UNITED STATES

SECURITIES AND EXCHANGE COMMISSION

WASHINGTON, D.C. 20549

FORM 10-Q

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

FOR THE QUARTERLY PERIOD ENDED ~~SEPTEMBER 30, 2021~~MARCH 31, 2022

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

COMMISSION FILE NUMBER: 814-00841

FS Energy and Power Fund

(Exact name of registrant as specified in its charter)

Delaware

27-6822130

(State or other jurisdiction of

incorporation or organization)

(I.R.S. Employer

Identification No.)

201 Rouse Boulevard

Philadelphia, Pennsylvania

19112

(Address of principal executive office)

(Zip Code)

Registrant’s telephone number, including area code: (215) 495-1150

Securities registered pursuant to Section 12(b) Act: None

Title of each class

Trading

symbol(s)

Name on each exchange

on which registered

N/A

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

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

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

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

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

Indicate the number of shares outstanding of each of the issuer’s classes of common stock, as of the latest practicable date. The issuer had ~~446,089,270~~448,830,118 common shares of beneficial interest outstanding as of ~~November 15, 2021.~~May 10, 2022.

PART I—FINANCIAL INFORMATION

Item 1.

Financial Statements.

FS Energy and Power Fund

Consolidated Balance Sheets

(in thousands, except share and per share amounts)


	September 30, 2021 (Unaudited)			December 31, 2020			March 31, 2022 (Unaudited)			December 31, 2021
Assets
Investments, at fair value
Non-controlled/unaffiliated investments (amortized cost—$1,899,827 and $2,053,838, respectively)	$	1,936,736		$	1,825,470
Non-controlled/affiliated investments (amortized cost—$202,741 and $406,430, respectively)		181,013			239,279
Controlled/affiliated investments (amortized cost—$188,094 and $115,137, respectively)		187,957			116,727
Non-controlled/unaffiliated investments (amortized cost—$1,861,075 and $1,961,617, respectively)							$	2,072,917		$	2,037,956
Non-controlled/affiliated investments (amortized cost—$185,470 and $200,189, respectively)								217,240			175,908
Controlled/affiliated investments (amortized cost—$168,380 and $191,251, respectively)								182,215			181,359

Total investments, at fair value (amortized cost—$2,290,662 and $2,575,405, respectively)		2,305,706			2,181,476
Total investments, at fair value (amortized cost—$2,214,925 and $2,353,057, respectively)								2,472,372			2,395,223
Cash		71,573			142,536			93,452			33,879
Receivable for investments sold and repaid		13,176			7,691			—			4,975
Interest receivable		17,902			26,705			19,113			26,242
Prepaid expenses and other assets		200			234			88			156

Total assets	$	2,408,557		$	2,358,642		$	2,585,025		$	2,460,475

Liabilities
Payable for investments purchased	$	80,184		$	—		$	—		$	49,500
Credit facilities payable (net of deferred financing costs of $2,602 and $5,816, respectively)⁽¹⁾		229,065			410,851
Secured note payable (net of deferred financing costs of $3,870 and $5,284, respectively)⁽¹⁾		481,417			478,521
Credit facilities payable (net of deferred financing costs of $1,131 and $2,036, respectively)⁽¹⁾								304,545			284,631
Secured note payable (net of deferred financing costs of $2,815 and $3,350, respectively)⁽¹⁾								461,202			482,437
Unrealized depreciation on swap contracts								3,482			—
Swap income payable								416			—
Shareholder distributions payable		13,339			13,188			13,426			13,388
Management fees payable		9,051			10,156			10,037			10,466
Administrative services expense payable		1,843			949			1,405			1,324
Interest payable		4,769			14,236			4,702			14,170
Trustees’ fees payable		189			192			227			200
Other accrued expenses and liabilities		1,546			1,972			1,668			2,036

Total liabilities		821,403			930,065			801,110			858,152

Commitments and contingencies⁽²⁾
Shareholders’ equity
Preferred shares, $0.001 par value, 50,000,000 shares authorized, none issued and outstanding		—			—			—			—
Common shares, $0.001 par value, 700,000,000 shares authorized, 444,629,043 and 440,020,123 shares issued and outstanding, respectively		445			440
Common shares, $0.001 par value, 700,000,000 shares authorized, 447,523,931 and 446,089,499 shares issued and outstanding, respectively								448			446
Capital in excess of par value		3,168,360			3,152,485			3,134,485			3,129,252
Accumulated earnings (deficit)		(1,581,651	)		(1,724,348	)		(1,351,018	)		(1,527,375	)

Total shareholders’ equity		1,587,154			1,428,577			1,783,915			1,602,323

Total liabilities and shareholders’ equity	$	2,408,557		$	2,358,642		$	2,585,025		$	2,460,475

Net asset value per common share at period end	$	3.57		$	3.25		$	3.99		$	3.59

(1)	See Note 9 for a discussion of the Company’s financing arrangements.

