/2025

 

 

 

 

(8

)

 

 

(0.0

)

 

 

(2

)

Benesys Inc.

Senior Secured First Lien Term Loan

L + 475 (100 Floor)

9.14%

10/2024

 

1,385

 

 

 

1,378

 

 

 

0.2

 

 

 

1,352

 

Benesys Inc.

Senior Secured First Lien Term Loan

L + 475 (100 Floor)

9.14%

10/2024

 

294

 

 

 

291

 

 

 

0.0

 

 

 

287

 

Benesys Inc. (5)

Senior Secured First Lien Revolver

L + 475 (100 Floor)

9.11%

10/2024

 

84

 

 

 

83

 

 

 

0.0

 

 

 

80

 

C-4 Analytics, LLC (4)(5)

Senior Secured First Lien Revolver

 

 

08/2023

 

 

 

 

(1

)

 

 

(0.0

)

 

 

(5

)

C-4 Analytics, LLC

Senior Secured First Lien Term Loan

L + 450 (100 Floor)

8.88%

08/2023

 

9,357

 

 

 

9,334

 

 

 

1.5

 

 

 

9,280

 

Claritas, LLC (4)(5)

Unitranche First Lien Delayed Draw Term Loan

 

 

03/2026

 

 

 

 

(20

)

 

 

(0.0

)

 

 

(7

)

89


Claritas, LLC (4)(5)

Unitranche First Lien Revolver

 

 

03/2026

 

 

 

 

(16

)

 

 

(0.0

)

 

 

(6

)

90


CRESCENT CAPITAL BDC, INC.
Consolidated Schedule of Investments
December 31, 2022
(in thousands, except share and per share data)

 

Company/Security/Country

Investment Type

Interest
Term *

Interest
Rate

Maturity/
Dissolution
Date

Principal
Amount,
Par Value
or Shares **

 

 

Cost

 

 

Percentage
of Net
Assets ***

 

 

Fair
Value

 

Claritas, LLC

Unitranche First Lien Term Loan

S + 550 (100 Floor)

10.08%

03/2026

 

10,521

 

 

 

10,429

 

 

 

1.7

 

 

 

10,489

 

Granicus, Inc.

Unitranche First Lien Term Loan

L + 700 (100 Floor) (including 150 PIK)

12.64%

01/2027

 

9,080

 

 

 

8,918

 

 

 

1.5

 

 

 

8,899

 

Granicus, Inc. (5)

Unitranche First Lien Revolver

L + 650 (100 Floor)

10.64%

01/2027

 

270

 

 

 

256

 

 

 

0.0

 

 

 

254

 

Granicus, Inc.

Unitranche First Lien Delayed Draw Term Loan

L + 700 (100 Floor) (including 150 PIK)

12.64%

01/2027

 

7,880

 

 

 

7,781

 

 

 

1.3

 

 

 

7,722

 

Lexipol (Ranger Buyer, Inc.)

Unitranche First Lien Term Loan

L + 550 (75 Floor)

9.88%

11/2028

 

13,158

 

 

 

12,930

 

 

 

2.2

 

 

 

13,289

 

Lexipol (Ranger Buyer, Inc.) (4)(5)

Unitranche First Lien Revolver

 

 

11/2027

 

 

 

 

(19

)

 

 

 

 

 

 

List Partners, Inc. (5)

Senior Secured First Lien Revolver

 

 

05/2024

 

 

 

 

 

 

 

(0.0

)

 

 

(7

)

List Partners, Inc.

Senior Secured First Lien Term Loan

S + 500 (100 Floor)

9.42%

05/2024

 

3,674

 

 

 

3,673

 

 

 

0.6

 

 

 

3,618

 

MRI Software LLC (12)

Unitranche First Lien Term Loan

L + 550 (100 Floor)

10.23%

02/2026

 

18,227

 

 

 

18,071

 

 

 

2.9

 

 

 

17,565

 

MRI Software LLC (4)(5)(12)

Unitranche First Lien Revolver

 

 

02/2026

 

 

 

 

(10

)

 

 

(0.0

)

 

 

(46

)

MRI Software LLC (12)

Unitranche First Lien Term Loan

L + 550 (100 Floor)

10.23%

02/2026

 

1,309

 

 

 

1,298

 

 

 

0.2

 

 

 

1,262

 

New Era Technology, Inc.

Unitranche First Lien Term Loan

L + 625 (100 Floor)

10.66%

10/2026

 

3,126

 

 

 

3,080

 

 

 

0.5

 

 

 

3,048

 

New Era Technology, Inc. (5)

Unitranche First Lien Revolver

L + 625 (100 Floor)

10.49%

10/2026

 

449

 

 

 

437

 

 

 

0.1

 

 

 

431

 

New Era Technology, Inc.

Unitranche First Lien Delayed Draw Term Loan

L + 625 (100 Floor)

10.49%

10/2026

 

2,008

 

 

 

1,982

 

 

 

0.3

 

 

 

1,958

 

New Era Technology, Inc. (5)

Unitranche First Lien Delayed Draw Term Loan

L + 625 (100 Floor)

10.49%

10/2026

 

6,138

 

 

 

6,060

 

 

 

1.0

 

 

 

5,972

 

Odessa Technologies, Inc. (4)(5)

Senior Secured First Lien Delayed Draw Term Loan

 

 

10/2027

 

 

 

 

(15

)

 

 

 

 

 

 

Odessa Technologies, Inc. (4)(5)

Senior Secured First Lien Revolver

 

 

10/2027

 

 

 

 

(40

)

 

 

 

 

 

 

Odessa Technologies, Inc.

Senior Secured First Lien Term Loan

L + 575 (75 Floor)

10.09%

10/2027

 

9,571

 

 

 

9,408

 

 

 

1.6

 

 

 

9,571

 

Ontario Systems, LLC

Unitranche First Lien Delayed Draw Term Loan

L + 550 (100 Floor)

10.23%

08/2025

 

1,086

 

 

 

1,085

 

 

 

0.2

 

 

 

1,052

 

Ontario Systems, LLC (5)

Unitranche First Lien Revolver

L + 550 (100 Floor)

10.23%

08/2025

 

244

 

 

 

241

 

 

 

0.0

 

 

 

228

 

Ontario Systems, LLC

Unitranche First Lien Term Loan

L + 550 (100 Floor)

10.23%

08/2025

 

3,144

 

 

 

3,129

 

 

 

0.5

 

 

 

3,044

 

Ontario Systems, LLC

Unitranche First Lien Delayed Draw Term Loan

L + 550 (100 Floor)

10.23%

08/2025

 

547

 

 

 

533

 

 

 

0.1

 

 

 

529

 

Ontario Systems, LLC

Unitranche First Lien Term Loan

L + 550 (100 Floor)

10.23%

08/2025

 

444

 

 

 

438

 

 

 

0.1

 

 

 

430

 

91


Park Place Technologies, LLC (8)

Unsecured Debt

1250 PIK

12.50%

05/2029

 

885

 

 

 

885

 

 

 

0.1

 

 

 

727

 

92


CRESCENT CAPITAL BDC, INC.
Consolidated Schedule of Investments
December 31, 2022
(in thousands, except share and per share data)

 

Company/Security/Country

Investment Type

Interest
Term *

Interest
Rate

Maturity/
Dissolution
Date

Principal
Amount,
Par Value
or Shares **

 

 

Cost

 

 

Percentage
of Net
Assets ***

 

 

Fair
Value

 

Perforce Software, Inc.

Senior Secured Second Lien Term Loan

L + 800

12.38%

07/2027

 

5,000

 

 

 

4,988

 

 

 

0.7

 

 

 

4,500

 

Right Networks, LLC

Unitranche First Lien Revolver

L + 600 (100 Floor)

10.39%

05/2026

 

233

 

 

 

231

 

 

 

0.0

 

 

 

233

 

Right Networks, LLC

Unitranche First Lien Term Loan

L + 600 (100 Floor)

10.39%

05/2026

 

9,295

 

 

 

9,207

 

 

 

1.5

 

 

 

9,295

 

Right Networks, LLC

Unitranche First Lien Term Loan

L + 600 (100 Floor)

10.39%

05/2026

 

8,224

 

 

 

8,101

 

 

 

1.3

 

 

 

8,224

 

Right Networks, LLC

Unitranche First Lien Delayed Draw Term Loan

L + 600 (100 Floor)

10.39%

05/2026

 

2,096

 

 

 

2,066

 

 

 

0.3

 

 

 

2,096

 

Ruffalo Noel Levitz, LLC (5)

Unitranche First Lien Revolver

L + 600 (100 Floor)

10.65%

05/2024

 

225

 

 

 

224

 

 

 

0.0

 

 

 

221

 

Ruffalo Noel Levitz, LLC

Unitranche First Lien Term Loan

L + 600 (100 Floor)

10.73%

05/2024

 

2,461

 

 

 

2,463

 

 

 

0.4

 

 

 

2,430

 

Saturn Borrower Inc

Unitranche First Lien Term Loan

L + 725 (100 Floor) (including 75 PIK)

11.98%

09/2026

 

20,143

 

 

 

19,719

 

 

 

3.1

 

 

 

19,224

 

Saturn Borrower Inc

Unitranche First Lien Term Loan

L + 725 (100 Floor) (including 75 PIK)

11.98%

09/2026

 

2,454

 

 

 

2,399

 

 

 

0.4

 

 

 

2,342

 

Saturn Borrower Inc

Unitranche First Lien Revolver

L + 650 (100 Floor)

11.23%

09/2026

 

1,513

 

 

 

1,483

 

 

 

0.2

 

 

 

1,444

 

Smartronix, LLC

Unitranche First Lien Term Loan

L + 600 (100 Floor)

10.17%

11/2028

 

23,869

 

 

 

23,443

 

 

 

3.8

 

 

 

23,796

 

Smartronix, LLC (4)(5)

Unitranche First Lien Revolver

 

 

11/2028

 

 

 

 

(56

)

 

 

(0.0

)

 

 

(10

)

SQAD Holdco, Inc. (5)

Unitranche First Lien Delayed Draw Term Loan

S + 575 (100 Floor)

10.33%

04/2028

 

2,413

 

 

 

2,370

 

 

 

0.4

 

 

 

2,310

 

SQAD Holdco, Inc. (5)

Unitranche First Lien Revolver

S + 575 (100 Floor)

10.16%

04/2028

 

210

 

 

 

189

 

 

 

0.0

 

 

 

188

 

SQAD Holdco, Inc.

Unitranche First Lien Term Loan

S + 575 (100 Floor)

10.33%

04/2028

 

8,905

 

 

 

8,741

 

 

 

1.4

 

 

 

8,716

 

Summit 7 Systems, LLC (4)(5)

Senior Secured First Lien Revolver

 

 

05/2028

 

 

 

 

(6

)

 

 

(0.0

)

 

 

(12

)

Summit 7 Systems, LLC

Senior Secured First Lien Term Loan

S + 550 (100 Floor)

10.23%

05/2028

 

5,274

 

 

 

5,176

 

 

 

0.8

 

 

 

5,180

 

Transportation Insight, LLC

Senior Secured First Lien Term Loan

L + 425

9.18%

12/2024

 

5,036

 

 

 

5,019

 

 

 

0.8

 

 

 

4,873

 

Transportation Insight, LLC

Senior Secured First Lien Delayed Draw Term Loan

L + 425

9.18%

12/2024

 

1,251

 

 

 

1,247

 

 

 

0.2

 

 

 

1,211

 

Transportation Insight, LLC (4)(5)

Senior Secured First Lien Revolver

 

 

12/2024

 

 

 

 

(2

)

 

 

(0.0

)

 

 

(24

)

Winxnet Holdings LLC

Unitranche First Lien Delayed Draw Term Loan

S + 650 (100 Floor)

10.92%

12/2025

 

628

 

 

 

626

 

 

 

0.1

 

 

 

625

 

Winxnet Holdings LLC

Unitranche First Lien Delayed Draw Term Loan

S + 650 (100 Floor)

10.92%

12/2025

 

1,029

 

 

 

1,024

 

 

 

0.2

 

 

 

1,024

 

Winxnet Holdings LLC (5)

Unitranche First Lien Revolver

S + 650 (100 Floor)

10.92%

12/2025

 

488

 

 

 

485

 

 

 

0.1

 

 

 

485

 

93


Winxnet Holdings LLC

Unitranche First Lien Term Loan

S + 650 (100 Floor)

10.92%

12/2025

 

1,910

 

 

 

1,904

 

 

 

0.3

 

 

 

1,901

 

CRESCENT CAPITAL BDC, INC.
Consolidated Schedule of Investments
December 31, 2022
(in thousands, except share and per share data)

 

Company/Security/Country

Investment Type

Interest
Term *

Interest
Rate

Maturity/
Dissolution
Date

Principal
Amount,
Par Value
or Shares **

 

 

Cost

 

 

Percentage
of Net
Assets ***

 

 

Fair
Value

 

Winxnet Holdings LLC

Unitranche First Lien Term Loan

S + 650 (100 Floor)

10.92%

12/2025

 

1,523

 

 

 

1,515

 

 

 

0.2

 

 

 

1,516

 

Winxnet Holdings LLC

Unitranche First Lien Term Loan

S + 650 (100 Floor)

10.92%

12/2025

 

1,136

 

 

 

1,129

 

 

 

0.2

 

 

 

1,131

 

Winxnet Holdings LLC

Unitranche First Lien Term Loan

S + 650 (100 Floor)

10.92%

12/2025

 

199

 

 

 

197

 

 

 

0.0

 

 

 

198

 

 

 

 

 

 

 

260,816

 

 

 

255,395

 

 

 

40.5

 

 

 

249,726

 

Total Debt Investments
United States

 

 

 

 

 

1,111,154

 

 

 

1,088,025

 

 

 

172.6

 

%

 

1,055,740

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Equity Investments

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Automobiles & Components

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Sun Acquirer Corp.

Common Stock

 

 

 

 

6,148

 

 

 

615

 

 

 

0.1

 

 

 

615

 

Sun Acquirer Corp.

Common Stock

 

 

 

 

428

 

 

 

43

 

 

 

0.0

 

 

 

43

 

 

 

 

 

 

 

 

 

 

658

 

 

 

0.1

 

 

 

658

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Capital Goods

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Envocore Holding, LLC (7)

Common Stock

 

 

 

 

521,354

 

 

 

 

 

 

 

 

 

 

Envocore Holding, LLC (7)

Preferred Stock

 

 

 

 

534,722

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Commercial & Professional Services

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Allied Universal Holdings, LLC

Common Stock

 

 

 

 

2,805,726

 

 

 

1,011

 

 

 

0.5

 

 

 

3,244

 

Allied Universal Holdings, LLC

Common Stock

 

 

 

 

684,903

 

 

 

685

 

 

 

0.1

 

 

 

792

 

ASP MCS Acquisition Corp. (6)

Common Stock

 

 

 

 

11,861

 

 

 

1,150

 

 

 

0.1

 

 

 

368

 

ASP MCS Acquisition Corp. (6)

Common Stock

 

 

 

 

891

 

 

 

29

 

 

 

0.0

 

 

 

28

 

ASP MCS Acquisition Corp. (6)

Preferred Stock

 

 

 

 

230

 

 

 

230

 

 

 

0.0

 

 

 

200

 

Hercules Borrower LLC

Common Stock

 

 

 

 

1,153,075

 

 

 

1,153

 

 

 

0.2

 

 

 

1,147

 

IGT Holdings LLC

Preferred Stock

 

 

 

 

645,730

 

 

 

 

 

 

 

 

 

 

IGT Holdings LLC

Common Stock

 

 

 

 

1,000,000

 

 

 

 

 

 

 

 

 

 

MHS Acquisition Holdings, LLC

Preferred Stock

 

 

 

 

1,060

 

 

 

923

 

 

 

0.2

 

 

 

1,394

 

MHS Acquisition Holdings, LLC

Common Stock

 

 

 

 

11

 

 

 

9

 

 

 

0.0

 

 

 

176

 

Receivable Solutions, Inc.

Preferred Stock

 

 

 

 

137,000

 

 

 

137

 

 

 

0.1

 

 

 

392

 

Service Logic Acquisition, Inc.

Common Stock

 

 

 

 

13,132

 

 

 

1,313

 

 

 

0.3

 

 

 

1,977

 

TecoStar Holdings, Inc.

Common Stock

 

 

 

 

500,000

 

 

 

500

 

 

 

0.0

 

 

 

281

 

 

 

 

 

 

 

 

 

 

7,140

 

 

 

1.5

 

 

 

9,999

 

Consumer Services

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Everlast Parent Inc.

Common Stock

 

 

 

 

948

 

 

 

948

 

 

 

0.2

 

 

 

1,176

 

FS Whitewater Borrower, LLC

Common Stock

 

 

 

 

6,897

 

 

 

690

 

 

 

0.1

 

 

 

597

 

HGH Purchaser, Inc.

Common Stock

 

 

 

 

4,171

 

 

 

417

 

 

 

0.1

 

 

 

910

 

HS Spa Holdings Inc. (Hand & Stone)

Common Stock

 

 

 

 

1,804,502

 

 

 

1,805

 

 

 

0.3

 

 

 

1,837

 

Legalshield

Common Stock

 

 

 

 

372

 

 

 

372

 

 

 

0.1

 

 

 

540

 

Mario Purchaser, LLC

Common Stock

 

 

 

 

1,027

 

 

 

1,027

 

 

 

0.1

 

 

 

703

 

PPV Intermediate Holdings LLC (Vetcor)

Common Stock

 

 

 

 

312,500

 

 

 

313

 

 

 

0.1

 

 

 

313

 

Stepping Stones Healthcare Services, LLC

Common Stock

 

 

 

 

11,321

 

 

 

1,132

 

 

 

0.1

 

 

 

908

 

Wrench Group LLC

Common Stock

 

 

 

 

2,337

 

 

 

235

 

 

 

0.1

 

 

 

852

 

Wrench Group LLC

Common Stock

 

 

 

 

655

 

 

 

66

 

 

 

0.0

 

 

 

239

 

 

 

 

 

 

 

 

 

 

7,005

 

 

 

1.2

 

 

 

8,075

 

94


CRESCENT CAPITAL BDC, INC.
Consolidated Schedule of Investments
December 31, 2022
(in thousands, except share and per share data)

 

Company/Security/Country

Investment Type

Interest
Term *

Interest
Rate

Maturity/
Dissolution
Date

Principal
Amount,
Par Value
or Shares **

 

 

Cost

 

 

Percentage
of Net
Assets ***

 

 

Fair
Value

 

Diversified Financials

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

GACP II LP (6)(11)(13)(14)

Partnership Interest

 

 

 

 

 

 

 

5,091

 

 

 

0.8

 

 

 

4,889

 

WhiteHawk III Onshore Fund L.P. (5)(6)(11)(13)(14)

Partnership Interest

 

 

 

 

 

 

 

8,296

 

 

 

1.4

 

 

 

8,871

 

 

 

 

 

 

 

 

 

 

13,387

 

 

 

2.2

 

 

 

13,760

 

Health Care Equipment & Services

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

ACI Group Holdings, Inc.

Common Stock

 

 

 

 

907,499

 

 

 

909

 

 

 

0.2

 

 

 

1,168

 

ACI Group Holdings, Inc.

Preferred Stock

 

 

 

 

3,719

 

 

 

3,645

 

 

 

0.7

 

 

 

4,176

 

Centria Subsidiary Holdings, LLC

Common Stock

 

 

 

 

11,911

 

 

 

1,191

 

 

 

0.2

 

 

 

1,038

 

Hospice Care Buyer, Inc.

Common Stock

 

 

 

 

13,895

 

 

 

1,398

 

 

 

0.2

 

 

 

1,113

 

Hospice Care Buyer, Inc.

Common Stock

 

 

 

 

844

 

 

 

75

 

 

 

0.0

 

 

 

60

 

NMN Holdings III Corp.

Common Stock

 

 

 

 

11,111

 

 

 

1,111

 

 

 

0.1

 

 

 

490

 

Patriot Acquisition Topco S.A.R.L (11)

Common Stock

 

 

 

 

1,055

 

 

 

1,055

 

 

 

0.2

 

 

 

1,207

 

Patriot Acquisition Topco S.A.R.L (11)

Common Stock

 

 

 

 

14,534

 

 

 

22

 

 

 

0.0

 

 

 

88

 

Seniorlink Incorporated

Common Stock

 

 

 

 

68,182

 

 

 

518

 

 

 

0.3

 

 

 

1,976

 

Smile Doctors LLC

Common Stock

 

 

 

 

1,190

 

 

 

714

 

 

 

0.1

 

 

 

703

 

 

 

 

 

 

 

 

 

 

10,638

 

 

 

2.0

 

 

 

12,019

 

Insurance

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Evolution BuyerCo, Inc.

Common Stock

 

 

 

 

2,917

 

 

 

292

 

 

 

0.0

 

 

 

247

 

Integrity Marketing Acquisition, LLC

Common Stock

 

 

 

 

287,484

 

 

 

533

 

 

 

0.1

 

 

 

898

 

Integrity Marketing Acquisition, LLC

Preferred Stock

 

 

 

 

1,247

 

 

 

1,215

 

 

 

0.3

 

 

 

1,907

 

Integro Parent, Inc. (11)

Common Stock

 

 

 

 

4,468

 

 

 

454

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

2,494

 

 

 

0.4

 

 

 

3,052

 

Pharmaceuticals, Biotechnology & Life Sciences

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

LSCS Holdings, Inc. (Eversana)

Common Stock

 

 

 

 

3,096

 

 

 

953

 

 

 

0.2

 

 

 

1,156

 

LSCS Holdings, Inc. (Eversana)

Preferred Stock

 

 

 

 

447

 

 

447

 

 

 

0.1

 

 

475

 

Teal Acquisition Co., Inc

Common Stock

 

 

 

 

5,555

 

 

 

556

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

1,956

 

 

 

0.3

 

 

 

1,631

 

Retailing

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Palmetto Moon LLC

Common Stock

 

 

 

 

61

 

 

 

 

 

 

0.1

 

 

 

348

 

Slickdeals Holdings, LLC (6)

Common Stock

 

 

 

 

89

 

 

 

891

 

 

 

0.2

 

 

 

1,290

 

Vivid Seats Ltd. (6)(11)(12)

Common Stock

 

 

 

 

608,109

 

 

 

608

 

 

 

0.2

 

 

 

944

 

 

 

 

 

 

 

 

 

 

1,499

 

 

 

0.5

 

 

 

2,582

 

Software & Services

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Lexipol (Ranger Buyer, Inc.)

Common Stock

 

 

 

 

638

 

 

 

638

 

 

 

0.1

 

 

 

646

 

Lexipol (Ranger Buyer, Inc.)

Common Stock

 

 

 

 

638

 

 

 

 

 

 

 

 

 

 

Odessa Technologies, Inc.

Common Stock

 

 

 

 

10,714

 

 

 

1,071

 

 

 

0.2

 

 

 

1,213

 

Park Place Technologies, LLC

Common Stock

 

 

 

 

479

 

 

 

479

 

 

 

 

 

 

 

Park Place Technologies, LLC

Common Stock

 

 

 

 

442,203

 

 

 

27

 

 

 

0.1

 

 

 

386

 

Park Place Technologies, LLC

Common Stock

 

 

 

 

685,018

 

 

 

 

 

 

 

 

 

 

Saturn Borrower Inc

Common Stock

 

 

 

 

434,163

 

 

 

434

 

 

 

0.1

 

 

 

335

 

 

 

 

 

 

 

 

 

 

2,649

 

 

 

0.5

 

 

 

2,580

 

Transportation

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Xpress Global Systems, LLC

Common Stock

 

 

 

 

12,544

 

 

 

 

 

 

0.2

 

 

 

1,254

 

Total Equity Investments
United States

 

 

 

 

 

 

 

$

47,426

 

 

 

8.9

 

%

$

55,610

 

Total United States

 

 

 

 

 

 

 

$

1,135,451

 

 

 

181.5

 

%

$

1,111,350

 

95


CRESCENT CAPITAL BDC, INC.
Consolidated Schedule of Investments
December 31, 2022
(in thousands, except share and per share data)

 

Company/Security/Country

Investment Type

Interest
Term *

Interest
Rate

Maturity/
Dissolution
Date

Principal
Amount,
Par Value
or Shares **

 

 

Cost

 

 

Percentage
of Net
Assets ***

 

 

Fair
Value

 

Canada

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Debt Investments

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Health Care Equipment & Services

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

VetStrategy (11)

Unsecured Debt

C + 1050 PIK

15.24%

03/2031

 

C$3,124

 

 

$

2,395

 

 

 

0.4

 

 

$

2,307

 

VetStrategy (11)

Unitranche First Lien Delayed Draw Term Loan

C + 700 (100 Floor)

11.74%

07/2027

 

C$1,694

 

 

 

1,243

 

 

 

0.2

 

 

 

1,264

 

VetStrategy (11)

Unitranche First Lien Delayed Draw Term Loan

C + 700 (100 Floor)

11.74%

07/2027

 

C$1,694

 

 

 

1,296

 

 

 

0.2

 

 

 

1,264

 

VetStrategy (11)

Unitranche First Lien Delayed Draw Term Loan

C + 700 (100 Floor)

11.74%

07/2027

 

C$4,918

 

 

 

3,852

 

 

 

0.6

 

 

 

3,668

 

VetStrategy (11)

Unitranche First Lien Term Loan

C + 700 (100 Floor)

11.74%

07/2027

 

C$9,083

 

 

 

6,634

 

 

 

1.1

 

 

 

6,775

 

VetStrategy (11)

Unitranche First Lien Delayed Draw Term Loan

C + 575 (100 Floor)

10.49%

07/2027

 

C$8,654

 

 

 

6,717

 

 

 

1.0

 

 

 

6,259

 

VetStrategy (11)

Unitranche First Lien Delayed Draw Term Loan

C + 575 (100 Floor)

10.49%

07/2027

 

C$6,189

 

 

 

4,767

 

 

 

0.7

 

 

 

4,476

 

 

 

 

 

 

 

35,356

 

 

 

26,904

 

 

 

4.2

 

 

 

26,013

 

Telecommunication Services

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Sandvine Corporation (11)(12)

Senior Secured Second Lien Term Loan

L + 800

12.38%

11/2026

 

4,500

 

 

 

4,400

 

 

 

0.7

 

 

 

4,061

 

Total Debt Investments
Canada

 

 

 

 

 

 

 

$

31,304

 

 

 

4.9

 

%

$

30,074

 

Total Canada

 

 

 

 

 

 

 

$

31,304

 

 

 

4.9

 

%

$

30,074

 

United Kingdom

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Debt Investments

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Commercial & Professional Services

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Crusoe Bidco Limited (11)

Unitranche First Lien Term Loan

SN + 625

9.80%

12/2025

£

6,067

 

 

$

7,494

 

 

 

1.2

 

%

$

7,336

 

Crusoe Bidco Limited (11)

Unitranche First Lien Delayed Draw Term Loan

SN + 625

9.80%

12/2025

£

820

 

 

 

990

 

 

 

0.2

 

 

 

992

 

Nurture Landscapes (11)

Unitranche First Lien Term Loan

SN + 650

9.43%

06/2028

£

1,416

 

 

 

1,947

 

 

 

0.3

 

 

 

1,712

 

Nurture Landscapes (11)

Unitranche First Lien Delayed Draw Term Loan

SN + 650

9.93%

06/2028

£

392

 

 

 

521

 

 

 

0.1

 

 

 

474

 

Nurture Landscapes (5)(11)

Unitranche First Lien Delayed Draw Term Loan

SN + 650

8.76%

06/2028

£

10,615

 

 

 

12,790

 

 

 

2.1

 

 

 

12,834

 

 

 

 

 

 

 

19,310

 

 

 

23,742

 

 

 

3.9

 

 

 

23,348

 

96


CRESCENT CAPITAL BDC, INC.
Consolidated Schedule of Investments
December 31, 2022
(in thousands, except share and per share data)

 

Company/Security/Country

Investment Type

Interest
Term *

Interest
Rate

Maturity/
Dissolution
Date

Principal
Amount,
Par Value
or Shares **

 

 

Cost

 

 

Percentage
of Net
Assets ***

 

 

Fair
Value

 

Consumer Durables & Apparel

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Lion Cashmere Bidco Limited (11)

Unitranche First Lien Term Loan

L + 600 (50 Floor)

10.12%

03/2028

 

4,352

 

 

$

4,259

 

 

 

0.7

 

 

$

4,352

 

Lion Cashmere Bidco Limited (11)

Unitranche First Lien Term Loan

L + 600 (50 Floor)

10.12%

03/2028

 

9,939

 

 

 

9,728

 

 

 

1.6

 

 

 

9,939

 

Lion Cashmere Bidco Limited (11)

Unitranche First Lien Term Loan

L + 600 (50 Floor)

10.12%

03/2028

 

4,953

 

 

 

4,848

 

 

 

0.8

 

 

 

4,953

 

Lion Cashmere Bidco Limited (4)(5)(11)

Unitranche First Lien Delayed Draw Term Loan

 

 

03/2028

 

 

 

 

(72

)

 

 

 

 

 

 

 

 

 

 

 

 

19,244

 

 

 

18,763

 

 

 

3.1

 

 

 

19,244

 

Software & Services

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Jordan Bidco, Ltd. (5)(11)

Unitranche First Lien Delayed Draw Term Loan

 

 

08/2028

 

 

 

 

 

 

 

 

 

 

 

Jordan Bidco, Ltd. (11)

Unitranche First Lien Term Loan

SN + 600

8.64%

08/2028

£

13,234

 

 

 

17,765

 

 

 

2.6

 

 

 

15,999

 

 

 

 

 

 

 

 

 

 

17,765

 

 

 

2.6

 

 

 

15,999

 

Total Debt Investments
United Kingdom

 

 

 

 

 

 

 

$

60,270

 

 

 

9.6

 

%

$

58,591

 

Equity Investments

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Health Care Equipment & Services

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

IVC Evidensia (f/k/a VetStrategy) (11)

Preferred Stock

 

 

 

 

1,353,474

 

 

$

776

 

 

 

0.3

 

 

$

1,816

 

Total Equity Investments
United Kingdom

 

 

 

 

 

 

 

 

776

 

 

 

0.3

 

%

 

1,816

 

Total United Kingdom

 

 

 

 

 

 

 

$

61,046

 

 

 

9.9

 

%

$

60,407

 

Netherlands

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Debt Investments

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Pharmaceuticals, Biotechnology & Life Sciences

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

PharComp Parent B.V. (11)

Unitranche First Lien Delayed Draw Term Loan

E + 625

7.94%

02/2026

1,868

 

 

$

2,150

 

 

 

0.3

 

%

$

1,999

 

PharComp Parent B.V. (10)(11)

Unitranche First Lien - Last Out Term Loan

E + 650

8.40%

02/2026

6,910

 

 

 

7,709

 

 

 

1.2

 

 

 

7,397

 

PharComp Parent B.V. (5)(11)

Unitranche First Lien Delayed Draw Term Loan

E + 650

8.40%

02/2026

407

 

 

 

419

 

 

 

0.1

 

 

 

436

 

PharComp Parent B.V. (5)(11)

Unitranche First Lien Delayed Draw Term Loan

 

 

02/2026

 

 

 

 

 

 

 

 

 

 

 

Eagle Midco B.V. (Avania) (11)

Unitranche First Lien Term Loan

E + 600

6.28%

07/2029

1,840

 

 

 

1,854

 

 

 

0.3

 

 

 

1,931

 

Eagle Midco B.V. (Avania) (5)(11)

Unitranche First Lien Delayed Draw Term Loan

E + 625

10.05%

07/2029

368

 

 

 

298

 

 

 

0.0

 

 

 

290

 

Eagle Midco B.V. (Avania) (4)(5)(11)

Senior Secured First Lien Revolver

 

 

01/2029

 

 

 

 

(18

)

 

 

(0.0

)

 

 

(21

)

Eagle Midco B.V. (Avania) (11)

Unitranche First Lien Term Loan

S + 625

10.60%

07/2029

 

3,411

 

 

 

3,326

 

 

 

0.5

 

 

 

3,320

 

 

 

 

 

 

 

14,804

 

 

 

15,738

 

 

 

2.4

 

 

 

15,352

 

Total Debt Investments
Netherlands

 

 

 

 

 

 

 

$

15,738

 

 

 

2.4

 

%

$

15,352

 

Total Netherlands

 

 

 

 

 

 

 

$

15,738

 

 

 

2.4

 

%

$

15,352

 

97


CRESCENT CAPITAL BDC, INC.
Consolidated Schedule of Investments
December 31, 2022
(in thousands, except share and per share data)

 

Company/Security/Country

Investment Type

Interest
Term *

Interest
Rate

Maturity/
Dissolution
Date

Principal
Amount,
Par Value
or Shares **

 

 

Cost

 

 

Percentage
of Net
Assets ***

 

 

Fair
Value

 

Belgium

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Debt Investments

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Commercial & Professional Services

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Miraclon Corporation (11)

Unitranche First Lien Term Loan

E + 625

8.21%

04/2026

9,507

 

 

$

10,570

 

 

 

1.6

 

 

$

9,958

 

Miraclon Corporation (11)

Unitranche First Lien Term Loan

L + 625

10.63%

04/2026

 

4,162

 

 

 

4,095

 

 

 

0.7

 

 

 

4,133

 

 

 

 

 

 

 

13,669

 

 

 

14,665

 

 

 

2.3

 

 

 

14,091

 

Total Debt Investments
Belgium

 

 

 

 

 

 

 

$

14,665

 

 

 

2.3

 

%

$

14,091

 

Equity Investments

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Commercial & Professional Services

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Miraclon Corporation (11)

Common Stock

 

 

 

 

921

 

 

$

1

 

 

 

 

 

 

 

Miraclon Corporation (11)

Preferred Stock

 

 

 

 

81,384

 

 

 

91

 

 

 

0.0

 

 

 

75

 

 

 

 

 

 

 

 

 

 

92

 

 

 

0.0

 

 

 

75

 

Total Equity Investments
Belgium

 

 

 

 

 

 

 

$

92

 

 

 

0.0

 

%

$

75

 

Total Belgium

 

 

 

 

 

 

 

$

14,757

 

 

 

2.3

 

%

$

14,166

 

Australia

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Debt Investments

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Retailing

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Greencross (Vermont Aus Pty Ltd) (11)

Unitranche First Lien Term Loan

B + 575

9.06%

03/2028

 

A$29,775

 

 

$

21,724

 

 

 

3.2

 

 

$

19,490

 

Total Debt Investments
Australia

 

 

 

 

 

 

 

$

21,724

 

 

 

3.2

 

%

$

19,490

 

Total Australia

 

 

 

 

 

 

 

$

21,724

 

 

 

3.2

 

%

$

19,490

 

Sweden

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Debt Investments

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Retailing

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

AX VI INV2 Holding AB (Voff) (6)(11)

Unitranche First Lien Term Loan

E + 625

7.23%

08/2029

8,795

 

 

$

8,608

 

 

 

1.5

 

 

$

9,156

 

AX VI INV2 Holding AB (Voff) (4)(5)(6)(11)

Senior Secured First Lien Revolver

 

 

08/2029

 

 

 

 

(10

)

 

 

(0.0

)

 

 

(11

)

AX VI INV2 Holding AB (Voff) (6)(11)

Senior Secured Second Lien Term Loan

E + 1000

10.98%

08/2030

1,830

 

 

 

1,791

 

 

 

0.3

 

 

 

1,906

 

AX VI INV2 Holding AB (Voff) (4)(5)(6)(11)

Unitranche First Lien Delayed Draw Term Loan

 

 

08/2029

 

 

 

 

(39

)

 

 

(0.0

)

 

 

(44

)

Total Debt Investments
Sweden

 

 

 

 

 

 

 

$

10,350

 

 

 

1.8

 

%

$

11,007

 

Equity Investments

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Retailing

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

AX VI INV2 Holding AB (Voff) (6)(11)

Common Stock

 

 

 

 

11,583,011

 

 

$

1,086

 

 

 

0.2

 

 

$

1,110

 

Total Equity Investments
Sweden

 

 

 

 

 

 

 

$

1,086

 

 

 

0.2

 

%

$

1,110

 

Total Sweden

 

 

 

 

 

 

 

$

11,436

 

 

 

2.0

 

%

$

12,117

 

Total Investments

 

 

 

 

 

 

 

$

1,291,456

 

 

 

206.2

 

%

$

1,262,956

 

98


*The majority of the investments bear interest at a rate that may be determined by reference to London Interbank Offered Rate (“LIBOR” or “L”), Prime (“P”), SOFR (“S”), CDOR (“C”), EURIBOR (“E”), SONIA (“SN”), or BBSY ("B") and which reset monthly, quarterly, semiannually or annually. For each, the Company has provided the spread over the reference rate and the current interest rate in effect at the reporting date. The impact of a credit spread adjustment, if applicable, is included within the stated all-in interest rate. As of December 31, 2022, the reference rates for the Company's variable rate loans are represented in the below table. Certain investments are subject to an interest rate floor. For fixed rate loans, a spread above a reference rate is not applicable.

 

 

Tenor

Reference Rate

 

Overnight

 

1 month

 

3 month

 

6 Month

 

12 Month

LIBOR (“L”)

 

4.32%

 

4.39%

 

4.77%

 

5.14%

 

5.48%

Prime (“P”)

 

7.50%

 

-

 

-

 

-

 

-

SOFR (“S”)

 

-

 

4.36%

 

4.59%

 

4.78%

 

4.87%

CDOR (“C”)

 

-

 

4.74%

 

4.82%

 

4.94%

 

-

EURIBOR (“E”)

 

-

 

1.87%

 

2.13%

 

2.69%

 

3.29%

SONIA (“SN”)

 

3.43%

 

-

 

-

 

-

 

-

BBSY ("B")

 

-

 

-

 

3.31%

 

-

 

-

**The total par amount is presented for debt investments, while the number of shares or units owned is presented for equity investments. Par amount is denominated in U.S. Dollars ("$") unless otherwise noted.
*** Percentage is based on net assets of $612,541 as of December 31, 2022

(1)
All positions held are non-controlled/non-affiliated investments, unless otherwise noted, as defined by the Investment Company Act of 1940 (the “1940 Act”). Non-controlled/non-affiliated investments are investments that are neither controlled nor affiliated.
(2)
All debt investments are income-producing, unless otherwise noted. Equity and member interests are non-income-producing unless otherwise noted. The Company generally acquires its investments in private transactions exempt from registration under the Securities Act of 1933 (the “1933 Act” or the "Securities Act"). Its investments are therefore generally subject to certain limitations on resale, and may be deemed to be “restricted securities” under the Securities Act.
(3)
The fair value of the investment was determined using significant unobservable inputs unless otherwise noted, as defined by the 1940 Act. See Note 2 “Summary of Significant Accounting Policies”.
(4)
The negative cost, if applicable, is the result of the capitalized discount or unfunded commitment being greater than the principal amount outstanding on the loan. The negative fair value, if applicable, is the result of the capitalized discount or unfunded commitment on the loan.
(5)
Position or portion thereof is an unfunded loan commitment and no interest is being earned on the unfunded portion. The investment may be subject to an unused/letter of credit facility fee. See Note 8 “Commitments and Contingencies”.
(6)
As defined in the 1940 Act, the portfolio company is deemed to be a “non-controlled affiliated person” of the Company because the Company owns, either directly or indirectly, 5% or more of the portfolio company’s outstanding voting securities. See Note 3 “Agreements and Related Party Transactions”.
(7)
As defined in the 1940 Act, the portfolio company is deemed to be a “controlled affiliated person” of the Company because the Company owns, either directly or indirectly, 25% or more of the portfolio company’s outstanding voting securities or has the power to exercise control over management or policies of such portfolio company. See Note 3 “Agreements and Related Party Transactions”.
(8)
Fixed rate investment.
(9)
The investment is on non-accrual status as of December 31, 2022.
(10)
These loans are unitranche first lien/last-out term loans. In addition to the discussioninterest earned based on the effective interest rate of this loan, which is the amount reflected in this schedule, the Company is entitled to receive additional interest as a result of an agreement among lenders whereby the loan has been allocated to “first-out” and “last-out” tranches, whereby the “first-out” tranche will have priority as to the “last-out” tranche with respect to payments of principal, interest and any amounts due thereunder. The Company holds the “last-out” tranche.
(11)
Investment is not a qualifying investment as defined under Section 55 (a) of the 1940 Act. Qualifying assets must represent at least 70% of total assets at the time of acquisition. The Company’s percentage of non-qualifying assets based on fair value was 17.1% as of December 31, 2022.
(12)
This investment is valued using observable inputs and is considered a Level 2 investment per FASB guidance under ASC 820. See Note 5 for further information related to investments at fair value.
(13)
This investment was valued using net asset value as a practical expedient for fair value. Consistent with FASB guidance under ASC 820, these investments are excluded from the hierarchical levels.
(14)
Investment is not redeemable.

99


Foreign Currency Exchange

Contracts

Counterparty

Currency Purchased

Currency Sold

Settlement

Unrealized
Appreciation
(Depreciation)

 

Wells Fargo Bank, N.A.

USD 395

GBP 294

12/1/2023

$

37

 

Wells Fargo Bank, N.A.

USD 7,975

GBP 5,885

12/1/2023

 

809

 

Wells Fargo Bank, N.A.

USD 209

EUR 187

2/20/2024

 

5

 

Wells Fargo Bank, N.A.

USD 308

EUR 249

2/20/2024

 

35

 

Wells Fargo Bank, N.A.

USD 8,603

EUR 6,703

2/20/2024

 

1,236

 

Wells Fargo Bank, N.A.

USD 992

EUR 809

2/20/2024

 

105

 

Wells Fargo Bank, N.A.

USD 11,682

EUR 9,222

4/10/2024

 

1,529

 

Wells Fargo Bank, N.A.

USD 1,049

CAD 1,348

7/15/2025

 

42

 

Wells Fargo Bank, N.A.

USD 612

CAD 801

7/31/2025

 

15

 

Wells Fargo Bank, N.A.

USD 17

CAD 22

7/31/2025

 

1

 

Wells Fargo Bank, N.A.

USD 576

CAD 738

7/31/2025

 

24

 

Wells Fargo Bank, N.A.

USD 1,033

CAD 1,274

7/31/2025

 

77

 

Wells Fargo Bank, N.A.

USD 933

CAD 1,192

7/31/2025

 

42

 

Wells Fargo Bank, N.A.

USD 1,035

CAD 1,336

7/31/2025

 

38

 

Wells Fargo Bank, N.A.

USD 2,214

CAD 2,792

7/31/2025

 

125

 

Wells Fargo Bank, N.A.

USD 7,089

CAD 9,712

7/31/2025

 

(117

)

Wells Fargo Bank, N.A.

USD 775

CAD 994

7/31/2025

 

33

 

Wells Fargo Bank, N.A.

USD 193

CAD 244

7/31/2025

 

10

 

Wells Fargo Bank, N.A.

USD 789

CAD 1,005

7/31/2025

 

37

 

Wells Fargo Bank, N.A.

USD 325

CAD 422

7/31/2025

 

10

 

Wells Fargo Bank, N.A.

USD 635

CAD 864

7/31/2025

 

(7

)

Wells Fargo Bank, N.A.

USD 1,306

CAD 1,703

7/31/2025

 

36

 

Wells Fargo Bank, N.A.

USD 1,914

CAD 2,432

7/31/2025

 

95

 

Wells Fargo Bank, N.A.

USD 622

CAD 839

7/31/2025

 

(1

)

Wells Fargo Bank, N.A.

USD 493

CAD 632

7/31/2025

 

21

 

Wells Fargo Bank, N.A.

USD 768

EUR 623

2/20/2026

 

71

 

Wells Fargo Bank, N.A.

USD 1,944

GBP 1,362

6/3/2026

 

272

 

Wells Fargo Bank, N.A.

USD 170

GBP 121

6/3/2026

 

22

 

Wells Fargo Bank, N.A.

USD 3,074

GBP 2,237

6/3/2026

 

342

 

Wells Fargo Bank, N.A.

USD 371

GBP 272

6/3/2026

 

39

 

Wells Fargo Bank, N.A.

USD 17,790

GBP 12,870

8/24/2026

 

2,048

 

Wells Fargo Bank, N.A.

USD 1,107

SEK 11,583

8/20/2027

 

(32

)

Wells Fargo Bank, N.A.

USD 20,607

AUD 29,250

3/22/2028

 

987

 

Wells Fargo Bank, N.A.

USD 1,795

CAD 2,370

2/28/2031

 

11

 

Total Foreign Currency Exchange Contracts

 

 

 

$

7,997

 

 

 

 

 

 

 

AUD Australian Dollar ("A$")
CAD Canadian Dollar ("C$")
EUR Euro ("€")
GBP Great British Pound ("£")
PIK Payment In-Kind
SEK Swedish Krona
USD United States Dollar ("$")

 

 

 

 

 

100


CRESCENT CAPITAL BDC, INC.
Consolidated Schedule of Investments
December 31, 2021
(in thousands, except share and per share data)

 

Company/Security/Country

 

Investment Type

 

Interest
Term *

 

Interest
Rate

 

Maturity/
Dissolution
Date

 

Principal
Amount, Par
Value or Shares **

 

 

Cost

 

 

Percentage
of Net
Assets ***

 

 

Fair
Value

 

Investments (1)(2)(3)

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

United States

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Debt Investments

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Automobiles & Components

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Auto-Vehicle Parts, LLC (4)(5)

 

Senior Secured First Lien Revolver

 

 

 

 

 

01/2023

 

$

-

 

 

$

(2

)

 

 

-

 

%

$

(1

)

Auto-Vehicle Parts, LLC

 

Senior Secured First Lien Term Loan

 

L + 550 (100 Floor)

 

6.50%

 

01/2023

 

 

4,517

 

 

 

4,501

 

 

 

0.7

 

 

 

4,511

 

Auto-Vehicle Parts, LLC

 

Senior Secured First Lien Term Loan

 

L + 550 (100 Floor)

 

6.50%

 

01/2023

 

 

2,289

 

 

 

2,268

 

 

 

0.4

 

 

 

2,285

 

Continental Battery Company

 

Unitranche First Lien Term Loan

 

L + 675 (100 Floor)

 

7.75%

 

01/2027

 

 

7,267

 

 

 

7,138

 

 

 

1.1

 

 

 

7,121

 

Continental Battery Company

 

Unitranche First Lien Delayed Draw Term Loan

 

L + 675 (100 Floor)

 

7.75%

 

01/2027

 

 

2,679

 

 

 

2,655

 

 

 

0.0

 

 

 

2,625

 

Sun Acquirer Corp. (5)

 

Unitranche First Lien Delayed Draw Term Loan

 

L + 575 (75 Floor)

 

6.50%

 

09/2028

 

 

5,136

 

 

 

4,998

 

 

 

0.8

 

 

 

5,136

 

Sun Acquirer Corp. (4)(5)

 

Unitranche First Lien Revolver

 

 

 

 

 

09/2028

 

 

-

 

 

 

(35

)

 

 

-

 

 

 

-

 

Sun Acquirer Corp.

 

Unitranche First Lien Term Loan

 

L + 575 (75 Floor)

 

6.50%

 

09/2028

 

 

13,043

 

 

 

12,795

 

 

 

2.0

 

 

 

13,043

 

Sun Acquirer Corp.

 

Unitranche First Lien Term Loan

 

L + 575 (75 Floor)

 

6.50%

 

09/2028

 

 

2,500

 

 

 

2,450

 

 

 

0.4

 

 

 

2,500

 

 

 

 

 

 

 

 

 

 

 

 

37,431

 

 

 

36,768

 

 

 

5.4

 

 

 

37,220

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Capital Goods

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Envocore , LLC (7)(8)

 

Senior Secured First Lien Term Loan

 

750

 

7.50%

 

12/2025

 

 

6,944

 

 

 

6,872

 

 

 

1.1

 

 

 

6,872

 

Envocore , LLC (7)(8)

 

Senior Secured Second Lien Term Loan

 

1000 PIK

 

10.00%

 

12/2026

 

 

6,944

 

 

 

5,957

 

 

 

0.9

 

 

 

5,957

 

Envocore , LLC (5)(7)(8)

 

Senior Secured First Lien Revolver

 

750

 

7.50%

 

12/2025

 

 

608

 

 

 

602

 

 

 

0.1

 

 

 

579

 

Eshipping

 

Senior Secured First Lien Term Loan

 

L + 575 (100 Floor)

 

6.75%

 

11/2027

 

 

8,050

 

 

 

7,891

 

 

 

1.2

 

 

 

7,972

 

Eshipping (4)(5)

 

Senior Secured First Lien Delayed Draw Term Loan

 

 

 

 

 

11/2027

 

 

-

 

 

 

(18

)

 

 

-

 

 

 

(18

)

Eshipping (5)

 

Senior Secured First Lien Revolver

 

L + 575 (100 Floor)

 

6.75%

 

11/2027

 

 

197

 

 

 

175

 

 

 

-

 

 

 

186

 

Painters Supply & Equipment Company (4)(5)

 

Unitranche First Lien Delayed Draw Term Loan

 

 

 

 

 

08/2027

 

 

-

 

 

 

(8

)

 

 

-

 

 

 

(13

)

Painters Supply & Equipment Company (5)

 

Unitranche First Lien Revolver

 

L + 575 (100 Floor)

 

6.75%

 

08/2027

 

 

92

 

 

 

82

 

 

 

-

 

 

 

84

 

Painters Supply & Equipment Company

 

Unitranche First Lien Term Loan

 

L + 575 (100 Floor)

 

6.75%

 

08/2027

 

 

2,045

 

 

 

2,006

 

 

 

0.3

 

 

 

2,015

 

Potter Electric Signal Company

 

Senior Secured First Lien Delayed Draw Term Loan

 

L + 475 (100 Floor)

 

5.75%

 

12/2025

 

 

1,117

 

 

 

1,103

 

 

 

0.2

 

 

 

1,108

 

Potter Electric Signal Company (5)

 

Senior Secured First Lien Revolver

 

L + 475 (100 Floor)

 

5.75%

 

12/2024

 

 

88

 

 

 

85

 

 

 

-

 

 

 

84

 

Potter Electric Signal Company

 

Senior Secured First Lien Term Loan

 

L + 475 (100 Floor)

 

5.75%

 

12/2025

 

 

2,454

 

 

 

2,440

 

 

 

0.4

 

 

 

2,436

 

Potter Electric Signal Company

 

Senior Secured First Lien Term Loan

 

L + 475 (100 Floor)

 

5.75%

 

12/2025

 

 

466

 

 

 

464

 

 

 

0.1

 

 

 

463

 

101


102


CRESCENT CAPITAL BDC, INC.
Consolidated Schedule of Investments
December 31, 2021
(in thousands, except share and per share data)

 

Company/Security/Country

 

Investment Type

 

Interest
Term *

 

Interest
Rate

 

Maturity/
Dissolution
Date

 

Principal
Amount, Par
Value or Shares **

 

 

Cost

 

 

Percentage
of Net
Assets ***

 

 

Fair
Value

 

United Flow Technologies

 

Unitranche First Lien Term Loan

 

L + 575 (100 Floor)

 

6.75%

 

10/2027

 

 

8,550

 

 

 

8,384

 

 

 

1.3

 

 

 

8,467

 

United Flow Technologies

 

Unitranche First Lien Delayed Draw Term Loan

 

L + 575 (100 Floor)

 

6.75%

 

10/2027

 

 

1,200

 

 

 

1,177

 

 

 

0.2

 

 

 

1,188

 

United Flow Technologies (4)(5)

 

Unitranche First Lien Delayed Draw Term Loan

 

 

 

 

 

10/2027

 

 

-

 

 

 

(37

)

 

 

-

 

 

 

(36

)

United Flow Technologies (4)(5)

 

Unitranche First Lien Revolver

 

 

 

 

 

10/2027

 

 

-

 

 

 

(31

)

 

 

-

 

 

 

(16

)

 

 

 

 

 

 

 

 

 

 

 

38,755

 

 

 

37,144

 

 

 

5.8

 

 

 

37,328

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Commercial & Professional Services

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

ASP MCS Acquisition Corp. (6)

 

Senior Secured Second Lien Term Loan

 

L + 600 (100 Floor)

 

7.00%

 

10/2025

 

 

292

 

 

 

273

 

 

 

0.0

 

 

 

289

 

Battery Solutions, Inc. (6)(8)

 

Unsecured Debt

 

1400 PIK

 

14.00%

 

06/2023

 

 

1,436

 

 

 

1,428

 

 

 

0.2

 

 

 

1,398

 

Battery Solutions, Inc. (6)(8)

 

Unsecured Debt

 

1400 PIK

 

14.00%

 

06/2023

 

 

387

 

 

 

387

 

 

 

0.1

 

 

 

377

 

CHA Holdings, Inc.

 

Senior Secured First Lien Delayed Draw Term Loan

 

L + 450 (100 Floor)

 

5.50%

 

04/2025

 

 

1,002

 

 

 

1,000

 

 

 

0.1

 

 

 

962

 

CHA Holdings, Inc.

 

Senior Secured First Lien Term Loan

 

L + 450 (100 Floor)

 

5.50%

 

04/2025

 

 

4,753

 

 

 

4,742

 

 

 

0.7

 

 

 

4,562

 

Consolidated Label Co., LLC (4)(5)

 

Senior Secured First Lien Revolver

 

 

 

 

 

07/2026

 

 

-

 

 

 

(10

)

 

 

-

 

 

 

(3

)

Consolidated Label Co., LLC

 

Senior Secured First Lien Term Loan

 

L + 500 (100 Floor)

 

6.00%

 

07/2026

 

 

4,307

 

 

 

4,238

 

 

 

0.7

 

 

 

4,287

 

Consolidated Label Co., LLC

 

Senior Secured First Lien Term Loan

 

L + 500 (100 Floor)

 

6.00%

 

07/2026

 

 

3,831

 

 

 

3,762

 

 

 

0.6

 

 

 

3,813

 

Galway Borrower, LLC

 

Unitranche First Lien Term Loan

 

L + 525 (75 Floor)

 

6.00%

 

09/2028

 

 

12,886

 

 

 

12,655

 

 

 

2.0

 

 

 

12,757

 

Galway Borrower, LLC (4)(5)

 

Unitranche First Lien Delayed Draw Term Loan

 

 

 

 

 

09/2028

 

 

-

 

 

 

(24

)

 

 

-

 

 

 

(19

)

Galway Borrower, LLC (4)(5)

 

Unitranche First Lien Revolver

 

 

 

 

 

09/2027

 

 

-

 

 

 

(18

)

 

 

-

 

 

 

(17

)

GH Parent Holdings Inc.

 

Unitranche First Lien Term Loan

 

L + 550 (100 Floor)

 

6.50%

 

05/2027

 

 

13,142

 

 

 

12,958

 

 

 

2.0

 

 

 

12,828

 

GH Parent Holdings Inc. (5)

 

Unitranche First Lien Revolver

 

L + 550 (100 Floor)

 

6.50%

 

05/2027

 

 

208

 

 

 

180

 

 

 

0.0

 

 

 

158

 

GH Parent Holdings Inc. (5)

 

Unitranche First Lien Delayed Draw Term Loan

 

 

 

 

 

05/2027

 

 

-

 

 

 

-

 

 

 

-

 

 

 

(133

)

Hepaco, LLC

 

Senior Secured First Lien Delayed Draw Term Loan

 

L + 550 (100 Floor) (including 50 PIK)

 

6.50%

 

08/2024

 

 

4,125

 

 

 

4,106

 

 

 

0.6

 

 

 

3,845

 

Hepaco, LLC

 

Senior Secured First Lien Term Loan

 

L + 550 (100 Floor) (including 50 PIK)

 

6.50%

 

08/2024

 

 

5,059

 

 

 

5,036

 

 

 

0.7

 

 

 

4,716

 

Hepaco, LLC (5)

 

Senior Secured First Lien Revolver

 

L + 550 (100 Floor) (including 50 PIK)

 

6.50%

 

08/2024

 

 

766

 

 

 

766

 

 

 

0.1

 

 

 

704

 

Hercules Borrower LLC

 

Unitranche First Lien Term Loan

 

L + 650 (100 Floor)

 

7.50%

 

12/2026

 

 

18,982

 

 

 

18,588

 

 

 

3.1

 

 

 

19,361

 

103


Hercules Borrower LLC (4)(5)

 

Unitranche First Lien Revolver

 

 

 

 

 

12/2026

 

 

-

 

 

 

(46

)

 

 

-

 

 

 

44

 

Hercules Borrower LLC (4)(5)

 

Unitranche First Lien Delayed Draw Term Loan

 

 

 

 

 

12/2026

 

 

-

 

 

 

(21

)

 

 

-

 

 

 

20

 

Hercules Borrower LLC

 

Unitranche First Lien Term Loan

 

L + 550 (100 Floor)

 

6.50%

 

12/2026

 

 

247

 

 

 

242

 

 

 

0.0

 

 

 

249

 

104


CRESCENT CAPITAL BDC, INC.
Consolidated Schedule of Investments
December 31, 2021
(in thousands, except share and per share data)

 

Company/Security/Country

 

Investment Type

 

Interest
Term *

 

Interest
Rate

 

Maturity/
Dissolution
Date

 

Principal
Amount, Par
Value or Shares **

 

 

Cost

 

 

Percentage
of Net
Assets ***

 

 

Fair
Value

 

Hsid Acquisition, LLC

 

Senior Secured First Lien Term Loan

 

L + 475 (100 Floor)

 

5.75%

 

01/2026

 

 

3,823

 

 

 

3,767

 

 

 

0.6

 

 

 

3,810

 

Hsid Acquisition, LLC

 

Senior Secured First Lien Delayed Draw Term Loan

 

L + 475 (100 Floor)

 

5.75%

 

01/2026

 

 

2,864

 

 

 

2,824

 

 

 

0.4

 

 

 

2,854

 

Hsid Acquisition, LLC (4)(5)

 

Senior Secured First Lien Revolver

 

 

 

 

 

01/2026

 

 

-

 

 

 

(10

)

 

 

-

 

 

 

(3

)

Hsid Acquisition, LLC

 

Senior Secured First Lien Term Loan

 

L + 475 (100 Floor)

 

5.75%

 

01/2026

 

 

249

 

 

 

245

 

 

 

0.0

 

 

 

249

 

ISS Compressors Industries, Inc. (4)(5)

 

Senior Secured First Lien Revolver

 

 

 

 

 

02/2026

 

 

-

 

 

 

(6

)

 

 

-

 

 

 

(39

)

ISS Compressors Industries, Inc.

 

Senior Secured First Lien Term Loan

 

L + 550 (100 Floor)

 

6.50%

 

02/2026

 

 

8,965

 

 

 

8,902

 

 

 

1.3

 

 

 

8,550

 

MHS Acquisition Holdings, LLC (8)

 

Unsecured Debt

 

1350 PIK

 

13.50%

 

03/2026

 

 

222

 

 

 

214

 

 

 

0.0

 

 

 

222

 

MHS Acquisition Holdings, LLC (8)

 

Unsecured Debt

 

1350 PIK

 

13.50%

 

03/2026

 

 

666

 

 

 

662

 

 

 

0.1

 

 

 

666

 

MHS Acquisition Holdings, LLC (5)

 

Senior Secured First Lien Delayed Draw Term Loan

 

L + 575 (100 Floor)

 

6.75%

 

07/2027

 

 

130

 

 

 

127

 

 

 

0.0

 

 

 

130

 

MHS Acquisition Holdings, LLC (4)(5)

 

Senior Secured First Lien Revolver

 

 

 

 

 

07/2027

 

 

-

 

 

 

(3

)

 

 

-

 

 

 

-

 

MHS Acquisition Holdings, LLC

 

Senior Secured First Lien Term Loan

 

L + 575 (100 Floor)

 

6.75%

 

07/2027

 

 

1,724

 

 

 

1,691

 

 

 

0.3

 

 

 

1,724

 

Nexant Volt MergerSub, Inc.

 

Senior Secured First Lien Term Loan

 

L + 500 (100 Floor)

 

6.00%

 

05/2027

 

 

5,672

 

 

 

5,566

 

 

 

0.9

 

 

 

5,672

 

Nexant Volt MergerSub, Inc. (5)

 

Senior Secured First Lien Revolver

 

L + 500 (100 Floor)

 

6.00%

 

05/2027

 

 

400

 

 

 

391

 

 

 

0.1

 

 

 

400

 

Pye-Barker Fire & Safety, LLC

 

Unitranche First Lien Delayed Draw Term Loan

 

L + 600 (100 Floor)

 

7.00%

 

11/2027

 

 

4,968

 

 

 

4,799

 

 

 

0.8

 

 

 

5,012

 

Pye-Barker Fire & Safety, LLC

 

Unitranche First Lien Delayed Draw Term Loan

 

L + 600 (100 Floor)

 

7.00%

 

11/2027

 

 

3,696

 

 

 

3,553

 

 

 

0.6

 

 

 

3,728

 

Pye-Barker Fire & Safety, LLC

 

Unitranche First Lien Term Loan

 

L + 600 (100 Floor)

 

7.00%

 

11/2027

 

 

9,923

 

 

 

9,558

 

 

 

1.5

 

 

 

10,015

 

Pye-Barker Fire & Safety, LLC

 

Unitranche First Lien Delayed Draw Term Loan

 

L + 575 (75 Floor)

 

6.50%

 

11/2027

 

 

1,995

 

 

 

1,925

 

 

 

0.3

 

 

 

2,013

 

Pye-Barker Fire & Safety, LLC (5)

 

Unitranche First Lien Delayed Draw Term Loan

 

L + 550 (75 Floor)

 

6.25%

 

11/2027

 

 

1,193

 

 

 

1,156

 

 

 

0.2

 

 

 

1,217

 

Pye-Barker Fire & Safety, LLC (4)(5)

 

Unitranche First Lien Revolver

 

 

 

 

 

11/2027

 

 

-

 

 

 

(30

)

 

 

-

 

 

 

14

 

Receivable Solutions, Inc. (4)(5)

 

Senior Secured First Lien Revolver

 

 

 

 

 

10/2024

 

 

-

 

 

 

(3

)

 

 

-

 

 

 

-

 

Receivable Solutions, Inc.

 

Senior Secured First Lien Term Loan

 

L + 500 (100 Floor)

 

6.00%

 

10/2024

 

 

2,400

 

 

 

2,371

 

 

 

0.4

 

 

 

2,400

 

Receivable Solutions, Inc.

 

Senior Secured First Lien Term Loan

 

 

 

 

 

10/2024

 

 

-

 

 

 

-

 

 

 

-

 

 

 

-

 

Seko Global Logistics Network, LLC (4)(5)(11)

 

Senior Secured First Lien Revolver

 

 

 

 

 

12/2026

 

 

-

 

 

 

(19

)

 

 

-

 

 

 

-

 

Seko Global Logistics Network, LLC (11)

 

Senior Secured First Lien Term Loan

 

L + 500 (100 Floor)

 

6.00%

 

12/2026

 

 

5,037

 

 

 

4,965

 

 

 

0.8

 

 

 

5,037

 

Service Logic Acquisition, Inc.

 

Senior Secured Second Lien Term Loan

 

L + 850 (100 Floor)

 

9.50%

 

10/2028

 

 

8,755

 

 

 

8,522

 

 

 

1.4

 

 

 

9,012

 

Service Logic Acquisition, Inc. (5)

 

Senior Secured Second Lien Delayed Draw Term Loan

 

L + 850 (100 Floor)

 

9.50%

 

10/2028

 

 

2,043

 

 

 

1,974

 

 

 

0.3

 

 

 

2,092

 

Spear Education (4)(5)

 

Senior Secured First Lien Delayed Draw Term Loan

 

 

 

 

 

02/2025

 

 

-

 

 

 

(20

)

 

 

-

 

 

 

-

 

105


CRESCENT CAPITAL BDC, INC.
Consolidated Schedule of Investments
December 31, 2021
(in thousands, except share and per share data)

 

Company/Security/Country

 

Investment Type

 

Interest
Term *

 

Interest
Rate

 

Maturity/
Dissolution
Date

 

Principal
Amount, Par
Value or Shares **

 

 

Cost

 

 

Percentage
of Net
Assets ***

 

 

Fair
Value

 

Spear Education

 

Senior Secured First Lien Term Loan

 

L + 500 (100 Floor)

 

6.00%

 

02/2025

 

 

6,755

 

 

 

6,710

 

 

 

1.0

 

 

 

6,755

 

TecoStar Holdings, Inc.

 

Senior Secured Second Lien Term Loan

 

L + 850 (100 Floor)

 

9.50%

 

11/2024

 

 

5,000

 

 

 

4,941

 

 

 

0.7

 

 

 

4,698

 

UP Acquisition Corp.

 

Unitranche First Lien Delayed Draw Term Loan

 

L + 625 (100 Floor)

 

7.25%

 

05/2024

 

 

1,176

 

 

 

1,163

 

 

 

0.2

 

 

 

1,110

 

UP Acquisition Corp. (5)

 

Unitranche First Lien Revolver

 

L + 625 (100 Floor)

 

7.25%

 

05/2024

 

 

443

 

 

 

431

 

 

 

0.1

 

 

 

372

 

UP Acquisition Corp.

 

Unitranche First Lien Term Loan

 

L + 625 (100 Floor)

 

7.25%

 

05/2024

 

 

4,290

 

 

 

4,244

 

 

 

0.6

 

 

 

4,048

 

Xcentric Mold and Engineering Acquisition Company, LLC

 

Senior Secured First Lien Revolver

 

L + 700 (100 Floor) (including 100 PIK)

 

8.00%

 

09/2022

 

 

717

 

 

 

717

 

 

 

0.1

 

 

 

625

 

Xcentric Mold and Engineering Acquisition Company, LLC

 

Senior Secured First Lien Term Loan

 

L + 700 (100 Floor) (including 100 PIK)

 

8.00%

 

09/2022

 

 

4,410

 

 

 

4,410

 

 

 

0.6

 

 

 

3,839

 

 

 

 

 

 

 

 

 

 

 

 

158,939

 

 

 

155,979

 

 

 

24.2

 

 

 

156,420

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Consumer Services

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Effective School Solutions LLC

 

Senior Secured First Lien Term Loan

 

L + 550 (100 Floor)

 

6.50%

 

11/2027

 

 

7,750

 

 

 

7,598

 

 

 

1.2

 

 

 

7,674

 

Effective School Solutions LLC (4)(5)

 

Senior Secured First Lien Revolver

 

 

 

 

 

11/2027

 

 

-

 

 

 

(29

)

 

 

-

 

 

 

(14

)

Effective School Solutions LLC (4)(5)

 

Senior Secured First Lien Delayed Draw Term Loan

 

 

 

 

 

11/2027

 

 

-

 

 

 

(22

)

 

 

-

 

 

 

(22

)

Everlast Parent Inc.

 

Unitranche First Lien Term Loan

 

L + 600 (100 Floor)

 

7.00%

 

10/2026

 

 

13,888

 

 

 

13,594

 

 

 

2.2

 

 

 

14,027

 

Everlast Parent Inc. (4)(5)

 

Unitranche First Lien Revolver

 

 

 

 

 

10/2026

 

 

-

 

 

 

(33

)

 

 

-

 

 

 

(17

)

Everlast Parent Inc.

 

Unitranche First Lien Delayed Draw Term Loan

 

L + 600 (100 Floor)

 

7.00%

 

10/2026

 

 

3,412

 

 

 

3,335

 

 

 

0.5

 

 

 

3,379

 

FS Whitewater Borrower, LLC

 

Unitranche First Lien Term Loan

 

L + 575 (75 Floor)

 

6.50%

 

12/2027

 

 

5,172

 

 

 

5,070

 

 

 

0.8

 

 

 

5,069

 

FS Whitewater Borrower, LLC (4)(5)

 

Unitranche First Lien Delayed Draw Term Loan

 

 

 

 

 

12/2027

 

 

-

 

 

 

(17

)

 

 

-

 

 

 

(34

)

FS Whitewater Borrower, LLC (5)

 

Unitranche First Lien Delayed Draw Term Loan

 

L + 575 (75 Floor)

 

6.50%

 

12/2027

 

 

1,290

 

 

 

1,258

 

 

 

0.2

 

 

 

1,255

 

FS Whitewater Borrower, LLC (4)(5)

 

Unitranche First Lien Revolver

 

 

 

 

 

12/2027

 

 

-

 

 

 

(14

)

 

 

-

 

 

 

(14

)

HGH Purchaser, Inc. (5)

 

Unitranche First Lien Delayed Draw Term Loan

 

L + 625 (100 Floor)

 

7.25%

 

11/2025

 

 

2,811

 

 

 

2,784

 

 

 

0.4

 

 

 

2,784

 

HGH Purchaser, Inc.

 

Unitranche First Lien Delayed Draw Term Loan

 

L + 625 (100 Floor)

 

7.25%

 

11/2025

 

 

3,339

 

 

 

3,265

 

 

 

0.5

 

 

 

3,313

 

HGH Purchaser, Inc. (5)

 

Unitranche First Lien Revolver

 

L + 625 (100 Floor)

 

7.25%

 

11/2025

 

 

280

 

 

 

264

 

 

 

-

 

 

 

272

 

HGH Purchaser, Inc.

 

Unitranche First Lien Term Loan

 

L + 625 (100 Floor)

 

7.25%

 

11/2025

 

 

7,946

 

 

 

7,805

 

 

 

1.2

 

 

 

7,882

 

Learn-It Systems, LLC (5)

 

Senior Secured First Lien Revolver

 

L + 450 (100 Floor)

 

5.50%

 

03/2025

 

 

630

 

 

 

613

 

 

 

0.1

 

 

 

617

 

Learn-It Systems, LLC (5)

 

Senior Secured First Lien Delayed Draw Term Loan

 

L + 450 (100 Floor)

 

5.50%

 

03/2025

 

 

2,537

 

 

 

2,488

 

 

 

0.4

 

 

 

2,499

 

Learn-It Systems, LLC

 

Senior Secured First Lien Term Loan

 

L + 450 (100 Floor)

 

5.50%

 

03/2025

 

 

4,293

 

 

 

4,212

 

 

 

0.6

 

 

 

4,228

 

106


CRESCENT CAPITAL BDC, INC.
Consolidated Schedule of Investments
December 31, 2021
(in thousands, except share and per share data)

 

Company/Security/Country

 

Investment Type

 

Interest
Term *

 

Interest
Rate

 

Maturity/
Dissolution
Date

 

Principal
Amount, Par
Value or Shares **

 

 

Cost

 

 

Percentage
of Net
Assets ***

 

 

Fair
Value

 

Learn-It Systems, LLC (5)

 

Senior Secured First Lien Delayed Draw Term Loan

 

L + 475 (100 Floor)

 

5.75%

 

05/2023

 

 

676

 

 

 

641

 

 

 

0.1

 

 

 

656

 

Stepping Stones Healthcare Services, LLC

 

Unitranche First Lien Term Loan

 

L + 575 (75 Floor)

 

6.50%

 

12/2028

 

 

13,208

 

 

 

12,917

 

 

 

2.0

 

 

 

13,009

 

Stepping Stones Healthcare Services, LLC (4)(5)

 

Unitranche First Lien Delayed Draw Term Loan

 

 

 

 

 

12/2028

 

 

-

 

 

 

(38

)

 

 

-

 

 

 

(57

)

Stepping Stones Healthcare Services, LLC (4)(5)

 

Unitranche First Lien Revolver

 

 

 

 

 

12/2026

 

 

-

 

 

 

(38

)

 

 

0.0

 

 

 

(28

)

United Language Group, Inc.

 

Senior Secured First Lien Revolver

 

L + 675 (100 Floor)

 

7.75%

 

01/2022

 

 

400

 

 

 

400

 

 

 

0.1

 

 

 

391

 

United Language Group, Inc.

 

Senior Secured First Lien Term Loan

 

L + 675 (100 Floor)

 

7.75%

 

01/2022

 

 

4,594

 

 

 

4,588

 

 

 

0.7

 

 

 

4,488

 

WeddingWire, Inc. (12)

 

Senior Secured Second Lien Term Loan

 

L + 825

 

8.38%

 

12/2026

 

 

5,000

 

 

 

4,963

 

 

 

0.8

 

 

 

4,950

 

Wrench Group LLC

 

Senior Secured Second Lien Term Loan

 

L + 788

 

8.01%

 

04/2027

 

 

4,833

 

 

 

4,720

 

 

 

0.7

 

 

 

4,833

 

 

 

 

 

 

 

 

 

 

 

 

82,059

 

 

 

80,324

 

 

 

12.5

 

 

 

81,140

 

Energy

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

BJ Services, LLC

 

Unitranche First Lien Term Loan

 

L + 700 (150 Floor)

 

8.50%

 

01/2023

 

 

277

 

 

 

276

 

 

 

-

 

 

 

277

 

BJ Services, LLC (9)(10)

 

Unitranche First Lien - Last Out Term Loan

 

 

 

 

 

01/2023

 

 

8,075

 

 

 

8,014

 

 

 

0.9

 

 

 

5,861

 

Black Diamond Oilfiefld Rentals, LLC

 

Senior Secured First Lien Term Loan

 

L + 950 (100 Floor)

 

10.50%

 

03/2022

 

 

9,248

 

 

 

9,178

 

 

 

1.4

 

 

 

9,017

 

 

 

 

 

 

 

 

 

 

 

 

17,600

 

 

 

17,468

 

 

 

2.3

 

 

 

15,155

 

Food & Staples Retailing

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Isagenix International, LLC (12)

 

Senior Secured First Lien Term Loan

 

L + 575 (100 Floor)

 

6.75%

 

06/2025

 

 

5,616

 

 

 

5,602

 

 

 

0.6

 

 

 

4,209

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Food, Beverage & Tobacco

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

JTM Foods LLC

 

Senior Secured First Lien Term Loan

 

L + 475 (100 Floor)

 

5.75%

 

05/2027

 

 

5,025

 

 

 

4,944

 

 

 

0.8

 

 

 

4,959

 

JTM Foods LLC (5)

 

Senior Secured First Lien Revolver

 

L + 475 (100 Floor)

 

5.75%

 

05/2027

 

 

320

 

 

 

307

 

 

 

0.0

 

 

 

310

 

JTM Foods LLC (4)(5)

 

Senior Secured First Lien Delayed Draw Term Loan

 

 

 

 

 

05/2027

 

 

-

 

 

 

(7

)

 

 

-

 

 

 

(10

)

Mann Lake Ltd.

 

Senior Secured First Lien Revolver

 

L + 675 (100 Floor)

 

7.75%

 

10/2024

 

 

900

 

 

 

892

 

 

 

0.1

 

 

 

879

 

Mann Lake Ltd.

 

Senior Secured First Lien Term Loan

 

L + 675 (100 Floor)

 

7.75%

 

10/2024

 

 

3,787

 

 

 

3,747

 

 

 

0.6

 

 

 

3,700

 

 

 

 

 

 

 

 

 

 

 

 

10,032

 

 

 

9,883

 

 

 

1.5

 

 

 

9,838

 

Health Care Equipment & Services

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

ACI Group Holdings, Inc. (4)(5)

 

Unitranche First Lien Delayed Draw Term Loan

 

L + 550 (75 Floor)

 

6.25%

 

08/2028

 

 

18

 

 

 

(6

)

 

 

-

 

 

 

18

 

ACI Group Holdings, Inc. (4)(5)

 

Unitranche First Lien Revolver

 

 

 

 

 

08/2027

 

 

-

 

 

 

(14

)

 

 

-

 

 

 

-

 

ACI Group Holdings, Inc.

 

Unitranche First Lien Term Loan

 

L + 550 (75 Floor)

 

6.25%

 

08/2028

 

 

6,993

 

 

 

6,818

 

 

 

1.1

 

 

 

6,993

 

Advanced Diabetes Supply

 

Senior Secured First Lien Term Loan

 

L + 525 (100 Floor)

 

6.25%

 

07/2025

 

 

3,741

 

 

 

3,707

 

 

 

0.6

 

 

 

3,741

 

107


CRESCENT CAPITAL BDC, INC.
Consolidated Schedule of Investments
December 31, 2021
(in thousands, except share and per share data)

 

Company/Security/Country

 

Investment Type

 

Interest
Term *

 

Interest
Rate

 

Maturity/
Dissolution
Date

 

Principal
Amount, Par
Value or Shares **

 

 

Cost

 

 

Percentage
of Net
Assets ***

 

 

Fair
Value

 

Aegis Sciences Corporation (12)

 

Senior Secured First Lien Term Loan

 

L + 550 (100 Floor)

 

6.50%

 

05/2025

 

 

3,388

 

 

 

3,207

 

 

 

0.5

 

 

 

3,298

 

Ameda, Inc.

 

Senior Secured First Lien Term Loan

 

L + 700 (100 Floor)

 

8.00%

 

09/2022

 

 

2,174

 

 

 

2,167

 

 

 

0.3

 

 

 

2,063

 

Ameda, Inc. (5)

 

Senior Secured First Lien Revolver

 

L + 700 (100 Floor)

 

8.00%

 

09/2022

 

 

188

 

 

 

187

 

 

 

0.0

 

 

 

172

 

Arrow Management Acquisition, LLC

 

Senior Secured First Lien Term Loan

 

L + 475 (100 Floor)

 

5.75%

 

10/2027

 

 

4,950

 

 

 

4,853

 

 

 

0.8

 

 

 

4,925

 

Arrow Management Acquisition, LLC (5)

 

Senior Secured First Lien Delayed Draw Term Loan

 

L + 475 (100 Floor)

 

5.75%

 

10/2027

 

 

172

 

 

 

150

 

 

 

0.0

 

 

 

161

 

Arrow Management Acquisition, LLC (4)(5)

 

Senior Secured First Lien Revolver

 

 

 

 

 

10/2027

 

 

-

 

 

 

(14

)

 

 

-

 

 

 

(4

)

Avalign Technologies, Inc. (12)

 

Senior Secured First Lien Term Loan

 

L + 450

 

4.63%

 

12/2025

 

 

16,665

 

 

 

16,565

 

 

 

2.5

 

 

 

16,332

 

Centria Subsidiary Holdings, LLC (4)(5)

 

Unitranche First Lien Revolver

 

 

 

 

 

12/2025

 

 

-

 

 

 

(39

)

 

 

-

 

 

 

(1

)

Centria Subsidiary Holdings, LLC

 

Unitranche First Lien Term Loan

 

L + 600 (100 Floor)

 

7.00%

 

12/2025

 

 

11,635

 

 

 

11,397

 

 

 

1.8

 

 

 

11,630

 

CRA MSO, LLC

 

Senior Secured First Lien Term Loan

 

L + 700 (100 Floor)

 

8.00%

 

12/2023

 

 

1,213

 

 

 

1,202

 

 

 

0.2

 

 

 

1,181

 

CRA MSO, LLC (5)

 

Senior Secured First Lien Revolver

 

L + 700 (100 Floor)

 

8.00%

 

12/2023

 

 

60

 

 

 

58

 

 

 

0.0

 

 

 

55

 

EMS Buyer, Inc.

 

Unitranche First Lien Term Loan

 

L + 575 (100 Floor)

 

6.75%

 

11/2027

 

 

9,850

 

 

 

9,680

 

 

 

1.5

 

 

 

9,753

 

EMS Buyer, Inc. (4)(5)

 

Unitranche First Lien Revolver

 

 

 

 

 

11/2027

 

 

-

 

 

 

(9

)

 

 

-

 

 

 

(5

)

FH MD Buyer, Inc (12)

 

Senior Secured First Lien Term Loan

 

L + 500 (75 Floor)

 

5.75%

 

07/2028

 

 

19,950

 

 

 

19,760

 

 

 

3.1

 

 

 

19,851

 

GrapeTree Medical Staffing, LLC

 

Senior Secured First Lien Term Loan

 

L + 500 (100 Floor)

 

6.00%

 

05/2024

 

 

6,250

 

 

 

6,143

 

 

 

0.9

 

 

 

6,190

 

GrapeTree Medical Staffing, LLC (4)(5)

 

Senior Secured First Lien Revolver

 

 

 

 

 

05/2024

 

 

-

 

 

 

(10

)

 

 

-

 

 

 

(6

)

GrapeTree Medical Staffing, LLC (5)

 

Senior Secured First Lien Delayed Draw Term Loan

 

 

 

 

 

05/2024

 

 

-

 

 

 

-

 

 

 

-

 

 

 

(27

)

Great Lakes Dental Partners, LLC

 

Unitranche First Lien Term Loan

 

L + 600 (100 Floor)

 

7.00%

 

06/2026

 

 

4,975

 

 

 

4,884

 

 

 

0.7

 

 

 

4,881

 

Great Lakes Dental Partners, LLC (4)(5)

 

Unitranche First Lien Delayed Draw Term Loan

 

 

 

 

 

06/2026

 

 

-

 

 

 

(15

)

 

 

-

 

 

 

(16

)

Great Lakes Dental Partners, LLC (5)

 

Unitranche First Lien Revolver

 

L + 600 (100 Floor)

 

7.00%

 

06/2026

 

 

210

 

 

 

203

 

 

 

-

 

 

 

202

 

HCAT Acquisition, Inc. (5)

 

Unitranche First Lien Term Loan

 

L + 800 (100 Floor)

 

9.00%

 

11/2022

 

 

14,181

 

 

 

13,487

 

 

 

2.1

 

 

 

14,016

 

HCAT Acquisition, Inc.

 

Unitranche First Lien Revolver

 

L + 800 (100 Floor)

 

9.00%

 

11/2022

 

 

3,836

 

 

 

3,649

 

 

 

0.6

 

 

 

3,792

 

HCAT Acquisition, Inc. (5)

 

Unitranche First Lien Delayed Draw Term Loan

 

L + 800 (100 Floor)

 

9.00%

 

11/2022

 

 

2,231

 

 

 

2,122

 

 

 

0.3

 

 

 

2,205

 

HCOS Group Intermediate III LLC

 

Senior Secured First Lien Term Loan

 

L + 600 (100 Floor)

 

7.00%

 

09/2026

 

 

11,455

 

 

 

11,266

 

 

 

1.7

 

 

 

11,312

 

HCOS Group Intermediate III LLC (4)(5)

 

Senior Secured First Lien Revolver

 

 

 

 

 

09/2026

 

 

-

 

 

 

(19

)

 

 

-

 

 

 

(14

)

HCOS Group Intermediate III LLC

 

Senior Secured First Lien Term Loan

 

L + 600 (100 Floor)

 

7.00%

 

09/2026

 

 

9,450

 

 

 

9,278

 

 

 

1.4

 

 

 

9,332

 

108


CRESCENT CAPITAL BDC, INC.
Consolidated Schedule of Investments
December 31, 2021
(in thousands, except share and per share data)

 

Company/Security/Country

 

Investment Type

 

Interest
Term *

 

Interest
Rate

 

Maturity/
Dissolution
Date

 

Principal
Amount, Par
Value or Shares **

 

 

Cost

 

 

Percentage
of Net
Assets ***

 

 

Fair
Value

 

Homecare Partners Management, LLC

 

Senior Secured First Lien Term Loan

 

L + 475 (100 Floor)

 

5.75%

 

05/2027

 

 

4,539

 

 

 

4,453

 

 

 

0.7

 

 

 

4,483

 

Homecare Partners Management, LLC (5)

 

Senior Secured First Lien Revolver

 

L + 475 (100 Floor)

 

5.75%

 

05/2027

 

 

293

 

 

 

273

 

 

 

-

 

 

 

280

 

Homecare Partners Management, LLC

 

Senior Secured First Lien Delayed Draw Term Loan

 

L + 475 (100 Floor)

 

5.75%

 

05/2027

 

 

3,395

 

 

 

3,364

 

 

 

0.5

 

 

 

3,353

 

Hospice Care Buyer, Inc.

 

Unitranche First Lien Term Loan

 

L + 650 (100 Floor)

 

7.50%

 

12/2026

 

 

14,307

 

 

 

13,967

 

 

 

2.2

 

 

 

14,465

 

Hospice Care Buyer, Inc.

 

Unitranche First Lien Term Loan

 

L + 650 (100 Floor)

 

7.50%

 

12/2026

 

 

2,613

 

 

 

2,546

 

 

 

0.4

 

 

 

2,642

 

Hospice Care Buyer, Inc. (5)

 

Unitranche First Lien Revolver

 

L + 650 (100 Floor)

 

7.50%

 

12/2026

 

 

993

 

 

 

953

 

 

 

0.2

 

 

 

993

 

Hospice Care Buyer, Inc.

 

Unitranche First Lien Delayed Draw Term Loan

 

L + 650 (100 Floor)

 

7.50%

 

12/2026

 

 

2,667

 

 

 

2,596

 

 

 

0.4

 

 

 

2,697

 

IvyRehab Intermediate II, LLC

 

Unitranche First Lien Term Loan

 

L + 675 (100 Floor)

 

7.75%

 

12/2024

 

 

14,719

 

 

 

14,499

 

 

 

2.3

 

 

 

14,719

 

IvyRehab Intermediate II, LLC (5)

 

Unitranche First Lien Revolver

 

L + 675 (100 Floor)

 

7.75%

 

12/2024

 

 

130

 

 

 

123

 

 

 

-

 

 

 

130

 

IvyRehab Intermediate II, LLC

 

Unitranche First Lien Delayed Draw Term Loan

 

L + 675 (100 Floor)

 

7.75%

 

12/2024

 

 

1,445

 

 

 

1,424

 

 

 

0.2

 

 

 

1,445

 

IvyRehab Intermediate II, LLC (5)

 

Unitranche First Lien Delayed Draw Term Loan

 

L + 675 (100 Floor)

 

7.75%

 

12/2024

 

 

1,049

 

 

 

1,027

 

 

 

0.2

 

 

 

1,049

 

IvyRehab Intermediate II, LLC

 

Unitranche First Lien Term Loan

 

 

 

 

 

12/2024

 

 

-

 

 

 

-

 

 

 

-

 

 

 

-

 

Laserway Intermediate Holdings II, LLC

 

Unitranche First Lien Term Loan

 

L + 575 (75 Floor)

 

6.50%

 

10/2027

 

 

6,085

 

 

 

5,968

 

 

 

0.9

 

 

 

6,062

 

Lightspeed Buyer, Inc.

 

Unitranche First Lien Term Loan

 

L + 575 (100 Floor)

 

6.75%

 

02/2026

 

 

9,825

 

 

 

9,682

 

 

 

1.5

 

 

 

9,576

 

Lightspeed Buyer, Inc. (5)

 

Unitranche First Lien Revolver

 

L + 575 (100 Floor)

 

6.75%

 

02/2026

 

 

280

 

 

 

266

 

 

 

-

 

 

 

253

 

Lightspeed Buyer, Inc.

 

Unitranche First Lien Delayed Draw Term Loan

 

L + 575 (100 Floor)

 

6.75%

 

02/2026

 

 

1,779

 

 

 

1,758

 

 

 

0.3

 

 

 

1,734

 

Lightspeed Buyer, Inc. (5)

 

Unitranche First Lien Delayed Draw Term Loan

 

 

 

 

 

02/2026

 

 

-

 

 

 

-

 

 

 

-

 

 

 

(129

)

Lightspeed Buyer, Inc.

 

Unitranche First Lien Term Loan

 

L + 575 (100 Floor)

 

6.75%

 

02/2026

 

 

2,743

 

 

 

2,693

 

 

 

0.4

 

 

 

2,674

 

NMN Holdings III Corp.

 

Senior Secured Second Lien Delayed Draw Term Loan

 

L + 775

 

7.85%

 

11/2026

 

 

1,667

 

 

 

1,632

 

 

 

0.2

 

 

 

1,624

 

NMN Holdings III Corp.

 

Senior Secured Second Lien Term Loan

 

L + 775

 

7.85%

 

11/2026

 

 

7,222

 

 

 

7,074

 

 

 

1.1

 

 

 

7,036

 

NMSC Holdings, Inc.

 

Senior Secured Second Lien Term Loan

 

L + 1000 (100 Floor)

 

11.00%

 

10/2023

 

 

4,307

 

 

 

4,256

 

 

 

0.7

 

 

 

4,307

 

Omni Ophthalmic Management Consultants, LLC (5)

 

Senior Secured First Lien Revolver

 

L + 700 (100 Floor)

 

8.00%

 

05/2023

 

 

340

 

 

 

336

 

 

 

0.1

 

 

 

340

 

Omni Ophthalmic Management Consultants, LLC

 

Senior Secured First Lien Term Loan

 

L + 700 (100 Floor)

 

8.00%

 

05/2023

 

 

6,808

 

 

 

6,771

 

 

 

1.0

 

 

 

6,808

 

Omni Ophthalmic Management Consultants, LLC

 

Senior Secured First Lien Term Loan

 

L + 700 (100 Floor)

 

8.00%

 

05/2023

 

 

893

 

 

 

881

 

 

 

0.1

 

 

 

893

 

Patriot Acquisition Topco S.A.R.L (11)

 

Unitranche First Lien Term Loan

 

L + 675 (100 Floor)

 

7.75%

 

01/2028

 

 

11,338

 

 

 

11,072

 

 

 

1.7

 

 

 

11,338

 

Patriot Acquisition Topco S.A.R.L (4)(5)(11)

 

Unitranche First Lien Revolver

 

 

 

 

 

01/2026

 

 

-

 

 

 

(36

)

 

 

-

 

 

 

-

 

109


CRESCENT CAPITAL BDC, INC.
Consolidated Schedule of Investments
December 31, 2021
(in thousands, except share and per share data)

 

Company/Security/Country

 

Investment Type

 

Interest
Term *

 

Interest
Rate

 

Maturity/
Dissolution
Date

 

Principal
Amount, Par
Value or Shares **

 

 

Cost

 

 

Percentage
of Net
Assets ***

 

 

Fair
Value

 

Patriot Acquisition Topco S.A.R.L (11)

 

Unitranche First Lien Delayed Draw Term Loan

 

L + 675 (100 Floor)

 

7.75%

 

01/2028

 

 

12,169

 

 

 

11,902

 

 

 

1.9

 

 

 

12,169

 

Pharmalogics Recruiting, LLC

 

Unitranche First Lien Term Loan

 

L + 600 (100 Floor)

 

7.00%

 

02/2027

 

 

10,135

 

 

 

10,006

 

 

 

1.6

 

 

 

10,186

 

Pharmalogics Recruiting, LLC

 

Unitranche First Lien Delayed Draw Term Loan

 

 

 

 

 

02/2027

 

 

-

 

 

 

-

 

 

 

-

 

 

 

-

 

Pharmalogics Recruiting, LLC (4)(5)

 

Unitranche First Lien Delayed Draw Term Loan

 

 

 

 

 

02/2027

 

 

-

 

 

 

(22

)

 

 

-

 

 

 

23

 

Pinnacle Treatment Centers, Inc. (5)

 

Unitranche First Lien Delayed Draw Term Loan

 

L + 575 (100 Floor)

 

6.75%

 

12/2022

 

 

677

 

 

 

673

 

 

 

0.1

 

 

 

677

 

Pinnacle Treatment Centers, Inc.

 

Unitranche First Lien Term Loan

 

L + 575 (100 Floor)

 

6.75%

 

12/2022

 

 

8,052

 

 

 

8,023

 

 

 

1.2

 

 

 

8,052

 

Pinnacle Treatment Centers, Inc. (4)(5)

 

Unitranche First Lien Revolver

 

 

 

 

 

12/2022

 

 

-

 

 

 

(2

)

 

 

-

 

 

 

-

 

Premier Dental Care Management, LLC (5)

 

Unitranche First Lien Delayed Draw Term Loan

 

L + 575 (75 Floor)

 

6.50%

 

08/2028

 

 

1,364

 

 

 

1,340

 

 

 

0.2

 

 

 

1,375

 

Premier Dental Care Management, LLC (5)

 

Unitranche First Lien Revolver

 

L + 575 (75 Floor)

 

6.50%

 

08/2027

 

 

278

 

 

 

249

 

 

 

-

 

 

 

281

 

Premier Dental Care Management, LLC

 

Unitranche First Lien Term Loan

 

L + 575 (75 Floor)

 

6.50%

 

08/2028

 

 

9,524

 

 

 

9,340

 

 

 

1.5

 

 

 

9,544

 

Professional Physical Therapy

 

Senior Secured First Lien Term Loan

 

L + 850 (100 Floor) (including 250 PIK)

 

9.50%

 

12/2022

 

 

9,106

 

 

 

8,810

 

 

 

0.8

 

 

 

5,509

 

PromptCare Intermediate, LP (5)

 

Unitranche First Lien Delayed Draw Term Loan

 

L + 600 (100 Floor)

 

7.00%

 

09/2027

 

 

956

 

 

 

905

 

 

 

0.2

 

 

 

989

 

PromptCare Intermediate, LP

 

Unitranche First Lien Term Loan

 

L + 600 (100 Floor)

 

7.00%

 

09/2027

 

 

10,474

 

 

 

10,275

 

 

 

1.6

 

 

 

10,550

 

PT Network, LLC (5)

 

Senior Secured First Lien Revolver

 

L + 750 (100 Floor) (including 200 PIK)

 

8.50%

 

11/2023

 

 

120

 

 

 

120

 

 

 

-

 

 

 

120

 

PT Network, LLC

 

Senior Secured First Lien Term Loan

 

L + 750 (100 Floor) (including 200 PIK)

 

8.50%

 

11/2023

 

 

4,840

 

 

 

4,835

 

 

 

0.7

 

 

 

4,840

 

Safco Dental Supply, LLC (4)(5)

 

Unitranche First Lien Revolver

 

 

 

 

 

06/2025

 

 

-

 

 

 

(6

)

 

 

-

 

 

 

(2

)

Safco Dental Supply, LLC

 

Unitranche First Lien Term Loan

 

L + 400 (100 Floor)

 

5.00%

 

06/2025

 

 

4,043

 

 

 

3,998

 

 

 

0.6

 

 

 

4,028

 

Seniorlink Incorporated (4)(5)

 

Unitranche First Lien Revolver

 

 

 

 

 

07/2026

 

 

-

 

 

 

(24

)

 

 

-

 

 

 

31

 

Seniorlink Incorporated

 

Unitranche First Lien Term Loan

 

L + 700 (100 Floor)

 

8.00%

 

07/2026

 

 

10,747

 

 

 

10,491

 

 

 

1.7

 

 

 

11,069

 

Smile Doctors LLC

 

Unitranche First Lien Term Loan

 

L + 575 (75 Floor)

 

6.50%

 

12/2028

 

 

11,257

 

 

 

11,033

 

 

 

1.7

 

 

 

11,032

 

Smile Doctors LLC (5)

 

Unitranche First Lien Delayed Draw Term Loan

 

L + 575 (75 Floor)

 

6.50%

 

12/2028

 

 

113

 

 

 

94

 

 

 

-

 

 

 

78

 

Smile Doctors LLC (5)

 

Unitranche First Lien Revolver

 

L + 575 (75 Floor)

 

6.50%

 

12/2027

 

 

61

 

 

 

35

 

 

 

-

 

 

 

35

 

110


Unifeye Vision Partners

 

Senior Secured First Lien Delayed Draw Term Loan

 

L + 500 (100 Floor)

 

6.00%

 

09/2025

 

 

3,038

 

 

 

2,991

 

 

 

0.5

 

 

 

3,038

 

Unifeye Vision Partners (4)(5)

 

Senior Secured First Lien Revolver

 

 

 

 

 

09/2025

 

 

-

 

 

 

(21

)

 

 

-

 

 

 

-

 

Unifeye Vision Partners

 

Senior Secured First Lien Term Loan

 

L + 500 (100 Floor)

 

6.00%

 

09/2025

 

 

5,292

 

 

 

5,223

 

 

 

0.8

 

 

 

5,292

 

111


CRESCENT CAPITAL BDC, INC.
Consolidated Schedule of Investments
December 31, 2021
(in thousands, except share and per share data)

 

Company/Security/Country

 

Investment Type

 

Interest
Term *

 

Interest
Rate

 

Maturity/
Dissolution
Date

 

Principal
Amount, Par
Value or Shares **

 

 

Cost

 

 

Percentage
of Net
Assets ***

 

 

Fair
Value

 

Unifeye Vision Partners (5)

 

Senior Secured First Lien Delayed Draw Term Loan

 

L + 475 (100 Floor)

 

5.75%

 

09/2025

 

 

767

 

 

 

759

 

 

 

0.1

 

 

 

767

 

Vital Care Buyer, LLC

 

Unitranche First Lien Term Loan

 

L + 575 (100 Floor)

 

6.75%

 

10/2025

 

 

6,963

 

 

 

6,866

 

 

 

1.1

 

 

 

6,963

 

Vital Care Buyer, LLC (4)(5)

 

Unitranche First Lien Revolver

 

 

 

 

 

10/2025

 

 

-

 

 

 

(30

)

 

 

-

 

 

 

-

 

 

 

 

 

 

 

 

 

 

 

 

342,998

 

 

 

336,098

 

 

 

51.5

 

 

 

337,448

 

Household & Personal Products

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Tranzonic (5)

 

Senior Secured First Lien Revolver

 

L + 450 (100 Floor)

 

5.50%

 

03/2023

 

 

338

 

 

 

334

 

 

 

0.1

 

 

 

338

 

Tranzonic

 

Senior Secured First Lien Term Loan

 

L + 450 (100 Floor)

 

5.50%

 

03/2023

 

 

3,772

 

 

 

3,760

 

 

 

0.6

 

 

 

3,772

 

 

 

 

 

 

 

 

 

 

 

 

4,110

 

 

 

4,094

 

 

 

0.7

 

 

 

4,110

 

Insurance

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Comet Acquisition, Inc. (12)

 

Senior Secured Second Lien Term Loan

 

L + 750

 

7.63%

 

10/2026

 

 

1,782

 

 

 

1,779

 

 

 

0.3

 

 

 

1,744

 

Evolution BuyerCo, Inc.

 

Unitranche First Lien Term Loan

 

L + 625 (100 Floor)

 

7.25%

 

04/2027

 

 

8,292

 

 

 

8,205

 

 

 

1.3

 

 

 

8,458

 

Evolution BuyerCo, Inc. (4)(5)

 

Unitranche First Lien Revolver

 

 

 

 

 

04/2028

 

 

-

 

 

 

(7

)

 

 

-

 

 

 

15

 

Evolution BuyerCo, Inc.

 

Unitranche First Lien Delayed Draw Term Loan

 

L + 625 (100 Floor)

 

7.25%

 

04/2028

 

 

1,455

 

 

 

1,439

 

 

 

0.2

 

 

 

1,484

 

Evolution BuyerCo, Inc. (5)

 

Unitranche First Lien Delayed Draw Term Loan

 

L + 625 (100 Floor)

 

7.25%

 

04/2028

 

 

697

 

 

 

679

 

 

 

0.1

 

 

 

732

 

Integrity Marketing Acquisition, LLC

 

Unitranche First Lien Delayed Draw Term Loan

 

L + 575 (100 Floor)

 

6.75%

 

08/2025

 

 

5,017

 

 

 

4,930

 

 

 

0.8

 

 

 

5,004

 

Integrity Marketing Acquisition, LLC

 

Unitranche First Lien Delayed Draw Term Loan

 

L + 575 (100 Floor)

 

6.75%

 

08/2025

 

 

3,033

 

 

 

2,980

 

 

 

0.5

 

 

 

3,026

 

Integrity Marketing Acquisition, LLC (4)(5)

 

Unitranche First Lien Revolver

 

 

 

 

 

08/2025

 

 

-

 

 

 

(31

)

 

 

-

 

 

 

(4

)

Integrity Marketing Acquisition, LLC

 

Unitranche First Lien Term Loan

 

L + 575 (100 Floor)

 

6.75%

 

08/2025

 

 

12,749

 

 

 

12,546

 

 

 

1.9

 

 

 

12,717

 

Integro Parent, Inc. (11)(12)

 

Senior Secured First Lien Term Loan

 

L + 575 (100 Floor)

 

6.75%

 

10/2022

 

 

468

 

 

 

466

 

 

 

0.1

 

 

 

448

 

Integro Parent, Inc. (9)(11)

 

Senior Secured Second Lien Term Loan

 

 

 

 

 

10/2023

 

 

2,915

 

 

 

2,897

 

 

 

0.4

 

 

 

2,420

 

Integro Parent, Inc. (9)(11)

 

Senior Secured Second Lien Delayed Draw Term Loan

 

 

 

 

 

10/2023

 

 

380

 

 

 

378

 

 

 

-

 

 

 

316

 

Patriot Growth Insurance Services, LLC

 

Unitranche First Lien Term Loan

 

L + 550 (75 Floor)

 

6.25%

 

10/2028

 

 

6,745

 

 

 

6,613

 

 

 

1.0

 

 

 

6,745

 

Patriot Growth Insurance Services, LLC (4)(5)

 

Unitranche First Lien Delayed Draw Term Loan

 

 

 

 

 

10/2028

 

 

-

 

 

 

(25

)

 

 

-

 

 

 

-

 

Patriot Growth Insurance Services, LLC (4)(5)

 

Unitranche First Lien Revolver

 

 

 

 

 

10/2028

 

 

-

 

 

 

(13

)

 

 

-

 

 

 

(5

)

The Hilb Group, LLC

 

Unitranche First Lien Term Loan

 

L + 575 (100 Floor)

 

6.75%

 

12/2026

 

 

3,567

 

 

 

3,500

 

 

 

0.5

 

 

 

3,558

 

The Hilb Group, LLC

 

Unitranche First Lien Delayed Draw Term Loan

 

L + 575 (100 Floor)

 

6.75%

 

12/2026

 

 

1,009

 

 

 

989

 

 

 

0.2

 

 

 

1,006

 

The Hilb Group, LLC (4)(5)

 

Unitranche First Lien Revolver

 

 

 

 

 

12/2025

 

 

-

 

 

 

(6

)

 

 

-

 

 

 

(7

)

The Hilb Group, LLC

 

Unitranche First Lien Term Loan

 

L + 625 (100 Floor)

 

7.25%

 

12/2026

 

 

1,058

 

 

 

1,036

 

 

 

0.2

 

 

 

1,058

 

112


CRESCENT CAPITAL BDC, INC.
Consolidated Schedule of Investments
December 31, 2021
(in thousands, except share and per share data)

 

Company/Security/Country

 

Investment Type

 

Interest
Term *

 

Interest
Rate

 

Maturity/
Dissolution
Date

 

Principal
Amount, Par
Value or Shares **

 

 

Cost

 

 

Percentage
of Net
Assets ***

 

 

Fair
Value

 

The Hilb Group, LLC

 

Unitranche First Lien Delayed Draw Term Loan

 

L + 625 (100 Floor)

 

7.25%

 

12/2026

 

 

1,779

 

 

 

1,746

 

 

 

0.3

 

 

 

1,779

 

The Hilb Group, LLC (4)(5)

 

Unitranche First Lien Revolver

 

 

 

 

 

12/2025

 

 

-

 

 

 

(3

)

 

 

-

 

 

 

(3

)

The Hilb Group, LLC (5)

 

Unitranche First Lien Delayed Draw Term Loan

 

L + 550 (75 Floor)

 

6.25%

 

12/2026

 

 

87

 

 

 

41

 

 

 

-

 

 

 

19

 

The Hilb Group, LLC (4)(5)

 

Unitranche First Lien Revolver

 

 

 

 

 

12/2025

 

 

-

 

 

 

(2

)

 

 

-

 

 

 

(2

)

 

 

 

 

 

 

 

 

 

 

 

51,033

 

 

 

50,137

 

 

 

7.8

 

 

 

50,508

 

Materials

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Kestrel Parent, LLC (4)(5)

 

Unitranche First Lien Revolver

 

 

 

 

 

11/2023

 

 

-

 

 

 

(8

)

 

 

-

 

 

 

-

 

Kestrel Parent, LLC

 

Unitranche First Lien Term Loan

 

L + 575 (100 Floor)

 

6.75%

 

11/2025

 

 

6,604

 

 

 

6,504

 

 

 

1.0

 

 

 

6,604

 

 

 

 

 

 

 

 

 

 

 

 

6,604

 

 

 

6,496

 

 

 

1.0

 

 

 

6,604

 

Pharmaceuticals, Biotechnology & Life Sciences

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

BioAgilytix

 

Senior Secured First Lien Term Loan

 

L + 625 (75 Floor) (including 275 PIK)

 

7.00%

 

12/2028

 

 

12,885

 

 

 

12,629

 

 

 

1.9

 

 

 

12,628

 

BioAgilytix (4)(5)

 

Senior Secured First Lien Delayed Draw Term Loan

 

 

 

 

 

12/2028

 

 

-

 

 

 

(25

)

 

 

-

 

 

 

(51

)

LSCS Holdings, Inc. (Eversana) (12)

 

Senior Secured Second Lien Term Loan

 

L + 800 (50 Floor)

 

8.50%

 

12/2029

 

 

14,000

 

 

 

13,687

 

 

 

2.1

 

 

 

13,965

 

Teal Acquisition Co., Inc

 

Unitranche First Lien Term Loan

 

L + 625 (100 Floor)

 

7.25%

 

09/2026

 

 

14,020

 

 

 

13,700

 

 

 

2.1

 

 

 

14,020

 

Teal Acquisition Co., Inc (5)

 

Unitranche First Lien Revolver

 

L + 625 (100 Floor)

 

7.25%

 

09/2026

 

 

310

 

 

 

280

 

 

 

-

 

 

 

310

 

Teal Acquisition Co., Inc (4)(5)

 

Unitranche First Lien Delayed Draw Term Loan

 

 

 

 

 

09/2026

 

 

-

 

 

 

(19

)

 

 

-

 

 

 

-

 

 

 

 

 

 

 

 

 

 

 

 

41,215

 

 

 

40,252

 

 

 

6.1

 

 

 

40,872

 

Retailing

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Savers (12)

 

Senior Secured First Lien Term Loan

 

L + 575 (75 Floor)

 

6.50%

 

04/2028

 

 

16,827

 

 

 

16,714

 

 

 

2.6

 

 

 

16,806

 

Slickdeals Holdings, LLC (4)(5)(6)

 

Unitranche First Lien Revolver

 

 

 

 

 

06/2023

 

 

-

 

 

 

(6

)

 

 

-

 

 

 

-

 

Slickdeals Holdings, LLC (6)

 

Unitranche First Lien Term Loan

 

L + 575 (100 Floor)

 

6.75%

 

06/2024

 

 

14,318

 

 

 

14,096

 

 

 

2.2

 

 

 

14,318

 

 

 

 

 

 

 

 

 

 

 

 

31,145

 

 

 

30,804

 

 

 

4.8

 

 

 

31,124

 

Software & Services

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Affinitiv, Inc. (4)(5)

 

Unitranche First Lien Revolver

 

 

 

 

 

08/2024

 

 

-

 

 

 

(5

)

 

 

-

 

 

 

(4

)

Affinitiv, Inc.

 

Unitranche First Lien Term Loan

 

L + 600 (100 Floor)

 

7.00%

 

08/2024

 

 

6,370

 

 

 

6,304

 

 

 

1.0

 

 

 

6,329

 

Ansira Partners, Inc. (9)

 

Unitranche First Lien Term Loan

 

 

 

 

 

12/2024

 

 

7,673

 

 

 

6,687

 

 

 

0.7

 

 

 

4,872

 

Ansira Partners, Inc. (9)

 

Unitranche First Lien Delayed Draw Term Loan

 

 

 

 

 

12/2024

 

 

1,061

 

 

 

931

 

 

 

0.1

 

 

 

674

 

113


Apps Associates LLC (4)(5)

Unitranche First Lien Delayed Draw Term Loan

07/2027

-

(8

)

-

-

Apps Associates LLC (4)(5)

Unitranche First Lien Revolver

07/2027

-

(15

)

-

-

114


CRESCENT CAPITAL BDC, INC.
Consolidated Schedule of Investments
December 31, 2021
(in thousands, except share and per share data)

 

Company/Security/Country

 

Investment Type

 

Interest
Term *

 

Interest
Rate

 

Maturity/
Dissolution
Date

 

Principal
Amount, Par
Value or Shares **

 

 

Cost

 

 

Percentage
of Net
Assets ***

 

 

Fair
Value

 

Apps Associates LLC

 

Unitranche First Lien Term Loan

 

L + 550 (100 Floor)

 

6.50%

 

07/2027

 

 

5,636

 

 

 

5,530

 

 

 

0.9

 

 

 

5,636

 

Banker's Toolbox, Inc. (4)(5)

 

Unitranche First Lien Delayed Draw Term Loan

 

 

 

 

 

07/2027

 

 

-

 

 

 

(63

)

 

 

-

 

 

 

-

 

Banker's Toolbox, Inc. (4)(5)

 

Unitranche First Lien Revolver

 

 

 

 

 

07/2027

 

 

-

 

 

 

(45

)

 

 

-

 

 

 

-

 

Banker's Toolbox, Inc.

 

Unitranche First Lien Term Loan

 

L + 550 (75 Floor)

 

6.25%

 

07/2027

 

 

15,843

 

 

 

15,544

 

 

 

2.4

 

 

 

15,843

 

Belay Inc.

 

Senior Secured First Lien Term Loan

 

L + 475 (100 Floor)

 

5.75%

 

06/2026

 

 

4,925

 

 

 

4,846

 

 

 

0.8

 

 

 

4,925

 

Belay Inc. (4)(5)

 

Senior Secured First Lien Revolver

 

 

 

 

 

06/2026

 

 

-

 

 

 

(10

)

 

 

-

 

 

 

-

 

Benesys Inc.

 

Senior Secured First Lien Term Loan

 

L + 475 (100 Floor)

 

5.75%

 

10/2024

 

 

1,400

 

 

 

1,389

 

 

 

0.2

 

 

 

1,398

 

Benesys Inc.

 

Senior Secured First Lien Term Loan

 

L + 475 (100 Floor)

 

5.75%

 

10/2024

 

 

297

 

 

 

293

 

 

 

0.0

 

 

 

297

 

Benesys Inc. (4)(5)

 

Senior Secured First Lien Revolver

 

 

 

 

 

10/2024

 

 

-

 

 

 

(1

)

 

 

-

 

 

 

-

 

C-4 Analytics, LLC (4)(5)

 

Senior Secured First Lien Revolver

 

 

 

 

 

08/2023

 

 

-

 

 

 

(3

)

 

 

-

 

 

 

-

 

C-4 Analytics, LLC

 

Senior Secured First Lien Term Loan

 

L + 475 (100 Floor)

 

5.75%

 

08/2023

 

 

9,811

 

 

 

9,755

 

 

 

1.5

 

 

 

9,811

 

CAT Buyer, LLC (4)(5)

 

Unitranche First Lien Revolver

 

 

 

 

 

04/2024

 

 

-

 

 

 

(6

)

 

 

-

 

 

 

-

 

CAT Buyer, LLC

 

Unitranche First Lien Term Loan

 

L + 500 (100 Floor)

 

6.00%

 

04/2024

 

 

5,903

 

 

 

5,845

 

 

 

0.9

 

 

 

5,903

 

Claritas, LLC (5)

 

Senior Secured First Lien Revolver

 

L + 575 (100 Floor)

 

6.75%

 

12/2023

 

 

23

 

 

 

21

 

 

 

0.0

 

 

 

23

 

Claritas, LLC

 

Senior Secured First Lien Term Loan

 

L + 575 (100 Floor)

 

6.75%

 

12/2023

 

 

1,064

 

 

 

1,059

 

 

 

0.2

 

 

 

1,064

 

Granicus, Inc.

 

Unitranche First Lien Term Loan

 

L + 650 (100 Floor)

 

7.50%

 

01/2027

 

 

9,149

 

 

 

8,956

 

 

 

1.4

 

 

 

9,127

 

Granicus, Inc. (4)(5)

 

Unitranche First Lien Revolver

 

 

 

 

 

01/2027

 

 

-

 

 

 

(17

)

 

 

-

 

 

 

(2

)

Granicus, Inc. (5)

 

Unitranche First Lien Delayed Draw Term Loan

 

L + 600 (100 Floor)

 

7.00%

 

01/2027

 

 

4,781

 

 

 

4,663

 

 

 

0.7

 

 

 

4,761

 

Lexipol (Ranger Buyer, Inc.)

 

Unitranche First Lien Term Loan

 

L + 625 (75 Floor)

 

7.00%

 

11/2028

 

 

13,257

 

 

 

12,994

 

 

 

2.0

 

 

 

13,257

 

Lexipol (Ranger Buyer, Inc.) (5)

 

Unitranche First Lien Revolver

 

L + 625 (75 Floor)

 

7.00%

 

11/2027

 

 

221

 

 

 

199

 

 

 

-

 

 

 

221

 

List Partners, Inc. (4)(5)

 

Senior Secured First Lien Revolver

 

 

 

 

 

01/2023

 

 

-

 

 

 

(2

)

 

 

-

 

 

 

(6

)

List Partners, Inc.

 

Senior Secured First Lien Term Loan

 

L + 500 (100 Floor)

 

6.00%

 

01/2023

 

 

4,097

 

 

 

4,079

 

 

 

0.6

 

 

 

4,043

 

MRI Software LLC (12)

 

Unitranche First Lien Delayed Draw Term Loan

 

 

 

 

 

02/2026

 

 

-

 

 

 

-

 

 

 

-

 

 

 

-

 

MRI Software LLC (12)

 

Unitranche First Lien Term Loan

 

L + 550 (100 Floor)

 

6.50%

 

02/2026

 

 

18,414

 

 

 

18,214

 

 

 

2.9

 

 

 

18,400

 

MRI Software LLC (4)(5)(12)

 

Unitranche First Lien Revolver

 

 

 

 

 

02/2026

 

 

-

 

 

 

(13

)

 

 

-

 

 

 

(1

)

MRI Software LLC (12)

 

Unitranche First Lien Delayed Draw Term Loan

 

 

 

 

 

02/2026

 

 

-

 

 

 

-

 

 

 

-

 

 

 

-

 

115


CRESCENT CAPITAL BDC, INC.
Consolidated Schedule of Investments
December 31, 2021
(in thousands, except share and per share data)

 

Company/Security/Country

 

Investment Type

 

Interest
Term *

 

Interest
Rate

 

Maturity/
Dissolution
Date

 

Principal
Amount, Par
Value or Shares **

 

 

Cost

 

 

Percentage
of Net
Assets ***

 

 

Fair
Value

 

MRI Software LLC (12)

 

Unitranche First Lien Term Loan

 

L + 550 (100 Floor)

 

6.50%

 

02/2026

 

 

1,323

 

 

 

1,309

 

 

 

0.2

 

 

 

1,322

 

New Era Technology, Inc.