(2)	See Note 10 for a discussion of the Company’s commitments and contingencies.

See notes to unaudited consolidated financial statements.

FS Energy and Power Fund

Unaudited Consolidated Statements of Operations

(in thousands, except share and per share amounts)


	Three Months Ended September 30,						Nine Months Ended September 30,						Three Months Ended March 31,
	2021			2020			2021			2020			2022			2021
Investment income
From non-controlled/unaffiliated investments:
Interest income	$	20,066		$	28,644		$	69,393		$	125,230		$	23,140		$	26,059
Paid-in-kind interest income		7,926			4,131			20,163			13,383			4,423			8,339
Fee income		117			352			1,312			862			1,233			516
Dividend income		—			—			—			66
From non-controlled/affiliated investments:
Interest income		1,961			5,510			5,072			20,670			1,910			1,086
Paid-in-kind interest income		43			5,921			175			9,153			35			72
Dividend income		—			—			1,574			—			1,726			—
From controlled/affiliated investments:
Interest income		2,173			1,561			6,242			1,561			2,037			2,020
Paid-in-kind interest income		645			—			6,117			—			670			69
Dividend income		4,960			—			4,960			—			735			—

Total investment income		37,891			46,119			115,008			170,925			35,909			38,161

Operating expenses
Management fees		10,077			10,626			31,005			38,619			10,735			10,650
Administrative services expenses		1,457			2,628			4,480			4,937			1,420			1,581
Share transfer agent fees		736			738			2,182			1,953			720			718
Accounting and administrative fees		169			172			516			611			177			186
Interest expense⁽¹⁾		12,783			19,834			41,017			60,152			13,694			15,490
Trustees’ fees		189			190			587			597			227			207
Other general and administrative expenses		732			1,236			2,064			4,415			1,444			672

Total operating expenses		26,143			35,424			81,851			111,284			28,417			29,504
Less: Management fee offset⁽²⁾		(1,026	)		(2	)		(1,349	)		(452	)		(698	)		(2	)

Net expenses		25,117			35,422			80,502			110,832			27,719			29,502

Net investment income		12,774			10,697			34,506			60,093			8,190			8,659

Realized and unrealized gain/loss
Net realized gain (loss) on investments:
Non-controlled/unaffiliated		1,509			(176,011	)		22,012			(503,067	)		(16,664	)		(440	)
Non-controlled/affiliated		116			(309,777	)		(282,893	)		(427,633	)		(12,380	)		—
Controlled/affiliated		—			—			—			(27,464	)
Net realized gain (loss) on foreign currency		—			—			(6	)		—
Net realized gain (loss) on swap contracts		—			—			—			20,250			(416	)		—
Net realized gain (loss) on debt extinguishment		—			—			—			2,591			(746	)		—
Net change in unrealized appreciation (depreciation) on investments:
Non-controlled/unaffiliated		57,390			145,014			265,277			(203,544	)		135,503			149,226
Non-controlled/affiliated		(11,500	)		323,167			145,423			183,156			56,051			(6,441	)
Controlled/affiliated		3,104			447			(1,727	)		27,608			23,727			(11,222	)
Net change in unrealized appreciation (depreciation) on swap contracts		—			—			—			(6,551	)		(3,482	)		—
Net change in unrealized gain (loss) on foreign currency		(21	)		6			(13	)		(9	)		—			4

Total net realized and unrealized gain (loss)		50,598			(17,154	)		148,073			(934,663	)		181,593			131,127

Net increase (decrease) in net assets resulting from operations	$	63,372		$	(6,457	)	$	182,579		$	(874,570	)	$	189,783		$	139,786

Per share information—basic and diluted
Net increase (decrease) in net assets resulting from operations (Earnings per Share)	$	0.14		$	(0.01	)	$	0.41		$	(2.00	)	$	0.42		$	0.32

Weighted average shares outstanding		444,498,317			438,305,464			443,021,423			436,850,956			447,404,395			441,521,922

(1)	See Note 9 for a discussion of the Company’s financing arrangements.