 

Unitranche First Lien Term Loan

 

L + 625 (100 Floor)

 

7.25%

 

10/2026

 

 

3,158

 

 

 

3,100

 

 

 

0.5

 

 

 

3,164

 

New Era Technology, Inc. (5)

 

Unitranche First Lien Revolver

 

L + 625 (100 Floor)

 

7.25%

 

10/2026

 

 

76

 

 

 

72

 

 

 

-

 

 

 

76

 

New Era Technology, Inc. (5)

 

Unitranche First Lien Delayed Draw Term Loan

 

L + 625 (100 Floor)

 

7.25%

 

10/2026

 

 

1,354

 

 

 

1,326

 

 

 

0.2

 

 

 

1,358

 

Odessa Technologies, Inc. (4)(5)

 

Senior Secured First Lien Delayed Draw Term Loan

 

 

 

 

 

10/2027

 

 

-

 

 

 

(17

)

 

 

-

 

 

 

-

 

Odessa Technologies, Inc. (4)(5)

 

Senior Secured First Lien Revolver

 

 

 

 

 

10/2027

 

 

-

 

 

 

(48

)

 

 

-

 

 

 

-

 

Odessa Technologies, Inc.

 

Senior Secured First Lien Term Loan

 

L + 575 (75 Floor)

 

6.50%

 

10/2027

 

 

9,643

 

 

 

9,453

 

 

 

1.5

 

 

 

9,643

 

Ontario Systems, LLC

 

Unitranche First Lien Delayed Draw Term Loan

 

L + 550 (100 Floor)

 

6.50%

 

08/2025

 

 

1,097

 

 

 

1,095

 

 

 

0.2

 

 

 

1,091

 

Ontario Systems, LLC (4)(5)

 

Unitranche First Lien Revolver

 

 

 

 

 

08/2025

 

 

-

 

 

 

(3

)

 

 

-

 

 

 

(3

)

Ontario Systems, LLC

 

Unitranche First Lien Term Loan

 

L + 550 (100 Floor)

 

6.50%

 

08/2025

 

 

3,177

 

 

 

3,156

 

 

 

0.5

 

 

 

3,159

 

Ontario Systems, LLC (5)

 

Unitranche First Lien Delayed Draw Term Loan

 

L + 550 (100 Floor)

 

6.50%

 

08/2025

 

 

337

 

 

 

318

 

 

 

0.1

 

 

 

333

 

Ontario Systems, LLC

 

Unitranche First Lien Term Loan

 

L + 550 (100 Floor)

 

6.50%

 

08/2025

 

 

449

 

 

 

441

 

 

 

0.1

 

 

 

446

 

Park Place Technologies, LLC (8)

 

Unsecured Debt

 

1250 PIK

 

12.50%

 

05/2029

 

 

782

 

 

 

782

 

 

 

0.1

 

 

 

782

 

Perforce Software, Inc.

 

Senior Secured Second Lien Term Loan

 

L + 800

 

8.09%

 

07/2027

 

 

5,000

 

 

 

4,981

 

 

 

0.8

 

 

 

5,000

 

Prism Bidco, Inc. (4)(5)

 

Unitranche First Lien Revolver

 

 

 

 

 

06/2026

 

 

-

 

 

 

(19

)

 

 

-

 

 

 

17

 

Prism Bidco, Inc.

 

Unitranche First Lien Term Loan

 

L + 700 (100 Floor)

 

8.00%

 

06/2026

 

 

7,388

 

 

 

7,213

 

 

 

1.2

 

 

 

7,535

 

Prism Bidco, Inc.

 

Unitranche First Lien Term Loan

 

L + 575 (100 Floor)

 

6.75%

 

06/2026

 

 

1,463

 

 

 

1,436

 

 

 

0.2

 

 

 

1,492

 

Right Networks, LLC

 

Unitranche First Lien Revolver

 

L + 600 (100 Floor)

 

7.00%

 

05/2026

 

 

233

 

 

 

230

 

 

 

-

 

 

 

233

 

Right Networks, LLC

 

Unitranche First Lien Term Loan

 

L + 600 (100 Floor)

 

7.00%

 

05/2026

 

 

9,301

 

 

 

9,171

 

 

 

1.4

 

 

 

9,301

 

Right Networks, LLC

 

Unitranche First Lien Term Loan

 

L + 600 (100 Floor)

 

7.00%

 

05/2026

 

 

8,307

 

 

 

8,153

 

 

 

1.3

 

 

 

8,307

 

Right Networks, LLC

 

Unitranche First Lien Delayed Draw Term Loan

 

L + 600 (100 Floor)

 

7.00%

 

05/2026

 

 

2,117

 

 

 

2,079

 

 

 

0.3

 

 

 

2,117

 

Ruffalo Noel Levitz, LLC (4)(5)

 

Unitranche First Lien Revolver

 

 

 

 

 

05/2022

 

 

-

 

 

 

(1

)

 

 

-

 

 

 

(1

)

Ruffalo Noel Levitz, LLC

 

Unitranche First Lien Term Loan

 

L + 600 (100 Floor)

 

7.00%

 

05/2022

 

 

2,480

 

 

 

2,474

 

 

 

0.4

 

 

 

2,474

 

Saturn Borrower Inc

 

Unitranche First Lien Term Loan

 

L + 650 (100 Floor)

 

7.50%

 

09/2026

 

 

20,318

 

 

 

19,816

 

 

 

3.1

 

 

 

19,826

 

Saturn Borrower Inc

 

Unitranche First Lien Term Loan

 

L + 650 (100 Floor)

 

7.50%

 

09/2026

 

 

2,475

 

 

 

2,410

 

 

 

0.4

 

 

 

2,415

 

Saturn Borrower Inc (5)

 

Unitranche First Lien Revolver

 

L + 650 (100 Floor)

 

7.50%

 

09/2026

 

 

908

 

 

 

871

 

 

 

0.1

 

 

 

871

 

116


CRESCENT CAPITAL BDC, INC.
Consolidated Schedule of Investments
December 31, 2021
(in thousands, except share and per share data)

 

Company/Security/Country

 

Investment Type

 

Interest
Term *

 

Interest
Rate

 

Maturity/
Dissolution
Date

 

Principal
Amount, Par
Value or Shares **

 

 

Cost

 

 

Percentage
of Net
Assets ***

 

 

Fair
Value

 

Smartronix, LLC

 

Unitranche First Lien Term Loan

 

L + 600 (100 Floor)

 

7.00%

 

11/2028

 

 

24,110

 

 

 

23,630

 

 

 

3.8

 

 

 

24,111

 

Smartronix, LLC (4)(5)

 

Unitranche First Lien Revolver

 

 

 

 

 

11/2028

 

 

-

 

 

 

(65

)

 

 

-

 

 

 

-

 

Transportation Insight, LLC

 

Senior Secured First Lien Term Loan

 

L + 450

 

4.59%

 

12/2024

 

 

5,089

 

 

 

5,062

 

 

 

0.8

 

 

 

5,076

 

Transportation Insight, LLC

 

Senior Secured First Lien Delayed Draw Term Loan

 

L + 450

 

4.59%

 

12/2024

 

 

1,264

 

 

 

1,258

 

 

 

0.2

 

 

 

1,261

 

Transportation Insight, LLC (4)(5)

 

Senior Secured First Lien Revolver

 

 

 

 

 

12/2024

 

 

-

 

 

 

(4

)

 

 

0.0

 

 

 

(2

)

Winxnet Holdings LLC

 

Unitranche First Lien Delayed Draw Term Loan

 

L + 600 (100 Floor)

 

7.00%

 

06/2023

 

 

634

 

 

 

629

 

 

 

0.1

 

 

 

634

 

Winxnet Holdings LLC

 

Unitranche First Lien Delayed Draw Term Loan

 

L + 600 (100 Floor)

 

7.00%

 

06/2023

 

 

1,040

 

 

 

1,026

 

 

 

0.2

 

 

 

1,040

 

Winxnet Holdings LLC (4)(5)

 

Unitranche First Lien Revolver

 

 

 

 

 

06/2023

 

 

-

 

 

 

(2

)

 

 

-

 

 

 

-

 

Winxnet Holdings LLC

 

Unitranche First Lien Term Loan

 

L + 600 (100 Floor)

 

7.00%

 

06/2023

 

 

1,930

 

 

 

1,917

 

 

 

0.3

 

 

 

1,930

 

Winxnet Holdings LLC

 

Unitranche First Lien Term Loan

 

L + 600 (100 Floor)

 

7.00%

 

06/2023

 

 

1,538

 

 

 

1,517

 

 

 

0.2

 

 

 

1,538

 

Winxnet Holdings LLC (4)(5)

 

Unitranche First Lien Revolver

 

 

 

 

 

06/2023

 

 

-

 

 

 

(3

)

 

 

-

 

 

 

-

 

Winxnet Holdings LLC

 

Unitranche First Lien Term Loan

 

L + 600 (100 Floor)

 

7.00%

 

06/2023

 

 

1,147

 

 

 

1,130

 

 

 

0.2

 

 

 

1,147

 

 

 

 

 

 

 

 

 

 

 

 

228,063

 

 

 

223,014

 

 

 

34.7

 

 

 

224,264

 

Transportation

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Pilot Air Freight, LLC

 

Senior Secured First Lien Delayed Draw Term Loan

 

L + 475 (100 Floor)

 

5.75%

 

07/2024

 

 

763

 

 

 

762

 

 

 

0.1

 

 

 

763

 

Pilot Air Freight, LLC (5)

 

Senior Secured First Lien Revolver

 

 

 

 

 

07/2024

 

 

-

 

 

 

-

 

 

 

-

 

 

 

-

 

Pilot Air Freight, LLC

 

Senior Secured First Lien Delayed Draw Term Loan

 

L + 475 (100 Floor)

 

5.75%

 

07/2024

 

 

1,179

 

 

 

1,179

 

 

 

0.2

 

 

 

1,179

 

Pilot Air Freight, LLC

 

Senior Secured First Lien Term Loan

 

L + 475 (100 Floor)

 

5.75%

 

07/2024

 

 

5,307

 

 

 

5,292

 

 

 

0.8

 

 

 

5,307

 

Pilot Air Freight, LLC

 

Senior Secured First Lien Term Loan

 

L + 475 (100 Floor)

 

5.75%

 

07/2024

 

 

794

 

 

 

783

 

 

 

0.1

 

 

 

794

 

 

 

 

 

 

 

 

 

 

 

 

8,043

 

 

 

8,016

 

 

 

1.2

 

 

 

8,043

 

Total Debt Investments
United States

 

 

 

 

 

 

 

 

 

$

1,063,643

 

 

$

1,042,079

 

 

 

160.1

 

%

$

1,044,283

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Equity Investments

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Automobiles & Components

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Sun Acquirer Corp.

 

Common Stock

 

 

 

 

 

 

 

 

6,148

 

 

 

615

 

 

 

0.1

 

 

 

615

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

615

 

 

 

0.1

 

 

 

615

 

Capital Goods

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Envocore, LLC (7)

 

Preferred Stock

 

 

 

 

 

 

 

 

534,722

 

 

 

-

 

 

 

-

 

 

 

-

 

Envocore, LLC (7)

 

Common Stock

 

 

 

 

 

 

 

 

521,354

 

 

 

-

 

 

 

-

 

 

 

-

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

-

 

 

 

-

 

 

 

-

 

Commercial & Professional Services

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Allied Universal Holdings, LLC

 

Common Stock

 

 

 

 

 

 

 

 

2,805,726

 

 

 

1,011

 

 

 

0.7

 

 

 

4,579

 

117


CRESCENT CAPITAL BDC, INC.
Consolidated Schedule of Investments
December 31, 2021
(in thousands, except share and per share data)

 

Company/Security/Country

 

Investment Type

 

Interest
Term *

 

Interest
Rate

 

Maturity/
Dissolution
Date

 

Principal
Amount, Par
Value or Shares **

 

 

Cost

 

 

Percentage
of Net
Assets ***

 

 

Fair
Value

 

Allied Universal Holdings, LLC

 

Common Stock

 

 

 

 

 

 

 

 

684,903

 

 

 

685

 

 

 

0.2

 

 

 

1,117

 

ASP MCS Acquisition Corp. (6)

 

Common Stock

 

 

 

 

 

 

 

 

11,792

 

 

 

1,150

 

 

 

0.2

 

 

 

1,327

 

Battery Solutions, Inc. (6)

 

Preferred Stock

 

 

 

 

 

 

 

 

5,719,738

 

 

 

3,669

 

 

 

0.8

 

 

 

5,256

 

Battery Solutions, Inc. (6)

 

Preferred Stock

 

 

 

 

 

 

 

 

50,000

 

 

 

-

 

 

 

-

 

 

 

-

 

Battery Solutions, Inc. (6)

 

Preferred Stock

 

 

 

 

 

 

 

 

3,333,333

 

 

 

-

 

 

 

-

 

 

 

-

 

Hercules Borrower LLC

 

Common Stock

 

 

 

 

 

 

 

 

1,153,075

 

 

 

1,153

 

 

 

0.2

 

 

 

1,246

 

IGT Holdings LLC

 

Preferred Stock

 

 

 

 

 

 

 

 

645,730

 

 

 

-

 

 

 

-

 

 

 

-

 

IGT Holdings LLC

 

Common Stock

 

 

 

 

 

 

 

 

1,000,000

 

 

 

-

 

 

 

-

 

 

 

-

 

MHS Acquisition Holdings, LLC

 

Preferred Stock

 

 

 

 

 

 

 

 

1,018

 

 

 

923

 

 

 

0.1

 

 

 

949

 

MHS Acquisition Holdings, LLC

 

Common Stock

 

 

 

 

 

 

 

 

10

 

 

 

9

 

 

 

-

 

 

 

-

 

Receivable Solutions, Inc.

 

Preferred Stock

 

 

 

 

 

 

 

 

137,000

 

 

 

137

 

 

 

0.1

 

 

 

329

 

Service Logic Acquisition, Inc.

 

Common Stock

 

 

 

 

 

 

 

 

13,132

 

 

 

1,313

 

 

 

0.2

 

 

 

1,432

 

TecoStar Holdings, Inc.

 

Common Stock

 

 

 

 

 

 

 

 

500,000

 

 

 

500

 

 

 

-

 

 

 

120

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

10,550

 

 

 

2.5

 

 

 

16,355

 

Consumer Services

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Everlast Parent Inc.

 

Common Stock

 

 

 

 

 

 

 

 

948

 

 

 

948

 

 

 

0.2

 

 

 

1,404

 

FS Whitewater Borrower, LLC

 

Common Stock

 

 

 

 

 

 

 

 

6,897

 

 

 

690

 

 

 

0.1

 

 

 

690

 

HGH Purchaser, Inc.

 

Common Stock

 

 

 

 

 

 

 

 

4,171

 

 

 

417

 

 

 

0.1

 

 

 

782

 

Legalshield

 

Common Stock

 

 

 

 

 

 

 

 

372

 

 

 

372

 

 

 

0.1

 

 

 

503

 

Southern Technical Institute, Inc. (6)

 

Common Stock

 

 

 

 

 

 

 

 

3,164,063

 

 

 

-

 

 

 

-

 

 

 

282

 

Southern Technical Institute, Inc. (6)

 

Common Stock

 

 

 

 

 

 

 

 

6,000,000

 

 

 

-

 

 

 

1.1

 

 

 

7,404

 

Stepping Stones Healthcare Services, LLC

 

Common Stock

 

 

 

 

 

 

 

 

11,321

 

 

 

1,132

 

 

 

0.2

 

 

 

1,132

 

Wrench Group LLC

 

Common Stock

 

 

 

 

 

 

 

 

4,082

 

 

 

410

 

 

 

0.1

 

 

 

746

 

Wrench Group LLC

 

Common Stock

 

 

 

 

 

 

 

 

1,143

 

 

 

115

 

 

 

0.0

 

 

 

209

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

4,084

 

 

 

1.9

 

 

 

13,152

 

Diversified Financials

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

CBDC Senior Loan Fund LLC (7)(11)(13)

 

Partnership Interest

 

 

 

 

 

 

 

 

40,000,000

 

 

 

40,000

 

 

 

6.1

 

 

 

39,361

 

GACP II LP (6)(11)(13)(14)

 

Partnership Interest

 

 

 

 

 

 

 

 

12,895,313

 

 

 

12,895

 

 

 

1.9

 

 

 

12,619

 

WhiteHawk III Onshore Fund L.P. (5)(6)(11)(13)(14)

 

Partnership Interest

 

 

 

 

 

 

 

 

5,792,014

 

 

 

5,851

 

 

 

0.9

 

 

 

5,980

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

58,746

 

 

 

8.9

 

 

 

57,960

 

Health Care Equipment & Services

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

ACI Group Holdings, Inc.

 

Common Stock

 

 

 

 

 

 

 

 

907,499

 

 

 

909

 

 

 

0.1

 

 

 

907

 

ACI Group Holdings, Inc.

 

Preferred Stock

 

 

 

 

 

 

 

 

3,719

 

 

 

3,645

 

 

 

0.6

 

 

 

3,719

 

Centria Subsidiary Holdings, LLC

 

Common Stock

 

 

 

 

 

 

 

 

11,911

 

 

 

1,191

 

 

 

0.2

 

 

 

979

 

Hospice Care Buyer, Inc.

 

Common Stock

 

 

 

 

 

 

 

 

13,895

 

 

 

1,398

 

 

 

0.3

 

 

 

1,835

 

Hospice Care Buyer, Inc.

 

Common Stock

 

 

 

 

 

 

 

 

844

 

 

 

75

 

 

 

-

 

 

 

99

 

NMN Holdings III Corp.

 

Common Stock

 

 

 

 

 

 

 

 

11,111

 

 

 

1,111

 

 

 

0.2

 

 

 

1,138

 

Patriot Acquisition Topco S.A.R.L (11)

 

Common Stock

 

 

 

 

 

 

 

 

1,055

 

 

 

1,055

 

 

 

0.2

 

 

 

1,123

 

Patriot Acquisition Topco S.A.R.L (11)

 

Common Stock

 

 

 

 

 

 

 

 

14,534

 

 

 

22

 

 

 

0.0

 

 

 

228

 

PT Network, LLC

 

Common Stock

 

 

 

 

 

 

 

 

0.93

 

 

 

-

 

 

 

0.1

 

 

 

891

 

Seniorlink Incorporated

 

Common Stock

 

 

 

 

 

 

 

 

68,182

 

 

 

518

 

 

 

0.2

 

 

 

1,331

 

Smile Doctors LLC

 

Common Stock

 

 

 

 

 

 

 

 

227

 

 

 

714

 

 

 

0.1

 

 

 

714

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

10,638

 

 

 

2.0

 

 

 

12,964

 

118


 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

CRESCENT CAPITAL BDC, INC.
Consolidated Schedule of Investments
December 31, 2021
(in thousands, except share and per share data)

 

Company/Security/Country

 

Investment Type

 

Interest
Term *

 

Interest
Rate

 

Maturity/
Dissolution
Date

 

Principal
Amount, Par
Value or Shares **

 

 

Cost

 

 

Percentage
of Net
Assets ***

 

 

Fair
Value

 

Insurance

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Evolution BuyerCo, Inc.

 

Common Stock

 

 

 

 

 

 

 

 

2,917

 

 

 

292

 

 

 

0.0

 

 

 

292

 

Integrity Marketing Acquisition, LLC

 

Common Stock

 

 

 

 

 

 

 

 

262,567

 

 

 

607

 

 

 

0.3

 

 

 

1,953

 

Integrity Marketing Acquisition, LLC

 

Preferred Stock

 

 

 

 

 

 

 

 

1,247

 

 

 

1,215

 

 

 

0.3

 

 

 

1,686

 

Integro Parent, Inc. (11)

 

Common Stock

 

 

 

 

 

 

 

 

4,468

 

 

 

454

 

 

 

-

 

 

 

-

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

2,568

 

 

 

0.6

 

 

 

3,931

 

Materials

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Kestrel Parent, LLC

 

Common Stock

 

 

 

 

 

 

 

 

41,791

 

 

 

209

 

 

 

0.0

 

 

 

308

 

Pharmaceuticals, Biotechnology & Life Sciences

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

LSCS Holdings, Inc. (Eversana)

 

Common Stock

 

 

 

 

 

 

 

 

3,096

 

 

 

953

 

 

 

0.1

 

 

 

953

 

LSCS Holdings, Inc. (Eversana)

 

Preferred Stock

 

 

 

 

 

 

 

447

 

 

447

 

 

0.1

 

 

447

 

Teal Acquisition Co., Inc

 

Common Stock

 

 

 

 

 

 

 

 

5,555

 

 

 

556

 

 

 

0.1

 

 

 

746

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

1,956

 

 

 

0.3

 

 

 

2,146

 

Retailing

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Palmetto Moon LLC

 

Common Stock

 

 

 

 

 

 

 

 

61

 

 

 

-

 

 

 

0.1

 

 

 

700

 

Slickdeals Holdings, LLC (6)

 

Common Stock

 

 

 

 

 

 

 

 

99

 

 

 

891

 

 

 

0.2

 

 

 

1,529

 

Vivid Seats Ltd. (6)(11)(12)

 

Common Stock

 

 

 

 

 

 

 

 

608,109

 

 

 

608

 

 

 

0.1

 

 

 

922

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

1,499

 

 

 

0.4

 

 

 

3,151

 

Software & Services

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Curvature (15)

 

Common Stock

 

 

 

 

 

 

 

 

1,975,461

 

 

 

1,975

 

 

 

0.2

 

 

 

1,072

 

Lexipol (Ranger Buyer, Inc.)

 

Common Stock

 

 

 

 

 

 

 

 

638

 

 

 

638

 

 

 

0.1

 

 

 

638

 

Odessa Technologies, Inc.

 

Common Stock

 

 

 

 

 

 

 

 

10,714

 

 

 

1,071

 

 

 

0.2

 

 

 

1,071

 

Park Place Technologies, LLC

 

Common Stock

 

 

 

 

 

 

 

 

479

 

 

 

479

 

 

 

0.1

 

 

 

479

 

Park Place Technologies, LLC

 

Common Stock

 

 

 

 

 

 

 

 

685,018

 

 

 

-

 

 

 

-

 

 

 

-

 

Park Place Technologies, LLC

 

Common Stock

 

 

 

 

 

 

 

 

442,203

 

 

 

27

 

 

 

0.0

 

 

 

27

 

Saturn Borrower Inc

 

Common Stock

 

 

 

 

 

 

 

 

434,163

 

 

 

434

 

 

 

0.1

 

 

 

445

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

4,624

 

 

 

0.7

 

 

 

3,732

 

Transportation

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Xpress Global Systems, LLC

 

Common Stock

 

 

 

 

 

 

 

 

12,544

 

 

 

-

 

 

 

0.2

 

 

 

1,254

 

Total Equity Investments
United States

 

 

 

 

 

 

 

 

 

 

 

 

$

95,489

 

 

 

17.6

 

%

$

115,568

 

Total United States

 

 

 

 

 

 

 

 

 

 

 

 

$

1,137,568

 

 

 

177.7

 

%

$

1,159,851

 

Canada

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Debt Investments

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Health Care Equipment & Services

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

VetStrategy (11)

 

Unsecured Debt

 

1150 PIK

 

11.50%

 

03/2031

 

 

C$2,750

 

 

$

2,104

 

 

 

0.3

 

 

$

2,175

 

VetStrategy (11)

 

Unitranche First Lien Delayed Draw Term Loan

 

C + 700 (100 Floor)

 

8.00%

 

07/2027

 

 

1,712

 

 

 

1,251

 

 

 

0.2

 

 

 

1,381

 

VetStrategy (11)

 

Unitranche First Lien Delayed Draw Term Loan

 

C + 700 (100 Floor)

 

8.00%

 

07/2027

 

 

1,712

 

 

 

1,305

 

 

 

0.2

 

 

 

1,381

 

VetStrategy (11)

 

Unitranche First Lien Delayed Draw Term Loan

 

C + 700 (100 Floor)

 

8.00%

 

07/2027

 

 

4,968

 

 

 

3,876

 

 

 

0.6

 

 

 

4,008

 

VetStrategy (11)

 

Unitranche First Lien Term Loan

 

C + 700 (100 Floor)

 

8.00%

 

07/2027

 

 

9,176

 

 

 

6,676

 

 

 

1.1

 

 

 

7,403

 

VetStrategy (11)

 

Unitranche First Lien Delayed Draw Term Loan

 

C + 575 (100 Floor)

 

6.75%

 

07/2027

 

 

8,742

 

 

 

6,757

 

 

 

1.1

 

 

 

6,914

 

VetStrategy (5)(11)

 

Unitranche First Lien Delayed Draw Term Loan

 

C + 575 (100 Floor)

 

6.75%

 

07/2027

 

 

5,720

 

 

 

4,380

 

 

 

0.7

 

 

 

4,524

 

 

 

 

 

 

 

 

 

 

 

 

34,780

 

 

 

26,349

 

 

 

4.2

 

 

 

27,786

 

119


CRESCENT CAPITAL BDC, INC.
Consolidated Schedule of Investments
December 31, 2021
(in thousands, except share and per share data)

 

Company/Security/Country

 

Investment Type

 

Interest
Term *

 

Interest
Rate

 

Maturity/
Dissolution
Date

 

Principal
Amount, Par
Value or Shares **

 

 

Cost

 

 

Percentage
of Net
Assets ***

 

 

Fair
Value

 

Telecommunication Services

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Sandvine Corporation (11)(12)

 

Senior Secured Second Lien Term Loan

 

L + 800

 

8.09%

 

11/2026

 

$

4,500

 

 

 

4,379

 

 

 

0.7

 

 

 

4,480

 

Total Debt Investments
Canada

 

 

 

 

 

 

 

 

 

 

 

 

$

30,728

 

 

 

4.9

 

%

$

32,266

 

Equity Investments

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Health Care Equipment & Services

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

VetStrategy (11)

 

Common Stock

 

 

 

 

 

 

 

 

1,016,357

 

 

$

776

 

 

 

0.3

 

 

$

1,848

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Total Equity Investments
Canada

 

 

 

 

 

 

 

 

 

 

1,016,357

 

 

 

776

 

 

 

0.3

 

%

 

1,848

 

Total Canada

 

 

 

 

 

 

 

 

 

 

 

 

$

31,504

 

 

 

5.2

 

%

$

34,114

 

United Kingdom

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Debt Investments

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Commercial & Professional Services

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Crusoe Bidco Limited (11)

 

Unitranche First Lien Term Loan

 

L + 625

 

6.31%

 

12/2025

 

£

6,067

 

 

$

7,463

 

 

 

1.3

 

%

$

8,209

 

Crusoe Bidco Limited (5)(11)

 

Unitranche First Lien Delayed Draw Term Loan

 

 

 

 

 

12/2025

 

 

-

 

 

 

-

 

 

 

-

 

 

 

-

 

Crusoe Bidco Limited (5)(11)

 

Unitranche First Lien Delayed Draw Term Loan

 

L + 625

 

6.31%

 

12/2025

 

 

303

 

 

 

399

 

 

 

0.1

 

 

 

410

 

Nurture Landscapes (11)

 

Unitranche First Lien Term Loan

 

SN + 650

 

6.55%

 

06/2028

 

 

1,416

 

 

 

1,942

 

 

 

0.3

 

 

 

1,916

 

Nurture Landscapes (11)

 

Unitranche First Lien Delayed Draw Term Loan

 

SN + 650

 

6.55%

 

06/2028

 

 

392

 

 

 

519

 

 

 

0.1

 

 

 

530

 

Nurture Landscapes (5)(11)

 

Unitranche First Lien Delayed Draw Term Loan

 

SN + 650

 

6.55%

 

06/2028

 

 

2,567

 

 

 

3,068

 

 

 

0.5

 

 

 

3,473

 

 

 

 

 

 

 

 

 

 

 

 

10,745

 

 

 

13,391

 

 

 

2.3

 

 

 

14,538

 

Consumer Durables & Apparel

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Lion Cashmere Bidco Limited (11)

 

Unitranche First Lien Term Loan

 

L + 600 (50 Floor)

 

6.50%

 

03/2028

 

$

4,352

 

 

$

4,244

 

 

 

0.6

 

 

$

4,160

 

Lion Cashmere Bidco Limited (11)

 

Unitranche First Lien Term Loan

 

L + 600 (50 Floor)

 

6.50%

 

03/2028

 

 

9,939

 

 

 

9,693

 

 

 

1.5

 

 

 

9,502

 

Lion Cashmere Bidco Limited (11)

 

Unitranche First Lien Term Loan

 

L + 600 (50 Floor)

 

6.50%

 

03/2028

 

 

4,953

 

 

 

4,830

 

 

 

0.7

 

 

 

4,735

 

Lion Cashmere Bidco Limited (5)(11)

 

Unitranche First Lien Revolver

 

L + 600

 

6.50%

 

03/2026

 

276

 

 

 

374

 

 

 

-

 

 

 

263

 

Lion Cashmere Bidco Limited (4)(5)(11)

 

Unitranche First Lien Delayed Draw Term Loan

 

 

 

 

 

03/2028

 

 

-

 

 

 

(83

)

 

 

-

 

 

 

(138

)

 

 

 

 

 

 

 

 

 

 

 

 

 

 

19,058

 

 

 

2.8

 

 

 

18,522

 

120


CRESCENT CAPITAL BDC, INC.
Consolidated Schedule of Investments
December 31, 2021
(in thousands, except share and per share data)

 

Company/Security/Country

 

Investment Type

 

Interest
Term *

 

Interest
Rate

 

Maturity/
Dissolution
Date

 

Principal
Amount, Par
Value or Shares **

 

 

Cost

 

 

Percentage
of Net
Assets ***

 

 

Fair
Value

 

Software & Services

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Jordan Bidco, Ltd. (5)(11)

 

Unitranche First Lien Delayed Draw Term Loan

 

 

 

 

 

08/2028

 

£

-

 

 

$

-

 

 

 

-

 

 

$

(112

)

Jordan Bidco, Ltd. (5)(11)

 

Senior Secured First Lien Revolver

 

SN + 650

 

6.50%

 

02/2028

 

 

1,102

 

 

 

1,090

 

 

 

0.2

 

 

 

1,046

 

Jordan Bidco, Ltd. (11)

 

Unitranche First Lien Term Loan

 

SN + 650

 

6.50%

 

08/2028

 

 

13,234

 

 

 

17,714

 

 

 

2.8

 

 

 

17,422

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

18,804

 

 

 

3.0

 

 

 

18,356

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Total Debt Investments
United Kingdom

 

 

 

 

 

 

 

 

 

 

 

 

$

51,253

 

 

 

8.1

 

%

$

51,416

 

Total United Kingdom

 

 

 

 

 

 

 

 

 

 

 

 

$

51,253

 

 

 

8.1

 

%

$

51,416

 

Netherlands

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Debt Investments

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Pharmaceuticals, Biotechnology & Life Sciences

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

PharComp Parent B.V. (11)

 

Unitranche First Lien Delayed Draw Term Loan

 

E + 650

 

6.50%

 

02/2026

 

1,868

 

 

$

2,139

 

 

 

0.3

 

%

$

2,125

 

PharComp Parent B.V. (10)(11)

 

Unitranche First Lien - Last Out Term Loan

 

E + 650

 

6.50%

 

02/2026

 

 

6,910

 

 

 

7,684

 

 

 

1.2

 

 

 

7,862

 

 

 

 

 

 

 

 

 

 

 

 

8,778

 

 

 

9,823

 

 

 

1.5

 

 

 

9,987

 

Total Debt Investments
Netherlands

 

 

 

 

 

 

 

 

 

 

 

 

$

9,823

 

 

 

1.5

 

%

$

9,987

 

Total Netherlands

 

 

 

 

 

 

 

 

 

 

 

 

$

9,823

 

 

 

1.5

 

%

$

9,987

 

Belgium

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Debt Investments

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Commercial & Professional Services

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Miraclon Corporation (11)

 

Unitranche First Lien Term Loan

 

E + 625

 

6.25%

 

04/2026

 

9,507

 

 

 

10,529

 

 

 

1.7

 

 

 

10,764

 

Miraclon Corporation (11)

 

Unitranche First Lien Term Loan

 

L + 625

 

6.41%

 

04/2026

 

$

4,162

 

 

 

4,077

 

 

 

0.6

 

 

 

4,162

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

14,606

 

 

 

2.3

 

 

 

14,926

 

Total Debt Investments
Belgium

 

 

 

 

 

 

 

 

 

 

 

 

$

14,606

 

 

 

2.3

 

%

$

14,926

 

Equity Investments

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Commercial & Professional Services

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Miraclon Corporation (11)

 

Common Stock

 

 

 

 

 

 

 

 

921

 

 

 

1

 

 

 

-

 

 

 

-

 

Miraclon Corporation (11)

 

Preferred Stock

 

 

 

 

 

 

 

 

81,384

 

 

 

91

 

 

 

0.0

 

 

 

72

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

92

 

 

 

0.0

 

 

 

72

 

Total Equity Investments
Belgium

 

 

 

 

 

 

 

 

 

 

 

 

$

92

 

 

 

0.0

 

%

$

72

 

Total Belgium

 

 

 

 

 

 

 

 

 

 

 

 

$

14,698

 

 

 

2.3

 

%

$

14,998

 

Total Investments

 

 

 

 

 

 

 

 

 

 

 

 

$

1,244,846

 

 

 

194.8

 

%

$

1,270,366

 

121


* The majority of the investments bear interest at a rate that may be determined by reference to London Interbank Offered Rate (“LIBOR” or “L”), Prime (“P”), CDOR (“C”), EURIBOR (“E”), or SONIA (“SN”) and which reset monthly, bi-monthly, quarterly, semiannually or annually. For each, the Company has provided the spread over LIBOR or Prime and the current interest rate in effect at December 31, 2021. As of December 31, 2021, the reference rates for the Company's variable rate loans are represented in the below our criticaltable. Certain investments are subject to a reference rate floor. For fixed rate loans, a spread above a reference rate is not applicable.

 

 

Tenor

Reference Rate

 

Overnight

 

1 month

 

3 month

 

6 Month

 

12 Month

LIBOR (“L”)

 

-

 

0.10%

 

0.21%

 

0.34%

 

0.58%

Prime (“P”)

 

3.25%

 

-

 

-

 

-

 

-

CDOR (“C”)

 

-

 

0.45%

 

-

 

-

 

-

EURIBOR (“E”)

 

-

 

-0.58%

 

-0.57%

 

-0.55%

 

-

SONIA (“SN”)

 

0.19%

 

-

 

-

 

-

 

-

** The total par amount is presented for debt investments, while the number of shares or units owned is presented for equity investments. Par amount is denominated in U.S. Dollars ("$") unless otherwise noted.

*** Percentage is based on net assets of $652,285 as of December 31, 2021

(1)
All positions held are non-controlled/non-affiliated investments, unless otherwise noted, as defined by the Investment Company Act of 1940 (“1940 Act”). Non-controlled/non-affiliated investments are investments that are neither controlled nor affiliated.
(2)
All debt investments are income-producing, unless otherwise noted. Equity and member interests are non-income-producing unless otherwise noted. The Company generally acquires its investments in private transactions exempt from registration under the Securities Act. Its investments are therefore generally subject to certain limitations on resale, and may be deemed to be “restricted securities” under the Securities Act.
(3)
The fair value of the investment was determined using significant unobservable inputs unless otherwise noted, as defined by the 1940 Act. See Note 2 “Summary of Significant Accounting Policies”.
(4)
The negative cost, if applicable, is the result of the capitalized discount or unfunded commitment being greater than the principal amount outstanding on the loan. The negative fair value, if applicable, is the result of the capitalized discount or unfunded commitment on the loan.
(5)
Position or portion thereof is an unfunded loan commitment and no interest is being earned on the unfunded portion. The investment may be subject to an unused/letter of credit facility fee. See Note 8 “Commitments and Contingencies”.
(6)
As defined in the 1940 Act, the portfolio company is deemed to be a “non-controlled affiliated person” of the Company because the Company owns, either directly or indirectly, 5% or more of the portfolio company’s outstanding voting securities. See Note 3 “Agreements and Related Party Transactions”.
(7)
As defined in the 1940 Act, the portfolio company is deemed to be a “controlled affiliated person” of the Company because the Company owns, either directly or indirectly, 25% or more of the portfolio company’s outstanding voting securities or has the power to exercise control over management or policies of such portfolio company. See Note 3 “Agreements and Related Party Transactions”.
(8)
Fixed rate investment.
(9)
The investment is on non-accrual status as of December 31, 2021.
(10)
These loans are unitranche first lien/last-out term loans. In addition to the interest earned based on the effective interest rate of this loan, which is the amount reflected in this schedule, the Company is entitled to receive additional interest as a result of an agreement among lenders whereby the loan has been allocated to “first-out” and “last-out” tranches, whereby the “first-out” tranche will have priority as to the “last-out” tranche with respect to payments of principal, interest and any amounts due thereunder. The Company holds the “last-out” tranche.
(11)
Investment is not a qualifying investment as defined under Section 55 (a) of the 1940 Act. Qualifying assets must represent at least 70% of total assets at the time of acquisition. The Company’s percentage of non-qualifying assets based on fair value was 16.1% as of December 31, 2021.
(12)
This investment is valued using observable inputs and is considered a Level 2 investment per FASB guidance under ASC 820. See Note 5 for further information related to investments at fair value.
(13)
This investment was valued using net asset value as a practical expedient for fair value. Consistent with FASB guidance under ASC 820, these investments are excluded from the hierarchical levels.
(14)
Investment is not redeemable.
(15)
Residual interest in Curvature (Beijing) Technology Limited.

122


Foreign Currency Exchange

Contracts

Counterparty

 

Currency Purchased

 

Currency Sold

 

Settlement

 

Unrealized
Appreciation
(Depreciation)

 

Wells Fargo Bank, N.A.

 

USD 1,049

 

CAD 1,348

 

7/15/2025

 

$

(3

)

Wells Fargo Bank, N.A.

 

USD 933

 

CAD 1,192

 

7/31/2025

 

 

3

 

Wells Fargo Bank, N.A.

 

USD 193

 

CAD 244

 

7/31/2025

 

 

2

 

Wells Fargo Bank, N.A.

 

USD 17

 

CAD 22

 

7/31/2025

 

 

-

 

Wells Fargo Bank, N.A.

 

USD 1,035

 

CAD 1,336

 

7/31/2025

 

 

(7

)

Wells Fargo Bank, N.A.

 

USD 1,306

 

CAD 1,703

 

7/31/2025

 

 

(22

)

Wells Fargo Bank, N.A.

 

USD 1,914

 

CAD 2,432

 

7/31/2025

 

 

15

 

Wells Fargo Bank, N.A.

 

USD 2,214

 

CAD 2,792

 

7/31/2025

 

 

34

 

Wells Fargo Bank, N.A.

 

USD 622

 

CAD 839

 

7/31/2025

 

 

(31

)

Wells Fargo Bank, N.A.

 

USD 775

 

CAD 994

 

7/31/2025

 

 

(1

)

Wells Fargo Bank, N.A.

 

USD 789

 

CAD 1,005

 

7/31/2025

 

 

4

 

Wells Fargo Bank, N.A.

 

USD 635

 

CAD 864

 

7/31/2025

 

 

(38

)

Wells Fargo Bank, N.A.

 

USD 325

 

CAD 422

 

7/31/2025

 

 

(4

)

Wells Fargo Bank, N.A.

 

USD 7,089

 

CAD 9,712

 

7/31/2025

 

 

(472

)

Wells Fargo Bank, N.A.

 

USD 612

 

CAD 801

 

7/31/2025

 

 

(12

)

Wells Fargo Bank, N.A.

 

USD 493

 

CAD 632

 

7/31/2025

 

 

-

 

Wells Fargo Bank, N.A.

 

USD 576

 

CAD 738

 

7/31/2025

 

 

(1

)

Wells Fargo Bank, N.A.

 

USD 1,033

 

CAD 1,274

 

7/31/2025

 

 

37

 

Wells Fargo Bank, N.A.

 

USD 1,795

 

CAD 2,370

 

2/28/2031

 

 

(28

)

Wells Fargo Bank, N.A.

 

USD 992

 

EUR 809

 

2/20/2024

 

 

44

 

Wells Fargo Bank, N.A.

 

USD 308

 

EUR 249

 

2/20/2024

 

 

16

 

Wells Fargo Bank, N.A.

 

USD 209

 

EUR 187

 

2/20/2024

 

 

(10

)

Wells Fargo Bank, N.A.

 

USD 8,603

 

EUR 6,703

 

2/20/2024

 

 

742

 

Wells Fargo Bank, N.A.

 

USD 11,682

 

EUR 9,222

 

4/10/2024

 

 

844

 

Wells Fargo Bank, N.A.

 

USD 768

 

EUR 623

 

2/20/2026

 

 

15

 

Wells Fargo Bank, N.A.

 

USD 7,975

 

GBP 5,885

 

12/1/2023

 

 

35

 

Wells Fargo Bank, N.A.

 

USD 395

 

GBP 294

 

12/1/2023

 

 

(2

)

Wells Fargo Bank, N.A.

 

USD 193

 

GBP 138

 

2/13/2025

 

 

6

 

Wells Fargo Bank, N.A.

 

USD 191

 

GBP 138

 

2/13/2025

 

 

4

 

Wells Fargo Bank, N.A.

 

USD 170

 

GBP 121

 

6/3/2026

 

 

5

 

Wells Fargo Bank, N.A.

 

USD 371

 

GBP 272

 

6/3/2026

 

 

-

 

Wells Fargo Bank, N.A.

 

USD 3,074

 

GBP 2,237

 

6/3/2026

 

 

22

 

Wells Fargo Bank, N.A.

 

USD 1,944

 

GBP 1,362

 

6/3/2026

 

 

83

 

Wells Fargo Bank, N.A.

 

USD 17,790

 

GBP 12,870

 

8/24/2026

 

 

204

 

Wells Fargo Bank, N.A.

 

USD 1,097

 

GBP 803

 

8/24/2026

 

 

-

 

Total Foreign Currency Exchange Contracts

 

 

 

 

 

 

 

$

1,484

 


 

 

CAD Canadian Dollar ("C$")
EUR Euro ("€")
GBP Great British Pound ("£")
PIK Payment In-Kind
USD United States Dollar ("$")

 

123


CRESCENT CAPITAL BDC, INC.

NOTES TO CONSOLIDATED FINANCIAL STATEMENTS

(in thousands, except share and per share amounts)

December 31, 2022

Note 1. Organization and Basis of Presentation

Crescent Capital BDC, Inc. (the “Company”) was formed on February 5, 2015 as a Delaware corporation structured as an externally managed, closed-end management investment company. The Company commenced investment operations on June 26, 2015. On January 30, 2020, the Company changed its state of incorporation from the State of Delaware to the State of Maryland. The Company has elected to be treated as a business development company (“BDC”) under the Investment Company Act of 1940 (the “1940 Act”) and currently operates as a diversified investment company. In addition, the Company has elected to be treated for U.S. federal income tax purposes as a regulated investment company (a “RIC”) under Subchapter M of the Internal Revenue Code of 1986 (the “Code”). As a RIC, the Company will not be taxed on its income to the extent that it distributes such income each year and satisfies other applicable income tax requirements.

The Company’s investment objective is to maximize the total return to its stockholders in the form of current income and capital appreciation through debt and related equity investments. The Company invests primarily in secured debt (including first lien, unitranche first lien and second lien debt) and unsecured debt (including mezzanine and subordinated debt), as well as related equity securities of private U.S. middle-market companies. Although the Company’s focus is to invest in private credit transactions, in certain circumstances it may also invest in broadly syndicated loans and bonds.

The Company is managed by Crescent Cap Advisors, LLC (the “Adviser”), an investment adviser that is registered with the Securities and Exchange Commission (the “SEC”) under the Investment Advisers Act of 1940. CCAP Administration LLC (the “Administrator”) provides the administrative services necessary for the Company to operate. Company management consists of investment and administrative professionals from the Adviser and Administrator, along with the Company’s Board of Directors (the “Board”). The Adviser directs and executes the investment operations and capital raising activities of the Company subject to oversight from the Board, which sets the broad policies of the Company. The Board has delegated investment management of the Company’s portfolio assets to the Adviser. The Board consists of six directors, five of whom are independent.

From time to time, the Company may form wholly owned subsidiaries to facilitate the normal course of business if the Adviser determines that for legal, tax, regulatory, accounting policiesor other similar reasons it is in the best interest of the Company to do so. The Company has formed a wholly owned subsidiary that is structured as a tax blocker, to hold equity or equity-like investments in portfolio companies organized as limited liability companies or other forms of pass-through entities. This corporate subsidiary is not consolidated for income tax purposes and may incur income tax expenses as a result of its ownership of portfolio companies. The Company has also formed a special purpose vehicle that holds certain debt investments in connection with a credit facility.

On January 31, 2020, the Company completed a transaction to acquire Alcentra Capital Corporation in a cash and stock transaction (the “Alcentra Acquisition”). The Company was listed and began trading on the NASDAQ stock exchange on February 3, 2020.

On January 5, 2021, Sun Life Financial Inc. (together with its subsidiaries and joint ventures, “Sun Life”) acquired a majority interest in Crescent Capital Group LP (“Crescent”), the majority member of the Adviser (the “Sun Life Transaction”). Consummation of the Sun Life Transaction resulted in a change of control of Crescent.

Basis of Presentation

The Company’s functional currency is the United States dollar and these consolidated financial statements have been prepared in that currency. The Company’s 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. The Company is an investment company and, therefore, applies the specialized accounting and reporting guidance in Accounting Standards Codification (“ASC”) 946, Financial Services – Investment Companies.

The accompanying consolidated financial statements of the Company and related financial information have been prepared pursuant to the requirements for reporting on Form 10-K and Regulation S-X. In the opinion of management, the consolidated financial statements reflect all adjustments and reclassifications consisting solely of normal accruals that are further described in necessary for the fair presentation of financial results as of and for the periods presented. All intercompany balances and transactions have been eliminated. Certain prior period amounts have been reclassified to conform to the current period presentation.

124


Note 2. Summary of Significant Accounting Policies to our

Use of Estimates

The preparation of the consolidated financial statements.statements in conformity with GAAP requires management to make certain estimates and assumptions that may affect the amounts reported in the consolidated financial statements and accompanying notes. These consolidated financial statements reflect adjustments that in the opinion of management are necessary for the fair statement of the results for the periods presented. Although management believes that the estimates and assumptions are reasonable, changes in the economic environment, financial markets and any other parameters used in determining these estimates could cause actual results to differ materially.

Cash and Cash Equivalents

Cash and cash equivalents consist of demand deposits and may include highly liquid investments (e.g., money market funds, U.S. Treasury notes, and similar type instruments) with original maturities of three months or less. Cash and cash equivalents other than money market mutual funds, are carried at cost plus accrued interest, which approximates fair value. Money market mutual funds are carried at their net asset value, which approximates fair value. Restricted cash and cash equivalents consists of deposits and cash collateral held at Wells Fargo Bank N.A. related to the Company’s credit facility. The Company holds cash and cash equivalents denominated in foreign currencies. The Company deposits its cash, cash equivalents and restricted cash with highly rated banking corporations and, at times, cash deposits may exceed the insured limits under applicable law.

Investment Transactions

Loan originations are recorded on the date of the binding commitment. Investments purchased on a secondary market are recorded on the trade date. Realized gains or losses are recorded using the specific identification method as the difference between the net proceeds received (excluding prepayment fees, if any) and the amortized cost basis of the investment without regard to unrealized gains or losses previously recognized, and include investments written off during the period, net of recoveries. The net change in unrealized gains or losses primarily reflects the change in investment fair values as of the last day of the reporting period and also includes the reversal of previously recorded unrealized gains or losses with respect to investments realized during the period.

Investment Valuation

The Company applies Financial Accounting Standards Board ASC 820, Fair Value Measurement (ASC 820), as amended, which establishes a framework for measuring fair value in accordance with GAAP and required disclosures of fair value measurements. ASC 820 determines fair value to be the price that would be received for an investment in a current sale, which assumes an orderly transaction between market participants on the measurement date. Market participants are defined as buyers and sellers in the principal or most advantageous market (which may be a hypothetical market) that are independent, knowledgeable, and willing and able to transact. In accordance with ASC 820, the Company considers its principal market to be the market that has the greatest volume and

level of activity. ASC 820 specifies a fair value hierarchy that prioritizes and ranks the level of observability of inputs used in the determination of fair value. In accordance with ASC 820, these levels are summarized below:

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

Level 2—Valuations based on quoted prices in markets that are not active or for which all significant inputs are observable, either directly or indirectly.

Level 3—Valuations based on inputs that are unobservable and significant to the overall fair value measurement.

In additionInvestments for which market quotations are readily available are typically valued at those market quotations. To validate market quotations, the Adviser utilizes a number of factors to determine if the quotations are representative of fair value, including the source and number of the quotations. With respect to investments for which market quotations are not readily available, or for which market quotations are deemed not reflective of the fair value, the Adviser, as the Board’s valuation designee, determines the fair value of the investments in good faith, based on, among other things, the fair valuation recommendations from investment professionals, the input of the Company’s Audit Committee and independent third-party valuation firms.

The Securities and Exchange Commission (the “SEC”) has adopted Rule 2a-5 (the “Rule”) under the 1940 Act. The Rule establishes requirements for determining fair value in good faith for purposes of the 1940 Act. Pursuant to the Rule, the Board has designated the Adviser as valuation designee (the “Valuation Designee”) to perform certain fair value functions, including performing fair value determinations. As required by the Rule, the Valuation Designee will provide periodic fair valuation reporting and notifications on behalf of the Company to the Board to facilitate the Board’s oversight

125


duties.

The Adviser, as the valuation designee, undertakes a multi-step valuation process under the supervision of the Board, which includes, among other procedures, the following:

Each investment is initially valued by the investment professionals responsible for monitoring that investment.
The Adviser has established pricing and valuation committees, which are responsible for reviewing and approving the fair valuation recommendations from the investment professionals.
The valuations of certain portfolio investments are independently corroborated by third-party valuation firms based on certain criteria including investment size and risk profile.
Final valuation determinations and supporting materials are provided to the Board quarterly as part of the Board's oversight of the Adviser as the valuation designee.

Investments in investment companies are valued at fair value. Fair values are generally determined utilizing the net asset value (“NAV”) supplied by, or on behalf of, management of each investment company, which is net of management and incentive fees or allocations charged by the investment company and is in accordance with the “practical expedient”, as defined by ASC 820. NAVs received by, or on behalf of, management of each investment company are based on the fair value of the investment company’s underlying investments in accordance with policies established by management of each investment company, as described in each of their financial statements and offering memorandum. Investments which are valued using NAV as a practical expedient are excluded from the above inputs in investment valuations, thehierarchy.

The Company applies the valuation policy approved by itsthe Board that is consistent with ASC 820. Consistent with the valuation policy, the CompanyAdviser, in its capacity as the Board’s valuation designee, evaluates the source of inputs, including any markets in which its investments are trading (or any markets in which securities with similar attributes are trading), in determining fair value. When a security is valued based on prices provided by reputable dealers or pricing services (that is, broker quotes), the Company subjects those prices to various criteria in making the determination as to whether a particular investment would qualify for classification as a Level 2 or Level 3 investment. For example, the Company reviews pricing methodologies provided by dealers or pricing services in order to determine if observable market information is being used, versus unobservable inputs. Some additional factors considered include the number of prices obtained as well as an assessment as to their quality. Transfers between levels, if any, are recognized at the beginning of the period in which the transfers occur. During the year ended December 31, 2017, the Company recorded $5,197,500 in transfers from Level 3 to Level 2 due to an increase in observable inputs in market data, and $11,793,693 in transfers from Level 2 to Level 3 due to a decrease in observable inputs in market data. During the year ended December 31, 2016, the Company recorded $17,000,233 in transfers from Level 3 to Level 2 due to an increase in observable inputs in market data.

Investments for which market quotations are readily available are typically valued at those market quotations. To validate market quotations, the Company utilizes a number of factors to determine if the quotations are representative of fair value, including the source and number of the quotations. Debt and equity securities that are not publicly traded or whose market prices are not readily available are valued at fair value as determined in good faith by the Board, based on, among other things, the input of the Advisor, the Company’s Audit Committee and independent third-party valuation firms engaged at the direction of the Board.

The Board oversees and supervises a multi-step valuation process, which includes, among other procedures, the following:

The valuation process begins with each investment being initially valued by the investment professionals responsible for the portfolio investment in conjunction with the portfolio management team.

The Advisor’s management reviews the preliminary valuations with the investment professionals. Agreed upon valuation recommendations are presented to the Audit Committee.

The Audit Committee reviews the valuations presented and recommends values for each investment to the Board.

The Board reviews the recommended valuations and determines the fair value of each investment; valuations that are not based on readily available market quotations are valued in good faith based on, among other things, the input of the Advisor, Audit Committee and, where applicable, other third parties.

The Company currently conducts this valuation process on a quarterly basis.

In connection with debt and equity securities that are valued at fair value in good faith by the Board, the Board will engage independent third-party valuation firms to perform certain limited procedures that the Board has identified.

Due to the inherent uncertainty of determining the fair value of investments that do not have a readily available market value, the fair value of the Company’s investments may fluctuate from period to period. Additionally, the fair value of such investments may differ significantly from the values that would have been used had a ready market existed for such investments and may differ materially from the values that may ultimately be realized. Further, such investments are generally less liquid than publicly traded securities and may be subject to contractual and other restrictions on resale. If the Company were required to liquidate a portfolio investment in a forced or liquidation sale, it could realize amounts that are different from the amounts presented and such differences could be material.

In addition, changes in the market environment and other events that may occur over the life of the investments may cause the gains or losses ultimately realized on these investments to be different thanfrom the unrealized gains or losses reflected herein. See Note 4. Investments and Note 5. Fair Value of Financial Instruments for additional information

Foreign Currency

Foreign currency amounts are translated into U.S. dollars on the Company’s investment portfolio.following basis:

Equity Offering

cash and Organization Expenses

cash equivalents, fair value of investments, outstanding debt on revolving credit facilities, other assets and liabilities: at the spot exchange rate on the last business day of the period; and
purchases and sales of investments, borrowings and repayments of such borrowings, income and expenses: at the rates of exchange prevailing on the respective dates of such transactions.

TheAlthough net assets and fair values are presented based on the applicable foreign exchange rates described above, the Company has agreed to repaydoes not isolate that portion of the Advisor for initial organization costs and equity offering costs incurred prior to the commencementresults of its operations up to a maximum of $1.5 millionresulting from changes in foreign exchange rates on a pro rata basis over the first $350 million of invested capital not to exceed 3 yearsinvestments from the initial capital commitmentfluctuations arising from changes in fair values of investments held. Gains or losses on June 26, 2015. To the extent such costs relate to equity offerings, these costsforeign currency transactions are charged as a reduction of capital upon the issuance of common shares. To the extent such costs relate to organization costs, these costs are expensed inincluded with net realized gain (loss) on foreign currency transactions on the Consolidated Statements of Operations uponOperations. Fluctuations arising from the issuancetranslation of common shares. foreign currency on cash, investments and borrowings are included with net change in unrealized appreciation (depreciation) on investments and foreign currency translation on the Consolidated Statements of Operations.

126


The AdvisorCompany’s approach to hedging the foreign currency exposure in its non-U.S. dollar denominated investments is responsible for organization and private equity offerings coststo borrow local currency under the Company’s credit facilities or to enter into foreign currency forward contracts.

Foreign currency forward contracts

The Company may enter into foreign currency forward contracts to reduce the Company’s exposure to foreign currency exchange rate fluctuations in excessthe value of $1.5 million. See Note 7. Commitments, Contingencies and Indemnifications for additional discussion of certain related party transactions with the Advisor.

The Advisor incurred costs on behalf offoreign currencies. In a foreign currency forward contract, the Company agrees to receive or deliver a fixed quantity of $794,450 of equity offering costs and $567,895 of organization costs through Commencement. Forone currency for another, at a pre-determined price at a future date. Forward foreign currency contracts are marked-to-market at the year ended December 31, 2017, the Advisor allocated to the Company $102,144 of equity offering costs and $73,015 of organization costs, of which $38,924 was included in Due to Advisorapplicable forward rate. Unrealized appreciation (depreciation) on foreign currency forward contracts are recorded on the Consolidated Statements of Assets and Liabilities on a gross basis, not taking into account collateral posted which is recorded separately, if applicable. All foreign currency forward contracts are currently held with a single counterparty. Notional amounts and the gross fair value of foreign currency forward contract assets and liabilities are presented separately on the Consolidated Schedules of Investments. Purchases and sales of foreign currency forward contracts having the same notional value, settlement date and counterparty are generally settled net (which results in a net foreign currency position of zero with the counterparty) and any realized gains or losses are recognized on the settlement date.

The Company does not utilize hedge accounting and as such, the Company recognizes its derivatives at December 31, 2017. Since June 26, 2015 (Commencement),fair value with changes in the Advisor has allocatednet unrealized appreciation (depreciation) on foreign currency forward contracts recorded on the Consolidated Statements of Operations.

Debt Issuance Costs

The Company records costs related to the Company $388,145issuance of debt obligations as deferred financing costs. These costs are amortized over the life of the related debt instrument using the straight-line method or the effective yield method, depending on the type of debt instrument. See Note 6 for details.

Equity Offering Expenses

Deferred offering costs consist of fees paid in relation to legal, accounting, regulatory and printing work completed in preparation of equity offeringofferings and are included in other assets on the Consolidated Statements of Assets and Liabilities. These costs and $277,457are charged as a reduction of organization costs.paid-in-capital upon the closing of the related offering.

Interest and Dividend Income Recognition

Interest income is recorded on an accrual basis and includes the amortization of purchase discounts and premiums. Discounts and premiums to par value on securities purchased are accreted or amortized into interest income over the contractual life of the respective security using the effective yield method. The amortized cost of investments represents the original cost adjusted for the accretion and amortization of discounts and premiums, if any. Upon prepayment of a loan or debt security, any prepayment premiums, unamortized upfront loan origination fees and unamortized discounts are recorded as interest income.

Dividend income from common equity securities is recorded on the record date for private portfolio companies or on the ex-dividend date for publicly-traded portfolio companies. Dividend income from preferred equity securities is recorded on an accrual basis to the extent that such amounts are payable by the portfolio company and are expected to be collected. DividendEach distribution received from an equity investment is evaluated to determine if the distribution should be recorded as dividend income or a return of capital. Generally, the Company will not record distributions from common equity securitiesinvestments as dividend income unless there is sufficient current or accumulated earnings prior to the distribution. Distributions that are classified as a return of capital are recorded onas a reduction in the record date for private portfolio companies or oncost basis of theex-dividend date for publicly-traded portfolio companies. investment.

Certain investments have contractualpayment-in-kind (“PIK”) interest or dividends. PIK represents accrued interest or accumulated dividends that are added to the loan principal or cost basis of the investment on the respective interest or dividend payment dates rather than being paid in cash and generally becomes due at maturity or upon being called by the issuer. PIK is recorded as interest or dividend income, as applicable. If at any point the Company believes PIK is not expected to be realized, the investment generating PIK will be placed onnon-accrual status. Accrued PIK interest or dividends are generally reversed through interest or dividend income, respectively, when an investment is placed onnon-accrual status.

127


Loans are generally placed onnon-accrual status when principal or interest payments are past due 30 days or more or when there is reasonable doubt that principal or interest will be collected in full. Accrued and unpaid interest is generally reversed when a loan is placed onnon-accrual status. Interest payments received onnon-accrual loans may be recognized as income or applied to principal depending upon management’s judgment regarding collectability.Non-accrual loans are restored to accrual status when past due principal and interest is paid current and, in management’s judgment, are likely to remain current. Management may determine to not place a loan onnon-accrual status if the loan has sufficient collateral value and is in the process of collection. As of December 31, 20172022, we had six investments across four portfolio companies on non-accrual status, which represented 2.0% and 2016, no loans1.2% of the total debt investments at cost and fair value, respectively. As of December 31, 2021, we had been placedfive investments across three portfolio companies onnon-accrual status, bywhich represented 1.6% and 1.2% of the Company.total debt investments at cost and fair value, respectively. The remaining debt investments were performing and current on their interest payments as of December 31, 2022 and 2021.

Other Income

Other income may include income such as consent, waiver, amendment, agency, underwriting and arranger fees associated with the Company’s investment activities. Such fees are recognized as income when earned or the services are rendered.

Income Taxes

The Company has elected to be treated as a BDC under the 1940 Act. The Company also has elected to be treated as a RIC under the Internal Revenue Code. So long as the Company maintains its status as a RIC, it will generally not pay corporate-level U.S. federal income or excise taxes on any ordinary income or capital gains that it distributes at least annually to its stockholders as dividends. As a result, any tax liability related to income earned and distributed by the Company represents obligations of the Company’s stockholders and will not be reflected in the consolidated financial statements of the Company.

The Company evaluates tax positions taken or expected to be taken in the course of preparing its consolidated financial statements to determine whether the tax positions are“more-likely-than-not” “more-likely-than-not” to be sustained by the applicable tax authority. Tax positions not deemed to meet the“more-likely-than-not” “more-likely-than-not” threshold are reversed and recorded as a tax benefit or expense in the current year. All

penalties and interest associated with income taxes are included in income tax expense. Conclusions regarding tax positions are subject to review and may be adjusted at a later date based on factors including, but not limited to,on-going analyses of tax laws, regulations and interpretations thereof. The Company accounts for income taxes in conformity with ASC Topic 740 — Income Taxes (“ASC Topic 740”). ASC Topic 740 provides guidelines for how uncertain tax positions should be recognized, measured, presented and disclosed in financial statements.

The Company intends to comply with the applicable provisions of the Code, pertaining to regulated investment companies and to make distributions of taxable income sufficient to relieve it from substantially all federal income taxes. As of December 31, 2017, all tax filings of2022 the Company since the inception on February 5, 2015 remainis subject to examination by U.S. federal tax authorities. No such examinations are currently pending.authorities for returns filed for the three most recent calendar years and by state tax authorities for returns filed for the four most recent calendar years.

In order for the Company not to be subject to federal excise taxes, it must distribute annually an amount at least equal to the sum of (i) 98% of its ordinary income (taking into account certain deferrals and elections), (ii) 98.2% of its net capital gains from the current year and (iii) any undistributed ordinary income and net capital gains from preceding years. The Company, at its discretion, may carry forward taxable income in excess of calendar year dividends and pay a 4% excise tax on this income. If the Company chooses to do so, this generally would increase expenses and reduce the amount available to be distributed to stockholders. The Company will accrueaccrues excise tax on estimated undistributed taxable income as required. For the year ended December 31, 2017 the Company incurred an excise tax of $22,985, of which $22,985 remained payable. There were no excise tax expenses or payables for the years ended December 31, 2016 or 2015.required on a quarterly basis.

CBDC Universal Equity, Inc., a wholly-owned subsidiary of the Company, is a taxable entity (the “Taxable(“Taxable Subsidiary”). The Taxable Subsidiary permits the Company to hold equity investments in portfolio companies which are “pass through” entities for tax purposes and continuecontinues to comply with the “source income” requirements contained in RIC tax provisions of the Code. The Taxable Subsidiary is not consolidated with the Company for income tax purposes and may generate income tax expense, benefit, and the related tax assets and liabilities, as a result of its ownership of certain portfolio investments. The income tax expense, or benefit, if any, and related tax assets and liabilities are reflected in the Company’s consolidated financial statements. For the year ended December 31, 2017, the Company recognized a benefit/(provision) for taxes on unrealized appreciation/(depreciation) on investments of ($217,149) related to the Taxable Subsidiary. There is a corresponding deferred tax liability of $217,149 related to the Taxable Subsidiary as of December 31, 2017. There were no deferred tax assets or liabilities related to the Taxable Subsidiary at December 31, 2016.

The Company intends to comply with the applicable provisions of the Code, pertaining to regulated investment companies and to make distributions of taxable income sufficient to relieve it from substantially all federal income taxes. As of December 31, 2017, all tax filings of the Company since the inception on February 5, 2015 remain subject to examination by federal tax authorities. No such examinations are currently pending.

New Accounting Standards

In May 2014, the FASB issued Accounting Standards Update (“ASU”)2014-09 (“ASU2014-09”), “Revenue from Contracts with Customers (Topic 606).” The guidance in this ASU supersedes the revenue recognition requirements in Topic 605, Revenue Recognition. Under the new guidance, an entity should recognize revenue to depict the transfer of promised goods or services to customers in an amount that reflects the consideration to which the entity expects to be entitled in exchange for those goods or services. The amendments in ASU2014-09 are effective for annual reporting periods beginning after December 15, 2017, including interim periods within that reporting period. Early adoption is permitted for annual reporting periods beginning after December 15, 2016 and interim periods therein. This standard will not have a material impact on the consolidated financial statements, primarily because the majority of the Company’s revenue is accounted for under FASB ASC Topic 320,“Investments – Debt and Equity Securities”, which is scoped out of this standard.

In December 2016, the FASB issued ASU2016-19,Technical Corrections and Improvements.” As part of this guidance, ASU2016-19 amends FASB ASC Topic 820, “Fair Value Measurement and Disclosures” (“ASC 820”) to clarify the difference between a valuation approach and a valuation technique. The amendment also requires an entity to disclose when there has been a change in either or both a valuation approach and/or a valuation technique. ASU2016-19 is effective on a prospective basis for financial statements issued for fiscal years, and interim periods within those fiscal years, beginning after December 15, 2016 on a prospective basis. The Company adopted this guidance during the quarter ended March 31, 2017. The adoption of this guidance did not have a material impact on the Company’s financial position, results of operations, cash flows or disclosures.

ITEM 7A.QUANTITATIVE AND QUALITATIVE DISCLOSURES ABOUT MARKET RISK

We are subject to financial market risks, including valuation risk, interest rate risk and currency risk.

Valuation Risk

We have invested, and plan to continue to invest, in illiquid debt and equity securities of private companies. These investments will generally not have a readily available market price, and we will value these investments at fair value as determined in good faith by our Board in accordance with our valuation policy. There is no single standard for determining fair value in good faith. As a result, determining fair value requires that judgment be applied to the specific facts and circumstances of each portfolio investment while employing a consistently applied valuation process for the types of investments we make. If we were required to liquidate a portfolio investment in a forced or liquidation sale, we may realize amounts that are different from the amounts presented and such differences could be material. See Note 2. Summary of Significant Account Policies to our consolidated financial statements for more details on estimates and judgments made by us in connection with the valuation of our investments.

Interest Rate Risk

Interest rate sensitivity refers to the change in earnings that may result from changes in the level of interest rates. We also fund a portion of our investments with borrowings and our net investment income will be affected by the difference between the rate at which we invest and the rate at which we borrow. Accordingly, there can be no assurance that a significant change in market interest rates will not have a material adverse effect on our net investment income.

We regularly measure our exposure to interest rate risk. We assess interest rate risk and manage our interest rate exposure on an ongoing basis by comparing our interest rate-sensitive assets to our interest rate-sensitive liabilities. Based on that review, we determine whether or not any hedging transactions are necessary to mitigate exposure to changes in interest rates.

As of December 31, 2017, 91.3% of the investments at fair value in our portfolio were at variable rates, subject to interest rate floors. The Revolving Credit Facility II and SPV Asset Facility also bear interest at variable rates.

Assuming that our Consolidated Statements of Assets and Liabilities as of December 31, 2017 were to remain constant and that we took no actions to alter our existing interest rate sensitivity, the following table shows the annualized impact of hypothetical base rate changes in interest rates (considering interest rate floors for floating rate instruments):

($ in millions)

Basis Point Change

  Interest Income   Interest Expense   Increase (decrease)
in net assets
resulting from
operations
 

Up 300 basis points

  $9.2   $4.6   $4.6 

Up 200 basis points

  $6.1   $3.0   $3.1 

Up 100 basis points

  $3.1   $1.5   $1.6 

Down 25 basis points

  $(0.8  $(0.4  $(0.4

Down 100 basis points

  $(2.3  $(1.5  $(0.8

Although we believe that this analysis is indicative of our existing sensitivity to interest rate changes, it does not adjust for changes in the credit market, credit quality, the size and composition of the assets in our portfolio and other business developments that could affect our net income. Accordingly, we cannot assure you that actual results would not differ materially from the analysis above.

We may in the future hedge against interest rate fluctuations by using hedging instruments such as interest rate swaps, futures, options and forward contracts. While hedging activities may mitigate our exposure to adverse fluctuations in interest rates, certain hedging transactions that we may enter into in the future, such as interest rate swap agreements, may also limit our ability to participate in the benefits of lower interest rates with respect to our portfolio investments.

Currency Risk

From time to time, we may make investments that are denominated in a foreign currency. These investments are converted into U.S. dollars at the balance sheet date, exposing us to movements in foreign exchange rates. We may employ hedging techniques to minimize these risks, but we cannot assure you that such strategies will be effective or without risk to us. We may seek to utilize instruments such as, but not limited to, forward contracts to seek to hedge against fluctuations in the relative values of our portfolio positions from changes in currency exchange rates. We also have the ability to borrow in certain foreign currencies under our Revolving Credit Facility II. Instead of entering into a foreign exchange forward contract in connection with loans or other investments we have made that are denominated in a foreign currency, we may borrow in that currency to establish a natural hedge against our loan or investment. To the extent the loan or investment is based on a floating rate other than a rate under which we can borrow under our Revolving Credit Facility II, we may seek to utilize interest rate derivatives to hedge our exposure to changes in the associated rate. As of December 31, 2017, we had £2.5 million and €1.8 million outstanding on the Revolving Credit Facility II as a natural hedge against a £3.0 million investment and €1.8 million investment, respectively.

ITEM 8. CONSOLIDATED FINANCIAL STATEMENTS AND SUPPLEMENTARY DATA

CRESCENT CAPITAL BDC, INC.

INDEX TO CONSOLIDATED FINANCIAL STATEMENTS

Report of Independent Registered Public Accounting Firm

61

Consolidated Statement of Assets and Liabilities as of December 31, 2017 and December 31, 2016

62

Consolidated Statement of Operations for the years ended December 31, 2017 and December 31, 2016, and for the period from February 5, 2015 (Inception) to December 31, 2015

63

Consolidated Statement of Changes in Net Assets for the years ended December 31, 2017 and December 31, 2016, and for the period from February 5, 2015 (Inception) to December 31, 2015

64

Consolidated Statement of Cash Flows for the years ended December 31, 2017 and December 31, 2016, and for the period from February 5, 2015 (Inception) to December 31, 2015

65

Consolidated Schedule of Investments as of December 31, 2017 and December 31, 2016

66

Notes to Consolidated Financial Statements

79

Report of Independent Registered Public Accounting Firm

To the Board of Directors and Shareholders of Crescent Capital BDC, Inc.

Opinion on the Financial Statements

We have audited the accompanying consolidated statements of assets and liabilities of Crescent Capital BDC, Inc. (the “Company”), including the consolidated schedules of investments, as of December 31, 2017 and 2016, the related consolidated statements of operations, changes in net assets, and cash flows for each of the two years in the period ended December 31, 2017, and the period from February 5, 2015 (inception) through December 31, 2015, and the related notes (collectively referred to as the “consolidated financial statements”). In our opinion, the consolidated financial statements present fairly, in all material respects, the financial position of the Company at December 31, 2017 and 2016, and the results of its operations, changes in its net assets, and its cash flows for each of the two years in the period ended December 31, 2017, and the period from February 5, 2015 (inception) through December 31, 2015, in conformity with U.S. generally accepted accounting principles.

Basis for Opinion

These consolidated financial statements are the responsibility of the Company’s management. Our responsibility is to express an opinion on the Company’s financial statements based on our audits. We are a public accounting firm registered with the Public Company Accounting Oversight Board (United States) (“PCAOB”) and are required to be independent with respect to the Company in accordance with the U.S. federal securities laws and the applicable rules and regulations of the Securities and Exchange Commission and the PCAOB.

We conducted our audits in accordance with the standards of the PCAOB. Those standards require that we plan and perform the audit to obtain reasonable assurance about whether the financial statements are free of material misstatement, whether due to error or fraud. The Company is not required to have, nor were we engaged to perform, an audit of the Company’s internal control over financial reporting. As part of our audits, we are required to obtain an understanding of internal control over financial reporting but not for the purpose of expressing an opinion on the effectiveness of the Company’s internal control over financial reporting. Accordingly, we express no such opinion.

Our audits included performing procedures to assess the risks of material misstatement of the financial statements, whether due to error or fraud, and performing procedures that respond to those risks. Such procedures included examining, on a test basis, evidence regarding the amounts and disclosures in the financial statements. Our procedures included confirmation of securities owned as of December 31, 2017 and 2016, by correspondence with the custodian, or directly with management or designees of the portfolio companies, as applicable. Our audits also included evaluating the accounting principles used and significant estimates made by management, as well as evaluating the overall presentation of the financial statements. We believe that our audits provide a reasonable basis for our opinion.

/s/ Ernst & Young LLP
We have served as the Company’s auditor since 2015.

Los Angeles, CA

March 23, 2018

Crescent Capital BDC, Inc.

Consolidated Statements of Assets and Liabilities

   As of
December 31,
2017
  As of
December 31,
2016
 

Assets

   

Investments,non-controlled andnon-affiliated, at fair value (cost of $317,215,906 and $216,239,598, respectively)

  $319,126,672  $217,920,952 

Cash and cash equivalents

   8,791,778   4,990,157 

Cash denominated in foreign currency (cost of $452,924 and $137,495, respectively)

   479,134   129,168 

Receivable for investments sold

   11,957   993,726 

Interest receivable

   1,333,277   1,478,221 

Prepaid expenses and other assets

   74,357   52,753 
  

 

 

  

 

 

 

Total assets

  $329,817,175  $225,564,977 
  

 

 

  

 

 

 

Liabilities

   

Debt (net of deferred financing costs of $856,042 and $979,874, respectively)

  $150,847,928  $93,670,635 

Distributions payable

   2,707,232   1,750,000 

Management fees payable - affiliate

   734,504   521,866 

Income incentive fee payable - affiliate

   504,295   461,537 

Due to Advisor - affiliate

   38,924   27,247 

Due to Administrator - affiliate

   232,779   154,403 

Professional fees payable

   289,899   145,854 

Directors’ fees payable

   57,063   48,375 

Interest and other debt financing costs payable

   1,018,332   449,812 

Deferred tax liability

   217,149   —   

Accrued expenses and other liabilities

   369,081   279,220 
  

 

 

  

 

 

 

Total liabilities

  $157,017,186  $97,508,949 
  

 

 

  

 

 

 

Commitments and Contingencies (Note 7)

   

Net Assets

   

Preferred stock, par value $0.001 per share (10,000 shares authorized, zero outstanding, respectively)

  $—    $—   

Common stock, par value $0.001 per share (200,000,000 shares authorized, 8,597,116 and 6,376,850 shares issued and outstanding, respectively)

   8,597   6,377 

Paid-in capital in excess of par value

   170,755,891   125,750,640 

Accumulated net realized loss

   (455,135)   (112,155

Accumulated undistributed (distributions in excess of) net investment income

   536,613   (49,518

Net unrealized appreciation (depreciation) on investments and foreign currency translation, net of deferred taxes

   1,954,023   2,460,684 
  

 

 

  

 

 

 

Total Net Assets

  $172,799,989  $128,056,028 
  

 

 

  

 

 

 

Total Liabilities and Net Assets

  $329,817,175  $225,564,977 
  

 

 

  

 

 

 

Net asset value per share

  $20.10  $20.08 

See accompanying notes.

Crescent Capital BDC, Inc.

Consolidated Statements of Operations

   For the year
ended
December 31,
2017
  For the year
ended
December 31,
2016
  For the period
from February 5,
2015 (Inception)
to
December 31,
2015(1)
 

Investment Income:

    

Interest income fromnon-controlled andnon-affiliated investments

  $22,226,725  $13,873,168  $3,302,668 

Paid-in-kind interest

   64,952   14,609   —   
  

 

 

  

 

 

  

 

 

 

Total investment income

   22,291,677   13,887,777   3,302,668 
  

 

 

  

 

 

  

 

 

 

Expenses:

    

Interest and other debt financing costs

   5,302,910   2,706,828   647,343 

Management fees (net of waiver of $1,548,858, $1,048,618 and $213,694 respectively)

   2,717,199   1,701,168   605,497 

Income incentive fees

   1,622,836   525,493   —   

Directors’ fees

   290,000   288,042   135,549 

Professional fees

   713,672   688,663   282,321 

Organization expenses

   73,015   73,015   131,427 

Other general and administrative expenses

   1,639,006   1,494,809   597,730 
  

 

 

  

 

 

  

 

 

 

Total expenses

   12,358,638   7,478,018   2,399,867 
  

 

 

  

 

 

  

 

 

 

Net investment income before taxes

   9,933,039   6,409,759   902,801 
  

 

 

  

 

 

  

 

 

 

Income and excise taxes

   25,474   1,600   800 
  

 

 

  

 

 

  

 

 

 

Net investment income after taxes

   9,907,565   6,408,159   902,001 
  

 

 

  

 

 

  

 

 

 

Net realized and unrealized gains (losses) on investments:

    

Net realized gain (loss) on investments

   (342,979  (121,691  (67,384

Net realized gain (loss) on foreign currency transactions

   (2,739  37,739   (5,857

Net change in unrealized appreciation (depreciation) on investments and foreign currency translation

   (289,512  5,444,486   (2,983,802
  

 

 

  

 

 

  

 

 

 

Net realized and unrealized gains (losses) on investments

   (635,230)   5,360,534   (3,057,043
  

 

 

  

 

 

  

 

 

 

Benefit/(Provision) for taxes on unrealized appreciation (depreciation) on investments

   (217,149)   —     —   
  

 

 

  

 

 

  

 

 

 

Net increase (decrease) in net assets resulting from operations

  $9,055,186  $11,768,693  $(2,155,042
  

 

 

  

 

 

  

 

 

 

Per Common Share Data:

    

Net increase (decrease) in net assets resulting from operations per share (basic and diluted):

  $1.20  $2.27  $(1.32

Net investment income per share (basic and diluted):

  $1.31  $1.23  $0.55 

Weighted average shares outstanding (basic and diluted):

   7,562,447   5,191,589   1,636,134 

(1)The Company was formed on February 5, 2015 and commenced operations on June 26, 2015.

See accompanying notes.

Crescent Capital BDC, Inc.

Consolidated Statements of Changes in Net Assets

   For the year
ended
December 31,

2017
  For the year
ended
December 31,
2016
  For the period
from February 5,
2015 (Inception)
to
December 31,
2015(1)
 

Increase (decrease) in net assets resulting from operations:

    

Net investment income

  $9,907,565  $6,408,159  $902,001 

Net realized loss on investments and foreign currency transactions

   (345,718)   (83,952)   (73,241

Net change in unrealized appreciation (depreciation) on investments and foreign currency translation

   (289,512)   5,444,486   (2,983,802

Benefit/(Provision) for taxes on unrealized appreciation (depreciation) on investments

   (217,149)   —     —   
  

 

 

  

 

 

  

 

 

 

Net increase (decrease) in net assets resulting from operations

   9,055,186   11,768,693   (2,155,042
  

 

 

  

 

 

  

 

 

 

Distributions to shareholders from:

    

Net investment income

   (9,341,681)   (6,238,633)   (1,076,007
  

 

 

  

 

 

  

 

 

 

Total distributions to shareholders

   (9,341,681  (6,238,633  (1,076,007
  

 

 

  

 

 

  

 

 

 

Capital transactions:

    

Issuance of common stock

   45,000,000   45,000,000   81,500,000 

Issuance of common stock pursuant to dividend reinvestment plan

   132,600   41,874   1,145 

Equity offering costs

   (102,144)   (102,144)   (183,858

Redemption of common stock

   —     —     (500,000
  

 

 

  

 

 

  

 

 

 

Net increase in net assets resulting from capital transactions

   45,030,456   44,939,730   80,817,287 
  

 

 

  

 

 

  

 

 

 

Total increase in net assets

   44,743,961   50,469,790   77,586,238 

Net assets at beginning of period

   128,056,028   77,586,238   —   
  

 

 

  

 

 

  

 

 

 

Net assets at end of period

  $172,799,989  $128,056,028  $77,586,238 
  

 

 

  

 

 

  

 

 

 

Accumulated undistributed (distributions in excess of) net investment income

  $536,613  $(49,518)  $(165,426

Changes in Shares

    

Common stock, at beginning of period

   6,376,850   4,056,316   —   

Issuance of common stock

   2,213,746   2,318,386   4,057,259 

Issuance of common stock pursuant to dividend reinvestment plan

   6,520   2,148   57 

Redemption of common stock

   —     —     (1,000
  

 

 

  

 

 

  

 

 

 

Common stock, at end of period

   8,597,116   6,376,850   4,056,316 
  

 

 

  

 

 

  

 

 

 

Distributions declared per share:

  $1.18  $1.10  $0.27 
  

 

 

  

 

 

  

 

 

 

(1)The Company was formed on February 5, 2015 and commenced operations on June 26, 2015.

See accompanying notes.

Crescent Capital BDC, Inc.

Consolidated Statements of Cash Flows

  For the year
ended
December 31,

2017
  For the year
ended
December 31,
2016
  For the period
from February 5,
2015 (Inception)
to
December 31,
2015(1)
 

Cash flows from operating activities:

 

Net increase (decrease) in net assets resulting from operations

 $9,055,186  $11,768,693  $(2,155,042

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

   

Purchases of investments

  (154,205,536  (135,601,867  (145,277,948

Paid-in-kind interest income

  (64,952  (14,609  —   

Proceeds from sales of investments and principal repayments

  54,117,980   60,820,469   4,101,110 

Net realized (gain) loss on investments

  342,979   121,691   67,384 

Net change in unrealized (appreciation) depreciation on investments and foreign currency translation

  289,512   (5,444,486  2,983,802 

Amortization of premium and accretion of discount, net

  (1,166,779  (413,896  (41,932

Amortization of deferred financing costs

  767,545   608,973   217,301 

Increase (decrease) in operating assets and liabilities:

 

(Increase) decrease in receivable for investments sold

  981,769   (993,726  —   

(Increase) decrease in interest receivable

  144,944   (1,048,611  (429,610

(Increase) decrease in prepaid expenses and other assets

  (21,604  2,620   (55,373

Increase (decrease) in payable for investments purchased

  —     (9,179,625  9,179,625 

Increase (decrease) in management fees payable - affiliate

  212,638   185,686   336,180 

Increase (decrease) in income incentive fees payable - affiliate

  42,758   461,537   —   

Increase (decrease) in due to Advisor - affiliate

  11,677   (19,462  19,471 

Increase (decrease) in due to Administrator - affiliate

  78,376   (28,949  183,352 

Increase (decrease) in professional fees payable

  144,045   63,354   82,500 

Increase (decrease) in directors’ fees payable

  8,688   8,792   39,583 

Increase (decrease) in interest and credit facility fees and expenses payable

  568,520   343,666   106,146 

Increase (decrease) in deferred tax liability

  217,149   —     —   

Increase (decrease) in accrued expenses and other liabilities

  89,861   (63,904  343,124 
 

 

 

  

 

 

  

 

 

 

Net cash provided by (used for) operating activities

  (88,385,244)   (78,423,654)   (130,300,327
 

 

 

  

 

 

  

 

 

 

Cash flows from financing activities:

 

Issuance of common stock

  45,000,000   45,000,000   81,500,000 

Redemption of common stock

  —     —     (500,000

Financing costs paid related to revolving credit facility

  (643,713  (1,370,578  (435,570

Distributions paid

  (8,251,849  (5,371,757  (149,864

Equity offering costs

  (102,144  (102,144  (156,620

Borrowings on debt

  149,582,075   121,928,014   84,809,937 

Repayments on debt

  (93,082,075  (81,300,000  (30,000,000
 

 

 

  

 

 

  

 

 

 

Net cash provided by (used for) financing activities

  92,502,294   78,783,535   135,067,883 
 

 

 

  

 

 

  

 

 

 

Effect of exchange rate changes on cash denominated in foreign currency

  34,537   (8,112)   —   

Net increase (decrease) in cash, cash equivalents and foreign currency

  4,151,587   351,769   4,767,556 

Cash, cash equivalents and foreign currency, beginning of period

  5,119,325   4,767,556   —   
 

 

 

  

 

 

  

 

 

 

Cash, cash equivalents and foreign currency, end of period

 $9,270,912  $5,119,325  $4,767,556 
 

 

 

  

 

 

  

 

 

 

Supplemental andnon-cash financing activities:

   

Cash paid during the period for interest

 $3,752,350  $1,605,516  $298,379 

Issuance of common stock pursuant to distribution reinvestment plan

 $132,600  $41,874  $1,145 

Accrued but unpaid equity offering costs

 $22,699  $15,889  $27,238 

Accrued but unpaid distributions

 $2,707,232  $1,750,000  $924,998 

(1)The Company was formed on February 5, 2015 and commenced operations on June 26, 2015.

See accompanying notes

CRESCENT CAPITAL BDC, INC.

Consolidated Schedule of Investments

December 31, 2017

  

Investment Type

 

Spread
Above
Index *

 Interest
Rate
  Maturity
Date
  Principal
Amount, Par
Value or Shares
  Cost  Percentage
of Net
Assets **
  Fair
Value
 

Investments(1)

        

United States

        

Debt Investments

        

Automobiles & Components

 

AP Exhaust Acquisition, LLC

 

Senior Secured Second Lien

 

L + 850(2)

  10.07  05/2025  $9,072,563  $8,772,269   5.1 $8,755,023 

Continental Battery Company(3) (4) (5)

 

Senior Secured First Lien

    12/2022   —     (14,728  —     (8,417

Continental Battery Company(4)

 

Senior Secured First Lien

 

L + 450(2)

  5.97  12/2022   3,500,000   3,439,279   2.0   3,465,339 

POC Investors, LLC(4)

 

Senior Secured First Lien

 

L + 550(2)

  7.19  11/2021   5,455,000   5,386,590   3.1   5,455,000 

POC Investors, LLC(3) (4)

 

Senior Secured First Lien

 

P + 450(6)

  9.00  11/2021   291,666   282,750   0.2   291,666 
     

 

 

  

 

 

  

 

 

  

 

 

 
      18,319,229   17,866,160   10.4   17,958,611 
     

 

 

  

 

 

  

 

 

  

 

 

 

Capital Goods

 

Alion Science and Technology Corporation(4)

 

Unsecured Debt

   11.00  08/2022   5,000,000   4,888,189   2.9   5,000,000 

MB Aerospace Holdings Inc.(7)

 

Senior Secured First Lien

 

L + 550(8)

  7.13  12/2022   4,316,796   4,285,785   2.5   4,316,796 

Midwest Industrial Rubber(4)

 

Senior Secured First Lien

 

L + 550(2)

  7.19  12/2021   4,059,000   4,001,434   2.4   4,059,000 

Midwest Industrial Rubber(3) (4) (5)

 

Senior Secured First Lien

    12/2021   —     (5,829  —     —   

Potter Electric Signal Company(3) (4)

 

Senior Secured First Lien

 

P + 350(6)

  8.00  12/2022   45,000   39,415   —     40,525 

Potter Electric Signal Company(3) (4) (5)

 

Senior Secured First Lien

    12/2023   —     (8,688  —     (6,962

Potter Electric Signal Company(4)

 

Senior Secured First Lien

 

L + 450(2)

  6.11  12/2023   2,550,000   2,518,322   1.5   2,524,637 

Pro Mach Group, Inc.

 

Senior Secured First Lien

 

L + 375(8)

  5.32  10/2021   731,156   734,727   0.4   736,822 
     

 

 

  

 

 

  

 

 

  

 

 

 
      16,701,952   16,453,355   9.7   16,670,818 
     

 

 

  

 

 

  

 

 

  

 

 

 

Commercial & Professional Services

 

ADMI Corp.

 

Senior Secured First Lien

 

L + 375(2)

  5.13  04/2022   975,000   982,876   0.6   985,667 

Advantage Sales & Marketing, Inc.

 

Senior Secured First Lien

 

L + 325(2)

  4.63  07/2021   828,589   828,859   0.5   809,946 

Advantage Sales & Marketing, Inc.

 

Senior Secured Second Lien

 

L + 650(2)

  7.88  07/2022   500,000   502,431   0.3   470,000 

ASP MCS Acquisition Corp.

 

Senior Secured First Lien

 

L + 475(8)

  6.25  05/2024   5,348,125   5,323,240   3.1   5,388,236 

Brickman Group Ltd. LLC

 

Senior Secured Second Lien

 

L + 650(8)

  7.99  12/2021   234,042   234,832   0.1   235,652 

DFS Intermediate Holdings, LLC(3) (4)

 

Senior Secured First Lien

 

L + 525(8)

  6.82  03/2022   551,400   509,092   0.3   551,400 

DFS Intermediate Holdings, LLC(4)

 

Senior Secured First Lien

 

L + 525(8)

  6.61  03/2022   7,294,875   7,168,177   4.2   7,294,875 

Hepaco, LLC(3) (4)

 

Senior Secured First Lien

 

P + 400(6)

  8.50  08/2021   125,000   120,465   0.1   125,000 

Hepaco, LLC(4)

 

Senior Secured First Lien

 

L + 500(2)

  6.67  08/2022   5,257,250   5,205,291   3.0   5,257,250 

Hepaco, LLC(3) (4)

 

Senior Secured First Lien

 

L + 500(2)

  6.49  08/2022   190,571   176,591   0.1   190,571 

Jordan Healthcare Inc.(3) (4) (5)

 

Senior Secured First Lien

    07/2022   —     (13,197  —     —   

Jordan Healthcare Inc.(4)

 

Senior Secured First Lien

 

L + 600(2)

  7.69  07/2022   4,103,615   4,064,096   2.4   4,103,615 

Jordan Healthcare Inc.(3) (4) (5)

 

Senior Secured First Lien

    07/2022   —     (3,999  —     —   

MHS Acquisition Holdings, LLC(4)

 

Senior Secured Second Lien

 

L + 875(2)

  10.44  03/2025   8,101,633   7,881,618   4.5   7,878,838 

MHS Acquisition Holdings, LLC(3) (4)

 

Senior Secured Second Lien

 

L + 875(2)

  10.44  03/2025   466,576   445,780   0.2   437,651 

MHS Acquisition Holdings, LLC(4)

 

Unsecured Debt

   
13.50
PIK
 
  03/2026   545,279   536,003   0.3   509,835 

MHS Acquisition Holdings, LLC(4)

 

Unsecured Debt

   13.50  03/2026   140,887   138,336   0.1   131,730 

See accompanying notes.

CRESCENT CAPITAL BDC, INC.

Consolidated Schedule of Investments

December 31, 2017

  

Investment Type

 

Spread
Above
Index *

 Interest
Rate
  Maturity
Date
  Principal
Amount, Par
Value or Shares
  Cost  Percentage
of Net
Assets **
  Fair
Value
 

PowerTeam Services, LLC

 

Senior Secured First Lien

 L + 325(2)  4.94  05/2020  $975,408  $974,174   0.6 $979,680 

SavATree, LLC(4)

 

Senior Secured First Lien

 L + 525(2)  6.94  06/2022   3,683,625   3,620,467   2.1   3,683,625 

SavATree, LLC(3) (4) (5)

 

Senior Secured First Lien

    06/2022   —     (9,717  —     —   

SavATree, LLC(3) (4) (5)

 

Senior Secured First Lien

    06/2022   —     (6,183  —     —   

TecoStar Holdings, Inc.(4)

 

Senior Secured Second Lien

 L + 850(2)  9.88  11/2024   5,000,000   4,882,850   3.0   5,150,000 

USAGM HoldCo LLC(4)

 

Senior Secured Second Lien

   11.00  07/2023   2,000,000   1,957,275   1.2   2,051,324 

USAGM HoldCo LLC

 

Senior Secured Second Lien

 L + 850(2)  9.88  07/2023   10,000,000   9,689,631   5.8   9,991,700 

Valet Waste Holdings, Inc.(4)

 

Senior Secured First Lien

 L + 700(8)  8.57  09/2021   4,790,761   4,742,306   2.8   4,832,273 

Valet Waste Holdings, Inc.(3) (4) (5)

 

Senior Secured First Lien

    09/2021   —     (5,253  —     4,709 

Vencore, Inc.

 

Senior Secured First Lien

 L + 475(2)  6.44  11/2019   481,973   482,292   0.3   487,169 

William Morris Endeavor Entertainment, LLC

 

Senior Secured Second Lien

 L + 725(2)  8.63  05/2022   166,667   163,744   0.1   167,500 

Xcentric Mold and Engineering Acquisition Company, LLC(4)

 

Senior Secured First Lien

 L + 550(8)  6.88  01/2022   5,012,125   4,929,254   2.9   5,012,125 

Xcentric Mold and Engineering Acquisition Company, LLC(3) (4)

 

Senior Secured First Lien

 L + 550(8)  6.88  01/2022   175,000   163,783   0.1   175,000 
     

 

 

  

 

 

  

 

 

  

 

 

 
      66,948,401   65,685,114   38.7   66,905,371 
     

 

 

  

 

 

  

 

 

  

 

 

 

Consumer Durables & Apparel

 

C.F. Stinson, LLC(4)

 

Senior Secured First Lien

 L + 600(8) (9)  7.88  06/2021   3,000,000   2,956,173   1.8   3,030,000 
     

 

 

  

 

 

  

 

 

  

 

 

 

Consumer Services

 

Catapult Learning, LLC(4)

 

Senior Secured First Lien

 L + 650(2) (9)  7.88  07/2020   4,934,211   4,906,471   2.8   4,884,868 

Counsel On Call, LLC(3) (4) (5)

 

Senior Secured First Lien

    09/2022   —     (6,979  —     (7,001

Counsel On Call, LLC(4)

 

Senior Secured First Lien

 L + 550(8)  7.07  09/2022   1,197,000   1,185,060   0.7   1,185,028 

NS Intermediate Holdings, LLC(3) (4) (5)

 

Senior Secured First Lien

    09/2021   —     (3,273  —     2,238 

NS Intermediate Holdings, LLC(4)

 

Senior Secured First Lien

 L + 550(8)  7.07  09/2021   2,532,110   2,497,657   1.5   2,554,778 

Oncourse Learning Corporation(3) (4)

 

Senior Secured First Lien

 L + 650(2)  7.83  09/2021   13,190,175   13,033,704   7.6   13,190,175 

SkillSoft Corporation

 

Senior Secured First Lien

 L + 475(8)  6.32  04/2021   969,713   957,665   0.5   936,292 

Teaching Company, LLC(4)

 

Senior Secured First Lien

 L + 475(2)  6.44  02/2023   4,962,500   4,918,925   2.9   5,012,125 

Wrench Group LLC(3) (4) (5)

 

Senior Secured First Lien

    03/2022   —     (5,753  —     —   

Wrench Group LLC(4)

 

Senior Secured First Lien

 L + 450(2)  6.19  03/2022   3,772,222   3,730,704   2.2   3,772,222 

Wrench Group LLC(3) (4) (5)

 

Senior Secured First Lien

    12/2024   —     (2,615  —     —   

Wrench Group LLC(4)

 

Senior Secured First Lien

 L + 450(2)  6.19  12/2024   850,000   844,099   0.5   850,000 
     

 

 

  

 

 

  

 

 

  

 

 

 
      32,407,931   32,055,665   18.7   32,380,725 
     

 

 

  

 

 

  

 

 

  

 

 

 

Diversified Financials

 

Edelman Financial Group, The

 

Senior Secured First Lien

 L + 425(2)  5.65  11/2024   3,485,500   3,476,920   2.0   3,531,247 
     

 

 

  

 

 

  

 

 

  

 

 

 

Energy

 

Murray Energy Corporation

 

Senior Secured First Lien

 L + 725(2)  8.94  04/2020   351,585   339,560   0.2   311,446 
     

 

 

  

 

 

  

 

 

  

 

 

 

Food & Staples Retailing

 

Good Source Solutions, Inc.(4)

 

Senior Secured First Lien

 L + 725(2)  8.94  07/2021   2,598,346   2,578,786   1.5   2,619,644 

See accompanying notes.

CRESCENT CAPITAL BDC, INC.

Consolidated Schedule of Investments

December 31, 2017

  

Investment Type

 

Spread
Above
Index *

 Interest
Rate
  Maturity
Date
 Principal
Amount, Par
Value or Shares
  Cost  Percentage
of Net
Assets **
  Fair
Value
 

HLF Financing S.a r.l.(7)

 

Senior Secured First Lien

 

L + 550(8)

  7.07 02/2023 $4,718,750  $4,635,945   2.7 $4,718,019 
     

 

 

  

 

 

  

 

 

  

 

 

 
      7,317,096   7,214,731   4.2   7,337,663 
     

 

 

  

 

 

  

 

 

  

 

 

 

Food, Beverage & Tobacco

 

Shearer’s Foods, Inc.

 

Senior Secured First Lien

 

L + 425(2)

  5.94 06/2021  735,000   730,176   0.4   736,837 
     

 

 

  

 

 

  

 

 

  

 

 

 

Health Care Equipment & Services

 

Ameda, Inc.(4)

 

Senior Secured First Lien

 

L + 600(8)

  7.35 09/2022  2,643,375   2,596,923   1.5   2,610,648 

Ameda, Inc.(3) (4) (5)

 

Senior Secured First Lien

   09/2022  —     (5,242  —     (3,714

Beaver-Visitec International, Inc.(7)

 

Senior Secured First Lien

 

L + 500(2)

  6.69 08/2023  9,396,174   9,333,914   5.4   9,396,174 

CDRH Parent, Inc.

 

Senior Secured First Lien

 

L + 425(2)

  5.75 07/2021  365,246   367,319   0.2   321,051 

Centauri Health Solutions, Inc(3) (4)

 

Senior Secured First Lien

 

L + 550(8)

  6.87 01/2022  1,181,250   1,164,103   0.7   1,197,000 

Centauri Health Solutions, Inc(4)

 

Senior Secured First Lien

 

L + 550(8)

  6.87 01/2022  8,237,750   8,099,349   4.8   8,320,127 

ExamWorks Group, Inc.(4)

 

Senior Secured Second Lien

 

L + 1050(2)

  10.50 07/2024  5,000,000   4,868,280   3.0   5,150,000 

GrapeTree Medical Staffing, LLC(4)

 

Senior Secured First Lien

 

L + 500(8)

  6.37 10/2022  1,695,750   1,667,116   1.0   1,695,750 

GrapeTree Medical Staffing, LLC(3) (4) (5)

 

Senior Secured First Lien

   10/2022  —     (7,556  —     —   

MDVIP, Inc.(4)

 

Senior Secured Second Lien

 

L + 800(2)

  9.41 11/2025  5,333,333   5,161,946   3.1   5,333,333 

NMSC Holdings, Inc.(4)

 

Senior Secured Second Lien

 

L + 1000(2)

  11.69 10/2023  4,307,480   4,162,549   2.5   4,307,480 

NVA Holdings, Inc.

 

Senior Secured First Lien

 

L + 350(2)

  5.19 08/2021  4,013,697   3,943,661   2.3   4,052,168 

Onex Carestream Finance LP(7)

 

Senior Secured First Lien

 

L + 400(2)

  5.69 06/2019  214,464   214,583   0.1   215,134 

Onex Carestream Finance LP(7)

 

Senior Secured Second Lien

 

L + 850(2)

  10.19 12/2019  153,081   153,081   0.1   151,168 

Professional Physical Therapy

 

Senior Secured First Lien

 

P + 500(6)

  9.50 12/2022  7,944,750   7,881,928   4.5   7,825,579 

PT Network, LLC(3) (4) (5)

 

Senior Secured First Lien

   11/2021  —     (6,944  —     —   

PT Network, LLC(4)

 

Senior Secured First Lien

 

L + 550(2)

  6.86 11/2021  4,770,793   4,752,367   2.8   4,770,793 

Smile Doctors LLC(3) (4)

 

Senior Secured First Lien

 

P + 475(6)

  9.25 10/2022  58,333   55,952   —     58,333 

Smile Doctors LLC(4)

 

Senior Secured First Lien

 

L + 575(2)

  7.32 10/2022  1,596,000   1,580,685   0.9   1,596,000 

Smile Doctors LLC(3) (4)

 

Senior Secured First Lien

 

L + 575(2)

  7.11 10/2022  296,060   280,351   0.2   296,060 

Snow Companies LLC(4)

 

Senior Secured First Lien

 

L + 600(8)

  7.35 01/2022  9,256,500   9,101,027   5.4   9,256,500 

Zest Holdings, LLC

 

Senior Secured First Lien

 

L + 425(8)

  5.82 08/2023  4,912,875   4,881,278   2.9   4,965,074 
     

 

 

  

 

 

  

 

 

  

 

 

 
      71,376,911   70,246,670   41.4   71,514,658 
     

 

 

  

 

 

  

 

 

  

 

 

 

Household & Personal Products

 

Paris Presents Incorporated

 

Senior Secured First Lien

 

L + 500(8)

  6.57 12/2020  1,723,494   1,710,533   1.0   1,723,494 

Paris Presents Incorporated

 

Senior Secured Second Lien

 

L + 875(8)

  10.32 12/2021  504,468   496,189   0.3   501,946 
     

 

 

  

 

 

  

 

 

  

 

 

 
      2,227,962   2,206,722   1.3   2,225,440 
     

 

 

  

 

 

  

 

 

  

 

 

 

Insurance

 

Integro Parent Inc.

 

Senior Secured First Lien

 

L + 575(2)

  7.13 10/2022  455,883   449,455   0.3   454,743 

Integro Parent Inc.

 

Senior Secured First Lien

 

L + 575(2)

  7.31 10/2022  34,259   33,768   —     34,174 

Integro Parent Inc.

 

Senior Secured Second Lien

 

L + 925(2)

  10.63 10/2023  2,408,451   2,367,126   1.4   2,360,282 

See accompanying notes.

CRESCENT CAPITAL BDC, INC.

Consolidated Schedule of Investments

December 31, 2017

  

Investment Type

 

Spread
Above
Index *

 Interest
Rate
  Maturity
Date
 Principal
Amount, Par
Value or Shares
  Cost  Percentage
of Net
Assets **
  Fair
Value
 

Integro Parent Inc.

 

Senior Secured Second Lien

 

L + 925(2)

  10.61 10/2023 $380,282  $374,743   0.2 $372,676 
     

 

 

  

 

 

  

 

 

  

 

 

 
      3,278,875   3,225,092   1.9   3,221,875 
     

 

 

  

 

 

  

 

 

  

 

 

 

Materials

 

Emerald Performance Materials, LLC

 

Senior Secured First Lien

 

L + 350(8)

  5.07 08/2021  966,381   969,084   0.5   974,842 

IBC Capital Limited(7)

 

Senior Secured First Lien

 

L + 375(2)

  5.29 09/2021  828,697   820,264   0.5   829,836 

Tank Holding Corp.

 

Senior Secured First Lien

 

L + 425(2)

  5.59 03/2022  858,427   864,170   0.5   864,599 
     

 

 

  

 

 

  

 

 

  

 

 

 
      2,653,505   2,653,518   1.5   2,669,277 
     

 

 

  

 

 

  

 

 

  

 

 

 

Media

 

Acosta Holdco, Inc.

 

Senior Secured First Lien

 

L + 325(8)

  4.82 09/2021  975,253   975,914   0.5   861,475 

Tribune Media Company(7)

 

Senior Secured First Lien

 

L + 300(8)

  4.57 12/2020  155,650   156,110   0.1   156,072 

Vivid Seats Ltd.(4)

 

Senior Secured Second Lien

 

L + 875(8)

  10.32 06/2025  2,500,000   2,359,918   1.4   2,476,663 
     

 

 

  

 

 

  

 

 

  

 

 

 
      3,630,903   3,491,942   2.0   3,494,210 
     

 

 

  

 

 

  

 

 

  

 

 

 

Real Estate

 

DTZ U.S. Borrower, LLC(7)

 

Senior Secured Second Lien

 

L + 825(2)

  9.63 11/2022  425,532   420,617   0.3   426,596 
     

 

 

  

 

 

  

 

 

  

 

 

 

Retailing

 

Academy, Ltd.

 

Senior Secured First Lien

 

L + 400(2)

  5.57 07/2022  920,172   923,909   0.4   728,661 

Petco Animal Supplies, Inc.

 

Senior Secured First Lien

 

L + 300(2)

  4.38 01/2023  163,750   161,376   0.1   124,348 

Strategic Partners, Inc.

 

Senior Secured First Lien

 

L + 450(8)

  6.07 06/2023  6,435,122   6,421,364   3.7   6,475,341 
     

 

 

  

 

 

  

 

 

  

 

 

 
      7,519,044   7,506,649   4.2   7,328,350 
     

 

 

  

 

 

  

 

 

  

 

 

 

Software & Services

 

Ansira Partners, Inc.(4)

 

Senior Secured First Lien

 

L + 650(2)

  8.19 12/2022  6,480,000   6,424,409   3.7   6,431,400 

Ansira Partners, Inc.(3) (4)

 

Senior Secured First Lien

 

L + 650(2)

  8.19 12/2022  526,850   518,968   0.3   519,710 

C-4 Analytics, LLC(4)

 

Senior Secured First Lien

 

L + 525(8)

  6.60 08/2023  10,523,625   10,348,612   6.1   10,523,625 

C-4 Analytics, LLC(3) (4) (5)

 

Senior Secured First Lien

   08/2023  —     (9,867  —     —   

Epicor Software Corporation

 

Senior Secured First Lien

 

L + 375(8)

  5.32 06/2022  968,400   969,651   0.6   972,032 

Informatica Corporation(7)

 

Senior Secured First Lien

 

L + 350(2)

  5.19 08/2022  819,327   820,167   0.5   823,350 

Mediaocean LLC

 

Senior Secured First Lien

 

L + 425(8)

  5.82 08/2022  8,457,689   8,402,969   4.9   8,499,977 

Merrill Communications, LLC

 

Senior Secured First Lien

 

L + 525(2)

  6.63 06/2022  874,992   877,258   0.5   882,649 

Ministry Brands Intermediate, LLC(3)

 

Senior Secured First Lien

 

L + 500(2)

  6.38 12/2022  406,144   401,553   0.2   406,144 

Ministry Brands Intermediate, LLC

 

Senior Secured First Lien

 

L + 500(2)

  6.38 12/2022  5,200,325   5,155,302   3.1   5,200,325 

SMS Systems Maintenance Services, Inc.(4)

 

Senior Secured Second Lien

 

L + 850(2)

  9.75 10/2024  4,703,478   4,562,956   2.3   4,009,934 

SMS Systems Maintenance Services, Inc.(4)

 

Senior Secured Second Lien

   10.00 10/2024  9,015,000   8,751,579   4.4   7,528,573 

Transportation Insight, LLC(4)

 

Senior Secured First Lien

 

L + 525(8)

  6.82 09/2019  2,127,655   2,114,282   1.2   2,127,655 

Zoom Information, Inc.(4)

 

Senior Secured First Lien

 

L + 600(2) (9)

  9.56 08/2022  9,000,000   8,774,982   5.3   9,180,000 
     

 

 

  

 

 

  

 

 

  

 

 

 
      59,103,485   58,112,821   33.1   57,105,374 
     

 

 

  

 

 

  

 

 

  

 

 

 

Technology Hardware & Equipment

 

Onvoy, LLC(4)

 

Senior Secured Second Lien

 

L + 1050(2)

  12.19 02/2025  2,635,052   2,518,250   1.3   2,307,906 
     

 

 

  

 

 

  

 

 

  

 

 

 

See accompanying notes.

CRESCENT CAPITAL BDC, INC.

Consolidated Schedule of Investments

December 31, 2017

  

Investment Type

 

Spread
Above
Index *

 Interest
Rate
  Maturity
Date
 Principal
Amount, Par
Value or Shares
  Cost  Percentage
of Net
Assets **
  Fair
Value
 

Transportation

        

Kenan Advantage Group, Inc.

 

Senior Secured First Lien

 L + 300(8)  4.57 07/2022 $776,460  $778,044   0.5 $780,016 

Pilot Air Freight, LLC(4)

 

Senior Secured First Lien

 L + 525(8)  6.82 10/2022  3,316,500   3,288,946   1.9   3,316,500 
     

 

 

  

 

 

  

 

 

  

 

 

 
      4,092,960   4,066,990   2.4   4,096,516 
     

 

 

  

 

 

  

 

 

  

 

 

 

Total Debt Investments United States

     $306,210,923  $301,227,125   175.5 $303,252,920 
     

 

 

  

 

 

  

 

 

  

 

 

 

Equity Investments

        

Automobiles & Components

        

AP Centric(4) (10)

 

Common Stock

     927   927,437   0.5   890,572 
     

 

 

  

 

 

  

 

 

  

 

 

 

Capital Goods

        

Alion Science and Technology Corp.(4) (10)

 

Common Stock

     535,714   535,714   0.2   425,403 
     

 

 

  

 

 

  

 

 

  

 

 

 

Commercial & Professional Services

        

MHS Acquisition Holdings, LLC(4) (10)

 

Common Stock

     891   890,485   0.4   646,655 

TecoStar Holdings Inc.(4) (10)

 

Common Stock

     500,000   500,000   0.3   500,000 

Universal Services Equity Investments(4) (10)

 

Common Stock

     1,000,000   1,000,000   1.1   1,823,696 

USAGM HoldCo, LLC(4) (10)

 

Common Stock

     238,095   238,095   0.2   434,213 
     

 

 

  

 

 

  

 

 

  

 

 

 
      1,738,986   2,628,580   2.0   3,404,564 
     

 

 

  

 

 

  

 

 

  

 

 

 

Health Care Equipment & Services

        

ExamWorks Group, Inc.(4) (10)

 

Common Stock

     7,500   750,000   0.4   755,805 

MDVIP, Inc.(4) (10)

 

Common Stock

     46,807   666,667   0.4   666,667 
     

 

 

  

 

 

  

 

 

  

 

 

 
      54,307   1,416,667   0.8   1,422,472 
     

 

 

  

 

 

  

 

 

  

 

 

 

Insurance

        

Integro Equity(4) (10)

 

Common Stock

     4,225   422,535   0.3   437,407 
     

 

 

  

 

 

  

 

 

  

 

 

 

Media

        

Vivid Seats Ltd.(4) (10)

 

Common Stock

     608,108   608,108   0.3   488,893 

Vivid Seats Ltd.(4) (10)

 

Preferred Stock

     1,891,892   1,891,892   1.1   2,011,108 
     

 

 

  

 

 

  

 

 

  

 

 

 
      2,500,000   2,500,000   1.4   2,500,001 
     

 

 

  

 

 

  

 

 

  

 

 

 

Software & Services

        

SMS Systems Maintenance Services, Inc.(4) (10)

 

Common Stock

     1,142,789   1,144,520   0.3   552,848 
     

 

 

  

 

 

  

 

 

  

 

 

 

Technology Hardware & Equipment

        

Onvoy, LLC(4) (10)

 

Common Stock, Class A

     3,649   364,948   0.2   301,172 

Onvoy, LLC(4) (10)

 

Common Stock, Class B

     2,536   —     —     —   
     

 

 

  

 

 

  

 

 

  

 

 

 
      6,185   364,948   0.2   301,172 
     

 

 

  

 

 

  

 

 

  

 

 

 

Total Equity Investments United States

     $5,983,133  $9,940,401   5.7 $9,934,439 
     

 

 

  

 

 

  

 

 

  

 

 

 

Total United States

      $311,167,526   181.2 $313,187,359 
      

 

 

  

 

 

  

 

 

 

France

        

Debt Investments

        

Technology Hardware & Equipment

        

Parkeon, Inc.(7)

 

Senior Secured First Lien

 L + 575(11)  5.75 04/2023 1,994,499   2,069,877   1.4   2,383,020 
     

 

 

  

 

 

  

 

 

  

 

 

 

Total Debt Investments France

     1,994,499  $2,069,877   1.4 $2,383,020 
     

 

 

  

 

 

  

 

 

  

 

 

 

Total France

      $2,069,877   1.4 $2,383,020 
      

 

 

  

 

 

  

 

 

 

United Kingdom

        

Debt Investments

        

Software & Services

        

CB-SDG Limited(4) (7)

 

Senior Secured First Lien

 L + 650, 0.5% PIK(12)  7.50 07/2022 £1,983,314   3,006,739   1.6   2,682,927 

CB-SDG Limited(3) (4) (7)

 

Senior Secured First Lien

 L + 650 0.5% PIK(12)  7.00 07/2022  645,624   971,764   0.5   873,366 
     

 

 

  

 

 

  

 

 

  

 

 

 

Total Debt Investments United Kingdom

     £2,628,938  $3,978,503   2.1 $3,556,293 
     

 

 

  

 

 

  

 

 

  

 

 

 

Total United Kingdom

      $3,978,503   2.1 $3,556,293 
      

 

 

  

 

 

  

 

 

 

Total Investments

      $317,215,906   184.7 $319,126,672 
      

 

 

  

 

 

  

 

 

 

See accompanying notes.