(2)	See Note 4 for a discussion of the offset by FS/EIG Advisor, LLC, the Company’s investment adviser, of certain management fees to which it was otherwise entitled during the applicable period.

See notes to unaudited consolidated financial statements.

FS Energy and Power Fund

Unaudited Consolidated Statements of Changes in Net Assets

(in thousands)


	Three Months Ended September 30,						Nine Months Ended September 30,						Three Months Ended March 31,
	2021			2020			2021			2020			2022			2021
Operations
Net investment income	$	12,774		$	10,697		$	34,506		$	60,093		$	8,190		$	8,659
Net realized gain (loss) on investments, foreign currency, swap contracts and debt extinguishment		1,625			(485,788	)		(260,887	)		(935,323	)
Net realized gain (loss) on investments, swap contracts and debt extinguishment														(30,206	)		(440	)
Net change in unrealized appreciation (depreciation) on investments		48,994			468,628			408,973			7,220			215,281			131,563
Net change in unrealized appreciation (depreciation) on swap contracts		—			—			—			(6,551	)		(3,482	)		—
Net change in unrealized gain (loss) on foreign currency		(21	)		6			(13	)		(9	)		—			4

Net increase (decrease) in net assets resulting from operations		63,372			(6,457	)		182,579			(874,570	)		189,783			139,786

Shareholder distributions⁽¹⁾
Distributions to shareholders		(13,339	)		(13,163	)		(39,882	)		(62,468	)		(13,426	)		(13,249	)

Net decrease in net assets resulting from shareholder distributions		(13,339	)		(13,163	)		(39,882	)		(62,468	)		(13,426	)		(13,249	)

Capital share transactions⁽²⁾
Reinvestment of shareholder distributions		5,262			5,442			15,880			20,871			5,235			5,341
Repurchases of common shares		—			—			—			(26,823	)

Net increase (decrease) in net assets resulting from capital share transactions		5,262			5,442			15,880			(5,952	)
Net increase in net assets resulting from capital share transactions														5,235			5,341

Total increase (decrease) in net assets		55,295			(14,178	)		158,577			(942,990	)		181,592			131,878
Net assets at beginning of period		1,531,859			1,450,793			1,428,577			2,379,605			1,602,323			1,428,577

Net assets at end of period	$	1,587,154		$	1,436,615		$	1,587,154		$	1,436,615		$	1,783,915		$	1,560,455

(1)	See Note 5 for a discussion of the sources of distributions paid by the Company.

(2)	See Note 3 for a discussion of the Company’s common share transactions.

See notes to unaudited consolidated financial statements.

FS Energy and Power Fund

Unaudited Consolidated Statements of Cash Flows

(in thousands)


	Nine Months Ended September 30,						Three Months Ended March 31,
	2021			2020			2022			2021
Cash flows from operating activities
Net increase (decrease) in net assets resulting from operations	$	182,579		$	(874,570	)	$	189,783		$	139,786
Adjustments to reconcile net increase (decrease) in net assets resulting from operations to net cash provided by (used in) operating activities:
Purchases of investments		(668,351	)		(299,218	)		(122,503	)		(145,199	)
Paid-in-kind interest		(26,455	)		(22,536	)		(5,128	)		(8,480	)
Proceeds from sales and repayments of investments		725,937			677,114			238,748			253,939
Net realized (gain) loss on investments		260,881			958,164			29,044			440
Net change in unrealized (appreciation) depreciation on investments		(408,973	)		(7,220	)		(215,281	)		(131,563	)
Net change in unrealized (appreciation) depreciation on swap contracts		—			6,551			3,482			—
Accretion of discount		(7,269	)		(24,391	)		(2,029	)		(3,526	)
Amortization of deferred financing costs and discount		6,238			5,793			2,185			3,084
(Increase) decrease in receivable for investments sold and repaid		(5,485	)		115			4,975			7,691
(Increase) decrease in interest receivable		8,803			14,443			7,129			9,527
(Increase) decrease in swap income receivable		—			395
(Increase) decrease in prepaid expenses and other assets		34			79			68			80
Increase (decrease) in payable for investments purchased		80,184			(28,518	)		(49,500	)		10,474
Increase (decrease) in swap income payable								416			—
Increase (decrease) in management fees payable		(1,105	)		16,009			(429	)		492
Increase (decrease) in administrative services expense payable		894			830			81			617
Increase (decrease) in interest payable⁽¹⁾		(9,467	)		(11,522	)		(9,468	)		(8,924	)
Increase (decrease) in trustees’ fees payable		(3	)		(2	)		27			15
Increase (decrease) in other accrued expenses and liabilities		(426	)		(3,356	)		(368	)		259