CRESCENT CAPITAL BDC, INC.

Consolidated Schedule of Investments

December 31, 2017

*The majority of the investments bear interest at a rate that may be determined by reference to London Interbank Offered Rate (“LIBOR” or “L”) or Prime (“P”) and which resets daily, monthly, quarterly or semiannually. For each, the Company has provided the spread over LIBOR or Prime and the weighted average current interest rate in effect at December 31, 2017. Certain investments are subject to a LIBOR or Prime interest rate floor. For fixed rate loans, a spread above a reference rate is not applicable.
**Percentage is based on net assets of $172,799,989 as of December 31, 2017.
(1)All positions held arenon-controlled/non-affiliated investments as defined by the Investment Company Act of 1940, as amended (“1940 Act”).Non-controlled/non-affiliated investments are investments that are neither controlled investments nor affiliated investments.
(2)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%. For some of these loans, the interest rate is based on the last reset date.
(3)Position or portion thereof is an unfunded loan commitment, and no interest is being earned on the unfunded portion. See Note 7 “Commitments and Contingencies”.
(4)The fair value of the investment was determined using significant unobservable inputs. See Note 2 “Summary of Significant Accounting Policies”.
(5)The negative cost, if applicable, is the result of the capitalized discount or unfunded commitment being greater than the principal amount outstanding on the loan. The negative fair value, if applicable, is the result of the capitalized discount or unfunded commitment on the loan.
(6)The interest rate on these loans is subject to the U.S. Prime rate, which as of December 31, 2017 was 4.50%.
(7)Investment is not a qualifying investment as defined under section 55 (a) of the Investment Company Act of 1940. Qualifying assets must represent at least 70% of total assets at the time of acquisition.
(8)The interest rate on these loans is subject to the greater of a LIBOR floor or 1 month LIBOR plus a base rate. The 1 month LIBOR as of December 31, 2017 was 1.56%. For some of these loans, the interest rate is based on the last reset date.
(9)These loans are first lien/last-out term loans. In addition to the interest earned based on the stated interest rate of this loan, which is the amount reflected in this schedule, the Company is entitled to receive additional interest as a result of an agreement among lenders whereby the loan has been allocated to “first-out” and“last-out” tranches, whereby the“first-out” tranche will have priority as to the“last-out” tranche with respect to payments of principal, interest and any amounts due thereunder. The Company holds the“last-out” tranche.
(10)Non-income producing security.
(11)The interest rate on these loans is subject to the greater of a EURIBOR floor or 3 month EURIBOR plus a base rate. The 3 month EURIBOR as of December 31, 2017 was (0.33)%. For some of these loans, the interest rate is based on the last reset date.
(12)The interest rate on these loans is subject to the greater of a GBP LIBOR floor or 3 month GBP LIBOR plus a base rate. The 3 month GBP LIBOR as of December 31, 2017 was 0.52%. For some of these loans, the interest rate is based on the last reset date.

PIKPaymentIn-Kind

See accompanying notes.

CRESCENT CAPITAL BDC, INC.

Consolidated Schedule of Investments

December 31, 2016

  

Investment Type

 

Spread

Above

Index *

 Interest
Rate
  Maturity
Date
  Principal/Par
Amount
  Cost  Percentage
of Net
Assets **
  Fair
Value
 

Investments (1)

        

United States

        

Debt Investments

        

Automobiles & Components

       

POC Investors, LLC (2)(15)

 Senior Secured First Lien L + 550(3)  6.50  10/2021  $83,333  $76,042   0.1 $83,333 

POC Investors, LLC (15)

 Senior Secured First Lien L + 550(4)  6.50  10/2021   3,100,000   3,054,645   2.4   3,100,000 
     

 

 

  

 

 

  

 

 

  

 

 

 
      3,183,333   3,130,687   2.5   3,183,333 
     

 

 

  

 

 

  

 

 

  

 

 

 

Capital Goods

        

Alion Science and Technology Corp.(15)

 Unsecured Debt   11.00  08/2022   5,000,000   4,870,817   3.8   4,950,000 

Brand Energy & Infrastructure Services, Inc.

 Senior Secured First Lien L + 375(4)  4.75  11/2020   835,809   821,808   0.6   835,588 

Doosan Infracore International, Inc. (5)

 Senior Secured First Lien L + 350(3)  4.50  05/2021   598,673   601,635   0.5   608,030 

MB Aerospace Holdings I, Inc. (5)

 Senior Secured First Lien L + 550(4)  6.50  12/2022   4,360,845   4,324,305   3.4   4,349,943 

Midwest Industrial Rubber (2)(15)

 Senior Secured First Lien    12/2021   85,000   77,680   0.1   80,818 

Midwest Industrial Rubber (15)

 Senior Secured First Lien L + 550(3)  6.50  12/2021   4,100,000   4,029,260   3.2   4,059,651 

Pro Mach Group, Inc.

 Senior Secured First Lien L + 375(4)  4.75  10/2021   738,693   743,154   0.6   739,247 

Silver II US Holdings, LLC (5)

 Senior Secured First Lien L + 300(4)  4.00  12/2019   830,597   813,397   0.6   787,435 

Univar Inc. (5)

 Senior Secured First Lien L + 325(4)  4.25  07/2022   740,625   743,672   0.6   748,802 
     

 

 

  

 

 

  

 

 

  

 

 

 
      17,290,242   17,025,728   13.4   17,159,514 
     

 

 

  

 

 

  

 

 

  

 

 

 

Commercial & Professional Services

       

ADMI Corp.

 Senior Secured First Lien L + 425(4)  5.25  04/2022   985,000   994,587   0.8   994,234 

Advantage Sales & Marketing, Inc.

 Senior Secured Second Lien L + 650(4)  7.50  07/2022   500,000   502,868   0.4   489,690 

Advantage Sales & Marketing, Inc.

 Senior Secured First Lien L + 325(4)  4.25  07/2021   837,154   837,496   0.6   841,549 

Asurion, LLC

 Senior Secured Second Lien L + 750(3)  8.50  03/2021   275,000   279,388   0.2   280,071 

Asurion, LLC

 Senior Secured First Lien L + 400(3)  5.00  08/2022   486,875   486,294   0.4   493,996 

Brickman Group, Ltd. LLC

 Senior Secured Second Lien L + 650(3)  7.50  12/2021   500,000   502,043   0.4   504,690 

Emerald Expositions Holding, Inc.

 Senior Secured First Lien L + 375(4)  4.75  06/2020   696,535   699,151   0.5   701,759 

Hepaco, LLC (2)(15)

 Senior Secured First Lien    08/2021   208,333   202,513   0.2   208,333 

Hepaco, LLC (15)

 Senior Secured First Lien L + 500(4)  6.00  08/2022   2,942,625   2,907,744   2.3   2,942,625 

Hepaco, LLC (2)(6)(15)

 Senior Secured First Lien    08/2022   —     (17,089  —     —   

Jordon Healthcare Inc. (15)

 Senior Secured First Lien L + 525(4)  6.25  07/2021   2,388,000   2,360,651   1.9   2,388,000 

Jordon Healthcare Inc.(2)(6)(15)

 Senior Secured First Lien    08/2021   —     (18,741  —     —   

NS Intermediate Holdings, LLC (15)

 Senior Secured First Lien L + 550(4)  6.50  09/2021   2,981,250   2,931,417   2.3   2,981,250 

NS Intermediate Holdings, LLC (2)(15)

 Senior Secured First Lien    09/2021   16,199   12,047   —     16,199 

See accompanying notes.

CRESCENT CAPITAL BDC, INC.

Consolidated Schedule of Investments

December 31, 2016

  

Investment Type

 

Spread

Above

Index *

 Interest
Rate
  Maturity
Date
  Principal/Par
Amount
  Cost  Percentage
of Net
Assets **
  Fair
Value
 

PowerTeam Services, LLC

 Senior Secured First Lien L + 325(4)  4.25  05/2020  $985,474  $983,730   0.8 $988,553 

Survey Sampling International, LLC

 Senior Secured First Lien L + 500(4)  6.00  12/2020   3,175,749   3,148,350   2.5   3,175,749 

USAGM HoldCo, LLC

 Senior Secured Second Lien L + 850(4)  9.50  07/2023   10,000,000   9,650,208   8.0   10,200,000 

USAGM HoldCo, LLC (15)

 Senior Secured Second Lien 11.00%   07/2023   2,000,000   1,952,052   1.6   2,060,000 

Valet Waste Holdings, Inc.(15)

 Senior Secured First Lien L + 700(4)  8.00  09/2021   4,293,479   4,239,662   3.4   4,336,413 

Valet Waste Holdings, Inc. (2)(15)

 Senior Secured First Lien    09/2021   326,087   319,427   0.2   331,522 

Vencore, Inc.

 Senior Secured First Lien L + 475(4)  5.75  11/2019   487,121   487,601   0.4   493,364 

William Morris Endeavor Entertainment, LLC

 Senior Secured Second Lien L + 725(4)  8.25  05/2022   250,000   244,808   0.2   253,750 

William Morris Endeavor Entertainment, LLC

 Senior Secured First Lien L + 425(4)  5.25  05/2021   984,810   987,734   0.8   997,125 
     

 

 

  

 

 

  

 

 

  

 

 

 
      35,319,691   34,693,941   27.9   35,678,872 
     

 

 

  

 

 

  

 

 

  

 

 

 

Consumer Durables & Apparel

       

C.F. Stinson, LLC (15)

 Senior Secured First Lien L + 670(7)(14)  7.32  05/2021   3,000,000   2,944,942   2.3   3,000,000 

Varsity Brands, Inc.

 Senior Secured First Lien L + 400(4)  5.00  12/2021   984,925   993,379   0.8   1,001,176 
     

 

 

  

 

 

  

 

 

  

 

 

 
      3,984,925   3,938,321   3.1   4,001,176 
     

 

 

  

 

 

  

 

 

  

 

 

 

Consumer Services

        

Catapult Learning, LLC (15)

 Senior Secured First Lien L + 650(4)(14)  7.50  07/2020   5,000,000   4,962,140   3.8   4,875,000 

Centerplate, Inc.

 Senior Secured First Lien L + 375(4)  4.75  11/2019   707,640   707,640   0.5   706,755 

Oncourse Learning Corp.(15)

 Senior Secured First Lien L + 650(4)  7.50  09/2021   10,450,000   10,301,281   8.2   10,450,000 

Oncourse Learning Corp. (2)(15)

 Senior Secured First Lien    09/2021   240,000   231,528   0.2   240,000 

Scientific Games International, Inc. (5)

 Senior Secured First Lien L + 500(8)  6.00  10/2021   983,690   986,750   0.8   997,491 

SkillSoft Corporation

 Senior Secured First Lien L + 475(9)  5.84  04/2021   984,887   969,364   0.7   902,713 

Wrench Group, LLC (2)(6)(15)

 Senior Secured First Lien    03/2022   —     (14,433  —     —   

Wrench Group, LLC (15)

 Senior Secured First Lien L + 525(4)  6.25  03/2022   3,840,278   3,789,365   3.0   3,840,278 
     

 

 

  

 

 

  

 

 

  

 

 

 
      22,206,495   21,933,635   17.2   22,012,237 
     

 

 

  

 

 

  

 

 

  

 

 

 

Diversified Financials

        

Edelman Financial Group, The

 Senior Secured First Lien L + 550(4)  6.50  12/2022   2,970,000   2,917,848   2.3   2,993,211 
     

 

 

  

 

 

  

 

 

  

 

 

 

Energy

        

Fairmount Santrol, Inc. (5)

 Senior Secured First Lien L + 350(4)  4.50  09/2019   335,198   322,749   0.2   326,749 

Murray Energy Corporation

 Senior Secured First Lien L + 725(4)  8.25  04/2020   356,470   339,701   0.3   342,213 
     

 

 

  

 

 

  

 

 

  

 

 

 
      691,668   662,450   0.5   668,962 
     

 

 

  

 

 

  

 

 

  

 

 

 

Food & Staples Retailing

        

BJ’s Wholesale Club, Inc.

 

Senior Secured First Lien

 

L + 350(4)

  4.50  09/2019   818,327   820,823   0.7   827,407 

BJ’s Wholesale Club, Inc.

 

Senior Secured Second Lien

 

L + 750(4)

  8.50  03/2020   248,809   250,649   0.2   252,281 

See accompanying notes.

CRESCENT CAPITAL BDC, INC.

Consolidated Schedule of Investments

December 31, 2016

   

Investment Type

  

Spread

Above
Index *

  Interest
Rate
  Maturity
Date
   Principal/Par
Amount
   Cost  Percentage
of Net
Assets **
  Fair
Value
 

Good Source Solutions, Inc. (15)

  

Senior Secured First Lien

  

L + 725(4)

   8.25  07/2021   $2,699,449   $2,674,347   2.1 $2,699,448 
         

 

 

   

 

 

  

 

 

  

 

 

 
          3,766,585    3,745,819   3.0   3,779,136 
         

 

 

   

 

 

  

 

 

  

 

 

 

Food, Beverage & Tobacco

             

American Seafoods Group LLC

  

Senior Secured

Second Lien

  

L + 900(4)

   10.00  02/2022    5,000,000    4,884,333   3.8   4,850,000 

Shearer’s Foods, Inc.

  

Senior Secured First Lien

  

L + 425(4)

   5.25  06/2021    742,500    736,390   0.6   746,213 
         

 

 

   

 

 

  

 

 

  

 

 

 
          5,742,500    5,620,723   4.4   5,596,213 
         

 

 

   

 

 

  

 

 

  

 

 

 

Health Care Equipment & Services

           

Alere, Inc. (5)

  

Senior Secured First Lien

  

L + 325(3)

   4.25  06/2022    780,254    785,178   0.6   781,339 

ATI Holdings Acquisition, Inc.

  

Senior Secured First Lien

  

P + 350(10)

   7.25  05/2023    1,169,125    1,158,311   0.9   1,186,662 

Beaver-Visitec International, Inc. (5)

  

Senior Secured First Lien

  

L + 500(4)

   6.00  08/2023    7,481,250    7,409,181   5.8   7,481,250 

CDRH Parent, Inc.

  

Senior Secured First Lien

  

L + 425(4)

   5.25  07/2021    369,021    371,653   0.3   338,577 

Epic Health Services, Inc.(15)

  

Senior Secured First Lien

  

L + 475(4)

   5.75  02/2021    171,445    169,798   0.1   171,445 

Epic Health Services, Inc. (15)

  

Senior Secured

Second Lien

  

L + 825(4)

   10.25  08/2021    928,125    910,225   0.7   928,125 

ExamWorks Group, Inc. (15)

  

Senior Secured

Second Lien

     10.50  07/2024    5,000,000    4,855,211   3.9   5,000,000 

Heartland Dental, LLC

  

Senior Secured First Lien

  

L + 450(4)

   5.50  12/2018    984,925    989,007   0.8   987,692 

NMSC Holdings, Inc. (15)

  

Senior Secured

Second Lien

  

L + 1000(4)

   11.00  10/2023    4,307,480    4,145,844   3.4   4,350,555 

NVA Holdings, Inc.

  

Senior Secured First Lien

  

L + 450(4)

   5.50  08/2021    4,054,162    3,966,046   3.2   4,074,433 

Onex Carestream Finance LP (5)

  

Senior Secured First Lien

  

L + 400(4)

   5.00  06/2019    423,553    423,947   0.3   412,610 

Onex Carestream Finance LP (5)

  

Senior Secured

Second Lien

  

L + 850(4)

   9.50  12/2019    197,728    197,728   0.1   163,126 

Professional Physical Therapy

  

Senior Secured First Lien

  

L + 500(4)

   6.00  12/2022    7,500,000    7,425,376   5.9   7,518,750 

PT Network, LLC (2)(6)(15)

  

Senior Secured First Lien

      11/2021    —      (10,811  —     —   

PT Network, LLC (15)

  

Senior Secured First Lien

  

L + 650(4)

   7.50  11/2021    2,300,000    2,277,339   1.8   2,300,000 

Zest Holdings LLC (15)

  

Senior Secured First Lien

  

L + 475(4)

   5.75  08/2020    4,962,500    4,924,402   3.9   4,937,687 
         

 

 

   

 

 

  

 

 

  

 

 

 
          40,629,568    39,998,435   31.7   40,632,251 
         

 

 

   

 

 

  

 

 

  

 

 

 

Household & Personal Products

           

Paris Presents Incorporated

  

Senior Secured First Lien

  

L + 500(3)

   6.00  01/2021    1,741,127    1,724,253   1.3   1,732,421 

Paris Presents Incorporated

  

Senior Secured

Second Lien

  

L + 875(3)

   9.75  01/2022    504,468    494,600   0.4   494,379 
         

 

 

   

 

 

  

 

 

  

 

 

 
          2,245,595    2,218,853   1.7   2,226,800 
         

 

 

   

 

 

  

 

 

  

 

 

 

Insurance

             

Confie Seguros Holding II Co.

  

Senior Secured First Lien

  

L + 475(3)

   5.75  04/2022    179,147    177,390   0.1   180,357 

Edgewood Partners Insurance Center

  

Senior Secured First Lien

  

L + 600(3)

   7.00  03/2023    2,977,500    2,923,345   2.4   2,999,831 

Integro Parent, Inc.

  

Senior Secured First Lien

  

L + 575(4)

   6.75  09/2022    460,883    453,252   0.4   456,274 

Integro Parent, Inc.

  

Senior Secured First Lien

  

L + 575(4)

   6.75  10/2022    34,259    33,650   —     33,917 

See accompanying notes.

CRESCENT CAPITAL BDC, INC.

Consolidated Schedule of Investments

December 31, 2016

  

Investment Type

 

Spread
Above
Index *

 Interest
Rate
  Maturity
Date
  Principal/Par
Amount
  Cost  Percentage
of Net
Assets **
  Fair
Value
 

Integro Parent, Inc.

 Senior Secured Second Lien L + 925(4)  10.25  10/2023  $380,282  $373,449   0.3 $370,775 

Integro Parent, Inc.

 Senior Secured Second Lien L + 925(4)  10.25  10/2023   2,408,451   2,362,284   1.8   2,348,240 
     

 

 

  

 

 

  

 

 

  

 

 

 
      6,440,522   6,323,370   5.0   6,389,394 
     

 

 

  

 

 

  

 

 

  

 

 

 

Materials

        

Berlin Packaging LLC

 Senior Secured First Lien L + 350(3)  4.50  10/2021   979,804   983,603   0.8   989,676 

Emerald Performance Materials, LLC

 Senior Secured First Lien L + 350(3)  4.50  08/2021   967,618   971,009   0.8   975,600 

IBC Capital Limited (5)

 Senior Secured First Lien L + 375(9)  4.99  09/2021   837,218   826,618   0.6   830,591 

Ineos US Finance LLC (5)

 Senior Secured First Lien L + 325(3)  4.25  03/2022   492,477   493,470   0.4   499,365 

Royal Holdings, Inc.

 Senior Secured First Lien L + 350(4)  4.50  06/2022   837,250   839,571   0.7   847,017 

Tank Holding Corp.

 Senior Secured First Lien L + 425(4)  5.25  03/2022   932,584   940,133   0.7   924,811 
     

 

 

  

 

 

  

 

 

  

 

 

 
      5,046,951   5,054,404   4.0   5,067,060 
     

 

 

  

 

 

  

 

 

  

 

 

 

Media

        

Acosta Holdco, Inc.

 Senior Secured First Lien L + 325(4)  4.25  09/2021   985,370   986,201   0.7   963,510 

iHeartCommunications, Inc. (5)

 Senior Secured First Lien L + 675(7)  7.52  01/2019   738,673   708,375   0.5   603,865 

Rentpath, Inc. (5)

 Senior Secured First Lien L + 525(3)  6.25  12/2021   984,925   992,930   0.8   970,151 

Tribune Media Co. (5)

 Senior Secured First Lien L + 300(7)  3.77  12/2020   492,500   494,408   0.4   497,272 
     

 

 

  

 

 

  

 

 

  

 

 

 
      3,201,468   3,181,914   2.4   3,034,798 
     

 

 

  

 

 

  

 

 

  

 

 

 

Pharmaceuticals, Biotechnology & Life Sciences

       

Ortho-Clinical Diagnostics, Inc.

 Senior Secured First Lien L + 375(4)  4.75  06/2021   837,121   828,864   0.6   832,638 
     

 

 

  

 

 

  

 

 

  

 

 

 

Real Estate

        

Capital Automotive L.P. (5)

 Senior Secured Second Lien L + 500(3)  6.00  04/2020   500,000   507,232   0.4   507,915 

DTZ U.S. Borrower, LLC (5)

 Senior Secured Second Lien L + 825(4)  9.25  11/2022   425,532   419,844   0.3   426,772 
     

 

 

  

 

 

  

 

 

  

 

 

 
      925,532   927,076   0.7   934,687 
     

 

 

  

 

 

  

 

 

  

 

 

 

Retailing

        

Academy, Ltd.

 Senior Secured First Lien L + 400(3)  5.00  07/2022   930,205   934,721   0.7   862,766 

Midas Intermediate Holdco II, LLC

 Senior Secured First Lien L + 350(4)  4.50  08/2021   984,887   991,511   0.8   998,429 

Petco Animal Supplies, Inc.

 Senior Secured First Lien L + 400(4)  5.00  01/2023   165,417   162,602   0.1   166,540 

Strategic Partners, Inc.

 Senior Secured First Lien L + 525(4)  6.25  06/2023   6,483,750   6,468,222   5.1   6,548,587 
     

 

 

  

 

 

  

 

 

  

 

 

 
      8,564,259   8,557,056   6.7   8,576,322 
     

 

 

  

 

 

  

 

 

  

 

 

 

Software & Services

        

Ansira Partners, Inc. (2)(6)

 Senior Secured First Lien    12/2022   —     (9,495  —     (7,159

Ansira Partners, Inc.

 Senior Secured First Lien L + 650(4)  7.50  12/2022   6,545,455   6,480,290   5.1   6,496,364 

Cision US Inc.

 Senior Secured First Lien L + 600(4)  7.00  06/2023   4,975,000   4,787,830   3.9   4,940,797 

Compuware Corporation

 Senior Secured First Lien L + 525(4)  6.25  12/2021   983,690   969,250   0.8   991,191 

See accompanying notes.

CRESCENT CAPITAL BDC, INC.

Consolidated Schedule of Investments

December 31, 2016

  

Investment Type

 

Spread
Above
Index *

 Interest
Rate
  Maturity
Date
 Principal/Par
Amount
  Cost  Percentage
of Net
Assets **
  Fair
Value
 

Epicor Software Corporation

 Senior Secured First Lien L + 375(3)  4.75 06/2022 $970,883  $972,387   0.8 $976,432 

Informatica Corporation (5)

 Senior Secured First Lien L + 350(4)  4.50 08/2022  839,375   840,401   0.6   837,365 

Magic Newco LLC (5)

 Senior Secured First Lien L + 400(3)  5.00 12/2018  984,595   986,788   0.8   995,366 

Mediaocean LLC

 Senior Secured First Lien L + 475(3)  5.75 08/2022  6,523,509   6,463,692   5.1   6,564,281 

Merrill Communications, LLC

 Senior Secured First Lien L + 525(4)  6.25 06/2022  986,768   989,816   0.8   984,302 

Ministry Brands Intermediate, LLC (15)

 Senior Secured First Lien L + 500(4)  6.00 11/2023  4,120,000   4,079,195   3.2   4,078,800 

Ministry Brands Intermediate, LLC (2)(6)(15)

 Senior Secured First Lien   11/2023  —     (11,300  —     (11,300

SMS Systems Maintenance Services, Inc. (15)

 Senior Secured Second Lien   10.00 10/2024  9,015,000   8,726,344   7.0   9,015,000 

Tibco Software Inc.

 Senior Secured First Lien L + 550(3)  6.50 12/2020  399,614   400,396   0.3   402,029 

Transportation Insight, LLC (15)

 Senior Secured First Lien L + 525(3)  6.25 09/2019  1,862,644   1,846,176   1.4   1,862,644 
     

 

 

  

 

 

  

 

 

  

 

 

 
      38,206,533   37,521,770   29.8   38,126,112 
     

 

 

  

 

 

  

 

 

  

 

 

 

Technology Hardware & Equipment

       

Riverbed Technology, Inc.

 Senior Secured First Lien L + 325(3)  4.25 04/2022  —     114   —     —   
     

 

 

  

 

 

  

 

 

  

 

 

 

Telecommunication Services

       

Birch Communications, Inc.

 Senior Secured First Lien L + 725(4)  8.25 07/2020  948,068   951,686   0.7   853,261 

Charter Communications Operating, LLC (5)

 Senior Secured First Lien L + 225(7)  2.51 01/2024  322,562   321,888   0.2   324,880 

Level 3 Financing Inc. (5)

 Senior Secured First Lien L + 300(4)  4.00 01/2020  500,000   501,315   0.4   507,500 

U.S. Telepacific Corporation

 Senior Secured First Lien L + 500(4)  6.00 11/2020  982,787   984,672   0.8   985,347 
     

 

 

  

 

 

  

 

 

  

 

 

 
      2,753,417   2,759,561   2.1   2,670,988 
     

 

 

  

 

 

  

 

 

  

 

 

 

Transportation

        

Kenan Advantage Group, Inc. (2)

 Senior Secured First Lien   01/2017  —     8   —     196 

Kenan Advantage Group, Inc.

 Senior Secured First Lien L + 300(3)  4.00 07/2022  778,569   780,484   0.6   782,221 

Keurig Green Mountain, Inc. (5)

 Senior Secured First Lien L + 450(7)  5.31 03/2023  229,188   225,056   0.2   233,074 

Pilot Air Freight, LLC (15)

 Senior Secured First Lien L + 525(4)  6.25 10/2022  3,350,000   3,317,358   2.6   3,350,000 
     

 

 

  

 

 

  

 

 

  

 

 

 
      4,357,757   4,322,906   3.4   4,365,491 
     

 

 

  

 

 

  

 

 

  

 

 

 

Utilities

        

Eastern Power, LLC

 Senior Secured First Lien L + 400(4)  5.00 10/2021  938,787   943,975   0.7   949,151 
     

 

 

  

 

 

  

 

 

  

 

 

 

Total Debt Investments United States

     $209,302,949  $206,307,450   163.1 $208,878,346 
     

 

 

  

 

 

  

 

 

  

 

 

 

Equity Investments

        

Capital Goods

        

Alion Science and Technology Corp. (11)(15)

 Common Stock     535,714   535,715   0.4   554,894 
     

 

 

  

 

 

  

 

 

  

 

 

 

Commercial & Professional Services

       

Universal Services Equity Investments (11)(15)

 Common Stock     1,000,000   1,000,000   0.8   1,000,000 

USAGM HoldCo, LLC (11)(15)

 Common Stock     238,095   238,095   0.2   238,095 
     

 

 

  

 

 

  

 

 

  

 

 

 
      1,238,095   1,238,095   1.0   1,238,095 
     

 

 

  

 

 

  

 

 

  

 

 

 

See accompanying notes.

CRESCENT CAPITAL BDC, INC.

Consolidated Schedule of Investments

December 31, 2016

  

Investment Type

 

Spread
Above
Index *

 Interest
Rate
  Maturity
Date
 Principal/Par
Amount
  Cost  Percentage
of Net
Assets **
  Fair
Value
 

Health Care Equipment & Services

       

ExamWorks Group, Inc. (11)(15)

 Common Stock    $7,500  $750,000   0.6 $750,000 
     

 

 

  

 

 

  

 

 

  

 

 

 

Insurance

        

Integro Equity (11)(15)

 Common Stock     4,226   422,535   0.3   415,645 
     

 

 

  

 

 

  

 

 

  

 

 

 

Software & Services

        

SMS Systems Maintenance Services, Inc. (11)(15)

 Common Stock     985,000   985,000   0.8   985,000 
     

 

 

  

 

 

  

 

 

  

 

 

 

Total Equity Investments United States

     $2,770,535  $3,931,345   3.1 $3,943,634 
     

 

 

  

 

 

  

 

 

  

 

 

 

Total United States

      $210,238,795   166.2 $212,821,980 
      

 

 

  

 

 

  

 

 

 

France

        

Debt Investments

        

Technology Hardware & Equipment

       

Parkeon, Inc. (5)

 Senior Secured First Lien E + 575(12)  5.75 03/2023 1,994,499   2,041,092   1.6   2,022,011 
     

 

 

  

 

 

  

 

 

  

 

 

 

Total Debt Investments France

     1,994,499  $2,041,092   1.6 $2,022,011 
     

 

 

  

 

 

  

 

 

  

 

 

 

Total France

      $2,041,092   1.6 $2,022,011 
      

 

 

  

 

 

  

 

 

 

United Kingdom

        

Debt Investments

        

Software & Services

        

CB SDG , Ltd. (5)(15)

 Senior Secured First Lien L + 650(13)  7.18 07/2022 £1,978,200   2,993,723   1.8   2,336,810 

CB SDG , Ltd. (2)(5)(15)

 Senior Secured First Lien L + 650(13)  7.18 07/2022  643,959   965,988   0.6   740,151 
     

 

 

  

 

 

  

 

 

  

 

 

 

Total Debt Investments United Kingdom

     £2,622,159  $3,959,711   2.4 $3,076,961 
     

 

 

  

 

 

  

 

 

  

 

 

 

Total United Kingdom

      $3,959,711   2.4 $3,076,961 
      

 

 

  

 

 

  

 

 

 

Total Investments

      $216,239,598   170.2 $217,920,952 
      

 

 

  

 

 

  

 

 

 

*The majority of the investments bear interest at a rate that may be determined by reference to London Interbank Offered Rate (“LIBOR” or “L”) or Prime (“P”) and which resets daily, quarterly or semiannually. For each, the Company has provided the spread over LIBOR or Prime and the weighted average current interest rate in effect at December 31, 2016. Certain investments are subject to a LIBOR or Prime interest rate floor. For fixed rate loans, a spread above a reference rate is not applicable.
**Percentage is based on net assets of $128,056,028 as of December 31, 2016.
(1)All positions held arenon-controlled/non-affiliated investments as defined by the Investment Company Act of 1940, as amended (“1940 Act”).Non-controlled/non-affiliated investments are investments that are neither controlled investments nor affiliated investments.
(2)Position or portion thereof is an unfunded loan commitment, and no interest is being earned on the unfunded portion. See Note 7 “Commitments and Contingencies”.
(3)The interest rate on these loans is subject to a base rate plus 1 month LIBOR. As the interest rate is subject to a minimum LIBOR floor which was greater than the 1 month LIBOR rate at December 31, 2016, the prevailing rate in effect as of December 31, 2016 was the base rate plus the LIBOR floor.
(4)The interest rate on these loans is subject to a base rate plus 3 month LIBOR. As the interest rate is subject to a minimum LIBOR floor which was greater than the 3 month LIBOR rate at December 31, 2016, the prevailing rate in effect as of December 31, 2016 was the base rate plus the LIBOR floor.
(5)Investment is not a qualifying investment as defined under section 55 (a) of the Investment Company Act of 1940. Qualifying assets must represent at least 70% of total assets at the time of acquisition.
(6)The negative cost, if applicable, is the result of the capitalized discount or unfunded commitment being greater than the principal amount outstanding on the loan. The negative fair value, if applicable, is the result of the capitalized discount or unfunded commitment on the loan.
(7)The interest rate on these loans is subject to a base rate plus 1 month LIBOR.
(8)The interest rate on these loans is subject to a base rate plus 2 month LIBOR. As the interest rate is subject to a minimum LIBOR floor which was greater than the 2 month LIBOR rate at December 31, 2016, the prevailing rate in effect as of December 31, 2016 was the base rate plus the LIBOR floor.
(9)The interest rate on these loans is subject to a base rate plus 6 month LIBOR.

See accompanying notes.

CRESCENT CAPITAL BDC, INC.

Consolidated Schedule of Investments

December 31, 2016

(10)The interest rate on these loans is subject to the U.S. Prime rate, which as of December 31, 2016 was 3.75%.
(11)Non-income producing security.
(12)The interest rate on these loans is subject to a base rate plus 3 month EURIBOR. As the interest rate is subject to a minimum EURIBOR floor which was greater than the 3 month EURIBOR rate at December 31, 2016, the prevailing rate in effect as of December 31, 2016 was the base rate plus the EURIBOR floor.
(13)The interest rate on these loans is subject to a base rate plus 6 month GBP LIBOR. As the interest rate is subject to a minimum GBP LIBOR floor which was greater than the 6 month LIBOR rate at December 31, 2016, the prevailing rate in effect as of December 31, 2016 was the base rate plus the GBP LIBOR floor.
(14)These loans are firstlien/last-out term loans. In addition to the interest earned based on the stated interest rate of this loan, which is the amount reflected in this schedule, the Company is entitled to receive additional interest as a result of an agreement among lenders whereby the loan has been allocated to“first-out” and“last-out” tranches, whereby the“first-out” tranche will have priority as to the“last-out” tranche with respect to payments of principal, interest and any amounts due thereunder. The Company holds the“last-out” tranche.
(15)The fair value of the investment was determined using significant unobservable inputs. See Note 2 “Summary of Significant Accounting Policies”.

See accompanying notes.

CRESCENT CAPITAL BDC, INC.

NOTES TO CONSOLIDATED FINANCIAL STATEMENTS

December 31, 2017

Note 1. Organization and Basis of Presentation

Crescent Capital BDC, Inc. (the “Company”) was formed on February 5, 2015 (“Inception”) as a Delaware corporation structured as an externally managed,closed-end,non-diversified management investment company. The Company commenced investment operations on June 26, 2015 (“Commencement”). The Company has elected to be treated as a business development company (“BDC”) under the Investment Company Act of 1940, as amended (the “1940 Act”). In addition, the Company has elected to be treated for U.S. federal income tax purposes as a regulated investment company (a “RIC”) under Subchapter M of the Internal Revenue Code of 1986, as amended (the “Code”). As a RIC, the Company will not be taxed on its income to the extent that it distributes such income each year and satisfies other applicable income tax requirements.

The Company is managed by CBDC Advisors, LLC (the “Advisor”), an investment adviser that is registered with the Securities and Exchange Commission (the “SEC”) under the Investment Advisers Act of 1940, as amended. CBDC Administration, LLC (the “Administrator”) provides the administrative services necessary for the Company to operate. Company management consists of investment and administrative professionals from the Advisor and Administrator along with the Company’s Board of Directors (the “Board”). The Advisor directs and executes the investment operations and capital raising activities of the Company subject to oversight from the Board, which sets the broad policies of the Company. The Board has delegated investment management of the Company’s investment assets to the Advisor. The Board consists of five directors, three of whom are independent.

On July 23, 2015, the Company formed CBDC Universal Equity, Inc., a wholly-owned subsidiary. This subsidiary allows the Company to hold equity securities of portfolio companies organized as a pass-through entity while continuing to satisfy the requirements of a RIC under the Code. On February 25, 2016, the Company formed Crescent Capital BDC Funding, LLC (“CBDC SPV”), a Delaware limited liability company and wholly owned subsidiary. The financial statements of these two entities are consolidated into the financial statements of the Company. All intercompany balances and transactions have been eliminated.

The Company’s primary investment objective is to maximize the total return to the Company’s stockholders in the form of current income and capital appreciation through debt and related equity investments. The Company will seek to achieve its investment objectives by investing primarily in secured debt (including senior secured, unitranche and second lien debt) and unsecured debt (including senior unsecured, mezzanine and subordinated debt), as well as related equity securities of private U.S. middle-market companies. The Company may purchase interests in loans or make debt investments, either (i) directly from its target companies as primary market or private credit investments (i.e., private credit transactions), or (ii) primary or secondary market bank loan or high yield transactions in the broadly syndicated“over-the-counter” market (i.e., broadly syndicated loans and bonds). Although the Company’s focus is to invest in private credit transactions, in certain circumstances it will also invest in broadly syndicated loans and bonds.

“Unitranche” loans are first lien loans that may extend deeper in a company’s capital structure than traditional first lien debt and may provide for a waterfall of cash flow priority among different lenders in the unitranche loan. In certain instances, the Company may find another lender to provide the “first out” portion of such loan and retain the “last out” portion of such loan, in which case, the “first out” portion of the loan would generally receive priority with respect to payment of principal, interest and any other amounts due thereunder over the “last out” portion that the Company would continue to hold. In exchange for the greater risk of loss, the “last out” portion earns a higher interest rate. The term “mezzanine” refers to an investment in a company that, among other factors, includes debt that generally ranks senior to a borrower’s equity securities and junior in right of payment to such borrower’s other indebtedness. The Company may make multiple investments in the same portfolio company.

Basis of Presentation

The Company’s functional currency is the United States dollar and these consolidated financial statements have been prepared in that currency. The Company’s consolidated financial statements have been prepared in accordance with accounting principles generally accepted in the United States of America (“GAAP”) and pursuant to RegulationS-X.

Additionally, the accompanying consolidated financial statements of the Company and related financial information have been prepared pursuant to the requirements for reporting on Form10-K and Article 6 of RegulationS-X.

The Company is an investment company and, therefore, applies the specialized accounting and reporting guidance in Accounting Standards Codification (“ASC”) Topic 946,Financial Services – Investment Companies.

Note 2. Summary of Significant Accounting Policies

Use of Estimates

The preparation of the consolidated financial statements in conformity with GAAP requires management to make certain estimates and assumptions that may affect the amounts reported in the consolidated financial statements and accompanying notes. These consolidated financial statements reflect adjustments that in the opinion of management are necessary for the fair statement of the results for the periods presented. Although management believes that the estimates and assumptions are reasonable, changes in the economic environment, financial markets and any other parameters used in determining these estimates could cause actual results to differ materially.

Cash and Cash Equivalents

Cash and cash equivalents consist of demand deposits and highly liquid investments (e.g., money market funds, U.S. Treasury notes, and similar type instruments) with original maturities of three months or less. Cash and cash equivalents other than money market mutual funds, are carried at cost plus accrued interest, which approximates fair value. Money market mutual funds are carried at their net asset value, which approximates fair value. The Company deposits its cash and cash equivalents with highly-rated banking corporations and, at times, cash deposits may exceed the insured limits under applicable law.

Investment Transactions

Investments purchased on a secondary market are recorded on the trade date. Loan originations are recorded on the date of the binding commitment. Realized gains or losses are recorded on the First In, First Out (“FIFO”) method as the difference between the net proceeds received (excluding prepayment fees, if any) and the amortized cost basis of the investment without regard to unrealized gains or losses previously recognized, and include investments written off during the period, net of recoveries. The net change in unrealized gains or losses primarily reflects the change in investment fair values as of the last business day of the reporting period and also includes the reversal of previously recorded unrealized gains or losses with respect to investments realized during the period.

Investment Valuation

Investments for which market quotations are readily available are typically valued at those market quotations. To validate market quotations, the Company utilizes a number of factors to determine if the quotations are representative of fair value, including the source and number of the quotations. Debt and equity securities that are not publicly traded or whose market prices are not readily available are valued at fair value as determined in good faith by the Board, based on, among other things, the input of the Advisor, the Company’s Audit Committee and independent third-party valuation firms engaged at the direction of the Board.

The Board oversees and supervises a multi-step valuation process, which includes, among other procedures, the following:

The valuation process begins with each investment being initially valued by the investment professionals responsible for the portfolio investment in conjunction with the portfolio management team.

The Advisor’s management reviews the preliminary valuations with the investment professionals. Agreed upon valuation recommendations are presented to the Audit Committee.

The Audit Committee reviews the valuations presented and recommends values for each investment to the Board.

The Board reviews the recommended valuations and determines the fair value of each investment; valuations that are not based on readily available market quotations are valued in good faith based on, among other things, the input of the Advisor, Audit Committee and, where applicable, other third parties.

The Company applies Financial Accounting Standards Board ASC 820, Fair Value Measurement (ASC 820), as amended, which establishes a framework for measuring fair value in accordance with GAAP and required disclosures of fair value measurements. ASC 820 determines fair value to be the price that would be received for an investment in a current sale, which assumes an orderly transaction between market participants on the measurement date. Market participants are defined as buyers and sellers in the principal or most advantageous market (which may be a hypothetical market) that are independent, knowledgeable, and willing and able to transact. In accordance with ASC 820, the Company considers its principal market to be the market that has the greatest volume and level of activity. ASC 820 specifies a fair value hierarchy that prioritizes and ranks the level of observability of inputs used in the determination of fair value. In accordance with ASC 820, these levels are summarized below:

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

Level 2—Valuations based on quoted prices in markets that are not active or for which all significant inputs are observable, either directly or indirectly.

Level 3—Valuations based on inputs that are unobservable and significant to the overall fair value measurement.

In addition to using the above inputs in investment valuations, the Company applies the valuation policy approved by its Board that is consistent with ASC 820. Consistent with the valuation policy, the Company evaluates the source of inputs, including any markets in which its investments are trading (or any markets in which securities with similar attributes are trading), in determining fair value. When a security is valued based on prices provided by reputable dealers or pricing services (that is, broker quotes), the Company subjects those prices to various criteria in making the determination as to whether a particular investment would qualify for classification as a Level 2 or Level 3 investment. For example, the Company reviews pricing methodologies provided by dealers or pricing services in order to determine if observable market information is being used, versus unobservable inputs. Some additional factors considered include the number of prices obtained as well as an assessment as to their quality. Transfers between levels, if any, are recognized at the beginning of the period in which the transfers occur. During the year ended December 31, 2017, the Company recorded $5,197,500 in transfers from Level 3 to Level 2 due to an increase in observable inputs in market data, and $11,793,693 in transfers from Level 2 to Level 3 due to a decrease in observable inputs in market data. During the year ended December 31, 2016, the Company recorded $17,000,233 in transfers from Level 3 to Level 2 due to an increase in observable inputs in market data.

Due to the inherent uncertainty of determining the fair value of investments that do not have a readily available market value, the fair value of the Company’s investments may fluctuate from period to period. Additionally, the fair value of such investments may differ significantly from the values that would have been used had a ready market existed for such investments and may differ materially from the values that may ultimately be realized. Further, such investments are generally less liquid than publicly traded securities and may be subject to contractual and other restrictions on resale. If the Company were required to liquidate a portfolio investment in a forced or liquidation sale, it could realize amounts that are different from the amounts presented and such differences could be material.

In addition, changes in the market environment and other events that may occur over the life of the investments may cause the gains or losses ultimately realized on these investments to be different than the unrealized gains or losses reflected herein. See Note 4. Investments and Note 5. Fair Value of Financial Instruments for additional information on the Company’s investment portfolio.

Foreign Currency

Foreign currency amounts are translated into U.S. dollars on the following basis:

cash and cash equivalents, fair value of investments, outstanding debt on revolving credit facilities, other assets and liabilities: at the spot exchange rate on the last business day of the period; and

purchases and sales of investments, borrowings and repayments of such borrowings, income and expenses: at the rates of exchange prevailing on the respective dates of such transactions.

Although net assets and fair values are presented based on the applicable foreign exchange rates described above, the Company does not isolate that portion of the results of operations resulting from changes in foreign exchange rates on investments from the fluctuations arising from changes in fair values of investments held. Gains or losses on foreign currency transactions are included with net realized gain (loss) on foreign currency transactions on the Consolidated Statements of Operations. Fluctuations arising from the translation of foreign currency on investments and borrowings are included with net change in unrealized appreciation (depreciation) on investments and foreign currency translation on the Consolidated Statements of Operations.

The Company’s current approach to hedging the foreign currency exposure in itsnon-U.S. dollar denominated investments is primarily to borrow local currency under the Company’s revolving credit facility to partially or fully fund these investments.

Equity Offering and Organization Expenses

The Company has agreed to repay the Advisor for initial organization costs and equity offering costs incurred prior to the commencement of its operations up to a maximum of $1.5 million on a pro rata basis over the first $350 million of invested capital not to exceed 3 years from the initial capital commitment on June 26, 2015. To the extent such costs relate to equity offerings, these costs are charged as a reduction of capital upon the issuance of common shares. To the extent such costs relate to organization costs, these costs are expensed in the Consolidated Statements of Operations upon the issuance of common shares. The Advisor is responsible for organization and private equity offerings costs in excess of $1.5 million. See Note 7. Commitments, Contingencies and Indemnifications for additional discussion of certain related party transactions with the Advisor.

Debt Issuance Costs

The Company records costs related to issuance of debt obligations as deferred financing costs. These costs are deferred and amortized using the effective yield method for revolving credit facilities, over the stated maturity life of the obligation. As of December 31, 2017 and 2016, there were $856,042 and $979,874, respectively, of deferred financing costs netted against debt balances on the Company’s Consolidated Statements of Assets and Liabilities.

Interest and Dividend Income Recognition

Interest income is recorded on an accrual basis and includes the amortization of purchase discounts and premiums. Discounts and premiums to par value on securities purchased are accreted or amortized into interest income over the contractual life of the respective security using the effective yield method. The amortized cost of investments represents the original cost adjusted for the accretion and amortization of discounts and premiums, if any. Upon prepayment of a loan or debt security, any prepayment premiums, unamortized upfront loan origination fees and unamortized discounts are recorded as interest income.

Dividend income from preferred equity securities is recorded on an accrual basis to the extent that such amounts are payable by the portfolio company and are expected to be collected. Dividend income from common equity securities is recorded on the record date for private portfolio companies or on theex-dividend date for publicly-traded portfolio companies.

Certain investments have contractualpayment-in-kind (“PIK”) interest or dividends. PIK represents accrued interest or accumulated dividends that are added to the loan principal or cost basis of the investment on the respective interest or dividend payment dates rather than being paid in cash and generally becomes due at maturity or upon being called by the issuer. PIK is recorded as interest or dividend income, as applicable. If at any point the Company believes PIK is not expected to be realized, the investment generating PIK will be placed onnon-accrual status. Accrued PIK interest or dividends are generally reversed through interest or dividend income, respectively, when an investment is placed onnon-accrual status.

Loans are generally placed onnon-accrual status when principal or interest payments are past due 30 days or more or when there is reasonable doubt that principal or interest will be collected in full. Accrued and unpaid interest is generally reversed when a loan is placed onnon-accrual status. Interest payments received onnon-accrual loans may be recognized as income or applied to principal depending upon management’s judgment regarding collectability.Non-accrual loans are restored to accrual status when past due principal and interest is paid current and, in management’s judgment, are likely to remain current. Management may determine to not place a loan onnon-accrual status if the loan has sufficient collateral value and is in the process of collection. As of December 31, 2017 and 2016, no loans had been placed onnon-accrual status by the Company.

Other Income

From time to time, the Company may receive fees for services provided to portfolio companies by the Advisor under the Investment Advisory Agreement. The services that the Advisor provides vary by investment, but generally include syndication, structuring or diligence fees, and fees for providing managerial assistance to the portfolio companies. The Company may also generate revenue in the form of commitment or origination fees. Loan origination fees, original issue discount and market discount or premium are capitalized; such amounts are accreted or amortized into income over the life of the loan. Fees for providing managerial assistance to the portfolio companies are generallynon-recurring and are recognized as revenue when services are provided.

In certain instances where the Company is invited to participate as aco-lender in a transaction and does not provide significant services in connection with the investment, all or a portion of any loan fees received by the Company in such situations will be deferred and amortized over the investment’s life using the effective yield method.

Income Taxes

The Company has elected to be treated as a BDC under the 1940 Act. The Company also has elected to be treated as a RIC under the Internal Revenue Code. So long as the Company maintains its status as a RIC, it will generally not pay corporate-level U.S. federal income or excise taxes on any ordinary income or capital gains that it distributes at least annually to its stockholders as dividends. As a result, any tax liability related to income earned and distributed by the Company represents obligations of the Company’s stockholders and will not be reflected in the consolidated financial statements of the Company.

The Company evaluates tax positions taken or expected to be taken in the course of preparing its consolidated financial statements to determine whether the tax positions are“more-likely-than-not” to be sustained by the applicable tax authority. Tax positions not deemed to meet the“more-likely-than-not” threshold are reversed and recorded as a tax benefit or expense in the current year. All penalties and interest associated with income taxes are included in income tax expense. Conclusions regarding tax positions are subject to review and may be adjusted at a later date based on factors including, but not limited to,on-going analyses of tax laws, regulations and interpretations thereof. The Company accounts for income taxes in conformity with ASC Topic 740 — Income Taxes (“ASC Topic 740”). ASC Topic 740 provides guidelines for how uncertain tax positions should be recognized, measured, presented and disclosed in financial statements.

The Company intends to comply with the applicable provisions of the Code, pertaining to regulated investment companies and to make distributions of taxable income sufficient to relieve it from substantially all federal income taxes. As of December 31, 2017, all tax filings of the Company since the inception on February 5, 2015 remain subject to examination by federal tax authorities. No such examinations are currently pending.

In order for the Company not to be subject to federal excise taxes, it must distribute annually an amount at least equal to the sum of (i) 98% of its ordinary income (taking into account certain deferrals and elections), (ii) 98.2% of its net capital gains from the current year and (iii) any undistributed ordinary income and net capital gains from preceding years. The Company, at its discretion, may carry forward taxable income in excess of calendar year dividends and pay a 4% excise tax on this income. If the Company chooses to do so, this generally would increase expenses and reduce the amount available to be distributed to stockholders. The Company will accrue excise tax on estimated undistributed taxable income as required. For the year ended December 31, 2017 the Company incurred an excise tax of $22,985, of which $22,985 remained payable and included in accrued expenses and other liabilities on the Consolidated Statements of Assets and Liabilities. There were no excise tax expenses or payables for the years ended December 31, 2016 or 2015.

CBDC Universal Equity, Inc. is a taxable entity (the “Taxable Subsidiary”). The Taxable Subsidiary permits the Company to hold equity investments in portfolio companies which are “pass through” entities for tax purposes and continue to comply with the “source income” requirements contained in RIC tax provisions of the Code. The Taxable Subsidiary is not consolidated with the Company for income tax purposes and may generate income tax expense, benefit, and the related tax assets and liabilities, as a result of its ownership of certain portfolio investments. The income tax expense, or benefit, if any, and related tax assets and liabilities are reflected in the Company’s consolidated financial statements. For the year ended December 31, 2017, the Company recognized a benefit/(provision) for taxes on unrealized appreciation/(depreciation) on investments of ($217,149) related to the Taxable Subsidiary. There is a corresponding deferred tax liability of $217,149 related to the Taxable Subsidiary as of December 31, 2017. There were no deferred tax assets or liabilities related to the Taxable Subsidiary at December 31, 2016.

Dividends and Distributions to Stockholders

Dividends and distributions to common stockholders are recorded on the record date. The amount to be paid out as a dividend is determined by the Board each quarter and is generally based upon the earnings estimated by management.quarter. Net realized capital gains, if any, are distributed at least annually, although the Company may decide to retain such capital gains for investment.

128


The Company has adopted a dividend reinvestment plan that provides for reinvestment of anythe Company’s dividends and other distributions the Company declares in cash on behalf of the Company’s stockholders for those stockholders electing notunless a stockholder elects to receive cash. As a result, if the Company’s Board authorizes, and the Company declares, a cash dividend, or other distribution then the Company’s stockholders who have “opted in” toare participating in the Company’s dividend reinvestment plan will have their cash dividends and distributions automatically reinvested in additional shares of the Company’s common stock, rather than receiving the cash dividend.dividends and distributions.

New Accounting Standards

In May 2014,March 2020, the FASB issued Accounting Standard Update (“ASU”) No. 2020-04, “Reference Rate Reform (Topic 848): Facilitation of the Effects of Reference Rate Reform on Financial Reporting” and in January 2021, the FASB issued Accounting Standards Update (“ASU”)2014-092021-01 (“ASU2014-09” 2021-01”), “Revenue from Contracts with Customers “Reference Rate Reform (Topic 606).” The guidance in this848): Scope. This ASU supersedes the revenue recognition requirements in Topic 605, Revenue Recognition. Under the new guidance, an entity should recognize revenueprovides optional exceptions for applying GAAP to depict the transfer of promised goods or services to customers in an amount that reflects the consideration to which the entity expects tocontract modifications, hedging relationships and other transactions affected reference rate reform if certain criteria are met. ASU 2020-04 and 2021-01 are elective and can be entitled in exchange for those goods or services. The amendments in ASU2014-09 are effective for annual reporting periods beginning afteradopted between March 12, 2020 and December 15, 2017, including interim periods within that reporting period. Early adoption is permitted for annual reporting periods beginning after December 15, 2016 and interim periods therein. This standard will not have a material impact on the consolidated financial statements, primarily because the majority of the Company’s revenue is accounted for under FASB ASC Topic 320,“Investments – Debt and Equity Securities”, which is scoped out of this standard.

In December 2016, the FASB issued ASU2016-19,Technical Corrections and Improvements.” As part of this guidance, ASU2016-19 amends FASB ASC Topic 820, “Fair Value Measurement and Disclosures” (“ASC 820”) to clarify the difference between a valuation approach and a valuation technique. The amendment also requires an entity to disclose when there has been a change in either or both a valuation approach and/or a valuation technique. ASU2016-19 is effective on a prospective basis for financial statements issued for fiscal years, and interim periods within those fiscal years, beginning after December 15, 2016 on a prospective basis.31, 2022. The Company adopted this guidance during the second quarter ended March 31, 2017. Theof 2022 and its adoption of this guidance did not have ahad no material impact on the Company’sCompany's consolidated financial position, results of operations, cash flows or disclosures.statements.

Note 3. Agreements and Related Party Transactions

Administration Agreement

On June 2, 2015, the Company entered into the Administration Agreementadministration agreement with the Administrator.Administrator, as amended and restated on February 1, 2020 (the “Administration Agreement”). Under the terms of the Administration Agreement, the Administrator provides administrative services to the Company. These services include providing office space, equipment and office services, maintaining financial records, preparing reports to stockholders and reports filed with the SEC, and managing the payment of expenses and the performance of administrative and professional services rendered by others. Certain of these services are reimbursable to the Administrator under the terms of the Administration Agreement. In addition, the Administrator is permitted to delegate its duties under the Administration Agreement to affiliates or third parties. To the extent the Administrator outsources any of its functions, the Company will pay the fees associated with such functions on a direct basis, without incremental profit to the Administrator. The Administration Agreement may be terminated by either party without penalty on 60 days’ written notice to the other party.

For the years ended December 31, 20172022, 2021 and 2016 and for the period from February 5, 2015 (Inception) through December 31, 2015,2020, the Company incurred administrative services expenses of $566,359, $523,047$1,316, $1,028 and $230,520,$819, respectively, which are included in other general and administrative expenses on the Consolidated Statements of Operations, underOperations. As of December 31, 2022 and December 31, 2021, $511 and $354, respectively, was payable to the termsAdministrator. In addition to administrative services expenses, the payable balances may include other operating expenses paid by the Administrator on behalf of the Administration Agreement, of which $232,779 and $154,403, respectively, were payable at December 31, 2017 and 2016.Company.

No person who is an officer, director or employee of the Administrator or its affiliates and who serves as a director of the Company receives any compensation from the Company for his or her services as a director. However, the Company reimburses the Administrator (or its affiliates) for an allocable portion of the compensation paid by the Administrator or its affiliates to the Company’s Chief Compliance Officer, Chief Financial Officer,accounting professionals, legal counsel, and othercompliance professionals who spend time on such related activities (based on the percentage of time those individuals devote, on an estimated basis, to the business and affairs of the Company). The allocable portion of the compensation for these officers and other professionals are included in the administration expenses paid to the Administrator. Directors who are not affiliated with the Administrator or its affiliates receive compensation for their services and reimbursement of expenses incurred to attend meetings.

On June 5, 2015, the Company entered intosub-administration, accounting, transfer agent, and custodian agreements with State Street Bank and Trust Company (“SSB”) to perform certain administrative, custodian, transfer agent and other services on behalf of the Company. Thesub-administration agreements with SSB have an initial term of three years ending June 5, 2018. The Company does not reimburse the Administrator for any services for which it pays a separatesub-administrator and custodian fee to SSB. For the years ended December 31, 2017 and 2016 and for the period from February 5, 2015 (Inception) through December 31, 2015, the Company incurred expenses of $667,788, $622,673 and $303,892, respectively,meetings, which are included in other general and administrative expensesas directors’ fees on the Consolidated Statements of Operations, under the terms of thesub-administration agreements, of which $174,043 and $158,080, respectively, were payable at December 31, 2017 and 2016.Operations.

Investment Advisory Agreement

On June 2, 2015, the Company entered into the Investment Advisory Agreementan investment advisory agreement with the Advisor.Adviser which was most recently amended and restated on January 5, 2021 (the “Investment Advisory Agreement”). Under the terms of the Investment Advisory Agreement, the Advisor will provideAdviser provides investment advisory services to the Company and its portfolio investments. The Advisor’sAdviser’s services under the Investment Advisory Agreement are not exclusive, and the AdvisorAdviser is free to furnish similar or other services to others so long as its services to the Company are not impaired. Under the terms of the Investment Advisory Agreement, the Company will pay the Advisor the Base Management Fee, as discussed below,Adviser is entitled to receive a base management fee and may also pay certain Incentive Fees,receive incentive fees, as discussed below.

The

129



Base Management Fee

The base management fee is calculated and payable quarterly in arrears at an annual rate of 1.5%1.25% of the Company’s gross assets, including assets acquired through the incurrence of debt but excluding any cash, cash equivalents and cash equivalents.restricted cash. The Base Management Feebase management fee is calculated based on the average value of gross assets at the end of the two most recently completed calendar quarters, and appropriately adjusted for any share issuances or repurchases during the current calendar quarter.

The Advisor, however, has agreed to waive its right to receive management fees in excess of the sum of (i) 0.25% of the aggregate committed but undrawn capital and (ii) 0.75% of the aggregate gross assets excluding cash and cash equivalents (including capital drawn to pay the Company’s expenses) during any period prior to a qualified initial public offering, as defined by the Investment Advisory Agreement (“Qualified IPO”). The Advisor will not be permitted to recoup any waived amounts at any time and the waiver agreement may only be modified or terminated prior to a Qualified IPO with the approval of the Board. For purposes of the Investment Advisory Agreement, cash equivalents means U.S. government securities and commercial paper maturing within one year of purchase.

Under the terms of the Investment Advisory Agreement, the Adviser agreed to waive a portion of the management fee from February 1, 2020 through July 31, 2021 after the closing of the Alcentra Acquisition so that only 0.75% was charged for such time period. The Adviser has also voluntarily waived its right to receive management fees on the Company’s investments in GACP II LP and WhiteHawk III Onshore Fund LP for any period in which these investments remain in the investment portfolio.

Prior to February 1, 2020, the base management fee was calculated and payable quarterly in arrears at an annual rate of 1.50% of the Company’s gross assets, including assets acquired through the incurrence of debt but excluding any cash and cash equivalents. The Adviser agreed to waive its right to receive management fees in excess of the sum of (i) 0.25% of the aggregate committed but undrawn capital and (ii) 0.75% of the aggregate gross assets excluding cash and cash equivalents during the period prior to February 3, 2020, the date of the Company’s qualified initial public offering.

For the years ended December 31, 20172022, 2021 and 2016 and for the period from February 5, 2015 (Inception) through December 31, 2015,2020, the Company incurred management fees which are net of waived amounts, of $2,717,199, $1,701,168$16,344, $14,118 and $605,497, respectively,$11,438, of which $734,504$229, $3,302 and $521,866,$4,672, respectively, were payable atwaived. As of December 31, 20172022 and 2016.

2021, management fees of $4,056 and $3,830, respectively, were unpaid.

Incentive Fee per Investment Advisory Agreement

The Incentive FeesUnder the Investment Advisory Agreement, the incentive fee consists of two parts. parts:

The first part, the income incentive fee, is calculated and payable quarterly in arrears and (a) equals 100%100% of the excess of thepre-incentive fee net investment income for the immediately preceding calendar quarter, over a preferred return of 1.5%1.75% (1.50% prior to February 1, 2020) per quarter (6% annualized)(7.0% annualized or 6.0% annualized prior to February 1, 2020) (the “Hurdle”), and acatch-up feature until the AdvisorAdviser has received (i)17.5% (15.0% prior to a Qualified IPO, 15%, or (ii) after a Qualified IPO, 17.5%,February 1, 2020) of thepre-incentive fee net investment income for the current quarter up to (i)2.1212% (1.7647% prior to a Qualified IPO, 1.7647%, or (ii) after a Qualified IPO, 1.8182%February 1, 2020) (the“Catch-up” “Catch-up”), and (b) (i)17.5% (15.0% prior to a Qualified IPO, 15% or (ii) after a Qualified IPO, 17.5%,February 1, 2020) of all remainingpre-incentive fee net investment income above the“Catch-up. “Catch-up.

The second part, the capital gains incentive fee, is determined and payable in arrears as of the end of each fiscal year at a rate of 17.5% of the Company’s realized capital gains, if any, on a cumulative basis from the Company’s inception through the end of the fiscal year, computed net of all realized capital losses and unrealized capital depreciation on a cumulative basis, less the aggregate amount of any previously paid capital gain incentive fees. In the event that the Investment Advisory Agreement shall terminate as of a date that is not a fiscal year end, the termination date shall be treated as though it were a fiscal year end for purposes of calculating and paying a capital gains incentive fee.

Under the terms of the Investment Advisory Agreement, the Adviser agreed to waive the income based portion of the incentive fee from February 1, 2020 through July 31, 2021. The income and capital gains incentive fees were previously waived from April 1, 2018 through February 1, 2020. Additionally, on February 22, 2021, the Adviser notified the Board of Directors of its intent to voluntarily waive income incentive fees to the extent net investment income, excluding the effect of the GAAP incentive fee, falls short of the regular declared dividend on a full dollar basis. The waiver became effective on July 31, 2021 and, pursuant to an extension of the waiver announced on October 4, 2022, will continue through December 31, 2023. The Adviser has also voluntarily waived its right to receive the income incentive fees attributable to the investment income accrued by the Company as a result of its investments in GACP II LP and WhiteHawk III Onshore Fund LP.

130


Pre-incentive fee net investment income means interest income, dividend income and any other income (including any other fees (other than fees for providing managerial assistance), such as commitment, origination, structuring, diligence and consulting fees or other fees that the Company receives from portfolio companies) accrued during each calendar quarter, minus operating expenses for such quarter (including the base management fee, expenses payable under the Administration Agreement and any interest expense and distributions paid on any issued and outstanding debt or preferred stock, but excluding the incentive fee).Pre-incentive fee net investment income includes, in the case of investments with a deferred interest feature (such as market discount, OID,original issue discount, debt instruments with PIK interest, preferred stock with PIK dividends and zero coupon securities), accrued income that the Company has not yet received in cash.Pre-incentive fee net investment income does not include any realized capital gains, realized capital losses or unrealized capital appreciation or depreciation.Pre-incentive fee net investment income will be compared to a “Hurdle Amount” equal to the product of (i) the Hurdle rate of 1.50%1.75% per quarter, (6.00% annualized)or 7.0% annualized (1.50% per quarter and 6.0% annualized prior to February 1, 2020), and (ii) our net assets (defined as total assets less indebtedness, before taking into account any incentive fees payable during the period), at the end of the immediately preceding calendar quarter, subject to a“catch-up” “catch-up” provision incurred at the end of each calendar quarter.

For the years ended December 31, 20172022, 2021 and 2016, and the period from February 5, 2015 (Inception) through December 31, 2015,2020, the Company incurred income incentive fees of $1,622,836, $525,493$11,214, $9,849 and $0, respectively,$8,639, of which $504,295$538, $7,517 and $461,537$8,639, respectively, were payable atwaived. As of December 31, 20172022 and 2016.2021, income incentive fees of $3,112 and $600, respectively, were unpaid.

GAAP Incentive Fee on Cumulative Unrealized Capital Appreciation

The second part,Company accrues, but does not pay, a portion of the incentive fee based on capital gains with respect to net unrealized appreciation. Under GAAP, the Company is required to accrue an incentive fee is determinedbased on capital gains that includes net realized capital gains and payable in arrears as oflosses and net unrealized capital appreciation and depreciation on investments held at the end of each fiscal year (or upon a Qualified IPO or termination ofperiod. In calculating the accrual for the incentive fee based on capital gains, the Company considers the cumulative aggregate unrealized capital appreciation in the calculation, since an incentive fee based on capital gains would be payable if such unrealized capital appreciation were realized, even though such unrealized capital appreciation is not permitted to be considered in calculating the fee payable under the Investment Advisory Agreement), (i) prior to a Qualified IPO, 15.0%, or (ii) after a Qualified IPO, 17.5% ofAgreement. This accrual is calculated using the Company’saggregate cumulative realized capital gains if any, on aand losses and aggregate cumulative basis from inception throughunrealized capital appreciation or depreciation. If such amount is positive at the end of a period, then the fiscal year, computed net of all realized capital losses and unrealized capital depreciation on a cumulative basis, less the aggregate amount of any previously paid capital gain incentive fees. If a Qualified IPO occurs on a date other than the first day of a calendar quarter, the income incentive fee shall be calculated for such calendar quarter at a weighted rate calculated based on the fee rates applicable before and after a Qualified IPO based on the number of days in such calendar quarter before and after a Qualified IPO. If a Qualified IPO occurs on a date other than the first day of a fiscal year,Company records a capital gains incentive fee shall be calculated as of the day before the Qualified IPO, with such capital gains incentive fee paid to the Advisor following the end of the fiscal year in which the Qualified IPO occurred. For the avoidance of doubt, such capital gains incentive fee shall be equal to 15.0%17.5% (15% prior to February 1, 2020) of the Company’s realized capital gains on a cumulative basis from inception through the day before the Qualified IPO, computed net of all realized capital losses and unrealized capital depreciation on a cumulative basis, lesssuch amount, minus the aggregate amount of any previously paidactual incentive fees based on capital gains incentive fees. Following a Qualified IPO, solelypaid in all prior periods. If such amount is negative, then there is no accrual for the purposes of calculating thesuch period. There can be no assurance that such unrealized capital gains incentive fee, the Companyappreciation will be deemed to have previously paid capital gains incentive fees prior to a Qualified IPO equal torealized in the product obtained by multiplying (a) the actual aggregate amount of previously paid capital gains incentive fees for all periods prior to a Qualified IPO by (b) the percentage obtained by dividing (x) 17.5% by (y) 15.0%future. In the event that the Investment Advisory Agreement shall terminate as of a date that is not a fiscal year end, the termination date shall be treated as though it were a fiscal year end for purposes of calculating and paying a capital gains incentive fee.

No capital gains incentive fees were incurred forFor the years ended December 31, 20172022, 2021 and 20162020, the Company recorded a (reversal) accrual of capital gains incentive fees on unrealized capital appreciation of $(6,324), $6,324 and for the period from February 5, 2015 (Inception) through$0, respectively. As of December 31, 2015.2022 and 2021, capital gains incentive fees of $0 and $6,324, respectively, were accrued and unpaid.

Other Related Party Transactions

From time to time, the AdvisorAdministrator may pay amounts owed by the Company to third-party providers of goods or services, including the Board, and the Company will subsequently reimburse the AdvisorAdministrator for such amounts paid on its behalf. Amounts payable to the AdvisorAdministrator are settled in the normal course of business without formal payment terms. See Note 7. Commitments, Contingencies and Indemnifications for additional discussion of certain related party transactions with the Advisor.

A portion of the outstanding shares of the Company’s common stock areis owned by Crescent, Capital Group LP (“CCG LP”). CCG LPits employees and certain officers and directors of the Company. As of December 31, 2022 and 2021, Crescent, its employees and certain officers and directors of the Company owned 3.10% and 2.95%, respectively, of the Company’s outstanding common stock. Crescent is also the majority member of the AdvisorAdviser and sole member of the Administrator. The Company has entered into a license agreement with CCG LPCrescent under which CCG LPCrescent granted the Company anon-exclusive, royalty-free license to use the name “Crescent Capital”. The AdvisorAdviser has entered into a resource sharing agreement with CCG LP. CCG LPCrescent. Crescent will provide the AdvisorAdviser with the resources necessary for the AdvisorAdviser to fulfill its obligations under the Investment Advisory Agreement.

Directors Fees

EachOn January 5, 2021, Sun Life acquired a majority interest in Crescent. Consummation of the Sun Life Transaction resulted in a change of control of Crescent. There were no changes to the Company’s investment objective, strategies and process or to the Crescent team responsible for the investment operations of the Company as a result of the Sun Life Transaction. As of December 31 2022 and 2021, Sun Life owned 3.49% and 2.15%, respectively, of the Company’s independent directors receive (i) an annual fee of $75,000, and (ii) $2,500 plus reimbursement of reasonableout-of-pocket expenses incurred in connection with attending each regular Board meeting and $500 each special meeting. The Company’s independent directors also receive $1,000 plus reimbursement of reasonableout-of-pocket expenses incurred in connection with each committee meeting attended. The Chairman ofoutstanding common stock. Sun Life is the Audit Committee receives an additional annual fee of $7,500. The Chairperson of the Nominating and Corporate Governance Committee and the Compensation Committee receive an additional annual fee of $2,500 and $2,500, respectively. The Company has obtained directors’ and officers’ liability insurance on behalfsole lender of the Company’s directors2023 Unsecured Notes and officers. Fora $10,000 participating lender in the years ended December 31, 2017Company’s 2026 Unsecured Notes, both described further in Note 6.

131


In connection with the November 18, 2021 common equity offering totaling $58,018, the Adviser provided transaction support of $5,386, which is reflective of the difference between the actual public offering price and 2016 and for the period from February 5, 2015 (Inception) through December 31, 2015,net proceeds per share received by the Company recorded directors’ fees of $290,000, $288,042in this offering and $135,549, respectively, of which $57,063represents payments to the underwriters. In addition, the Adviser paid the sales load payable to the underwriters totaling $2,105. The Company is not obligated to repay the transaction support and $48,375, respectively, were payable at December 31, 2017sales load paid by the Adviser.

Investments in and 2016.affiliated and controlled companies

Note 4. Investments

The Company’s investments at any time may include securities and other financial instruments or other assets of any sort, including, without limitation, corporate and government bonds, convertible securities, collateralized loan obligations, term loans, trade claims, equity securities, privately negotiated securities, direct placements, working interests, warrants and investment derivatives (including, but not limited to credit default swaps, recovery swaps, total return swaps, options, forward contracts, and futures) (all of the foregoing collectively referred to in these consolidated financial statements as “investments”).

Under the 1940 Act, the Company is required to separately identifynon-controlled investments where it owns 5%5% or more of a portfolio company’s outstanding voting securities and/or has the power to exercise control over the management or policies of such portfolio company as investments in “affiliated” companies. In addition, under the 1940 Act, the Company is required to separately identify investments where it owns more than 25%25% of a portfolio company’s outstanding voting securities and/or has the power to exercise control over the management or policies of such portfolio company as investments in “controlled” companies. Detailed information with respect to the Company’snon-controlled,non-affiliated;non-controlled, affiliated; and controlled affiliated investments is contained in the accompanying consolidated financial statements, including the Consolidated Schedule of Investments. Investments and the summary tables below.

The Company’s investments in non-controlled affiliates for the year ended December 31, 2022 were as follows (in thousands):

 

Fair Value as of
December 31, 2021

 

Gross
Additions (2)

 

Gross
Reductions (3)

 

Net Realized
Gains/
(Losses)

 

Change in
Unrealized
Gains/
(Losses)

 

Fair Value as of December 31, 2022

 

Dividend,
Interest, PIK
and Other
Income

 

Non-Controlled Affiliates

 

 

 

 

 

 

 

 

 

 

 

 

 

 

AX VI INV2 Holding AB

$

 

$

11,436

 

$

 

$

 

$

681

 

$

12,117

 

$

321

 

ASP MCS Acquisition

 

1,616

 

 

263

 

 

(3

)

 

 

 

(1,050

)

 

826

 

 

28

 

Battery Solutions, Inc.

 

7,031

 

 

2,129

 

 

(14,712

)

 

7,098

 

 

(1,546

)

 

 

 

2,113

 

GACP II, LP

 

12,619

 

 

 

 

(7,804

)

 

 

 

74

 

 

4,889

 

 

1,593

 

Slickdeals Holdings, LLC

 

15,847

 

 

93

 

 

(148

)

 

 

 

(359

)

 

15,433

 

 

1,268

 

Southern Technical Institute, Inc.

 

7,686

 

 

 

 

 

 

 

 

(7,686

)

 

 

 

2,932

 

Vivid Seats Ltd.

 

922

 

 

 

 

 

 

 

 

22

 

 

944

 

 

 

WhiteHawk III Onshore Fund L.P.

 

5,980

 

 

4,710

 

 

(2,265

)

 

 

 

446

 

 

8,871

 

 

645

 

Total Non-Controlled Affiliates

$

51,701

 

$

18,631

 

$

(24,932

)

$

7,098

 

$

(9,418

)

$

43,080

 

$

8,900

 

The Company’s investments in non-controlled affiliates for the year ended December 31, 2021 were as follows (in thousands):

 

Fair Value as of
December 31, 2020

 

Gross
Additions (2)

 

Gross
Reductions (3)

 

Net Realized
Gains/
(Losses)

 

Change in
Unrealized
Gains/
(Losses)

 

Fair Value as of December 31, 2021

 

Dividend,
Interest, PIK
and Other
Income

 

Non-Controlled Affiliates

 

 

 

 

 

 

 

 

 

 

 

 

 

 

ASP MCS Acquisition

$

1,793

 

$

3

 

$

(3

)

 

 

$

(177

)

$

1,616

 

$

25

 

Battery Solutions, Inc.

 

3,565

 

 

567

 

 

 

 

 

 

2,899

 

 

7,031

 

 

230

 

Conisus, LLC

 

22,865

 

 

1,026

 

 

(38,628

)

 

27,440

 

 

(12,703

)

 

 

 

1,026

 

GACP II, LP(1)

 

16,154

 

 

 

 

(3,332

)

 

 

 

(203

)

 

12,619

 

 

1,373

 

Slickdeals Holdings, LLC

 

16,010

 

 

88

 

 

(381

)

 

72

 

 

58

 

 

15,847

 

 

1,127

 

Southern Technical Institute, Inc.

 

7,253

 

 

 

 

 

 

 

 

433

 

 

7,686

 

 

1,041

 

Vivid Seats Ltd.

 

3,714

 

 

 

 

(3,190

)

 

1,298

 

 

(900

)

 

922

 

 

 

WhiteHawk III Onshore Fund L.P.

 

 

 

5,851

 

 

 

 

 

 

129

 

 

5,980

 

 

 

Total Non-Controlled Affiliates

$

71,354

 

$

7,535

 

$

(45,534

)

$

28,810

 

$

(10,464

)

$

51,701

 

$

4,822

 

132


(1)
Certain amounts in the prior period consolidated financial statements have been reclassified to conform to the presentation of the current period financial statements. The Company’s investment in GACP II, LP and the related income generated by it were reclassified from non-controlled non-affiliated to non-controlled affiliated investment for the prior periods presented in the consolidated financial statements.
(2)
Gross additions may include increases in the cost basis of investments resulting from new portfolio investments, PIK interest or dividends, the accretion of discounts, the exchange of one or more existing securities for one or more new securities and the movement of an existing portfolio company into this category from a different category.
(3)
Gross reductions may include decreases in the cost basis of investments resulting from principal collections related to investment repayments or sales, the exchange of one or more existing securities for one or more new securities and the movement of an existing portfolio company out of this category into a different category.

The Company’s investments in controlled affiliates for the year ended December 31, 2022 were as follows (in thousands):

 

Fair Value as of
December 31, 2021

 

Gross
Additions (2)

 

Gross
Reductions (3)

 

Net Realized
Gains/
(Losses)

 

Change in
Unrealized
Gains/
(Losses)

 

Fair Value as of December 31, 2022

 

Dividend,
Interest, PIK
and Other
Income

 

Controlled Affiliates

 

 

 

 

 

 

 

 

 

 

 

 

 

 

CBDC Senior Loan Fund LLC(1)

$

39,360

 

$

 

$

(36,699

)

 

(3,301

)

$

640

 

$

 

$

2,358

 

Envocore LLC

 

13,408

 

 

1,999

 

 

(1,793

)

 

 

 

(2,239

)

 

11,375

 

 

1,477

 

Total Controlled Affiliates

$

52,768

 

$

1,999

 

$

(38,492

)

$

(3,301

)

$

(1,600

)

$

11,375

 

$

3,835

 

The Company’s investments in controlled affiliates for the year ended December 31, 2021 were as follows (in thousands):

 

Fair Value as of
December 31, 2020

 

Gross
Additions (2)

 

Gross
Reductions (3)

 

Net Realized
Gains/
(Losses)

 

Change in
Unrealized
Gains/
(Losses)

 

Fair Value as of December 31, 2021

 

Dividend,
Interest, PIK
and Other
Income

 

Controlled Affiliates

 

 

 

 

 

 

 

 

 

 

 

 

 

 

CBDC Senior Loan Fund LLC(1)

$

38,735

 

$

 

$

 

$

 

$

625

 

$

39,360

 

$

3,200

 

Envocore LLC

 

-

 

 

13,431

 

 

 

 

 

 

(23

)

 

13,408

 

 

2

 

Total Controlled Affiliates

$

38,735

 

$

13,431

 

$

 

$

 

$

602

 

$

52,768

 

$

3,202

 

(1)
Prior to the Senior Loan Fund's dissolution during the fourth quarter of 2022, the Company owned more than 25% of the voting securities of the Senior Loan Fund, but the Company did not have control over the Senior Loan Fund (other than for purposes of the 1940 Act) given the shared power/voting rights with its investing partner. Additionally, the Company’s investment strategy focuses on middle market lending in senior secured first lien, second lien and equity investments, while the Senior Loan Fund focused on senior secured broadly syndicated loans.
(2)
Gross additions may include increases in the cost basis of investments resulting from new portfolio investments, PIK interest or dividends, the accretion of discounts, the exchange of one or more existing securities for one or more new securities and the movement of an existing portfolio company into this category from a different category.
(3)
Gross reductions may include decreases in the cost basis of investments resulting from principal collections related to investment repayments or sales, the exchange of one or more existing securities for one or more new securities and the movement of an existing portfolio company out of this category into a different category.

Note 4. Investments

The information in the following tables below is presented on an aggregate portfolio basis, without regard to whether they arenon-controllednon-affiliated,non-controlled, non-affiliated, non-controlled, affiliated or controlled affiliated, investments. As of December 31, 2017 and December 31, 2016, all investments held arenon-controlled ornon-affiliated investments.

Certain Risk Factors133

In the ordinary course of business, the Company manages a variety of risks including market risk and liquidity risk. The Company identifies, measures and monitors risk through various control mechanisms, including trading limits and diversifying exposures and activities across a variety of instruments, markets and counterparties.


Market risk is the risk of potential adverse changes to the value of financial instruments because of changes in market conditions, including as a result of changes in the credit quality of a particular issuer, credit spreads, interest rates, and other movements and volatility in security prices or commodities. In particular, the Company may invest in issuers that are experiencing or have experienced financial or business difficulties (including difficulties resulting from the initiation or prospect of significant litigation or bankruptcy proceedings), which involves significant risks. The Company manages its exposure to market risk through the use of risk management strategies and various analytical monitoring techniques.

The Company’s investments may, at any time, include securities and other financial instruments or obligations that are illiquid or thinly traded, making purchase or sale of such securities and financial instruments at desired prices or in desired quantities difficult. Furthermore, the sale of any such investments may be possible only at substantial discounts, and it may be extremely difficult to value any such investments accurately.

Investments denominated in foreign currencies and foreign currency transactions may involve certain considerations and risks not typically associated with those of domestic origin, including unanticipated movements in the value of the foreign currency relative to the U.S. dollar.

Investments at fair value consisted of the following at December 31, 2017:(in thousands):

 

As of December 31, 2022

 

 

As of December 31, 2021

 

Investment Type

  Cost Fair Value Unrealized
Appreciation/
 (Depreciation) 

 

Cost

 

 

Fair Value

 

 

Unrealized Appreciation/ (Depreciation)

 

 

Cost

 

 

Fair Value

 

 

Unrealized Appreciation/ (Depreciation)

 

Senior Secured First Lien

  $        230,985,313    $        233,486,423    $        2,501,110    

 

$

312,345

 

 

$

301,001

 

 

 

(11,344

)

 

$

335,207

 

 

$

329,795

 

 

 

(5,412

)

Unitranche First Lien

 

 

842,867

 

 

 

824,107

 

 

 

(18,760

)

 

 

719,594

 

 

 

731,017

 

 

 

11,423

 

Unitranche First Lien - Last Out

 

 

14,879

 

 

 

13,827

 

 

 

(1,052

)

 

 

15,698

 

 

 

13,723

 

 

 

(1,975

)

Senior Secured Second Lien

   70,727,664  70,064,245  (663,419

 

 

67,001

 

 

 

60,877

 

 

 

(6,124

)

 

 

72,413

 

 

 

72,723

 

 

 

310

 

Unsecured Debt

   5,562,528  5,641,565  79,037 

 

 

4,984

 

 

 

4,533

 

 

 

(451

)

 

 

5,577

 

 

 

5,620

 

 

 

43

 

Preferred Stock

   1,891,892  2,011,108  119,216 

Common Stock

   8,048,509  7,923,331  (125,178
  

 

 

 

 

 

Total Investments

  $317,215,906  $319,126,672  $1,910,766 
  

 

 

 

 

 

Equity & Other

 

 

35,993

 

 

 

44,851

 

 

 

8,858

 

 

 

37,611

 

 

 

59,528

 

 

 

21,917

 

LLC/LP Equity Interests

 

 

13,387

 

 

 

13,760

 

 

 

373

 

 

 

58,746

 

 

 

57,960

 

 

 

(786

)

Total investments

 

$

1,291,456

 

 

$

1,262,956

 

 

$

(28,500

)

 

$

1,244,846

 

 

$

1,270,366

 

 

$

25,520

 

Investments at fair value consisted of the following at December 31, 2016:

Investment Type                                                              

  Cost Fair Value Unrealized
Appreciation/
(Depreciation)

Senior Secured First Lien

  $        166,178,326    $166,531,949    $353,623   

Senior Secured Second Lien

   41,259,110   42,495,369   1,236,259 

Unsecured Debt

   4,870,817   4,950,000   79,183 

Common Stock

   3,931,345   3,943,634   12,289 
  

 

 

 

 

 

 

 

 

 

 

 

Total Investments

  $216,239,598  $217,920,952  $1,681,354 
  

 

 

 

 

 

 

 

 

 

 

 

The industry composition of investments at fair value at December 31, 2017 and December 31, 2016 is as follows:follows (in thousands):

Industry

 Fair Value
December 31, 2017
 Percentage of
Fair Value
 Fair Value
December 31, 2016
 Percentage of
Fair Value
 

 

Fair Value as of
December 31, 2022

 

 

Percentage of Fair Value

 

 

Fair Value as of
December 31, 2021

 

 

Percentage of Fair Value

 

 

Health Care Equipment & Services

 

$

361,940

 

 

 

28.7

 

%

 

$

380,046

 

 

 

29.9

 

%

Software & Services

 

 

268,305

 

 

 

21.3

 

 

 

246,352

 

 

 

19.4

 

 

Commercial & Professional Services

 

 

201,213

 

 

 

15.9

 

 

 

202,311

 

 

 

15.9

 

 

Consumer Services

 

 

118,898

 

 

 

9.4

 

 

 

94,292

 

 

 

7.4

 

 

Insurance

 

 

58,032

 

 

 

4.6

 

 

 

54,439

 

 

 

4.3

 

 

Pharmaceuticals, Biotechnology & Life Sciences

 

 

55,020

 

 

 

4.4

 

 

 

53,005

 

 

 

4.2

 

 

Retailing

 

 

54,832

 

 

 

4.3

 

 

 

34,275

 

 

 

2.7

 

 

Capital Goods

 

 

40,838

 

 

 

3.2

 

 

 

37,328

 

 

 

2.9

 

 

Automobiles & Components

 $18,849,183  5.91 $3,183,333  1.46

 

 

38,004

 

 

 

3.0

 

 

 

37,835

 

 

 

3.0

 

 

Capital Goods

 17,096,221  5.36  17,714,408  8.13 

Commercial & Professional Services

 70,309,935  22.03  36,916,967  16.94 

Diversified Financials

 

 

28,975

 

 

 

2.3

 

 

 

57,960

 

 

 

4.6

 

 

Consumer Durables & Apparel

 3,030,000  0.95  4,001,176  1.84 

 

 

19,244

 

 

 

1.5

 

 

 

18,522

 

 

 

1.5

 

 

Consumer Services

 32,380,725  10.15  22,012,237  10.10 

Diversified Financials

 3,531,247  1.11  2,993,211  1.37 

Food, Beverage & Tobacco

 

 

8,491

 

 

 

0.7

 

 

 

9,838

 

 

 

0.8

 

 

Telecommunication Services

 

 

4,061

 

 

 

0.3

 

 

 

4,480

 

 

 

0.4

 

 

Energy

 311,446  0.10  668,962  0.31 

 

 

2,185

 

 

 

0.2

 

 

 

15,155

 

 

 

1.2

 

 

Food & Staples Retailing

 7,337,663  2.30  3,779,136  1.73 

 

 

1,664

 

 

 

0.1

 

 

 

4,209

 

 

 

0.3

 

 

Food, Beverage & Tobacco

 736,837  0.23  5,596,213  2.57 

Health Care Equipment & Services

 72,937,130  22.85  41,382,251  18.99 

Transportation

 

 

1,254

 

 

 

0.1

 

 

 

9,297

 

 

 

0.7

 

 

Materials

 

 

-

 

 

 

-

 

 

 

6,912

 

 

 

0.5

 

 

Household & Personal Products

 2,225,440  0.70  2,226,800  1.02 

 

 

-

 

 

 

-

 

 

 

4,110

 

 

 

0.3

 

 

Insurance

 3,659,282  1.15  6,805,039  3.12 

Materials

 2,669,277  0.84  5,067,060  2.32 

Media

 5,994,211  1.88  3,034,798  1.39 

Pharmaceuticals, Biotechnology & Life Sciences

  —     —    832,638  0.38 

Real Estate

 426,596  0.13  934,687  0.43 

Retailing

 7,328,350  2.29  8,576,322  3.94 

Software & Services

 61,214,515  19.18  42,188,073  19.36 

Technology Hardware & Equipment

 4,992,098  1.56  2,022,011  0.93 

Telecommunication Services

  —     —    2,670,988  1.23 

Transportation

 4,096,516  1.28  4,365,491  2.00 

Utilities

  —     —    949,151  0.44 
 

 

  

 

  

 

  

 

 

Total Investments

 $319,126,672  100.00 $217,920,952  100.00
 

 

  

 

  

 

  

 

 

Total investments

 

$

1,262,956

 

 

 

100.0

 

%

 

$

1,270,366

 

 

 

100.0

 

%

The geographic composition of investments at fair value at December 31, 2017 and December 31, 2016 is as follows:follows (in thousands):

Geographic Region

 Fair Value
December 31, 2017
 Percentage of
Fair Value
 Fair Value
December 31, 2016
 Percentage of
Fair Value
 

 

Fair Value as of
December 31, 2022

 

 

Percentage of Fair Value

 

 

 

Fair Value as of
December 31, 2021

 

 

Percentage of Fair Value

 

 

United States

 $313,187,359  98.14 $212,821,980  97.66

 

$

1,111,350

 

 

 

88.1

 

%

 

$

1,159,851

 

 

 

91.3

 

%

United Kingdom

 3,556,293  1.11  3,076,961  1.41 

 

 

58,591

 

 

 

4.6

 

 

 

51,416

 

 

 

4.0

 

 

France

 2,383,020  0.75  2,022,011  0.93 
 

 

  

 

  

 

  

 

 

Total Investments

 $319,126,672  100.00 $217,920,952  100.00
 

 

  

 

  

 

  

 

 

Canada

 

 

31,890

 

 

 

2.5

 

 

 

34,114

 

 

 

2.7

 

 

Australia

 

 

19,490

 

 

 

1.5

 

 

 

-

 

 

 

-

 

 

Netherlands

 

 

15,352

 

 

 

1.2

 

 

 

9,987

 

 

 

0.8

 

 

Belgium

 

 

14,166

 

 

 

1.1

 

 

 

14,998

 

 

 

1.2

 

 

Sweden

 

 

12,117

 

 

 

1.0

 

 

 

-

 

 

 

-

 

 

Total investments

 

$

1,262,956

 

 

 

100.0

 

%

 

$

1,270,366

 

 

 

100.0

 

%

134


Note 5. Fair Value of Financial Instruments

Investments

The following table presents fair value measurements of investments as of December 31, 2017:2022 (in thousands):

Fair Value Hierarchy

Fair Value Hierarchy

 

Fair Value Hierarchy

 

  Level 1   Level 2   Level 3   Total 

Level 1

 

 

Level 2

 

 

Level 3

 

 

Total

 

Senior Secured First Lien

  $—     $79,571,639   $153,914,784   $233,486,423 

$

 

 

$

23,214

 

 

$

277,786

 

 

$

301,000

 

Unitranche First Lien

 

 

 

 

52,760

 

 

 

771,348

 

 

 

824,108

 

Unitranche First Lien – Last Out

 

 

 

 

 

 

 

13,827

 

 

 

13,827

 

Senior Secured Second Lien

   —      23,432,543    46,631,702    70,064,245 

 

 

 

 

4,291

 

 

 

56,586

 

 

 

60,877

 

Unsecured Debt

   —      —      5,641,565    5,641,565 

 

 

 

 

 

 

 

4,533

 

 

 

4,533

 

Preferred Stock

   —      —      2,011,108    2,011,108 

Common Stock

   —      —      7,923,331    7,923,331 
  

 

   

 

   

 

   

 

 

Equity & Other

 

 

 

 

944

 

 

 

43,907

 

 

 

44,851

 

Subtotal

$

 

 

$

81,209

 

 

$

1,167,987

 

 

$

1,249,196

 

Investments Measured at NAV (1)

 

 

 

 

 

 

 

 

 

 

13,760

 

Total Investments

  $—     $    103,004,182   $    216,122,490   $    319,126,672 

 

 

 

 

 

 

$

1,262,956

 

  

 

   

 

   

 

   

 

 

 

 

 

 

 

 

 

 

Foreign Currency Forward Contracts - Assets

 

 

 

 

8,154

 

 

 

 

 

 

8,154

 

Foreign Currency Forward Contracts - Liabilities

 

 

 

 

(157

)

 

 

 

 

 

(157

)

The following table presents fair value measurements of investments as of December 31, 2016:2021 (in thousands):

Fair Value Hierarchy

Fair Value Hierarchy

 

Fair Value Hierarchy

 

  Level 1   Level 2   Level 3   Total 

Level 1

 

 

Level 2

 

 

Level 3

 

 

Total

 

Senior Secured First Lien

  $—     $101,132,842   $65,399,107   $166,531,949 

$

 

 

$

60,944

 

 

$

268,851

 

 

$

329,795

 

Unitranche First Lien

 

 

 

 

19,721

 

 

 

711,296

 

 

 

731,017

 

Unitranche First Lien – Last Out

 

 

 

 

 

 

 

13,723

 

 

 

13,723

 

Senior Secured Second Lien

   —      21,141,689    21,353,680    42,495,369 

 

 

 

 

25,139

 

 

 

47,584

 

 

 

72,723

 

Unsecured Debt

   —      —      4,950,000    4,950,000 

 

 

 

 

 

 

 

5,620

 

 

 

5,620

 

Common Stock

   —      —      3,943,634    3,943,634 
  

 

   

 

   

 

   

 

 

Equity & Other

 

 

 

 

922

 

 

 

58,606

 

 

 

59,528

 

Subtotal

$

 

 

$

106,726

 

 

$

1,105,680

 

 

$

1,212,406

 

Investments Measured at NAV (1)

 

 

 

 

 

 

 

 

 

 

57,960

 

Total Investments

  $—     $    122,274,531   $    95,646,421   $217,920,952 

 

 

 

 

 

 

$

1,270,366

 

  

 

   

 

   

 

   

 

 

 

 

 

 

 

 

 

 

Foreign Currency Forward Contracts - Assets

 

 

 

 

2,115

 

 

 

 

 

 

2,115

 

Foreign Currency Forward Contracts - Liabilities

 

 

 

 

(631

)

 

 

 

 

 

(631

)

(1)
In accordance with ASC 820-10, certain investments that are measured using the net asset value per shares (or its equivalent) as a practical expedient for fair value have not been classified in the fair value hierarchy. These investments are generally not redeemable. The fair value amounts presented in this table are intended to permit reconciliation of the fair value hierarchy to the amounts presented in the Consolidated Statements of Assets and Liabilities.

The following table provides a reconciliation of the beginning and ending balances for total investments that use Level 3 inputs for the year ended December 31, 2017,2022, based off of the fair value hierarchy atas of December 31, 2017:2022 (in thousands):

  Senior Senior           

Senior Secured
First Lien

 

 

Unitranche
First Lien

 

 

Unitranche
First -
Last Out

 

 

Senior
Secured
Second Lien

 

 

Unsecured
Debt

 

 

Equity
&
Other

 

 

Total

 

  Secured Secured Unsecured Preferred   Common   
  First Lien Second Lien Debt Stock   Stock Total 

Balance as of January 1, 2017

  $65,399,107  $21,353,680  $4,950,000  $—     $3,943,634  $95,646,421 

Balance as of January 1, 2022

$

268,851

 

 

$

711,296

 

 

$

13,723

 

 

$

47,584

 

 

$

5,620

 

 

$

58,606

 

 

$

1,105,680

 

Amortized discounts/premiums

   382,200  147,981  18,154   —      —    548,335 

 

1,281

 

 

 

4,818

 

 

 

30

 

 

 

347

 

 

 

85

 

 

 

 

 

 

6,561

 

Paidin-kind interest

   8,880   —    56,072   —      —    64,952 

 

707

 

 

 

56

 

 

 

334

 

 

 

785

 

 

 

575

 

 

 

1,998

 

 

 

4,455

 

Net realized gain (loss)

   1,298  17,407   —     —      —    18,705 

 

(304

)

 

 

(30

)

 

 

 

 

 

 

 

 

 

 

 

8,558

 

 

 

8,224

 

Net change in unrealized appreciation (depreciation)

   2,196,350  (1,685,300 (146 119,216    (137,469 492,651 

 

(2,092

)

 

 

(28,701

)

 

 

924

 

 

 

(5,946

)

 

 

(496

)

 

 

(13,083

)

 

 

(49,394

)

Purchases

   91,955,892  28,774,442  618,473  1,891,892    4,993,670  128,234,369 

 

70,925

 

 

 

215,410

 

 

 

3,964

 

 

 

2,703

 

 

 

681

 

 

 

4,532

 

 

 

298,215

 

Sales/return of capital/principal repayments/paydowns

   (12,625,136 (1,976,508 (988  —      (876,504 (15,479,136

 

(81,880

)

 

 

(101,591

)

 

 

(5,148

)

 

 

(4,307

)

 

 

(1,932

)

 

 

(16,704

)

 

 

(211,562

)

Transfers in

   11,793,693   —     —     —      —    11,793,693 

 

20,298

 

 

 

 

 

 

 

 

 

15,709

 

 

 

 

 

 

 

 

 

36,007

 

Transfers out

   (5,197,500  —     —     —      —    (5,197,500

 

 

 

 

(29,910

)

 

 

 

 

 

(289

)

 

 

 

 

 

 

 

 

(30,199

)

  

 

  

 

  

 

  

 

   

 

  

 

 

Balance as of December 31, 2017

  $153,914,784  $46,631,702  $5,641,565  $2,011,108   $7,923,331  $216,122,490 
  

 

  

 

  

 

  

 

   

 

  

 

 

Net change in unrealized appreciation (depreciation) from investments still held as of December 31, 2017

  $2,267,678  $(1,667,401 $(146 $119,216   $(137,469 $581,878 
  

 

  

 

  

 

  

 

   

 

  

 

 

Balance as of December 31, 2022

$

277,786

 

 

$

771,348

 

 

$

13,827

 

 

$

56,586

 

 

$

4,533

 

 

$

43,907

 

 

$

1,167,987

 

Net change in unrealized appreciation (depreciation) from investments still held as of December 31, 2022

$

(2,815

)

 

$

(27,063

)

 

$

924

 

 

$

(5,894

)

 

$

(535

)

 

$

(11,509

)

 

$

(46,892

)

135


During the year ended December 31, 2017,2022, the Company recorded $5,197,500$30,199 in transfers from Level 3 to Level 2 due to an increase in observable inputs in market data and $11,793,693$36,007 in transfers from Level 2 to Level 3 due to a decrease in observable inputs in market data.

The following table provides a reconciliation of the beginning and ending balances for total investments that use Level 3 inputs for the year ended December 31, 2016,2021, based off of the fair value hierarchy atas of December 31, 2016:2021 (in thousands):

  Common
Stock
   Senior
Secured
First Lien
 Senior
Secured
Second Lien
 Unsecured
Debt
 Total 

Senior
Secured
First Lien

 

 

Unitranche
First Lien

 

 

Unitranche
First -
Last Out

 

 

Senior
Secured
Second Lien

 

 

Unsecured
Debt

 

 

Equity
&
Other

 

 

Total

 

Balance as of January 1, 2016

  $1,958,249   $32,607,633  $12,236,479  $5,000,000  $51,802,361 

Balance as of January 1, 2021

$

339,898

 

 

$

413,543

 

 

$

14,917

 

 

$

104,656

 

 

$

3,032

 

 

$

67,831

 

 

$

943,877

 

Amortized discounts/premiums

   —      126,755  23,042  15,513  165,310 

 

6,176

 

 

 

3,632

 

 

 

31

 

 

 

1,131

 

 

 

16

 

 

 

3

 

 

 

10,989

 

Paidin-kind interest

   —      —     —     —     —   

 

1,533

 

 

 

 

 

 

 

 

 

 

 

 

589

 

 

 

1,026

 

 

 

3,148

 

Net realized gain (loss)

   —      341,407  10,669   —    352,076 

 

(3,674

)

 

 

299

 

 

 

 

 

 

1

 

 

 

(104

)

 

 

36,572

 

 

 

33,094

 

Net change in unrealized appreciation (depreciation)

   12,290    (462,200 764,003  (65,513 248,580 

 

(346

)

 

 

6,052

 

 

 

(1,225

)

 

 

(594

)

 

 

123

 

 

 

(5,566

)

 

 

(1,556

)

Purchases

   1,973,095    55,714,336  22,151,492   —    79,838,923 

 

136,438

 

 

 

419,097

 

 

 

 

 

 

10,274

 

 

 

2,307

 

 

 

13,390

 

 

 

581,506

 

Sales/return of capital/principal repayments/paydowns

   —      (18,537,747 (1,222,849  —    (19,760,596

 

(187,416

)

 

 

(113,180

)

 

 

 

 

 

(55,987

)

 

 

(343

)

 

 

(55,351

)

 

 

(412,277

)

Transfers in

   —      —     —     —     —   

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

1,501

 

 

 

1,501

 

Transfers out

   —      (4,391,077 (12,609,156  —    (17,000,233

 

(23,758

)

 

 

(18,147

)

 

 

 

 

 

(11,897

)

 

 

 

 

 

(800

)

 

 

(54,602

)

  

 

   

 

  

 

  

 

  

 

 

Balance as of December 31, 2016

  $3,943,634   $65,399,107  $21,353,680  $4,950,000  $95,646,421 
  

 

   

 

  

 

  

 

  

 

 

Net change in unrealized appreciation (depreciation) from investments still held as of December 31, 2016

  $12,290   $(219,370 $634,263  $(65,513 $361,670 
  

 

   

 

  

 

  

 

  

 

 

Balance as of December 31, 2021

$

268,851

 

 

$

711,296

 

 

$

13,723

 

 

$

47,584

 

 

$

5,620

 

 

$

58,606

 

 

$

1,105,680

 

Net change in unrealized appreciation (depreciation) from investments still held as of December 31, 2021

$

829

 

 

$

6,735

 

 

$

(1,226

)

 

$

(490

)

 

$

125

 

 

$

10,963

 

 

$

16,937

 

During the year ended December 31, 2016,2021, the Company recorded $17,000,233$54,602 in transfers from Level 3 to Level 2 due to an increase in observable inputs in market data and $1,501 in transfers from Level 2 to Level 3 due to a decrease in observable inputs in market data.

The following tables present the fair value of Level 3 investments and the ranges of significant unobservable inputs used to value the Company’s Level 3 investments as of December 31, 20172022 and December 31, 2016.2021. These ranges represent the significant unobservable inputs that were used in the valuation of each type of investment. These inputs are not representative of the inputs that could have been used in the valuation of any one investment. For example, the highest market yield presented in the table for senior secured first lien investments is appropriate for valuing a specific investment but may not be appropriate for valuing any other investment. Accordingly,

136


the ranges of inputs presented below do not represent uncertainty in, or possible ranges of, fair value measurements of the Company’s Level 3 investments.

Quantitative information about Level 3 Fair Value Measurements

Security Type

 

Fair Value as of
December 31, 2022
(in thousands)

 

 

Valuation Technique

 

Unobservable Input

 

Range (Weighted Avg)

Senior Secured First Lien

 

$

201,043

 

 

Discounted Cash Flows

 

Discount Rate

 

9.4%

-

19.4%

(10.9%)

 

 

 

13,593

 

 

Enterprise Value

 

Comparable EBITDA Multiple

 

8.3x

-

14.8x

(9.1x)

 

 

 

63,150

 

 

Broker Quoted

 

Broker Quote

 

 

 

N/A

 

 

 

$

277,786

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Unitranche First Lien

 

$

620,221

 

 

Discounted Cash Flows

 

Discount Rate

 

6.8%

-

15.7%

(10.8%)

 

 

 

15,576

 

 

Enterprise Value

 

Comparable EBITDA Multiple

 

13.1x

-

6.8x

(11.5x)

 

 

 

135,551

 

 

Broker Quoted

 

Broker Quote

 

 

 

N/A

 

 

 

$

771,348

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Unitranche First Lien - Last Out

 

$

11,642

 

 

Discounted Cash Flows

 

Discount Rate

 

8.4%

-

16.5%

(10.9%)

 

 

 

2,185

 

 

Collateral Analysis

 

Recovery Rate

 

 

 

42.9%

 

 

 

$

13,827

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Senior Secured Second Lien

 

$

29,749

 

 

Discounted Cash Flows

 

Discount Rate

 

11.5%

-

26.0%

(15.6%)

 

 

 

7,397

 

 

Enterprise Value

 

Comparable EBITDA Multiple

 

8.3x

-

14.8x

(10.8x)

 

 

 

19,440

 

 

Broker Quoted

 

Broker Quote

 

 

 

N/A

 

 

 

$

56,586

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Unsecured Debt

 

$

4,533

 

 

Discounted Cash Flows

 

Discount Rate

 

15.2%

-

17.3%

(16.1%)

 

 

 

 

 

 

 

 

 

 

 

 

 

Equity & Other

 

$

200

 

 

Discounted Cash Flows

 

Discount Rate

 

22.1%

-

22.1%

(22.1%)

 

 

 

43,311

 

 

Enterprise Value

 

Comparable EBITDA Multiple

 

10.9x

-

27.8x

(15.7x)

 

 

 

396

 

 

Broker Quoted

 

Broker Quote

 

 

 

N/A

 

 

 

$

43,907

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Total

 

$

1,167,987

 

 

 

 

 

 

 

 

 

 

Security Type

 

Fair Value as of December 31, 2021
(in thousands)

 

 

Valuation Technique

 

Unobservable Input

 

Range (Weighted Avg)

Senior Secured First Lien

 

$

227,225

 

 

Discounted Cash Flows

 

Discount Rate

 

5.5%

-

23.0%

(8.0%)

 

 

 

5,509

 

 

Enterprise Value

 

Comparable EBITDA Multiple

 

10.3x

-

10.3x

(10.3x)

 

 

 

36,117

 

 

Broker Quoted

 

Broker Quote

 

 

 

N/A

 

 

 

$

268,851

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Unitranche First Lien

 

$

665,759

 

 

Discounted Cash Flows

 

Discount Rate

 

5.1%

-

10.4%

(7.1%)

 

 

 

277

 

 

Collateral Analysis

 

Recovery Rate

 

 

 

100.0%

 

 

 

 

45,260

 

 

Broker Quoted

 

Broker Quote

 

 

 

N/A

 

 

 

$

711,296

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Unitranche First Lien - Last Out

 

$

7,862

 

 

Discounted Cash Flows

 

Discount Rate

 

6.5%

-

6.5%

(6.5%)

 

 

 

5,861

 

 

Collateral Analysis

 

Recovery Rate

 

 

 

72.6%

 

 

 

$

13,723

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Senior Secured Second Lien

 

$

47,295

 

 

Discounted Cash Flows

 

Discount Rate

 

8.0%

-

21.7%

(10.5%)

 

 

 

289

 

 

Broker Quoted

 

Broker Quote

 

 

 

N/A

 

 

 

$

47,584

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Unsecured Debt

 

$

5,620

 

 

Discounted Cash Flows

 

Discount Rate

 

11.5%

-

16.0%

(13.4%)

 

 

 

 

 

 

 

 

 

 

 

 

 

Equity & Other

 

$

57,279

 

 

Enterprise Value

 

Comparable EBITDA Multiple

 

6.3x

-

32.4x

(9.8x)

 

 

 

1,327

 

 

Broker Quoted

 

Broker Quote

 

 

 

N/A

 

 

 

$

58,606

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Total

 

$

1,105,680

 

 

 

 

 

 

 

 

 

 

  Fair value as of
December 31,
2017
  

Valuation

Techniques

 

Unobservable

Input

 

Range

(Weighted Average)

 

Senior Secured First Lien

 $153,914,784  Discounted Cash Flows Discount Rate  5.6%- 9.5% (6.9%) 

Senior Secured Second Lien

 $46,631,702  Discounted Cash Flows Discount Rate  8.0%- 14.3% (11.0%) 

Unsecured Debt

 $5,641,565  Discounted Cash Flows Discount Rate  11.0%- 14.9% (11.4%) 

Preferred Stock

 $2,011,108  Market Multiple Comparable EBITDA Multiple  15.8

Common Stock

 $7,923,331  Market Multiple Comparable EBITDA Multiple  7.4x- 15.8x (11.7x) 
137


Quantitative information about Level 3 Fair Value Measurements

  Fair value as of
December 31, 2016
  

Valuation

Techniques

 

Unobservable

Input

 

Range

(Weighted Average)

 

Senior Secured First Lien

 $65,399,107  Discounted Cash Flows Discount Rate  5.7% -9.9% (7.1%) 

Senior Secured Second Lien

 $21,353,680  Discounted Cash Flows Discount Rate  9.8% -10.5% (10.1%) 

Unsecured Debt

 $4,950,000  Discounted Cash Flows Discount Rate  11.2

Common Stock

 $3,943,634  Market Multiple Comparable EBITDA Multiple  10.5x -13.4x (11.8x) 

As noted above, the discounted cash flows and market multiple approaches were used in the determination of fair value of certain Level 3 assets as of December 31, 20172022 and December 31, 2016.2021. The significant unobservable inputs used in the discounted cash flow approach is the discount rate 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 increaseIncreases and decreases in the discount rate would result in a decrease and increase in the fair value.value, respectively. Included in the consideration and selection of discount rates is risk of default, rating of the investment, call provisions and comparable company investments. The significant unobservable inputs used in the market multiple approach are the multiples of similar companies’ earnings before income taxes, depreciation and amortization (“EBITDA”) and comparable market transactions. Increases orand decreases in market EBITDA multiples would result in an increase or decrease in the fair value.

Financial Instruments Not Carried at Fair Value

Debt

value, respectively. The carrying value ofrecovery rate represents the Company’s debt, as of December 31, 2017 and December 31, 2016, approximates itsextent to which proceeds can be recovered. An increase/decrease in the recovery rate would result in an increase/decrease, respectively, in the fair value asvalue. The transaction precedent represents an observable transaction or a pending event for the debt, issued at market terms, includes variable interest rates, as discussed in Note 6.investment.

Note 6. Debt

Debt consisted of the following as(in thousands):

 

December 31, 2022

 

 

December 31, 2021

 

 

Aggregate Principal
Amount Committed

 

 

Drawn
Amount

 

 

Amount Available (1)

 

 

Carrying
Value
(2)(3)

 

 

Aggregate Principal
Amount Committed

 

 

Drawn
Amount

 

 

Amount Available (1)

 

 

Carrying
Value
(2)(3)

 

SPV Asset Facility

$

350,000

 

 

$

233,000

 

 

$

117,000

 

 

$

233,000

 

 

$

350,000

 

 

$

249,500

 

 

$

100,500

 

 

$

249,500

 

SMBC Corporate Revolving Facility

 

350,000

 

 

 

241,836

 

 

 

108,164

 

 

 

241,836

 

 

 

300,000

 

 

 

203,437

 

 

 

96,563

 

 

 

203,437

 

2023 Unsecured Notes

 

50,000

 

 

 

50,000

 

 

 

 

 

 

50,000

 

 

 

50,000

 

 

 

50,000

 

 

 

 

 

 

50,000

 

2026 Unsecured Notes(4)

 

135,000

 

 

 

135,000

 

 

 

 

 

 

135,000

 

 

 

135,000

 

 

 

135,000

 

 

 

 

 

 

135,000

 

Total Debt

$

885,000

 

 

$

659,836

 

 

$

225,164

 

 

$

659,836

 

 

$

835,000

 

 

$

637,937

 

 

$

197,063

 

 

$

637,937

 

(1)
The amount available is subject to any limitations related to the respective debt facilities’ borrowing bases and foreign currency translation adjustments.
(2)
The amount presented excludes netting of December 31, 2017 and December 31, 2016:

   December 31, 2017 
   Aggregate Principal
Amount Committed
   Drawn
Amount(4)
   Amount
Available (1)
   Carrying
Value (2)
 

SPV Asset Facility

  $125,000,000   $86,628,575   $38,371,425   $86,628,575 

Revolving Credit Facility

   —      —      —      —   

Revolving Credit Facility II(3)(5)

   75,000,000    65,309,591    9,955,454    65,075,395 
  

 

 

   

 

 

   

 

 

   

 

 

 

Total Debt

  $200,000,000   $151,938,166   $48,326,879   $151,703,970 
  

 

 

   

 

 

   

 

 

   

 

 

 
   December 31, 2016 
   Aggregate Principal
Amount Committed
   Drawn
Amount(4)
   Amount
Available (1)
   Carrying
Value(2)
 

SPV Asset Facility

  $75,000,000   $47,628,575   $27,371,425   $47,628,575 

Revolving Credit Facility (3)(5)

   50,000,000    47,809,591    2,998,009    47,021,934 
  

 

 

   

 

 

   

 

 

   

 

 

 

Total Debt

  $125,000,000   $95,438,166   $30,369,434   $94,650,509 
  

 

 

   

 

 

   

 

 

   

 

 

 

(1)The amount available reflects any limitations related to the respective debt facilities’ borrowing bases and foreign currency translation adjustments.
(2)The difference between drawn amount and the carrying value is attributable to the effect of foreign currency translation adjustments.
(3)The Company had outstanding debt denominated in Pound Sterling (GBP) of 2.5 million and Euro (EUR) of 1.8 million on its Revolving Credit Facility and Revolving Credit Facility II.
(4)For borrowings innon-USD, the drawn amount represents the USD equivalent at the time of borrowing (i.e. cost).

(5)Total drawn amount payable after the effect of foreign currency translation as of December 31, 2017 and December 31, 2016, was $65,044,546 and $47,006,114, respectively.

deferred financing costs.

(3)
As of December 31, 20172022 and 2021, the carrying amount of the Company’s outstanding debt approximated fair value, unless otherwise noted.
(4)
As of December 31, 2016,2022, the fair value of the 2026 Unsecured Notes was approximately $123,223.

The combined weighted average interest rate of the aggregate borrowings outstanding for the years ended December 31, 2022, 2021 and 2020 was 4.73%, 3.72% and 3.68%, respectively. The combined weighted average debt of the aggregate borrowings outstanding for the years ended December 31, 2022, 2021 and 2020 was $673,503, $530,675 and $421,066, respectively.

The fair values of the Company’s debt 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 debt is calculated by discounting remaining payments using comparable market rates or market quotes for similar instruments at the measurement date. As of December 31, 2022 and 2021, the debt would be deemed to be Level 3 of the fair value hierarchy.

As of December 31, 2022 and 2021, the Company was in compliance with the terms and covenants of its debt arrangements.

SPV Asset Facility

On March 28, 2016, Crescent Capital BDC Funding, LLC (“CBDCCCAP SPV”), a Delaware limited liability company and wholly owned and consolidated subsidiary of the Company,CCAP, entered into a loan and security agreement, as amended from time to time (the “SPV Asset Facility”), with the Company as the collateral manager, seller and equityholder, CBDCCCAP SPV as the borrower, the banks and other financial institutions from time to time party thereto as lenders, and Wells Fargo Bank, National Association (“Wells Fargo”), as administrative agent, collateral agent, and lender. TheCCAP SPV Asset Facility is effective asconsolidated into the Company’s financial statements and no gain or loss is recognized from transfer of March 28, 2016. On February 8, 2017, the Company amended the SPV Asset Facility increasing the facility limitassets to and from $75 million to $125 million.CCAP SPV.

The maximum commitment amount under the SPV Asset Facility is $125 million,$350,000 and may be increased with the consent of Wells Fargo or reduced upon request of the Company. Proceeds of the advances under the SPV Asset Facility may be used to acquire portfolio investments, to make distributions to the Company in accordance with the SPV Asset Facility, and to pay related expenses. The maturity date is the earlier of:of (a) the date the Borrower voluntarily reduces the commitments to zero, (b) the Facility Maturity Date (March 28, 2021)June 22, 2026 and (c) the date upon which Wells Fargo declares the obligations due and payable after the occurrence of an Event of Default.Default. Borrowings under

138


the SPV Asset Facility bear interest at London Interbank Offered Rate (“LIBOR”)LIBOR plus a margin with no LIBOR floor.floor. The margin is between 1.65% and 2.10% as determined by the proportion of liquid and illiquid loans pledged to the SPV Asset Facility. The Company pays unused facility fees of 0.50%0.50% per annum on committed but undrawn amounts under the SPV Asset Facility. The unused facility fee rate may vary based on the utilization. The SPV Asset Facility includes customary covenants, including certain limitations on the incurrence of additional indebtedness and liens, as well as usual and customary events of default for revolving credit facilities of this nature.

Also on March 28, 2016, the Company, as Seller, and CBDC SPV, as Purchaser, entered into a loan sale agreement whereby the Company will sell certain assets to CBDC SPV. CBDC SPV will be consolidated into the Company’s financial statements and no gain or loss is expected to result from the sale of assets to CBDC SPV. The Company retains a residual interest in assets contributed to or acquired by CBDC SPV through its 100% ownership of CBDC SPV. The facility size is subject to availability under the borrowing base, which is based on the amount of CBDCCCAP SPV’s assets from time to time, and satisfaction of certain conditions, including an asset coverage test and certain concentration limits.limits.

Costs incurred in connection with obtaining the SPV Asset Facility have beenwere recorded as deferred financing costs and are being amortized over the life of the SPV Asset Facility on aan effective yield basis. As of December 31, 20172022 and December 31, 2016,2021, deferred financing costs related to the SPV Asset Facility were $776,117$2,110 and $900,020,$2,718, respectively, and were included innetted against debt outstanding on the Consolidated Statements of Assets and Liabilities.

139


SMBC Corporate Revolving Credit Facility

On June 29, 2015,October 27, 2021, the Company entered into the “Revolving Credit Facility”a senior secured revolving credit agreement, as amended from time to time, with Natixis, New York Branch (“Natixis”),Sumitomo Mitsui Banking Corporation, as administrative agent, collateral agent and lender (the “Administrative Agent”), and Natixis and certain of its affiliates as lenders. Proceeds from the“SMBC Corporate Revolving Credit Facility may be used for investment activities, expenses, working capital requirements and general corporate purposes. The Company’s obligations to the lenders are secured by a first priority security interest in the unused capital commitments (See Note 7. Commitments, Contingencies and Indemnifications) and certain investments and cash held by the Company. The Revolving Credit Facility contains certain covenants, including, but not limited to maintaining an asset coverage ratio of total assets to total borrowings of at least 2 to 1.Facility”). The maximum principal amount of the SMBC Corporate Revolving Credit Facility is $75 million,$350,000, subject to availability under the borrowing base. On October 23, 2015, the Company amended the Revolving Credit Facility to include a multi-currency tranche allowing the Company to borrow up to 15% of the principal amount committed under an alternative currency including Euro, Canadian Dollar and Pound Sterling (GBP). On June 29, 2016, the Company amended the Revolving Credit Facility decreasing the facility limit from $75 million to $50 million and extending the maturity date to June 29, 2017. The Company paid down in full and terminated the Revolving Credit Facility on June 29, 2017.

Borrowings under the SMBC Corporate Revolving Credit Facility bear interest at either (i) London Interbank Offered Rate (“LIBOR”)adjusted SOFR plus a margin with no LIBOR floor1.875% or (ii) at lenders’ cost of funds plus a margin. The Company may elect either the LIBOR or prime rate at the time of draw-down, and loans may be converted from one rate to another at any time,2.000%, subject to certain conditions.provisions in the SMBC Corporate Revolving Facility agreement, with no benchmark rate floor. The Company pays unused facility fees of 0.20%0.375% per annum on committed but undrawn amounts under the SMBC Corporate Revolving Credit Facility. Interest is payable monthly in arrears.

Costs incurred in connection with obtaining the Revolving Credit Facility were recorded as deferred financing costs and amortized over the life of the Revolving Credit Facility on a effective yield basis. As of December 31, 2017 and December 31, 2016, deferred financing costs related to the Revolving Credit Facility were $0 and $79,854, respectively, and are included in debt on the Consolidated Statements of Assets and Liabilities.

Revolving Credit Facility II

On June 29, 2017, the Company entered into the “Revolving Credit Facility II” with Capital One, National Association (“CONA”), as Administrative Agent, Lead Arranger, Managing Agent and Committed Lender. Proceeds from the Revolving Credit Facility II may be used for investment activities, expenses, working capital requirements and general corporate purposes. The Company’s obligations to the Committed Lender are secured by a first priority security interest in the unused capital commitments (See Note 7. Commitments, Contingencies and Indemnifications) and certain investments and cash held by the Company. The Revolving Credit Facility II contains certain covenants, including, but not limited to maintaining an asset coverage ratio of total assets to total borrowings of at least 2 to 1. The maximum principal amount of the Revolving Credit Facility II is $75 million, subject to availability under the borrowing base.

Borrowings under the Revolving Credit Facility II bear interest at the London Interbank Offered Rate (“LIBOR”) plus a margin with no LIBOR floor. The Company may elect either the LIBOR or prime rate at the time of draw-down, and loans may be converted from one rate to another at any time, subject to certain conditions. The Company pays unused facility fees of 0.20% per annum on committed but undrawn amounts under the Revolving Credit Facility II. Interest is payable monthly in arrears. Any amounts borrowed under the SMBC Corporate Revolving Credit Facility, II, and all accrued and unpaid interest, will be due and payable, on June 29, 2018.October 27, 2026.

Costs incurred in connection with obtaining the SMBC Corporate Revolving Credit Facility II have beenwere recorded as deferred financing costs and are being amortized over the life of the SMBC Corporate Revolving Credit Facility II on aan effective yield basis. As of December 31, 2017,2022 and 2021, deferred financing costs related to the SMBC Corporate Revolving Credit Facility II were $79,925$2,217 and $2,569, respectively, and were included innetted against debt outstanding on the Consolidated Statements of Assets and Liabilities.

Ally Corporate Revolving Facility

On August 20, 2019, the Company entered into a senior secured revolving credit facility with Ally Bank, as administrative agent

and arranger (the “Ally Corporate Revolving Facility”).
The summary information regardingmaximum principal amount of the Ally Corporate Revolving Facility was $
200,000, subject to availability under the borrowing base. Borrowings under the Ally Corporate Revolving Facility bore interest at LIBOR plus a 2.35% margin with no LIBOR floor.

The Company terminated the Ally Corporate Revolving Facility concurrent with the closing of the SMBC Corporate Revolving Facility on October 27, 2021.

2023 Unsecured Notes

On July 30, 2020, the Company completed a private offering of $50,000 aggregate principal amount of 5.95% senior unsecured notes due July 30, 2023 (the “2023 Unsecured Notes”). The 2023 Unsecured Notes were issued in two $25,000 issuances on July 30, 2020 and October 28, 2020.

The 2023 Unsecured Notes will mature on July 30, 2023 and may be redeemed in whole or in part, at the Company’s option, any time on or after January 30, 2023 at par plus accrued interest or any time prior to January 30, 2023 at par plus a “make-whole” premium and accrued interest. Interest on the 2023 Unsecured Notes is due and payable semiannually in arrears on January 30 and July 30 of each year.

Costs incurred in connection with issuing the 2023 Unsecured Notes were recorded as deferred financing costs and are being amortized over the life of the 2023 Unsecured Notes on an effective yield basis. As of December 31, 2022 and 2021, deferred financing costs related to the 2023 Unsecured Notes were $157 and $429, respectively, and were netted against debt outstanding on the Consolidated Statements of Assets and Liabilities.

2026 Unsecured Notes

On February 17, 2021, the Company completed a private offering of $135,000 aggregate principal amount of 4.00% senior unsecured notes due February 17, 2026 (the “2026 Unsecured Notes”). The initial issuance of $50,000 of 2026 Unsecured Notes closed February 17, 2021. The issuance of the remaining $85,000 of 2026 Unsecured Notes closed on May 5, 2021.

The 2026 Unsecured Notes will mature on February 17, 2026 and may be redeemed in whole or in part, at the Company’s option, at any time or from time to time at par plus a “make-whole” premium, if applicable. Interest on the 2026 Unsecured Notes is due and payable semiannually in arrears on February 17 and August 17 of each year.

Costs incurred in connection with issuing the 2026 Unsecured Notes were recorded as deferred financing costs and are being amortized over the life of the 2026 Unsecured Notes on an effective yield basis. As of December 31, 2022 and 2021, deferred financing costs related to the 2026 Unsecured Notes were $895 and $1,181, respectively, and were netted against debt outstanding on the Consolidated Statements of Assets and Liabilities.

140


InterNotes®

On January 31, 2020, in connection with the Alcentra Acquisition, the Company assumed direct unsecured fixed interest rate obligations or “InterNotes®”. The InterNotes® bore interest at fixed interest rates ranging between 6.25% and 6.75% and offered a variety of maturities ranging between February 15, 2021 and April 15, 2022. The Company redeemed or paid down the remaining $16,418 of InterNotes® during the first quarter of 2021.

Summary of Interest and Credit Facility Expenses

The borrowing expenses incurred by the SPV Asset Facility, Ally Corporate Revolving Credit Facility, SMBC Corporate Revolving Facility, 2023 Unsecured Notes, 2026 Unsecured Notes, and InterNotes® were as follows (in thousands):

 

 

 

 

 

For the years ended December 31,

 

 

 

 

 

 

2022

 

 

2021

 

 

2020

 

Borrowing interest expense

 

 

 

 

$

28,930

 

 

$

16,166

 

 

$

13,417

 

Unused facility fees

 

 

 

 

 

1,212

 

 

 

1,046

 

 

 

740

 

Amortization of financing costs

 

 

 

 

 

1,738

 

 

 

2,554

 

 

 

1,328

 

Total interest and credit facility expenses

 

 

 

 

$

31,880

 

 

$

19,766

 

 

$

15,485

 

Weighted average outstanding balance

 

 

 

 

$

673,503

 

 

$

530,675

 

 

$

421,066

 

Note 7. Derivatives

The Company enters into foreign currency forward contracts from time to time to help mitigate the Revolving Credit Facility II forimpact that an adverse change in foreign exchange rates would have on the value of the Company’s investments denominated in foreign currencies.

In order to better define its contractual rights and to secure rights that will help mitigate its counterparty risk, the Company may enter into an International Swaps and Derivatives Association, Inc. Master Agreement (“ISDA Master Agreement”) or a similar agreement with its derivative counterparties. An ISDA Master Agreement is a bilateral agreement between the Company and a counterparty that governs OTC derivatives, including foreign currency forward contracts, and typically contains, among other things, collateral posting terms and netting provisions in the event of a default and/or termination event. The provisions of the ISDA Master Agreement typically permit a single net payment in the event of a default (close-out netting) or similar event, including the bankruptcy or insolvency of the counterparty.

For financial reporting purposes, cash collateral that has been pledged to cover obligations of the Company and cash collateral received from the counterparty, if any, is included under restricted cash and cash equivalents on the Consolidated Statement of Assets and Liabilities. As of December 31, 2022 and 2021, $0 and $210, respectively, has been pledged to cover obligations of the Company. The Company minimizes counterparty credit risk by only entering into agreements with counterparties that they believe to be of good standing and by monitoring the financial stability of those counterparties. All of the forward contracts qualify as Level 2 financial instruments.

During the years ended December 31, 20172022 and 20162021 the Company’s average USD notional exposure to foreign currency forward contracts was $94,393 and for$61,487, respectively.

The following table sets forth the periodCompany’s net exposure to foreign currency forward contracts that are subject to ISDA Master Agreements or similar agreements (in thousands):

Reporting Date

 

Counterparty

 

Gross Amount
of Assets on
the Consolidated
Statements of
Assets and
Liabilities

 

 

Gross Amount
of (Liabilities) on
the Consolidated
Statements of
Assets and
Liabilities

 

 

Net Amount of Assets
or (Liabilities)

 

 

Collateral
(Received)
Pledged (1)

 

 

Net
Amounts (2)

 

December 31, 2022

 

Wells Fargo Bank, N.A.

 

$

8,154

 

 

$

(157

)

 

$

7,997

 

 

$

 

 

$

7,997

 

December 31, 2021

 

Wells Fargo Bank, N.A.

 

$

2,115

 

 

$

(631

)

 

$

1,484

 

 

$

210

 

 

$

1,694

 

(1)
Amount excludes excess cash collateral paid.
(2)
Net amount represents the net amount due (to) from February 5, 2015 (Inception) through December 31, 2015, werecounterparty in the event of a default based on the contractual setoff rights under the agreement. Net amount excludes any over-collateralized amounts.

141


The effect of transactions in derivative instruments to the Consolidated Statements of Operations was as follows:follows (in thousands):

   For the year
ended
December 31,
2017
  For the year
ended
December 31,
2016
  For the period
from February 5,
2015 (Inception)
to
December 31,
2015
 

Borrowing interest expense

  $4,308,034  $1,915,615  $395,793 

Facility fees

   227,331   182,240   34,249 

Amortization of financing costs

   767,545   608,973   217,301 
  

 

 

  

 

 

  

 

 

 

Total

  $5,302,910  $2,706,828  $647,343 
  

 

 

  

 

 

  

 

 

 

Weighted average interest rate

   3.23  2.45  1.86

Average outstanding balance

  $133,486,128  $78,294,459  $23,591,427 

 

 

 

For the years ended,

 

 

 

 

2022

 

 

2021

 

 

2020

 

 

 

 

 

 

 

 

 

 

 

 

Net realized gain (loss) on foreign currency forward
   contracts

 

 

$

24

 

 

$

(193

)

 

$

 

Net change in unrealized appreciation (depreciation) on
   foreign currency forward contracts

 

 

 

6,513

 

 

 

2,116

 

 

 

(1,324

)

Total net realized and unrealized gains (losses) on
   foreign currency forward contracts

 

 

$

6,537

 

 

$

1,923

 

 

$

(1,324

)

Note 7.8. Commitments, Contingencies and Indemnifications

The Company’s investment portfolio may contain debt investments that are in the form of lines of credit andor unfunded delayed draw commitments, which require the Company to provide funding when requested by portfolio companies in accordance with the terms of the underlying loan agreements. Unfunded commitments to provide funds to portfolio companies are not reflected on the Company’s Consolidated Statements of Assets and Liabilities. These commitments are subject to the same underwriting and ongoing portfolio maintenance as are the on-balance sheet financial instruments that the Company holds. Since these commitments may expire without being drawn, the total commitment amount does not necessarily represent future cash requirements. As of December 31, 20172022 and December 31, 2016,2021, the Company had aggregated unfunded commitments totaling $158,905 and $195,622 including foreign denominated incommitments converted to USD totaling $21,116,031 and $9,297,035,at the balance sheet date, respectively, under loan and financing agreements.

The Company also hadhas the following unfunded commitments to portfolio companies (in thousands):

 

 

 

 

As of December 31, 2022

 

 

As of December 31,2021

 

Company

 

Investment Type

 

Commitment
Expiration Date (1)

 

 

Unfunded
Commitment (2)

 

 

Commitment
Expiration Date (1)

 

 

Unfunded
Commitment (2)

 

ABACUS Holdings I LLC (7)

 

Delayed Draw Term Loan

 

6/24/2024

 

 

$

2,800

 

 

 

 

 

 

 

ABACUS Holdings I LLC (5)

 

Revolver

 

6/24/2028

 

 

 

720

 

 

 

 

 

 

 

ACI Group Holdings, Inc. (7)

 

Delayed Draw Term Loan

 

8/2/2023

 

 

 

1,688

 

 

8/2/2023

 

 

$

2,564

 

ACI Group Holdings, Inc. (5)

 

Revolver

 

8/2/2027

 

 

 

657

 

 

8/2/2027

 

 

 

738

 

Advanced Diabetes Supply (5)

 

Revolver

 

12/30/2027

 

 

 

88

 

 

 

 

 

 

 

Affinitiv, Inc. (5)

 

Revolver

 

8/26/2024

 

 

 

567

 

 

8/26/2024

 

 

 

567

 

Alera Group Inc. (7)

 

Delayed Draw Term Loan

 

3/2/2024

 

 

 

4,401

 

 

 

 

 

 

 

Ameda, Inc.

 

Revolver

 

 

 

 

 

 

 

9/29/2022

 

 

 

113

 

Ansira Partners, Inc. (12)

 

Delayed Draw Term Loan

 

12/20/2024

 

 

 

254

 

 

 

 

 

 

 

Apps Associates LLC (7)

 

Delayed Draw Term Loan

 

7/2/2023

 

 

 

900

 

 

7/2/2023

 

 

 

1,800

 

Apps Associates LLC (5)

 

Revolver

 

7/2/2027

 

 

 

800

 

 

7/2/2027

 

 

 

800

 

Arrow Management Acquisition, LLC

 

Delayed Draw Term Loan

 

 

 

 

 

 

 

10/14/2023

 

 

 

2,028

 

Arrow Management Acquisition, LLC (5)

 

Revolver

 

10/14/2027

 

 

 

700

 

 

10/14/2027

 

 

 

700

 

Auto-Vehicle Parts, LLC

 

Revolver

 

 

 

 

 

 

 

1/3/2023

 

 

 

600

 

Auveco Holdings (7)

 

Delayed Draw Term Loan

 

5/5/2024

 

 

 

850

 

 

 

 

 

 

 

Auveco Holdings (5)

 

Revolver

 

5/5/2028

 

 

 

450

 

 

 

 

 

 

 

AX VI INV2 Holding AB (Voff) (8)

 

Revolver

 

8/31/2029

 

 

 

398

 

 

 

 

 

 

 

AX VI INV2 Holding AB (Voff) (9)

 

Delayed Draw Term Loan

 

8/31/2029

 

 

 

1,593

 

 

 

 

 

 

 

Banker's Toolbox, Inc. (7)

 

Delayed Draw Term Loan

 

7/27/2023

 

 

 

4,184

 

 

7/27/2023

 

 

 

6,711

 

Banker's Toolbox, Inc. (5)

 

Revolver

 

7/27/2027

 

 

 

2,406

 

 

7/27/2027

 

 

 

2,406

 

Belay Inc. (5)

 

Revolver

 

11/15/2025

 

 

 

650

 

 

11/15/2025

 

 

 

650

 

Benesys Inc. (5)

 

Revolver

 

10/5/2024

 

 

 

66

 

 

10/5/2024

 

 

 

150

 

BioAgilytix (7)

 

Delayed Draw Term Loan

 

12/21/2023

 

 

 

1,865

 

 

12/21/2023

 

 

 

2,543

 

C-4 Analytics, LLC (5)

 

Revolver

 

8/22/2023

 

 

 

600

 

 

8/22/2023

 

 

 

600

 

CAT Buyer, LLC

 

Revolver

 

 

 

 

 

 

 

4/11/2024

 

 

 

550

 

Centria Subsidiary Holdings, LLC (5)

 

Revolver

 

12/9/2025

 

 

 

1,974

 

 

12/9/2025

 

 

 

1,974

 

Claritas, LLC

 

Revolver

 

 

 

 

 

 

 

12/21/2023

 

 

 

278

 

Claritas, LLC (5)

 

Delayed Draw Term Loan

 

9/30/2023

 

 

 

2,450

 

 

 

 

 

 

 

Claritas, LLC (5)

 

Revolver

 

3/31/2026

 

 

 

1,950

 

 

 

 

 

 

 

Consolidated Label Co., LLC (5)

 

Revolver

 

7/15/2026

 

 

 

650

 

 

7/15/2026

 

 

 

650

 

CRA MSO, LLC (5)

 

Revolver

 

12/17/2023

 

 

 

92

 

 

12/17/2023

 

 

 

140

 

Crusoe Bidco Limited

 

Delayed Draw Term Loan

 

 

 

 

 

 

 

12/10/2022

 

 

 

532

 

142


 

 

 

 

As of December 31, 2022

 

 

As of December 31,2021

 

Company

 

Investment Type

 

Commitment
Expiration Date (1)

 

 

Unfunded
Commitment (2)

 

 

Commitment
Expiration Date (1)

 

 

Unfunded
Commitment (2)

 

Crusoe Bidco Limited

 

Delayed Draw Term Loan

 

 

 

 

 

 

 

12/10/2022

 

 

 

167

 

Eagle Midco B.V. (Avania) (9)

 

Delayed Draw Term Loan

 

7/5/2029

 

 

 

3,545

 

 

 

 

 

 

 

Eagle Midco B.V. (Avania) (9)

 

Revolver

 

1/5/2029

 

 

 

788

 

 

 

 

 

 

 

Effective School Solutions LLC (5)

 

Revolver

 

11/30/2027

 

 

 

1,276

 

 

11/30/2027

 

 

 

1,450

 

Effective School Solutions LLC (7)

 

Delayed Draw Term Loan

 

11/30/2023

 

 

 

2,200

 

 

11/30/2023

 

 

 

2,200

 

EMS Buyer, Inc. (5)

 

Revolver

 

11/23/2027

 

 

 

550

 

 

11/23/2027

 

 

 

550

 

Envocore Holding, LLC (5)

 

Revolver

 

12/31/2025

 

 

 

2,778

 

 

12/31/2025

 

 

 

2,169

 

Eshipping (7)

 

Delayed Draw Term Loan

 

11/5/2023

 

 

 

1,850

 

 

11/5/2023

 

 

 

1,850

 

Eshipping (5)

 

Revolver

 

11/5/2027

 

 

 

1,150

 

 

11/5/2027

 

 

 

953

 

143


 

 

 

 

As of December 31, 2022

 

 

As of December 31,2021

 

Company

 

Investment Type

 

Commitment
Expiration Date (1)

 

 

Unfunded
Commitment (2)

 

 

Commitment
Expiration Date (1)

 

 

Unfunded
Commitment (2)

 

Everlast Parent Inc. (5)

 

Revolver

 

10/30/2026

 

 

 

1,151

 

 

10/30/2026

 

 

 

1,611

 

Evolution BuyerCo, Inc.

 

Revolver

 

4/30/2027

 

 

 

729

 

 

4/30/2027

 

 

 

729

 

Evolution BuyerCo, Inc.

 

Delayed Draw Term Loan

 

 

 

 

 

 

 

4/30/2023

 

 

 

1,072

 

Evolution BuyerCo, Inc. (7)

 

Delayed Draw Term Loan

 

12/23/2023

 

 

 

31

 

 

 

 

 

 

 

Explorer Investor, Inc. (7)

 

Delayed Draw Term Loan

 

6/28/2024

 

 

 

2,400

 

 

 

 

 

 

 

FS Whitewater Borrower, LLC

 

Delayed Draw Term Loan

 

 

 

 

 

 

 

12/21/2022

 

 

 

1,724

 

FS Whitewater Borrower, LLC

 

Delayed Draw Term Loan

 

 

 

 

 

 

 

12/21/2023

 

 

 

435

 

FS Whitewater Borrower, LLC (3)

 

Revolver

 

12/21/2027

 

 

 

448

 

 

12/21/2027

 

 

 

690

 

FS Whitewater Borrower, LLC (7)

 

Delayed Draw Term Loan

 

7/1/2024

 

 

 

1,662

 

 

 

 

 

 

 

Galway Borrower, LLC (5)

 

Delayed Draw Term Loan

 

9/30/2023

 

 

 

134

 

 

9/30/2023

 

 

 

1,945

 

Galway Borrower, LLC (5)

 

Revolver

 

9/30/2027

 

 

 

926

 

 

9/30/2027

 

 

 

926

 

GrapeTree Medical Staffing, LLC (5)

 

Revolver

 

5/29/2024

 

 

 

600

 

 

5/29/2024

 

 

 

600

 

GrapeTree Medical Staffing, LLC

 

Delayed Draw Term Loan

 

 

 

 

 

 

 

3/31/2022

 

 

 

2,750

 

GH Parent Holdings Inc. (5)

 

Revolver

 

5/4/2027

 

 

 

1,542

 

 

5/4/2027

 

 

 

1,875

 

GH Parent Holdings Inc.

 

Delayed Draw Term Loan

 

 

 

 

 

 

 

5/4/2023

 

 

 

5,542

 

Granicus, Inc. (5)

 

Revolver

 

1/29/2027

 

 

 

535

 

 

1/29/2027

 

 

 

805

 

Granicus, Inc.

 

Delayed Draw Term Loan

 

 

 

 

 

 

 

4/23/2023

 

 

 

3,135

 

Great Lakes Dental Partners, LLC

 

Delayed Draw Term Loan

 

 

 

 

 

 

 

6/23/2023

 

 

 

850

 

Great Lakes Dental Partners, LLC (5)

 

Revolver

 

6/23/2026

 

 

 

100

 

 

6/23/2026

 

 

 

190

 

HCOS Group Intermediate III LLC (5)

 

Revolver

 

9/30/2026

 

 

 

1,150

 

 

9/30/2026

 

 

 

1,150

 

Hepaco, LLC (5)

 

Revolver

 

8/18/2024

 

 

 

135

 

 

8/18/2024

 

 

 

152

 

Hercules Borrower LLC (5)

 

Revolver

 

12/15/2026

 

 

 

1,985

 

 

12/15/2026

 

 

 

2,222

 

Hercules Borrower LLC (7)

 

Delayed Draw Term Loan

 

9/10/2023

 

 

 

1,092

 

 

9/10/2023

 

 

 

2,252

 

HGH Purchaser, Inc.

 

Delayed Draw Term Loan

 

 

 

 

 

 

 

2/10/2023

 

 

 

557

 

HGH Purchaser, Inc. (5)

 

Revolver

 

11/3/2025

 

 

 

610

 

 

11/3/2025

 

 

 

733

 

Homecare Partners Management, LLC (5)

 

Revolver

 

5/25/2023

 

 

 

953

 

 

5/25/2027

 

 

 

807

 

Hospice Care Buyer, Inc. (5)

 

Revolver

 

12/9/2026

 

 

 

508

 

 

12/9/2026

 

 

 

624

 

Hsid Acquisition, LLC (5)

 

Revolver

 

1/31/2026

 

 

 

750

 

 

1/31/2026

 

 

 

750

 

HS Spa Holdings Inc. (Hand & Stone) (5)

 

Revolver

 

6/2/2028

 

 

 

1,511

 

 

 

 

 

 

 

Infobase (7)

 

Delayed Draw Term Loan

 

6/14/2024

 

 

 

1,850

 

 

 

 

 

 

 

Infobase (5)

 

Revolver

 

6/14/2028

 

 

 

1,450

 

 

 

 

 

 

 

Integrity Marketing Acquisition, LLC (5)

 

Revolver

 

8/27/2025

 

 

 

1,409

 

 

8/27/2025

 

 

 

1,409

 

ISS Compressors Industries, Inc.

 

Revolver

 

 

 

 

 

 

 

2/5/2026

 

 

 

833

 

IvyRehab Intermediate II, LLC

 

Revolver

 

 

 

 

 

 

 

12/4/2024

 

 

 

370

 

IvyRehab Intermediate II, LLC

 

Delayed Draw Term Loan

 

 

 

 

 

 

 

9/13/2023

 

 

 

1,351

 

Jordan Bidco, Ltd. (9)

 

Delayed Draw Term Loan

 

8/31/2024

 

 

 

3,692

 

 

8/31/2024

 

 

 

4,132

 

Jordan Bidco, Ltd.

 

Revolver

 

 

 

 

 

 

 

2/28/2028

 

 

 

964

 

JTM Foods LLC (5)

 

Revolver

 

5/14/2027

 

 

 

347

 

 

5/14/2027

 

 

 

480

 

JTM Foods LLC (5)

 

Delayed Draw Term Loan

 

5/14/2027

 

 

 

250

 

 

11/14/2022

 

 

 

750

 

Kestrel Parent, LLC

 

Revolver

 

 

 

 

 

 

 

11/13/2023

 

 

 

871

 

King Mid LLC (7)

 

Delayed Draw Term Loan

 

6/17/2024

 

 

 

2,356

 

 

 

 

 

 

 

King Mid LLC (5)

 

Revolver

 

12/15/2027

 

 

 

300

 

 

 

 

 

 

 

Learn-It Systems, LLC (5)

 

Revolver

 

3/18/2025

 

 

 

283

 

 

3/18/2025

 

 

 

270

 

Learn-It Systems, LLC

 

Delayed Draw Term Loan

 

 

 

 

 

 

 

3/18/2022

 

 

 

42

 

Learn-It Systems, LLC (6)

 

Delayed Draw Term Loan

 

5/4/2023

 

 

 

1,451

 

 

5/4/2023

 

 

 

1,924

 

Lexipol (Ranger Buyer, Inc.) (5)

 

Revolver

 

11/18/2027

 

 

 

1,105

 

 

11/18/2027

 

 

 

884

 

Lightspeed Buyer, Inc. (5)

 

Revolver

 

2/3/2026

 

 

 

595

 

 

2/3/2026

 

 

 

770

 

Lightspeed Buyer, Inc. (7)

 

Delayed Draw Term Loan

 

2/28/2023

 

 

 

5,101

 

 

2/28/2023

 

 

 

5,100

 

Lion Cashmere Bidco Limited

 

Revolver

 

 

 

 

 

 

 

2/23/2026

 

 

 

1,989

 

Lion Cashmere Bidco Limited (9)

 

Delayed Draw Term Loan

 

9/23/2024

 

 

 

2,952

 

 

9/23/2024

 

 

 

3,137

 

List Partners, Inc. (5)

 

Revolver

 

1/5/2023

 

 

 

450

 

 

1/5/2023

 

 

 

450

 

Mario Purchaser, LLC (7)

 

Delayed Draw Term Loan

 

4/26/2024

 

 

 

3,690

 

 

 

 

 

 

 

Mario Purchaser, LLC (5)

 

Revolver

 

4/26/2028

 

 

 

1,044

 

 

 

 

 

 

 

MHS Acquisition Holdings, LLC

 

Delayed Draw Term Loan

 

 

 

 

 

 

 

7/21/2023

 

 

 

95

 

MHS Acquisition Holdings, LLC (5)

 

Revolver

 

7/21/2027

 

 

 

129

 

 

7/21/2027

 

 

 

150

 

MRI Software LLC (5)

 

Revolver

 

2/10/2026

 

 

 

1,266

 

 

2/10/2026

 

 

 

1,266

 

MWD Management LLC (United Derm) (5)

 

Revolver

 

6/15/2027

 

 

 

560

 

 

 

 

 

 

 

144


 

 

 

 

As of December 31, 2022

 

 

As of December 31,2021

 

Company

 

Investment Type

 

Commitment
Expiration Date (1)

 

 

Unfunded
Commitment (2)

 

 

Commitment
Expiration Date (1)

 

 

Unfunded
Commitment (2)

 

New Era Technology, Inc. (5)

 

Revolver

 

10/31/2026

 

 

 

265

 

 

10/31/2026

 

 

 

152

 

New Era Technology, Inc.

 

Delayed Draw Term Loan

 

 

 

 

 

 

 

10/31/2022

 

 

 

673

 

New Era Technology, Inc. (7)

 

Delayed Draw Term Loan

 

10/31/2026

 

 

 

504

 

 

 

 

 

 

 

Nexant Volt MergerSub, Inc. (5)

 

Revolver

 

5/11/2027

 

 

 

500

 

 

5/11/2027

 

 

 

100

 

Nurture Landscapes (10)

 

Delayed Draw Term Loan

 

6/2/2028

 

 

 

465

 

 

6/2/2028

 

 

 

11,411

 

Odessa Technologies, Inc. (7)

 

Delayed Draw Term Loan

 

10/19/2023

 

 

 

1,786

 

 

10/19/2023

 

 

 

1,786

 

Odessa Technologies, Inc. (5)

 

Revolver

 

10/19/2027

 

 

 

2,500

 

 

10/19/2027

 

 

 

2,500

 

Oliver Packaging LLC (5)

 

Revolver

 

7/6/2028

 

 

 

500

 

 

 

 

 

 

 

Omni Ophthalmic Management Consultants, LLC (7)

 

Delayed Draw Term Loan

 

3/7/2024

 

 

 

1,500

 

 

 

 

 

 

 

Omni Ophthalmic Management Consultants, LLC (5)

 

Revolver

 

5/31/2023

 

 

 

113

 

 

5/31/2023

 

 

 

510

 

Ontario Systems, LLC (5)

 

Revolver

 

8/30/2025

 

 

 

256

 

 

8/30/2025

 

 

 

500

 

Ontario Systems, LLC

 

Delayed Draw Term Loan

 

 

 

 

 

 

 

8/19/2023

 

 

 

213

 

Painters Supply & Equipment Company (7)

 

Delayed Draw Term Loan

 

8/10/2023

 

 

 

724

 

 

8/10/2023

 

 

 

900

 

Painters Supply & Equipment Company (5)

 

Revolver

 

8/10/2027

 

 

 

299

 

 

8/10/2027

 

 

 

408

 

Patriot Acquisition Topco S.A.R.L (5)

 

Revolver

 

1/29/2026

 

 

 

1,390

 

 

1/29/2026

 

 

 

1,770

 

Patriot Growth Insurance Services, LLC (5)

 

Revolver

 

10/14/2028

 

 

 

660

 

 

10/14/2028

 

 

 

660

 

Patriot Growth Insurance Services, LLC

 

Delayed Draw Term Loan

 

 

 

 

 

 

 

10/14/2023

 

 

 

2,594

 

Patriot Growth Insurance Services, LLC (6)

 

Delayed Draw Term Loan

 

7/8/2024

 

 

 

2,626

 

 

 

 

 

 

 

PharComp Parent B.V. (11)

 

Delayed Draw Term Loan

 

2/18/2023

 

 

 

1,432

 

 

 

 

 

 

 

PharComp Parent B.V. (11)

 

Delayed Draw Term Loan

 

2/18/2023

 

 

 

2,873

 

 

 

 

 

 

 

Pharmalogics Recruiting, LLC

 

Delayed Draw Term Loan

 

 

 

 

 

 

 

9/27/2023

 

 

 

4,644

 

Pilot Air Freight, LLC

 

Revolver

 

 

 

 

 

 

 

7/25/2024

 

 

 

100

 

Pinnacle Treatment Centers, Inc.

 

Delayed Draw Term Loan

 

 

 

 

 

 

 

1/17/2022

 

 

 

457

 

Pinnacle Treatment Centers, Inc.

 

Revolver

 

 

 

 

 

 

 

12/31/2022

 

 

 

571

 

Plasma Buyer LLC (PathGroup) (7)

 

Delayed Draw Term Loan

 

5/12/2024

 

 

 

1,892

 

 

 

 

 

 

 

Plasma Buyer LLC (PathGroup) (5)

 

Revolver

 

5/12/2029

 

 

 

811

 

 

 

 

 

 

 

Potter Electric Signal Company (5)

 

Revolver

 

12/19/2024

 

 

 

550

 

 

12/19/2024

 

 

 

462

 

PPV Intermediate Holdings LLC (Vetcor) (7)

 

Delayed Draw Term Loan

 

2/29/2024

 

 

 

415

 

 

 

 

 

 

 

PPV Intermediate Holdings LLC (Vetcor) (5)

 

Revolver

 

8/31/2029

 

 

 

166

 

 

 

 

 

 

 

PPV Intermediate Holdings LLC (Vetcor) (7)

 

Delayed Draw Term Loan

 

2/29/2024

 

 

 

234

 

 

 

 

 

 

 

Professional Physical Therapy (5)

 

Revolver

 

2/28/2023

 

 

 

188

 

 

 

 

 

 

 

Premier Dental Care Management, LLC (7)

 

Delayed Draw Term Loan

 

8/5/2023

 

 

 

793

 

 

8/5/2023

 

 

 

3,784

 

Premier Dental Care Management, LLC (5)

 

Revolver

 

8/5/2027

 

 

 

1,030

 

 

8/5/2027

 

 

 

1,266

 

Prism Bidco, Inc.

 

Revolver

 

 

 

 

 

 

 

6/25/2026

 

 

 

833

 

PromptCare Intermediate, LP (7)

 

Delayed Draw Term Loan

 

9/1/2023

 

 

 

2,778

 

 

9/1/2023

 

 

 

3,486

 

PT Network, LLC

 

Revolver

 

 

 

 

 

 

 

11/30/2023

 

 

 

280

 

Pye-Barker Fire & Safety, LLC

 

Delayed Draw Term Loan

 

 

 

 

 

 

 

11/26/2023

 

 

 

1,401

 

Pye-Barker Fire & Safety, LLC (5)

 

Revolver

 

11/26/2027

 

 

 

816

 

 

11/26/2027

 

 

 

1,531

 

Pye-Barker Fire & Safety, LLC (7)

 

Delayed Draw Term Loan

 

6/15/2024

 

 

 

1,200

 

 

 

 

 

 

 

Pye-Barker Fire & Safety, LLC (5)

 

Revolver

 

10/1/2024

 

 

 

75

 

 

 

 

 

 

 

Receivable Solutions, Inc. (5)

 

Revolver

 

10/1/2024

 

 

 

258

 

 

10/1/2024

 

 

 

300

 

Ruffalo Noel Levitz, LLC (5)

 

Revolver

 

5/29/2024

 

 

 

75

 

 

5/29/2022

 

 

 

300

 

Safco Dental Supply, LLC (5)

 

Revolver

 

6/14/2025

 

 

 

480

 

 

6/14/2025

 

 

 

600

 

Saturn Borrower Inc

 

Revolver

 

 

 

 

 

 

 

9/30/2026

 

 

 

605

 

Seko Global Logistics Network, LLC (5)

 

Revolver

 

12/20/2026

 

 

 

650

 

 

12/20/2026

 

 

 

1,300

 

Seniorlink Incorporated (5)

 

Revolver

 

7/17/2026

 

 

 

1,038

 

 

7/17/2026

 

 

 

1,038

 

Service Logic Acquisition, Inc.

 

Delayed Draw Term Loan

 

 

 

 

 

 

 

10/30/2022

 

 

 

389

 

Slickdeals Holdings, LLC (4)

 

Revolver

 

6/12/2023

 

 

 

727

 

 

6/12/2023

 

 

 

727

 

Smartronix, LLC (5)

 

Revolver

 

11/23/2027

 

 

 

3,290

 

 

11/23/2027

 

 

 

3,290

 

Smile Doctors LLC

 

Delayed Draw Term Loan

 

 

 

 

 

 

 

12/23/2023

 

 

 

1,654

 

Smile Doctors LLC (5)

 

Revolver

 

12/23/2027

 

 

 

646

 

 

12/23/2027

 

 

 

1,201

 

Smile Doctors LLC (7)

 

Delayed Draw Term Loan

 

12/23/2028

 

 

 

2,010

 

 

 

 

 

 

 

SQAD Holdco, Inc. (7)

 

Delayed Draw Term Loan

 

4/25/2024

 

 

 

2,425

 

 

 

 

 

 

 

SQAD Holdco, Inc. (5)

 

Revolver

 

4/25/2028

 

 

 

840

 

 

 

 

 

 

 

Spear Education

 

Delayed Draw Term Loan

 

 

 

 

 

 

 

2/26/2022

 

 

 

3,125

 

145


 

 

 

 

As of December 31, 2022

 

 

As of December 31,2021

 

Company

 

Investment Type

 

Commitment
Expiration Date (1)

 

 

Unfunded
Commitment (2)

 

 

Commitment
Expiration Date (1)

 

 

Unfunded
Commitment (2)

 

Stepping Stones Healthcare Services, LLC (7)

 

Delayed Draw Term Loan

 

12/30/2023

 

 

 

2,226

 

 

12/30/2023

 

 

 

3,774

 

Stepping Stones Healthcare Services, LLC (7)

 

Revolver

 

12/30/2026

 

 

 

528

 

 

12/30/2026

 

 

 

1,887

 

Summit 7 Systems, LLC (5)

 

Revolver

 

5/23/2028

 

 

 

650

 

 

 

 

 

 

 

Sun Acquirer Corp. (7)

 

Delayed Draw Term Loan

 

9/8/2027

 

 

 

491

 

 

9/8/2023

 

 

 

4,466

 

Sun Acquirer Corp. (5)

 

Revolver

 

9/8/2027

 

 

 

1,812

 

 

9/8/2027

 

 

 

1,812

 

Sydney US Buyer Corp. (3B Scientific) (9)

 

Delayed Draw Term Loan

 

7/8/2029

 

 

 

1,961

 

 

 

 

 

 

 

Sydney US Buyer Corp. (3B Scientific) (9)

 

Revolver

 

7/8/2029

 

 

 

654

 

 

 

 

 

 

 

Teal Acquisition Co., Inc (5)

 

Revolver

 

9/22/2026

 

 

 

259

 

 

9/22/2026

 

 

 

967

 

Teal Acquisition Co., Inc

 

Delayed Draw Term Loan

 

 

 

 

 

 

 

9/22/2026

 

 

 

1,642

 

The Hilb Group, LLC (5)

 

Revolver

 

12/2/2025

 

 

 

340

 

 

12/2/2025

 

 

 

340

 

The Hilb Group, LLC (5)

 

Revolver

 

12/2/2025

 

 

 

143

 

 

12/2/2025

 

 

 

143

 

The Hilb Group, LLC (5)

 

Delayed Draw Term Loan

 

12/10/2023

 

 

 

1,880

 

 

12/10/2023

 

 

 

4,413

 

The Hilb Group, LLC (5)

 

Revolver

 

12/2/2025

 

 

 

113

 

 

12/2/2025

 

 

 

113

 

Transportation Insight, LLC (5)

 

Revolver

 

12/3/2024

 

 

 

750

 

 

12/3/2024

 

 

 

750

 

Tranzonic

 

Revolver

 

 

 

 

 

 

 

3/27/2023

 

 

 

356

 

Unifeye Vision Partners (5)

 

Revolver

 

9/13/2025

 

 

 

793

 

 

9/13/2025

 

 

 

1,700

 

Unifeye Vision Partners (6)

 

Delayed Draw Term Loan

 

9/7/2023

 

 

 

1,199

 

 

9/7/2023

 

 

 

4,286

 

United Flow Technologies (7)

 

Delayed Draw Term Loan

 

10/29/2023

 

 

 

82

 

 

10/29/2023

 

 

 

3,750

 

United Flow Technologies (5)

 

Revolver

 

10/29/2027

 

 

 

1,600

 

 

10/29/2027

 

 

 

1,600

 

UP Acquisition Corp. (5)

 

Revolver

 

5/23/2024

 

 

 

807

 

 

5/23/2024

 

 

 

807

 

VetStrategy

 

Delayed Draw Term Loan

 

 

 

 

 

 

 

1/31/2022

 

 

 

419

 

Vital Care Buyer, LLC (5)

 

Revolver

 

10/19/2025

 

 

 

1,852

 

 

10/19/2025

 

 

 

2,222

 

WhiteHawk III Onshore Fund L.P.

 

Partnership Interest

 

7/5/2024

 

 

 

1,700

 

 

7/5/2024

 

 

 

4,208

 

Winxnet Holdings LLC (5)

 

Revolver

 

6/29/2023

 

 

 

163

 

 

6/29/2023

 

 

 

400

 

Winxnet Holdings LLC

 

Revolver

 

 

 

 

 

 

 

6/29/2023

 

 

 

250

 

Total

 

 

 

 

 

 

$

158,905

 

 

 

 

 

$

195,622

 

(1)
Commitments are generally subject to borrowers meeting certain criteria such as compliance with covenants and certain operational metrics. These amounts may remain outstanding until the commitment period of an unfunded commitmentapplicable loan expires, which may be shorter than its maturity.
(2)
Unfunded commitments denominated in GBP totaling £377,841 and £377,841 at December 31, 2017 and December 31, 2016, respectively.

Other Commitments and Contingencies

As of December 31, 2017,currencies other than USD have been converted to USD using the Company had $391.7 million in total capital commitments from investors. Of this amount, $10.0 million was from Crescent Capital Group LP (“CCG LP”) and its affiliates. The remaining unfunded capital commitments totaled $220.7 millionapplicable foreign currency exchange rate as of December 31, 2017.

2022 and 2021.
(3)
Investment pays 0.38% unfunded commitment fee on delayed draw term loan and/or revolving credit facilities.
(4)
Investment pays 0.50% unfunded commitment fee on delayed draw term loan and/or revolving credit facilities.
(5)
Investment pays 0.75% unfunded commitment fee on delayed draw term loan and/or revolving credit facilities.
(6)
Investment pays 1.00% unfunded commitment fee on delayed draw term loan and/or revolving credit facilities.
(7)
Investment pays 1.25% unfunded commitment fee on delayed draw term loan and/or revolving credit facilities.
(8)
Investment pays 1.80% unfunded commitment fee on delayed draw term loan and/or revolving credit facilities.
(9)
Investment pays 1.95% unfunded commitment fee on delayed draw term loan and/or revolving credit facilities.
(10)
Investment pays 2.25% unfunded commitment fee on delayed draw term loan and/or revolving credit facilities.
(11)
Investment pays 4.25% unfunded commitment fee on delayed draw term loan and/or revolving credit facilities.
(12)
Investment pays 5.00% unfunded commitment fee on delayed draw term loan and/or revolving credit facilities.

Other Commitments and Contingencies

Up to June 25, 2015, the Company’s efforts had been limited to organizational activities, the cost of which has been borne by the Advisor. The Company has agreed to repay the Advisor for initial organization costs and equity offering costs incurred prior to the commencement of its operations up to a maximum of $1.5 million on a pro rata basis over the first $350 million of invested capital not to exceed 3 years from the initial capital commitment. The Advisor incurred costs on behalf of the Company of $794,450 of equity offering costs and $567,895 of organization costs through Commencement. For the year ended December 31, 2017, the Advisor allocated to the Company $102,144 of equity offering costs and $73,015 of organization costs, of which $38,924 was included in Due to Advisor on the Consolidated Statements of Assets and Liabilities at December 31, 2017. Since June 26, 2015 (Commencement) through December 31, 2017, the Advisor has allocated to the Company $388,145 of equity offering costs and $277,457 of organization costs.

In the normal course of business, the Company enters into contracts which provide a variety of representations and warranties, and that provide general indemnifications. Such contracts include those with certain service providers, brokers and trading counterparties. Any exposure to the Company under these arrangements is unknown as it would involve future claims that may be made against the Company; however, based on the Company’s experience, the risk of loss is remote and no such claims are expected to occur. As such, the Company has not accrued any liability in connection with such indemnifications.

Note 9. Net Assets

Note 8. Stockholders’ Equity

On June 26, 2015,November 18, 2021, the Company entered into subscription agreements (collectively, the “Subscription Agreements”) with several investors, including CCG LP and its affiliates, providing for the private placementissued 2,720,000 shares of the Company’s common stock. Under the terms of the Subscription Agreements, investors are required to fund capital drawdowns to purchase the Company’s common stock up to the amountfor total cash proceeds of their respective capital commitments on anas-needed basis as determined by the Company$58,018 in connection with a minimum of 10 business days’ prior notice. The remaining unfunded capital commitments related to these Subscription Agreements totaled $220.7 million and $246.7 million as of December 31, 2017 and 2016, respectively.public equity offering.

146


The following table summarizes the total shares issued and amount received related to capital drawdowns delivered pursuant to the Subscription Agreements during the years ended December 31, 2017 and 2016 and for the period from June 26, 2015 (Commencement) through December 31, 2015:Company’s recent distributions declared:

   For the year ended 
   December 31, 2017 

Quarter Ended

  Shares   Amount 

December 31, 2017

   490,822   $10,000,000 

September 30, 2017

   488,138    10,000,000 

June 30, 2017

   490,701    10,000,000 

March 31, 2017

   744,085    15,000,000 
  

 

 

   

 

 

 

Total Capital Drawdowns

   2,213,746   $45,000,000 
  

 

 

   

 

 

 

Date Declared

 

Record Date

 

Payment Date

 

Amount Per Share

 

November 4, 2022

 

December 30, 2022

 

January 17, 2023

 

$

0.41

 

August 5, 2022

 

September 30, 2022

 

October 17, 2022

 

$

0.41

 

May 3, 2022

 

June 30, 2022

 

July 15, 2022

 

$

0.41

 

February 18, 2022

 

March 31, 2022

 

April 15, 2022

 

$

0.41

 

November 5, 2021

 

September 2, 2022

 

September 15, 2022

 

$

0.05

 

November 5, 2021

 

June 3, 2022

 

June 15, 2022

 

$

0.05

 

November 5, 2021

 

March 4, 2022

 

March 15, 2022

 

$

0.05

 

November 5, 2021

 

December 3, 2021

 

December 15, 2021

 

$

0.05

 

November 5, 2021

 

December 31, 2021

 

January 17, 2022

 

$

0.41

 

August 6, 2021

 

September 30, 2021

 

October 15, 2021

 

$

0.41

 

May 10, 2021

 

June 30, 2021

 

July 15, 2021

 

$

0.41

 

February 22, 2021

 

March 31, 2021

 

April 15, 2021

 

$

0.41

 

November 3, 2020

 

December 31, 2020

 

January 15, 2021

 

$

0.41

 

August 7, 2020

 

September 30, 2020

 

October 15, 2020

 

$

0.41

 

May 11, 2020

 

June 30, 2020

 

July 15, 2020

 

$

0.41

 

March 3, 2020

 

March 31, 2020

 

April 15, 2020

 

$

0.41

 

   For the year ended 
   December 31, 2016 

Quarter Ended

  Shares   Amount 

December 31, 2016

   352,627   $7,000,000 

September 30, 2016

   613,121    12,000,000 

June 30, 2016

   728,256    14,000,000 

March 31, 2016

   624,382    12,000,000 
  

 

 

   

 

 

 

Total Capital Drawdowns

   2,318,386   $45,000,000 
  

 

 

   

 

 

 

  For the period from June 26, 2015 (Commencement) through 
  December 31, 2015 

Quarter Ended

 Shares  Amount 

December 31, 2015

  605,418  $12,000,000 

September 30, 2015

  2,100,840   42,000,000 

June 30, 2015

  1,350,000   27,000,000 
 

 

 

  

 

 

 

Total Capital Drawdowns

  4,056,258  $81,000,000 
 

 

 

  

 

 

 

Prior to the listing of the Company’s shares on an exchange, stockholders who “opt in” to the Company’s dividend reinvestment plan will have their cash dividends and distributions automatically reinvested in additional shares of the Company’s common stock, rather than receiving cash dividends and distributions. The number of shares to be issued to a stockholder is determined by dividing the total dollar amount of the cash dividend or distribution payable to a stockholder by the net asset value per share of the common stock as of the last day of the Company’s fiscal quarter or such other date and price per share as determined by the Board preceding the date such dividend was declared.

The Company has authorized 200,000,000 shares of its common stock with a par value of $0.001 per share. The Company has authorized 10,000 shares of its preferred stock with a par value of $0.001 per share. Shares of preferred stock have not been issued. On February 5, 2015, the Company issued 1,000 common shares to CCG LP. On April 15, 2015, CCG LP contributed $499,000 of additionalpaid-in-capital to the Company. On June 29, 2015, CCG LP exchanged its 1,000 shares issued on February 5, 2015 for 25,000 common shares, which were subsequently redeemed on June 30, 2015.

At December 31, 20172022 and 2016, CCG LP2021, Crescent, Sun Life and its affiliatesother related parties owned 3.32%6.59% and 4.47%5.10%, respectively, of the outstanding common shares of the Company.

For the year ended December 31, 2017, dividends declared and payable by the Company are as follows:

Quarter Ended

  Total Amount   Per Share Amount 

December 31, 2017

  $2,707,232   $0.31 

September 30, 2017

  $2,470,579   $0.30 

June 30, 2017

  $2,169,823   $0.29 

March 31, 2017

  $1,994,047   $0.28 

For the year ended December 31, 2016, dividends declared and payable by the Company are as follows:

Quarter Ended

  Total Amount   Per Share Amount 

December 31, 2016

  $2,400,000   $0.38 

September 30, 2016

  $1,543,640   $0.26 

June 30, 2016

  $1,164,992   $0.22 

March 31, 2016

  $1,130,001   $0.24 

For the period from February 5, 2015 (Inception) through December 31, 2015 dividends declared and payable by the Company are as follows:

Quarter Ended

  Total Amount   Per Share Amount 

December 31, 2015

  $924,998   $0.23 

September 30, 2015

  $151,009   $0.04 

Note 9.10. Earnings Per Share

In accordance with the provisions of ASC Topic 260 –Earnings per Share (“ASC 260”), basic earnings per share is computed by dividing earnings available to common shareholdersstockholders by the weighted average number of shares outstanding during the period. Other potentially dilutive common shares, and the related impact to earnings, are considered when calculating earnings per share on a diluted basis. As of December 31, 20172022 and December 31, 2016,2021, there are no dilutive shares.

The following table sets forth the computation of the weighted average basic and diluted net increase in net assets per share from operations for the following periods:periods (in thousands):

  For the year
ended
December 31,
2017
  For the year
ended
December 31,
2016
  For the period
from February 5,
2015 (Inception)
to
December 31,
2015 
 

Net increase (decrease) in net assets resulting from operations

 $9,055,186  $11,768,693  $(2,155,042

Weighted average common shares outstanding

  7,562,447   5,191,589   1,636,134 

Net increase (decrease) in net assets resulting from operations per common share-basic and diluted

 $1.20  $2.27  $(1.32

 

 

 

For the years ended,

 

 

 

 

 

2022

 

 

2021

 

 

2020

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Net increase (decrease) in net assets resulting
   from operations

 

 

$

15,544

 

 

$

83,633

 

 

$

54,672

 

 

Weighted average common shares outstanding

 

 

 

30,887,360

 

 

 

28,477,771

 

 

 

27,681,757

 

 

Net increase (decrease) in net assets resulting from
   operations per common share-basic and diluted

 

 

$

0.50

 

 

$

2.94

 

 

$

1.98

 

 

147


Note 10.11. Income Taxes

The tax character of shareholder distributions attributable to the years ended December 31, 20172022, 2021 and 2016 and for the period from February 5, 2015 (Inception) to2020, were as follows (in thousands):

 

 

2022

 

 

2021

 

 

2020

 

Ordinary Income

 

$

55,288

 

 

$

48,843

 

 

$

46,216

 

Capital Gain

 

 

 

 

 

 

 

 

 

Total

 

$

55,288

 

 

$

48,843

 

 

$

46,216

 

(1)
For years ended December 31, 2015, were2022, 2021 and 2020, 83.8%, 86.7%, and 98.0%, respectively, of ordinary income qualified as follows:

interest related dividend which is exempt from U.S. withholding tax applicable to non U.S. shareholders.

   2017   2016   2015 

Ordinary Income(1)

  $9,341,681   $6,238,633   $1,076,007 

Capital Gains

   —      —      —   
  

 

 

   

 

 

   

Total

  $9,341,681   $6,238,633   $1,076,007 
  

 

 

   

 

 

   

(1)For years ended December 31, 2017 and 2016 and for the period from February 5, 2015 (Inception) to December 31, 2015, 100%, 100% and 100%, respectively, of ordinary income qualified as interest related dividend which is exempt from U.S. withholding tax applicable to non U.S. shareholders.

For the years ended December 31, 20172022, 2021 and 2016 and for the period from February 5, 2015 (Inception) to December 31, 2015,2020, the components of distributable earnings on a tax basis detailed below differ from the amounts reflected in the Company’s Consolidated Statements of Assets and Liabilities by temporary and other book/tax differences, primarily relating to the tax treatment of wash sales, and organizational expenses, partnership basis adjustments, forward contracts mark to market and defaulted bond income accruals is as follows:follows (in thousands):

 

 

2022

 

 

2021

 

 

2020

 

Undistributed net investment income

 

$

15,656

 

 

$

13,350

 

 

$

8,439

 

Other temporary differences

 

 

(437

)

 

 

(447

)

 

 

(456

)

Post October loss deferrals

 

 

 

 

 

 

 

 

 

Capital loss carryover

 

 

(41,134

)

 

 

(34,248

)

 

 

(63,271

)

Unrealized appreciation (depreciation)

 

 

(36,583

)

 

 

7,437

 

 

 

20,630

 

Components of tax distributable earnings at year end

 

$

(62,498

)

 

$

(13,908

)

 

$

(34,658

)

   2017   2016   2015 

Undistributed net investment income

  $774,114   $68,766   $—   

Other temporary differences

   (240,948   (118,284   (159,569

Post October loss deferrals

   —      (16,464   (16,582

Capital loss carryover

   (441,103   (70,653   (70,920

Unrealized appreciation (depreciation)

   1,985,571    2,435,646    (2,983,978
  

 

 

   

 

 

   

 

 

 

Components of tax distributable earnings at year end

  $2,073,634   $2,299,011   $(3,231,049
  

 

 

   

 

 

   

 

 

 

Note: TaxableNote, taxable income is an estimate and is not fully determined until the Company’s tax return is filed.


Taxable income generally differs from net increase (decrease) in net assets resulting from operations due to temporary and permanent differences in the recognition of income and expenses, and generally excludes net unrealized gains or losses, as unrealized gains or losses are generally not included in taxable income until they are realized.

The Company makes certain adjustments to the classification of stockholders’ equity as a result of permanentbook-to-tax differences, which include differences in the book and tax basis of certain assets and liabilities, and nondeductible federal taxes or losses among other items. To the extent these differences are permanent, they are charged or credited to additional paid in capital, undistributed net investment income or undistributed net realized gains on investments, as appropriate.

The Company neither has any uncertain tax positions that met the recognition or measurement criteria of ASC740-10-25, Income Taxes,, nor did the Company have any unrecognized tax benefits as of the periods presented herein. Although the Company files federal and state tax returns, itsthe Company’s major tax jurisdiction is federal. The Company’sinception-to-date federal tax year remainsreturns remain subject to examination by the Internal Revenue Service. A portion of losses acquired from Alcentra Capital may be subject to limitations under the Internal Revenue Code.

Permanent differences between Investment Company Taxable Income (“ICTI”) and net investment income for financial reporting purposes are reclassified among capital accounts in the financial statements to reflect their tax character. Differences in classification may also result from the treatment of short-term gains as ordinary income for tax purposes. purposes, partnership investments, investments in wholly-owned subsidiaries, and incentive fees. For the years ended December 31, 20172022, 2021 and 2016 and for the period from February 5, 2015 (Inception) to December 31, 2015,2020, the Company reclassified for book purposes amounts arising from permanent book/tax differences related to the different tax treatment of foreign currency gainsgain/(loss), defaulted bonds and losses and disallowed excisenon-deductible-excise tax expense as follows:follows (in thousands):

 

 

2022

 

 

2021

 

 

2020

 

Accumulated net realized gain (loss)

 

$

(5,482

)

 

$

(16,849

)

 

$

(35,651

)

Distributions in excess of Investment Company Taxable Income

 

 

(3,364

)

 

 

2,837

 

 

 

(94

)

Total

 

$

(8,846

)

 

$

(14,012

)

 

$

(35,745

)

   2017   2016   2015 

Paid-in capital in excess of par value

  $(22,985  $—     $—   

Accumulated net realized gain (loss)

   2,738    53,618    (8,580

Distributions in excess of net investment income

   20,247    (53,618   8,580 
  

 

 

   

 

 

   

 

 

 

Total

  $—     $—     $—   
  

 

 

   

 

 

   

 

 

 
148



The tax cost of the Company’s investments as of December 31, 2017,2021, approximates their amortized cost.

As of December 31, 2017, theThe Company’s aggregate investment unrealized appreciation and depreciation for federal income tax purposes was:was as follows (in thousands):

Tax cost

  $317,447,028 
  

 

 

 

Gross unrealized appreciation

  $5,965,295 

Gross unrealized depreciation

   (4,285,767
  

 

 

 

Net unrealized investment appreciation

  $1,679,528 
  

 

 

 

 

 

 

 

As of
December
31, 2022

 

 

As of
December
31, 2021

 

Tax Cost

 

 

 

$

1,295,847

 

 

$

1,260,862

 

Gross Unrealized Appreciation

 

 

 

$

9,274

 

 

$

34,877

 

Gross Unrealized Depreciation

 

 

 

 

(42,164

)

 

 

(25,373

)

 

 

Net Unrealized Investment Appreciation (Depreciation)

 

$

(32,890

)

 

$

9,504

 

The Company recognized the following income taxes related to Taxable Subsidiary and excise taxes related to the Company’s status as a RIC:

 

 

 

For the years ended,

 

 

 

 

 

2022

 

 

 

2021

 

 

 

2020

 

Income tax (benefit) provision

 

 

$

(326

)

 

$

1,732

 

 

$

(51

)

Excise tax (benefit) provision

 

 

 

481

 

 

 

518

 

 

 

592

 

(Benefit) provision for income and excise taxes

 

 

$

155

 

 

$

2,250

 

 

$

541

 

As of December 31, 2016,2022 and 2021, $657 and $1,733 of accrued income and excise taxes remained payable.

The Company recognized the Company’s aggregate investmentfollowing benefits (provisions) for taxes on realized and unrealized appreciation and depreciation for federal incomeon investments:

 

 

 

For the years ended,

 

 

 

 

 

2022

 

 

 

2021

 

 

 

2020

 

Benefit (provision) for taxes on realized gain on
   investments

 

 

$

(911

)

 

$

(1,177

)

 

$

46

 

Benefit (provision) for taxes on unrealized appreciation
   (depreciation) on investments

 

 

 

105

 

 

 

(220

)

 

 

(235

)

Benefit (provision) for taxes on realized and unrealized
   appreciation (depreciation) on investments

 

 

$

(806

)

 

$

(1,397

)

 

$

(189

)

As of December 31, 2022 and 2021, $91 and $42, respectively, was included in deferred tax purposes was:assets on the Consolidated Statements of Assets and Liabilities relating to net operating loss carryforwards and unrealized losses on investments and other temporary book to tax differences that are expected to be used in future periods. As of December 31, 2022 and 2021, $899 and $956, respectively, was included in deferred tax liabilities on the Consolidated Statements of Assets and Liabilities primarily relating to deferred taxes on unrealized gains on investments held in the Company’s corporate subsidiary and other temporary book to tax differences of the corporate subsidiary.

149

Tax cost

  $216,264,636 
  

 

 

 

Gross unrealized appreciation

  $2,754,130 

Gross unrealized depreciation

   (1,097,814
  

 

 

 

Net unrealized investment appreciation

  $1,656,316 
  

 

 

 


Note 11.12. Financial Highlights

Below is the schedule of the Company’s financial highlights (in thousands, except share and per share data):

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

For the years ended,

 

 

 

 

2022

 

 

2021

 

 

2020

 

 

2019

 

 

2018

 

 

Per Share Data:(1)

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Net asset value, beginning of period

 

$

21.12

 

 

$

19.88

 

 

$

19.50

 

 

$

19.43

 

 

$

20.10

 

 

Net investment income after tax

 

 

1.93

 

 

 

1.67

 

 

 

1.80

 

 

 

1.83

 

 

 

1.65

 

 

Net realized and unrealized gains (losses) on investments, asset acquisition and forward contracts, net of taxes

 

 

(1.43

)

 

 

1.27

 

 

 

0.18

 

 

 

(0.14

)

 

 

(0.89

)

 

Net increase (decrease) in net assets resulting from operations

 

 

0.50

 

 

 

2.94

 

 

 

1.98

 

 

 

1.69

 

 

 

0.76

 

 

Effect of equity issuances, net of share repurchases and rounding

 

 

 

 

 

0.01

 

 

 

0.04

 

 

 

0.03

 

 

 

0.06

 

 

Distributions declared from net investment income(2)

 

 

(1.79

)

 

 

(1.69

)

 

 

(1.64

)

 

 

(1.64

)

 

 

(1.47

)

 

Offering Costs

 

 

 

 

 

(0.02

)

 

 

 

 

 

(0.01

)

 

 

(0.02

)

 

Total increase (decrease) in net assets

 

 

(1.29

)

 

 

1.24

 

 

 

0.38

 

 

 

0.07

 

 

 

(0.67

)

 

Net asset value, end of period

 

$

19.83

 

 

$

21.12

 

 

$

19.88

 

 

$

19.50

 

 

$

19.43

 

 

Shares outstanding, end of period

 

 

30,887,360

 

 

 

30,887,360

 

 

 

20,862,314

 

 

 

13,358,289

 

 

 

8,597,116

 

 

Market value, end of period

 

$

12.78

 

 

 

17.60

 

 

 

14.57

 

 

 

 

 

 

 

Weighted average shares outstanding

 

 

30,887,360

 

 

 

28,477,771

 

 

 

27,681,757

 

 

 

17,344,640

 

 

 

10,719,485

 

 

Total return based on market value (3)

 

 

-18.45

%

 

 

32.46

%

 

 

1.47

%

 

 

 

 

 

Total return based on net asset value (4)

 

 

2.37

%

 

 

14.74

%

 

 

10.36

%

 

 

8.81

%

 

 

4.06

%

 

Ratio/Supplemental Data:

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Net assets, end of period

 

$

612,541

 

 

$

652,285

 

 

$

560,000

 

 

$

406,917

 

 

$

259,579

 

 

Ratio of total net expenses to average net assets(5)

 

 

8.96

%

 

 

7.81

%

 

 

5.34

%

 

 

6.54

%

 

 

7.33

%

 

Ratio of net expenses (without incentive fees and interest and other debt expenses) to average net assets

 

 

3.26

%

 

 

3.02

%

 

 

2.24

%

 

 

2.50

%

 

 

3.06

%

 

Ratio of net investment income before taxes to average net assets

 

 

9.41

%

 

 

8.40

%

 

 

10.10

%

 

 

9.61

%

 

 

8.48

%

 

Ratio of interest and credit facility expenses to average net assets

 

 

5.01

%

 

 

3.33

%

 

 

3.10

%

 

 

4.03

%

 

 

4.01

%

 

Ratio of net incentive fees to average net assets

 

 

0.68

%

 

 

1.46

%

 

 

 

 

 

 

 

 

0.26

%

 

Portfolio turnover

 

 

21.52

%

 

 

41.64

%

 

 

28.01

%

 

 

23.97

%

 

 

27.89

%

 

Asset coverage ratio

 

 

192

%

 

 

201

%

 

 

217

%

 

 

225

%

 

 

209

%

 

(1)
Based on actual number of shares outstanding at the end of the Companycorresponding period or the weighted average shares outstanding for the period, unless otherwise noted, as appropriate.
(2)
The per share data for distributions per share reflects the actual amount of distributions declared per share for the applicable periods.
(3)
Total return based on market value is calculated as the change in market value per share during the period, taking into account dividends, if any, reinvested in accordance with the Company’s dividend reinvestment plan.
(4)
Total return based on net asset value is calculated as the change in net asset value per share during the period plus declared dividends per share during the period, divided by the beginning net asset value per share, and not annualized.
(5)
The ratio of total expenses to average net assets in the table above reflects the Adviser’s voluntary waivers of its right to receive a portion of the management fees and income incentive fees with respect to the Company’s ownership in GACP II LP and WhiteHawk III Onshore Fund LP and a voluntary waiver of income incentive fees to the extent net investment income, excluding the effect of the GAAP incentive fee, falls short of the regular declared dividend on a full dollar basis. Excluding the effects of the voluntary waivers, the ratio of total expenses to average net assets would have been 9.04%, 7.83%, 5.37%, 6.58% and 7.36% for the years ended December 31, 20172022, 2021, 2020, 2019 and 20162018, respectively.

150


Senior Securities

Information about our senior securities (including debt securities and other indebtedness) is shown in the following table as of the fiscal years ended December 31 for the period from February 5, 2015 (Inception) toyears indicated below. We had no senior securities outstanding as of December 31 of any fiscal years prior to those indicated below.



Class and Year

 

Total Amount Outstanding Exclusive of Treasury Securities(1)

 

 

Asset Coverage Per Unit(2)

 

 

Involuntary Liquidating Preference Per Unit(3)

 

 

Average Market Value Per Unit(4)

SPV Asset Facility

 

 

 

 

 

 

 

 

 

 

 

Fiscal 2022

 

$

233,000

 

 

$

1,917

 

 

 

-

 

 

N/A

Fiscal 2021

 

$

249,500

 

 

$

2,014

 

 

 

-

 

 

N/A

Fiscal 2020

 

$

260,210

 

 

$

2,166

 

 

 

-

 

 

N/A

Fiscal 2019

 

$

220,687

 

 

$

2,250

 

 

 

-

 

 

N/A

Fiscal 2018

 

$

159,629

 

 

$

2,085

 

 

 

-

 

 

N/A

Fiscal 2017

 

$

86,629

 

 

$

2,135

 

 

 

-

 

 

N/A

Fiscal 2016

 

$

47,629

 

 

$

2,347

 

 

 

-

 

 

N/A

Fiscal 2015

 

$

-

 

 

$

-

 

 

 

-

 

 

N/A

Revolving Credit Facility(5)

 

 

 

 

 

 

 

 

 

 

 

Fiscal 2022

 

$

-

 

 

$

-

 

 

 

-

 

 

N/A

Fiscal 2021

 

$

-

 

 

$

-

 

 

 

-

 

 

N/A

Fiscal 2020

 

$

-

 

 

$

-

 

 

 

-

 

 

N/A

Fiscal 2019

 

$

-

 

 

$

-

 

 

 

-

 

 

N/A

Fiscal 2018

 

$

-

 

 

$

-

 

 

 

-

 

 

N/A

Fiscal 2017

 

$

-

 

 

$

-

 

 

 

-

 

 

N/A

Fiscal 2016

 

$

47,810

 

 

$

2,347

 

 

 

-

 

 

N/A

Fiscal 2015

 

$

54,810

 

 

$

2,415

 

 

 

-

 

 

N/A

Revolving Credit Facility II(6)

 

 

 

 

 

 

 

 

 

 

 

Fiscal 2022

 

$

-

 

 

$

-

 

 

 

-

 

 

N/A

Fiscal 2021

 

$

-

 

 

$

-

 

 

 

-

 

 

N/A

Fiscal 2020

 

$

-

 

 

$

-

 

 

 

-

 

 

N/A

Fiscal 2019

 

$

-

 

 

$

-

 

 

 

-

 

 

N/A

Fiscal 2018

 

$

78,310

 

 

$

2,085

 

 

 

-

 

 

N/A

Fiscal 2017

 

$

65,310

 

 

$

2,135

 

 

 

-

 

 

N/A

Fiscal 2016

 

$

-

 

 

$

-

 

 

 

-

 

 

N/A

Fiscal 2015

 

$

-

 

 

$

-

 

 

 

-

 

 

N/A

Ally Corporate Revolving Facility(8)

 

 

 

 

 

 

 

 

 

 

 

Fiscal 2022

 

$

-

 

 

$

-

 

 

 

-

 

 

N/A

Fiscal 2021

 

$

-

 

 

$

-

 

 

 

-

 

 

N/A

Fiscal 2020

 

$

149,904

 

 

$

2,166

 

 

 

-

 

 

N/A

Fiscal 2019

 

$

104,754

 

 

$

2,250

 

 

 

-

 

 

N/A

Fiscal 2018

 

$

-

 

 

$

-

 

 

 

-

 

 

N/A

Fiscal 2017

 

$

-

 

 

$

-

 

 

 

-

 

 

N/A

Fiscal 2016

 

$

-

 

 

$

-

 

 

 

-

 

 

N/A

Fiscal 2015

 

$

-

 

 

$

-

 

 

 

-

 

 

N/A

SMBC Corporate Revolving Facility

 

 

 

 

 

 

 

 

 

 

 

Fiscal 2022

 

$

241,836

 

 

$

1,917

 

 

 

-

 

 

N/A

Fiscal 2021

 

$

203,437

 

 

$

2,014

 

 

 

-

 

 

N/A

Fiscal 2020

 

$

-

 

 

$

-

 

 

 

-

 

 

N/A

Fiscal 2019

 

$

-

 

 

$

-

 

 

 

-

 

 

N/A

Fiscal 2018

 

$

-

 

 

$

-

 

 

 

-

 

 

N/A

Fiscal 2017

 

$

-

 

 

$

-

 

 

 

-

 

 

N/A

Fiscal 2016

 

$

-

 

 

$

-

 

 

 

-

 

 

N/A

Fiscal 2015

 

$

-

 

 

$

-

 

 

 

-

 

 

N/A

151


Class and Year

 

Total Amount Outstanding Exclusive of Treasury Securities(1)

 

 

Asset Coverage Per Unit(2)

 

 

Involuntary Liquidating Preference Per Unit(3)

 

 

Average Market Value Per Unit(4)

2023 Unsecured Notes

 

 

 

 

 

 

 

 

 

 

 

Fiscal 2022

 

$

50,000

 

 

$

1,917

 

 

 

-

 

 

N/A

Fiscal 2021

 

$

50,000

 

 

$

2,014

 

 

 

-

 

 

N/A

Fiscal 2020

 

$

50,000

 

 

$

2,166

 

 

 

-

 

 

N/A

Fiscal 2019

 

$

-

 

 

$

-

 

 

 

-

 

 

N/A

Fiscal 2018

 

$

-

 

 

$

-

 

 

 

-

 

 

N/A

Fiscal 2017

 

$

-

 

 

$

-

 

 

 

-

 

 

N/A

Fiscal 2016

 

$

-

 

 

$

-

 

 

 

-

 

 

N/A

Fiscal 2015

 

$

-

 

 

$

-

 

 

 

-

 

 

N/A

2026 Unsecured Notes

 

 

 

 

 

 

 

 

 

 

 

Fiscal 2022

 

$

135,000

 

 

$

1,917

 

 

 

-

 

 

N/A

Fiscal 2021

 

$

135,000

 

 

$

2,014

 

 

 

-

 

 

N/A

Fiscal 2020

 

$

-

 

 

$

-

 

 

 

-

 

 

N/A

Fiscal 2019

 

$

-

 

 

$

-

 

 

 

-

 

 

N/A

Fiscal 2018

 

$

-

 

 

$

-

 

 

 

-

 

 

N/A

Fiscal 2017

 

$

-

 

 

$

-

 

 

 

-

 

 

N/A

Fiscal 2016

 

$

-

 

 

$

-

 

 

 

-

 

 

N/A

Fiscal 2015

 

$

-

 

 

$

-

 

 

 

-

 

 

N/A

InterNotes®(7)

 

 

 

 

 

 

 

 

 

 

 

Fiscal 2022

 

$

-

 

 

$

-

 

 

 

-

 

 

N/A

Fiscal 2021

 

$

-

 

 

$

-

 

 

 

-

 

 

N/A

Fiscal 2020

 

$

16,418

 

 

$

2,166

 

 

 

-

 

 

N/A

Fiscal 2019

 

$

-

 

 

$

-

 

 

 

-

 

 

N/A

Fiscal 2018

 

$

-

 

 

$

-

 

 

 

-

 

 

N/A

Fiscal 2017

 

$

-

 

 

$

-

 

 

 

-

 

 

N/A

Fiscal 2016

 

$

-

 

 

$

-

 

 

 

-

 

 

N/A

Fiscal 2015

 

$

-

 

 

$

-

 

 

 

-

 

 

N/A

(1)
Total amount of each class of senior securities outstanding at principal value at the end of the period presented.
(2)
The asset coverage ratio for a class of senior securities representing indebtedness is calculated as (i) the sum of (A) total assets at end of period and (B) other liabilities excluding total debt outstanding and accrued borrowing expenses at end of period, divided by (ii) the sum of total debt outstanding and accrued borrowing expenses at the end of the period. This asset coverage ratio is multiplied by $1,000 to determine the “Asset Coverage Per Unit”.
(3)
The amount to which such class of senior security would be entitled upon our involuntary liquidation in preference to any security junior to it.
(4)
Not applicable.
(5)
Our $50 million revolving credit facility with Natixis, New York Branch, as administrative agent and certain of its affiliates as lenders, dated as of June 29, 2015, relatingwhich has been paid down in full and was terminated on June 29, 2017.
(6)
Our $75 million revolving credit facility with Capital One, National Association, as Administrative Agent, Lead Arranger, Managing Agent and Committed Lender, dated as of June 29, 2017, which has been paid down in full and was terminated on August 20, 2019.
(7)
We redeemed or paid down the remaining $16.4 million of InterNotes® during the first quarter of 2021.
(8)
Our $200 million revolving credit facility with Ally Bank, as Administrative Agent and Arranger, dated as of August 20, 2019, which has been paid down in full and was terminated on October 27, 2021.

152


Note 13. First Eagle Alternative Capital BDC, Inc. Acquisition

On October 3, 2022, the Company entered into an Agreement and Plan of Merger (the “Merger Agreement”) with First Eagle Alternative Capital BDC, Inc., a Delaware corporation, Echelon Acquisition Sub, Inc., a Delaware corporation and a direct wholly-owned subsidiary of the Company (“Acquisition Sub”), Echelon Acquisition Sub LLC, a Delaware limited liability company and a direct wholly-owned subsidiary of the Company (“Acquisition Sub 2”), and the Adviser. The Merger Agreement provides that (i) Acquisition Sub will merge with and into FCRD (the “First Merger”), with FCRD continuing as the surviving company and as a wholly-owned subsidiary of the Company (the “Surviving Company”), and (ii) immediately after the effectiveness of the First Merger, the Surviving Company will merge with and into Acquisition Sub 2 (collectively with the First Merger, the “FCRD Acquisition”), with Acquisition Sub 2 continuing as the surviving company and as a wholly-owned subsidiary of the Company. The boards of directors of both the Company and FCRD have each unanimously approved the FCRD Acquisition.

At the date and time when the First Merger becomes effective (the “Effective Time”), each share of common stock, par value $0.001 per share, of FCRD (“FCRD Common Stock”) issued and outstanding as of two days prior to the commonclosing (the “Determination Date”) (excluding shares issued through December 31, 2017held by subsidiaries of FCRD or held, directly or indirectly, by the Company or Acquisition Sub (“Cancelled Shares”) and Dissenting Shares (as defined in Exhibit 2.4)) shall be converted into the right to receive (i) a portion of the CCAP Aggregate Merger Consideration (as defined below) pursuant to the Subscription Agreements:election and proration procedures described below and in Exhibit 2.4 and (ii) from the Adviser, an amount equal to (a) $35.0 million divided by (b) the number of shares of FCRD Common Stock issued and outstanding as of the Determination Date (excluding any Cancelled Shares) (the “CCAP Advisor Cash Consideration”). The “CCAP Aggregate Merger Consideration” means the sum of (A) a number of shares of the Company’s common stock equal to the number of shares of FCRD Common Stock issued and outstanding as of the Determination Date, multiplied by the Exchange Ratio (as defined below); provided, that in no event will the aggregate number of shares of the Company’s common stock to be issued pursuant to the Merger Agreement (the “Total CCAP Stock Consideration”) exceed 19.99% of the number of shares of the Company’s common stock issued and outstanding as of October 3, 2022, and (B) if the Total CCAP Stock Consideration is less than the FCRD Closing Net Asset Value (as defined below), an amount in cash, without interest, to be paid by the Company equal to (a) the FCRD Closing Net Asset Value (as defined below) minus the Aggregate Share Consideration Value (as defined below) (such cash amount, the “CCAP Aggregate Cash Consideration”).

On the Determination Date, each of the Company and FCRD shall deliver to the other party a calculation of its estimated net asset value, as adjusted pursuant to the terms of the Merger Agreement, as of 5:00 p.m. New York City time on the Determination Date, calculated in good faith (the Company’s total net asset value as of the Determination Date, the “CCAP Closing Net Asset Value” and the total net asset value of FCRD as of the Determination Date, the “FCRD Closing Net Asset Value”); provided, that each party shall update and redeliver such calculation in certain circumstances described in the Merger Agreement. Based on such calculations, the parties will calculate the “CCAP Per Share NAV”, which will equal the CCAP Closing Net Asset Value divided by the number of shares of the Company’s common stock issued and outstanding as of the Determination Date, and the “FCRD per Share NAV”, which will equal the FCRD Closing Net Asset Value divided by the number of shares of FCRD Common Stock issued and outstanding as of the Determination Date (excluding any Cancelled Shares). The “Exchange Ratio” will be equal to the quotient (rounded to four decimal places) of (i) the FCRD Per Share NAV divided by (ii) the CCAP Per Share NAV. The “Aggregate Share Consideration Value” shall refer to (a) the Total CCAP Stock Consideration multiplied by (b) the CCAP Per Share NAV.

In addition, in connection with the Merger Agreement, Sun Life, which owns a majority interest in the Adviser, has committed to provide secondary-market support and will purchase $20.0 million of the combined company’s common stock via a share purchase program over time following the consummation of the Merger Agreement.

The completion of the FCRD Acquisition is subject to certain conditions, including, among others, FCRD stockholder approval, required regulatory approvals (including expiration of the waiting period under the Hart-Scott-Rodino Antitrust Improvements Act of 1976), and other customary closing conditions.

The merger of FCRD with and into Acquisition Sub is expected be accounted for as an asset acquisition pursuant to ASC 805-50, Business Combinations-Related Issues, with the fair value of total consideration paid in conjunction with the Mergers including, under certain circumstances, the CCAP Advisor Cash Consideration, or a portion thereof, allocated to the assets acquired and liabilities assumed based on their relative fair values as of the date of the Mergers.

153


The final allocation of the purchase price will be determined after the Mergers are completed and after completion of a final analysis to determine (i) the fair value of total consideration to be paid in conjunction with the mergers; and (ii) the fair values of FCRD’s acquired assets and assumed liabilities as of the acquisition date. Accordingly, the final purchase accounting adjustments may differ materially from the pro forma adjustments presented in this document. For consolidated financial reporting, CCAP will be the accounting and performance survivor. There are no material differences in the accounting, taxation or valuation policies of CCAP and FCRD.

As of December 31, 2022, the Company incurred $3,773 of costs related to the acquisition, which were recorded as Other assets on the Consolidated Statements of Assets and Liabilities.

154


 

  For the year ended
December 31, 2017
  For the year ended
December 31, 2016
  For the period from
February 5, 2015
(Inception) to
December 31, 2015*
 

Per Share Data:(1)

   

Net asset value, beginning of period

 $20.08  $19.13  $20.00 

Net investment income after tax

  1.31   1.23   0.32 

Net realized and unrealized gains (losses) on investments(2)

  (0.09  0.84   (0.87
 

 

 

  

 

 

  

 

 

 

Net increase (decrease) in net assets resulting from operations

  1.22   2.07   (0.55
 

 

 

  

 

 

  

 

 

 

Distributions declared from net investment income(3)

  (1.18  (1.10  (0.27

Offering costs

  (0.02  (0.02  (0.05
 

 

 

  

 

 

  

 

 

 

Total increase (decrease) in net assets

  0.02   0.95   (0.87
 

 

 

  

 

 

  

 

 

 

Net asset value, end of period

 $20.10  $20.08  $19.13 

Shares outstanding, end of period

  8,597,116   6,376,850   4,056,316 

Weighted average shares outstanding

  7,562,447   5,191,589   2,855,996 

Total return(4)

  5.99  10.70  (3.00)%(5) 

Ratio/Supplemental Data:

   

Net assets, end of period

 $172,799,989  $128,056,028  $77,586,238 

Ratio of total expenses to average net assets

  8.02  7.17  7.65%(6) 

Ratio of expenses (without incentive fees and interest and other debt expenses) to average net assets

  3.53  4.08  5.53%(6) 

Ratio of net investment income to average net assets

  6.45  6.14  3.17%(6) 

Ratio of interest and credit facility expenses to average net assets

  3.44  2.59  2.12%(7) 

Ratio of incentive fees to average net assets

  1.05  0.50  —   

Portfolio turnover rate

  19.27  34.36  4.08%(5) 

Asset coverage ratio(8)

  2.13   2.35   2.42 

*The Company was formed on February 5, 2015 and commenced operations on June 26, 2015.

(1)Based on actual number of shares outstanding at the end of the corresponding period or the weighted average shares outstanding for the period, unless otherwise noted, as appropriate.
Note 14. Alcentra Acquisition

(2)The amount shown does not correspond with the aggregate realized and unrealized gains (losses) on investment transactions for the period as it includes the effect of the timing of equity issuances.
(3)The per share data for distributions per share reflects the actual amount of distributions declared per share for the applicable period.
(4)Total return based on net asset value is calculated as the change in net asset value per share during the period plus declared dividends per share during the period, divided by the beginning net asset value per share.
(5)Not annualized.
(6)Annualized except for organization expenses.
(7)Annualized.
(8)Asset coverage ratio is equal to (i) the sum of (A) net assets at end of period and (B) total debt outstanding at end of period, divided by (ii) total debt outstanding at the end of the period.

On August 12, 2019, the Company entered into an Agreement and Plan of Merger (as amended on September 27, 2019, the “Merger Agreement”) to acquire Alcentra Capital Corporation (“Alcentra Capital”) in a cash and stock transaction (the “Alcentra Acquisition”).

In connection with the Alcentra Acquisition, which was completed on January 31, 2020, each share of Alcentra Capital common stock issued and outstanding immediately prior to the effective time of the Alcentra Acquisition was converted into the right to receive from the Company, in accordance with the Merger Agreement, (a) approximately $1.50 per share in cash consideration less $0.80 per share spillover dividend declared by Alcentra Capital, and (b) stock consideration at the fixed exchange ratio of 0.4041 shares, par value $0.001 per share, of the Company’s common stock (the “Exchange Ratio”) (and, if applicable, cash in lieu of fractional shares of the Company’s common stock). The Exchange Ratio was fixed on the date of the Merger Agreement, and was not subject to adjustment based on changes in the trading price of Alcentra Capital’s common stock before the closing of the Alcentra Acquisition. Based on the number of shares of Alcentra Capital common stock outstanding on the date of the merger, approximately 5,203,016 of the Company’s shares of common stock were exchanged for approximately 12,875,566 outstanding shares of Alcentra Capital common stock, subject to adjustment in certain limited circumstances. Upon closing of the Alcentra Acquisition, all unfunded commitments of stockholders subscribing in the private offering were terminated.

Additionally, on August 12, 2019, the Company entered into an agreement with the Adviser in connection with the Alcentra Acquisition. Under the terms of the Transaction Support Agreement, in connection with the consummation of the Alcentra Acquisition the Adviser (a) provided cash consideration of approximately $1.68 per share of Alcentra Capital common stock, payable to Alcentra Capital stockholders in accordance with the terms and conditions set forth in the Merger Agreement at closing, (b) entered into an amendment to the Investment Advisory Agreement to (i) permanently reduce the management fee from 1.5% to 1.25%, (ii) increase the incentive fee hurdle from 6% to 7% annualized, (iii) waive a portion of the management fee from February 1, 2020 through July 31, 2021 after the transaction so that only 0.75% shall be charged for such time period, and (iv) waive the income based portion of the incentive fee from February 1, 2020 through July 31, 2021 after the transaction and (c) fund up to $1,419 of expenses that the Company incurs in connection with completing the Alcentra Acquisition.

The merger of Alcentra Capital with and into Crescent Capital BDC was accounted for as an asset acquisition in accordance with ASC 805-50, Business Combinations-Related Issues. Accordingly, transaction expenses of $7,250, net of Adviser transaction support of $1,419, were included in total consideration paid, and no goodwill was recognized.

In evaluating whether the merger was an asset acquisition or business combination, the Company considered (i) whether substantially all of the fair value of the gross assets acquired was concentrated in a single identifiable asset or group of similar identifiable assets; and (ii) whether the set of acquired assets included at least one substantive process. Since the acquired assets consisted of similar classes of financial assets, and since the Company did not acquire an organized workforce or other substantive processes in the transaction, it was deemed to be an asset acquisition.

Total consideration paid by the Company, including transaction costs related to the merger, of $118,256 was allocated to the acquired assets and assumed liabilities based upon their relative fair values as of the closing date, subject to the limitation that certain “non-qualifying” assets, including financial instruments, could not be assigned an amount greater than their fair values. As a result of this limitation, total consideration paid by the Company exceeded the fair value of the net assets acquired by $3,825, which has been presented as a realized loss in the Company’s Consolidated Statement of Operations for the three months ended March 31, 2020. The Company estimated the fair value of the assets acquired and liabilities assumed in accordance with ASC 820; the methodologies utilized to make these estimates were consistent with those used by the Company in estimating the fair value of its own assets and liabilities.

The following table summarizes the allocation of the purchase price to the assets acquired and liabilities assumed as a result of the Alcentra Acquisition (in thousands):

Consideration Paid by the Company

 

 

 

Common stock issued by the Company(1)

$

101,963

Cash Consideration paid by the Company

 

9,043

Transaction costs

 

7,250

 

Total Purchase Price

$

118,256

Assets (Liabilities) Acquired

 

 

 

Investment portfolio (2)

$

195,682

Cash

 

3,409

Portfolio receivables

 

1,003

Other receivable

 

395

InterNotes®

 

(50,271)

Secured credit facility

 

(34,558)

Borrowing expense payable

 

(834)

Other payables

 

(395)

Net Assets Acquired

$

114,431

 

Realized loss on asset acquisition

$

3,825

 

(1)
Common stock consideration was issued at the Company’s Net Asset Value of $19.60 at the date of the Alcentra Acquisition.
(2)
Investments acquired were recorded at fair value at the date of the acquisition, which is also the Company’s initial cost basis.

155


Note 12. Selected Quarterly Financial Data (Unaudited)

  Quarter Ended
December 31, 2017
  Quarter Ended
September 30, 2017
  Quarter Ended
June 30, 2017
  Quarter Ended
March 31, 2017
 

Investment income

 $6,348,868  $6,186,137  $5,291,948  $4,464,724 

Total expenses

  3,467,413   3,330,110   3,017,321   2,543,794 
 

 

 

  

 

 

  

 

 

  

 

 

 

Net investment income before taxes

  2,881,455   2,856,027   2,274,627   1,920,930 

Income and excise taxes

  23,785   —     1,600   89 
 

 

 

  

 

 

  

 

 

  

 

 

 

Net investment income after taxes

  2,857,670   2,856,027   2,273,027   1,920,841 
 

 

 

  

 

 

  

 

 

  

 

 

 

Net realized and unrealized gains

  (2,823,346  (124,870  698,365   1,614,621 

Benefit/(Provision) for taxes on unrealized

appreciation (depreciation) on investments

  162,996   (380,145  —     —   
 

 

 

  

 

 

  

 

 

  

 

 

 

Net increase in net assets resulting from operations after tax

 $197,320  $2,351,012  $2,971,392  $3,535,462 
 

 

 

  

 

 

  

 

 

  

 

 

 

Net investment income per share (basic and diluted)

 $0.35  $0.36  $0.31  $0.28 
 

 

 

  

 

 

  

 

 

  

 

 

 

Net increase in net assets resulting from operations per share (basic and diluted)

 $0.03  $0.30  $0.40  $0.52 
 

 

 

  

 

 

  

 

 

  

 

 

 

Weighted average shares outstanding

  8,195,337   7,848,043   7,446,092   6,741,198 
 

 

 

  

 

 

  

 

 

  

 

 

 

Net asset value per share

 $20.10  $20.40  $20.41  $20.30 
 

 

 

  

 

 

  

 

 

  

 

 

 
  Quarter Ended
December 31, 2016
  Quarter Ended
September 30, 2016
  Quarter Ended
June 30, 2016
  Quarter Ended
March 31, 2016
 

Investment income

 $5,018,071  $3,456,059  $2,903,519  $2,510,128 

Total expenses

  2,402,654   1,873,387   1,765,906   1,436,071 
 

 

 

  

 

 

  

 

 

  

 

 

 

Net investment income before taxes

  2,615,417   1,582,672   1,137,613   1,074,057 

Income taxes

  —     800   —     800 
 

 

 

  

 

 

  

 

 

  

 

 

 

Net investment income after taxes

  2,615,417   1,581,872   1,137,613   1,073,257 
 

 

 

  

 

 

  

 

 

  

 

 

 

Net realized and unrealized gains

  1,738,326   1,622,872   1,883,598   115,738 
 

 

 

  

 

 

  

 

 

  

 

 

 

Net increase in net assets resulting from operations after tax

 $4,353,743  $3,204,744  $3,021,211  $1,188,995 
 

 

 

  

 

 

  

 

 

  

 

 

 

Net investment income per share (basic and diluted)

 $0.43  $0.29  $0.23  $0.25 
 

 

 

  

 

 

  

 

 

  

 

 

 

Net increase in net assets resulting from operations per share (basic and diluted)

 $0.72  $0.58  $0.62  $0.28 
 

 

 

  

 

 

  

 

 

  

 

 

 

Weighted average shares outstanding

  6,085,231   5,510,123   4,881,504   4,276,179 
 

 

 

  

 

 

  

 

 

  

 

 

 

Net asset value per share

 $20.08  $19.77  $19.49  $19.15 
 

 

 

  

 

 

  

 

 

  

 

 

 
  Quarter Ended
December 31, 2015
  Quarter Ended
September 30, 2015
  Quarter Ended
June 30, 2015
  For the period
from
February 5,
2015 (Inception)
to
March 31, 2015
 

Investment income

 $2,147,351  $1,155,317  $—    $—   

Total expenses

  1,285,246   1,047,330   67,291   —   
 

 

 

  

 

 

  

 

 

  

 

 

 

Net investment income (loss) before taxes

  862,105   107,987   (67,291  —   

Income taxes

  —     800   —     —   
 

 

 

  

 

 

  

 

 

  

 

 

 

Net investment income (loss) after taxes

  862,105   107,187   (67,291  —   
 

 

 

  

 

 

  

 

 

  

 

 

 

Net realized and unrealized gains (losses)

  (2,455,117  (590,899  (11,027  —   
 

 

 

  

 

 

  

 

 

  

 

 

 

Net increase (decrease) in net assets resulting from operations after tax

 $(1,593,012 $(483,712 $(78,318 $—   
 

 

 

  

 

 

  

 

 

  

 

 

 

Net investment income (loss) per share (basic and diluted)

 $0.24  $0.05  $(4.25 $—   
 

 

 

  

 

 

  

 

 

  

 

 

 

Net increase (decrease) in net assets resulting from operations per share (basic and diluted)

 $(0.44 $(0.21 $(4.95 $—   
 

 

 

  

 

 

  

 

 

  

 

 

 

Weighted average shares outstanding

  3,589,082   2,263,409   15,824   —   
 

 

 

  

 

 

  

 

 

  

 

 

 

Net asset value per share

 $19.13  $19.74  $19.90  $—   
 

 

 

  

 

 

  

 

 

  

 

 

 

Note 13.15. Subsequent Events

The Company’s management evaluated subsequent events through the date of issuance of the consolidated financial statements included herein. Other than the itemitems below, there hashave been no subsequent events that occurred during such period that would require disclosure in this Form10-K or would be required to be recognized in the consolidated financial statements as of December 31, 20172022 and for the year ended December 31, 2017.2022.

On January 13, 2023, the Company entered into an amendment to the SMBC Corporate Revolving Facility. The Company issued common shares and received gross proceeds of approximately $15 million subsequent to December 31, 2017.

ITEM 9.CHANGES IN AND DISAGREEMENTS WITH ACCOUNTANTS ON ACCOUNTING AND FINANCIAL DISCLOSURE

None.

ITEM 9A.CONTROLS AND PROCEDURES

Asamendment, among other things, increased the size of the endSMBC Corporate Revolving Facility from $350,000 to $385,000.

On February 16, 2023, the Company’s Board of the period covered by this report, we carried out an evaluation,Directors declared a regular cash dividend of $0.41 per share, which will be paid on April 17, 2023 to stockholders of record as of March 31, 2023.

156


ITEM 9. CHANGES IN DISAGREEMENTS WITH ACCOUNTANTS ON ACCOUNTING AND FINANCIAL DISCLOSURE

None.

ITEM 9A. CONTROLS AND PROCEDURES

(a)
Evaluation of Disclosure Controls and Procedures

We maintain disclosure controls and procedures (as that term is defined in Rules 13a-15(e) and 15d-15(e) under the supervisionExchange Act) that are designed to ensure that information required to be disclosed in our reports under the Exchange Act 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 principal executive officer and principal financial officer, as appropriate, to allow timely decisions regarding required disclosures. Any controls and procedures, no matter how well designed and operated, can provide only reasonable assurance of achieving the desired control objectives. Our management, with the participation of our management, including our Chief Executive Officerprincipal executive officer and Chief Financial Officer, ofprincipal financial officer, has evaluated the effectiveness of the design and operation of our disclosure controls and procedures (as defined inRule 13a-15 under the Securities Exchange Actas of 1934).December 31, 2022. Based onupon that evaluation and subject to the foregoing, our Chief Executive Officerprincipal executive officer and Chief Financial Officer haveprincipal financial officer concluded that, as of December 31, 2022, the design and operation of our current disclosure controls and procedures were effective to accomplish their objectives at the reasonable assurance level.

(b)
Management’s Report on Internal Control Over Financial Reporting

Our management is responsible for establishing and maintaining adequate internal control over financial reporting for the Company. Internal control over financial reporting is a process to provide reasonable assurance regarding the reliability of our financial reporting for external purposes in accordance with accounting principles generally accepted in the United States of America. Internal control over financial reporting includes maintaining records that in reasonable detail accurately and fairly reflect our transactions; providing reasonable assurance that transactions are effectiverecorded as necessary for preparation of our consolidated financial statements; providing reasonable assurance that receipts and expenditures of company assets are made in accordance with management authorization; and providing reasonable assurance that unauthorized acquisition, use or disposition of company assets that could have a material effect on our consolidated financial statements would be prevented or detected on a timely alerting thembasis. Because of its inherent limitations, internal control over financial reporting is not intended to provide absolute assurance that a material information relating tomisstatement of our consolidated financial statements would be prevented or detected.

Management conducted an evaluation of the Company that is required to be disclosedeffectiveness of our internal control over financial reporting based on the framework in Internal Control — Integrated Framework (2013) issued by the CompanyCommittee of Sponsoring Organizations of the Treadway Commission. Based on this evaluation, management concluded that the Company’s internal control over financial reporting was effective as of December 31, 2022.

(c)
Changes in the reports we file or submit under the Securities Exchange Act of 1934.

Internal Control over Financial Reporting.

There have been no changes in our internal control over financial reporting that occurred(as defined in Rules 13a-15(f) and 15d-15(f) under the Exchange Act) during our most recently completed fiscalthe quarter ended December 31, 2022, that have materially affected, or that are reasonably likely to materially affect, our internal control over financial reporting.

ITEM 9B.OTHER INFORMATION

None.

ITEM 9B. OTHER INFORMATION

None.

ITEM 9C. DISCLOSURE REGARDING FOREIGN JURISDICTIONS THAT PREVENT INSPECTIONS

Not Applicable.

157


PART III

We will file a definitive Proxy Statement for our 2023 Annual Meeting of Stockholders with the Securities and Exchange Commission pursuant to Regulation 14A, no later than 120 days after the end of our fiscal year. Accordingly, certain information required by Part III has been omitted under General Instruction G(3) to Form 10-K. Only those sections of our definitive Proxy Statement that specifically address the items set forth herein are incorporated by reference.

ITEM 10.DIRECTORS, EXECUTIVE OFFICERS AND CORPORATE GOVERNANCE

Information in response toITEM 10. DIRECTORS, EXECUTIVE OFFICERS AND CORPORATE GOVERNANCE

The information required by this item is incorporated by reference from ourwill be contained in the Company’s definitive Proxy Statement relatingfor its 2023 Annual Stockholder Meeting, to our 2018 annual meeting of stockholders. The Proxy Statement will be filed with the SEC within 120 days after the end of the fiscal year coveredDecember 31, 2022, and is incorporated herein by reference.

ITEM 11. EXECUTIVE COMPENSATION

The information required by thisForm 10-K pursuant item will be contained in the Company’s definitive Proxy Statement for its 2023 Annual Stockholder Meeting, to Regulation 14A underbe filed with the Exchange Act.

ITEM 11.EXECUTIVE COMPENSATION

Information in response to this itemSEC within 120 days after December 31, 2022, and is incorporated herein by reference from our Proxy Statement relating to our 2018 annual meeting of stockholders.reference.

ITEM 12. SECURITY OWNERSHIP OF CERTAIN BENEFICIAL OWNERS AND MANAGEMENT AND RELATED STOCKHOLDER MATTERS

Information in response toThe information required by this item will be contained in the Company’s definitive Proxy Statement for its 2023 Annual Stockholder Meeting, to be filed with the SEC within 120 days after December 31, 2022, and is incorporated herein by reference from ourreference.

ITEM 13. CERTAIN RELATIONSHIPS AND RELATED TRANSACTIONS, AND DIRECTOR INDEPENDENCE

The information required by this item will be contained in the Company’s definitive Proxy Statement relatingfor its 2023 Annual Stockholder Meeting, to our 2018 annual meeting of stockholders.be filed with the SEC within 120 days after December 31, 2022, and is incorporated herein by reference.

ITEM 14. PRINCIPAL ACCOUNTANT FEES AND SERVICES

ITEM 13.CERTAIN RELATIONSHIP AND RELATED TRANSACTION, AND DIRECTOR INDEPENDENCE

Information in response toThe information required by this item will be contained in the Company’s definitive Proxy Statement for its 2023 Annual Stockholder Meeting, to be filed with the SEC within 120 days after December 31, 2022, and is incorporated herein by reference from our Proxy Statement relating to our 2018 annual meeting of stockholders.reference.

ITEM 14.PRINCIPAL ACCOUNTANT FEES AND SERVICES

Information in response to this item is incorporated by reference from our Proxy Statement relating to our 2018 annual meeting of stockholders.

158


PART IV

ITEM 15.EXHIBITS AND FINANCIAL STATEMENT SCHEDULES

ITEM 15. EXHIBITS AND FINANCIAL STATEMENT SCHEDULES

The following documents are filed as part of this Annual Report:

  1.

Financial Statements—Financial statements are included in Item 8.1. See the Index to the Consolidated Financial Statements on page F-1 of this annual report on Form10-K.

  2.

  2

Financial Statement Schedules—None. We have omitted financial statements schedules because they are not required or are not applicable, or the required information is shown in the consolidated financial statements or notes to the consolidated financial statements included in this annual report on Form10-K.

  3.

  3.

Exhibits—The following is a list of all exhibits filed as a part of this annual report on Form10-K, including those incorporated by reference.

  3.1

  2.1

AmendedAgreement and Restated CertificatePlan of IncorporationMerger, dated August 12, 2019, by and among the Company, Atlantis Acquisition Sub, Inc., Alcentra Capital Corporation and Crescent Cap Advisors, LLC (formerly CBDC Advisors, LLC) (incorporated by reference to Exhibit 2.1 to the Company’s current report on Form 8-K filed on August 13, 2019).

  2.2

Amendment No. 1, dated September 27, 2019, to Agreement and Plan of Merger by and among the Company, Atlantis Acquisition Sub, Inc., Alcentra Capital Corporation and Crescent Cap Advisors, LLC (incorporated by reference to Annex B to the Company’s Preliminary Proxy Statement filed on October 3, 2019.

  2.3

Agreement and Plan of Merger, dated September 27, 2019, by and between the Company and Crescent Reincorporation Sub, Inc. (incorporated by reference to Exhibit 2.3 to the Company’s quarterly report on Form 10-Q filed on November 7, 2019).

  2.4

Agreement and Plan of Merger, dated as of October 3, 2022, by and among the Company,
Echelon Acquisition Sub, Inc., Echelon Acquisition Sub LLC, First Eagle Alternative Capital BDC, Inc. and Crescent Cap
Advisors, LLC (incorporated by reference to Exhibit 2.1 to the Company’s current report on Form 8-K filed on October 4,2022).

  3.1

Articles of Amendment and Restatement (incorporated by reference to Exhibit 3.1 to the Company’s Registration Statement on Form 10 (FileNo. 000-55380)8-K filed on June 5, 2015)January 30, 2020).

  3.2

  3.2

Amended and Restated Bylaws (incorporated by reference to Exhibit 3.2 to the Company’s Registration Statement on Form 10 (FileNo. 000-55380)8-K filed on June 5, 2015)January 30, 2020).

  4.1

  4.1

Amended and Restated Dividend Reinvestment Plan (incorporated by reference to Exhibit 10.64.1 to the Company’s Registration Statement on Form 10 (FileNo. 000-55380)10-K filed on June 5, 2015)March 4, 2020).

10.1

  4.2

Description of Securities (filed herewith).

 10.1

Investment Advisory Agreement dated June  2, 2015, by and between the CompanyCrescent Capital BDC, Inc. and the AdvisorCrescent Cap Advisors, LLC, dated as of January 5, 2021 (incorporated by reference to Exhibit 10.1 to the Company’s Registration Statement on Form 10 (FileNo. 000-55380)8-K filed on June 5, 2015)January 6, 2021).

10.2

 10.2

Amended and Restated Administration Agreement dated June  2, 2015, by and between the Company and the AdministratorCCAP Administration LLC (incorporated by reference to Exhibit 10.2 to the Company’s Registration Statement on Form 10 (FileNo. 000-55380)8-K filed on June  5, 2015)February 3, 2020).

10.3

 10.3

Trademark License Agreement, dated April 30, 2015, by and between the Company and CCG LPCrescent (incorporated by reference to Exhibit 10.3 to the Company’s Registration Statement on Form 10 (FileNo. 000-55380) filed on June 5, 2015).

10.4

 10.4

Form of Indemnification Agreement (incorporated by reference to Exhibit 10.3 to the Company’s Form 8-K filed on January 31, 2020).

 10.5

Form of Advisory Fee Waiver Agreement by and between the Company and the AdvisorAdviser (incorporated by reference to Exhibit 10.4 to the Company’s Registration Statement on Form 10 (FileNo. 000-55380) filed on June 5, 2015).

10.5

 10.6

Amended and Restated Advisory Fee Waiver Agreement, dated August 7, 2018, by and between the Company and the Adviser (incorporated by reference to Exhibit 10.11 to the Company’s current report on Form 10-Q filed on August 10, 2018).

 10.7

Form of Subscription Agreement (incorporated by reference to Exhibit 10.5 to the Company’s Registration Statement on Form 10 (FileNo. 000-55380) filed on June 5, 2015).

10.6

  10.8

CustodianCustodial Agreement, dated as of May 21, 2021, by and between the Company and State StreetU.S. Bank and Trust CompanyNational Association (incorporated by reference to Exhibit 10.710.9 to the Company’s Registration Statementcurrent report on Form 10 (FileNo. 000-55380)10-Q filed on June 5, 2015)August 11, 2021).

159


10.7

 10.9

Revolving CreditTransaction Support Agreement, dated June  29, 2015, among the Company, as Borrower, Natixis, New York Branch, as Administrative AgentAugust 12, 2019, between Crescent Capital BDC, Inc. and LenderCrescent Cap Advisors, LLC (f/k/a CBDC Advisors, LLC) (incorporated by reference to Exhibit 3.210.1 to the Company’s Registration StatementCurrent Report on Form8-K (File No. 814-01132), filed on July 2, 2015)August 13, 2019).

10.8

 10.10

Revolving CreditConformed Loan and Security Agreement (conformed through Amendment No. 4) (incorporated by reference to Exhibit 10.1 to the Company’s Form 8-K filed on March 17, 2020).

 10.11

Fifth Amendment to Loan and Security Agreement, dated March  28, 2016,June 21, 2021, among the CompanyCrescent Capital BDC, Inc., as the Collateral Manager, Sellercollateral manager, seller and Equityholder,equityholder, Crescent Capital BDC Funding, LLC, as the Borrower,borrower, the banks and other financial institutions from time to time party thereto as Lenders,lenders, and Wells Fargo Bank, National Association, as Administrative Agent, Collateral Agent,administrative agent, collateral agent, and Lenderlender (incorporated by reference to Exhibit 10.2 to the Company’s Form 8-K filed on June 25, 2021).

 10.12

Master Note Purchase Agreement, dated July 30, 2020, by and among Crescent Capital BDC, Inc. and the Purchasers signatory thereto (incorporated by reference to Exhibit 10.1 to the Company’s copy of the Revolving Credit Agreement on Form8-K filed on March 28, 2016)July 30, 2020).

10.9

 10.13

Revolving CreditForm of 5.95% Series 2020A Senior Notes due July 30, 2023 (included in Exhibit 10.12).

 10.14

First Supplement and Amendment to Note Purchase Agreement, dated June  29, 2017,February 17, 2021, by and among Crescent Capital BDC, Inc. and the Company, as Borrower, Capital One, National Association, as Administrative Agent, Lead Arranger, Managing Agent and Committed LenderPurchasers signatory thereto (incorporated by reference to Exhibit 10.1 to the Company’s Registration Statement on Form8-K filed on June 30, 2017)February 17, 2021).

24

 10.15

PowerForm of attorney4.00% SERIES 2021A Senior Note Due February 17, 2026 (included on the signature page hereto)in Exhibit 10.14).

31.1

 10.16

Senior Secured Revolving Credit Agreement dated October 27, 2021, by and among Crescent Capital BDC, Inc. as the Borrower, certain lenders party thereto and Sumitomo Mitsui Banking Corporation, as administrative agent, arranger, and lender (incorporated by reference to Exhibit 10.1 to the Company’s Form 8-K filed on October 29, 2021).

10.17

First Amendment to Senior Secured Revolving Credit Agreement dated March 4, 2022, by and among Crescent Capital BDC, Inc. as the Borrower, certain lenders party thereto and Sumitomo Mitsui Banking Corporation, as administrative agent, arranger, and lender (incorporated by reference to Exhibit 10.1 to the Company’s Form 8-K filed on March 7, 2022).

10.18

First Omnibus Amendment to the Senior Secured Revolving Credit Agreement and Guarantee and Security Agreement dated January 13, 2023, by and among Crescent Capital BDC, Inc. as the Borrower, certain lenders party thereto and Sumitomo Mitsui Banking Corporation, as administrative agent, arranger, and lender (incorporated by reference to Exhibit 10.1 to the Company’s Form 8-K filed on January 18, 2023).

 14.1

Code of Ethics (incorporated by reference to Exhibit 14.1 to the Company’s Form 10-K filed on March 4, 2020).

 21.1

Subsidiaries of Crescent Capital BDC Inc. (filed herewith).

 23.1

Consent of Independent Registered Public Accounting Firm (filed herewith).

 31.1

Certification of Chief Executive Officer, Pursuant to Rule13a-14(a), as Adopted Pursuant to Section 302 of the Sarbanes-Oxley Act of 2002 (filed herewith).

31.2

Certification of Chief Financial Officer, Pursuant to Rule13a-14(a), as Adopted Pursuant to Section 302 of the Sarbanes-Oxley Act of 2002 (filed herewith).

32

Certification of Chief Executive Officer and Chief Financial Officer, Pursuant to 18 U.S.C. Section 1350, as Adopted Pursuant to Section 906 of the Sarbanes-Oxley Act of 2002 (filed herewith).

101.INS

Inline XBRL Instance Document - the instance document does not appear in the Interactive Data File because XBRL tags are embedded within the Inline XBRL document.

101.SCH

Inline XBRL Taxonomy Extension Schema Document

101.DEF

Inline XBRL Taxonomy Extension Definition Linkbase Document

101.LAB

Inline XBRL Taxonomy Extension Label Linkbase Document

101.PRE

Inline XBRL Taxonomy Extension Presentation Linkbase Document

104

Cover Page Interactive Data File (embedded within the Inline XBRL document)

SIGNATURES

160


ITEM 16. FORM 10-K SUMMARY

None.

161


SIGNATURES

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

Crescent Capital BDC, INC.
Date: March 23, 2018By:

Crescent Capital BDC, Inc.

Date: February 22, 2023

By:

/s/ Jason A. Breaux

Jason A. Breaux

Chief Executive Officer

Date: March 23, 2018By:

/s/ Mike L. Wilhelms

Mike L. Wilhelms

Date: February 22, 2023

By:

/s/ Gerhard Lombard

Gerhard Lombard

Chief Financial Officer

Each person whose signature appears below constitutes and appoints Jason A Breaux, Mike L. Wilhelms,Gerhard Lombard, George P. Hawley, Joseph A. Hanlon and Jonathan R. Insull,Erik Barrios, and each of them, such person’s true and lawfulattorney-in-fact and agent, with full power of substitution and revocation, for such person and in such person’s name, place and stead, in any and all capacities, to sign one or more Annual Reports onForm 10-K for the fiscal year ended December 31, 2017,2022, and any and all amendments thereto, and to file same with all exhibits thereto, and other documents in connection therewith, with the Securities and Exchange Commission, granting unto saidattorneys-in-fact and agents, and each of them, full power and authority to do and perform each and every act and thing requisite and necessary to be done in connection therewith, as fully to all intents and purposes as such person might or could do in person, hereby ratifying and confirming all that saidattorneys-in-fact and agents and each of them, or their or his substitute or substitutes, may lawfully do or cause to be done by virtue hereof.

Pursuant to the requirements of the Securities Exchange Act of 1934, this report has been signed below by the following persons on behalf of the registrant and in the capacities indicated on March 23, 2018.February 22, 2023.

Signature

Title

Signature

Title

/s/ Jason A. Breaux

Chief Executive Officer

Jason A. Breaux

Chief Executive Officer

/s/ Mike L. WilhelmsGerhard Lombard

Mike L. Wilhelms

Chief Financial Officer

Gerhard Lombard

/s/ George G. Strong, Jr.

George G. Strong, Jr.

Director and Chairman of the Audit Committee

George G. Strong, Jr.

/s/ Steven F. Strandberg

Director

Steven F. Strandberg

Director

/s/ Michael S. Segal

Director

Michael S. Segal

/s/ Kathleen Briscoe

Director

Kathleen Briscoe

/s/ Susan Yun Lee

Director

Susan Yun Lee

103162