Net cash provided by (used in) operating activities		138,016			408,160			71,232			128,712

Cash flows from financing activities
Repurchases of common shares		—			(26,823	)
Shareholder distributions paid		(23,851	)		(38,673	)		(8,153	)		(7,847	)
Borrowings under credit facilities⁽¹⁾		—			160,000			29,009			—
Repayments of credit facilities⁽¹⁾		(185,000	)		(480,000	)		(10,000	)		(185,000	)
Repayments under senior secured notes⁽¹⁾		—			(11,000	)		(22,383	)		—
Deferred financing costs paid		(128	)		(2,513	)		(132	)		(128	)

Net cash provided by (used in) financing activities		(208,979	)		(399,009	)		(11,659	)		(192,975	)

Total increase (decrease) in cash		(70,963	)		9,151			59,573			(64,263	)
Cash at beginning of period		142,536			150,419			33,879			142,536

Cash at end of period	$	71,573		$	159,570		$	93,452		$	78,273

Supplemental disclosure
Reinvestment of shareholder distributions	$	15,880		$	20,871		$	5,235		$	5,341

Non-cash purchases of investments	$	(81,215	)	$	(297,623	)	$	(1,587	)	$	(30,790	)

Non-cash sales of investments	$	81,215		$	297,623		$	1,587		$	30,790

Excise and state taxes paid							$	846		$	—

(1)

See Note 9 for a discussion of the Company’s financing arrangements. During the ~~nine~~three months ended ~~September 30,~~March 31, 2022 and 2021, ~~and 2020,~~ the Company paid ~~$44,246~~$20,977 and ~~$65,881,~~$21,330, respectively, in interest expense on the financing arrangements and Senior Secured Notes.

See notes to unaudited consolidated financial statements.

FS Energy and Power Fund

Unaudited Consolidated Schedule of Investments

As of ~~September 30, 2021~~March 31, 2022

(in thousands, except share amounts)


Portfolio Company^(a)	Footnotes	Industry	Rate^(b)	Floor	Maturity	Principal Amount^(c)		Amortized Cost		Fair Value^(d)		Footnotes	Industry	Rate^(b)	Floor	Maturity	Principal Amount^(c)		Amortized Cost		Fair Value^(d)
Senior Secured Loans—First Lien—45.6%
Senior Secured Loans—First Lien—39.1%
AIRRO (Mauritius) Holdings II	(k)(p)(s)	Power	L+350, 3.5% PIK (3.5% Max PIK)	1.5%	7/24/25	$	21,876	$	19,224	$	18,542	(k)(p)(s)	Power	L+350, 3.5% PIK (3.5% Max PIK)	1.5%	7/24/25	$	22,259	$	19,608	$	19,380
AIRRO (Mauritius) Holdings II	(e)(k)(p)(s)	Power	L+350, 3.5% PIK (3.5% Max PIK)	1.5%	7/24/25		14,601		14,601		12,375	(e)(k)(p)(s)	Power	L+350, 3.5% PIK (3.5% Max PIK)	1.5%	7/24/25		14,602		14,602		12,713
Allied Downhole Technologies, LLC	(f)(s)(x)	Service & Equipment	8.0% PIK (8.0% Max PIK)		3/31/22		5,137		5,137		5,138	(f)(s)(y)	Service & Equipment	8.0% PIK (8.0% Max PIK)		9/30/22		7,939		7,939		7,939
Allied Downhole Technologies, LLC												(e)(s)(y)	Service & Equipment	8.0% PIK (8.0% Max PIK)		9/30/22		2,500		2,500		2,500
Allied Wireline Services, LLC	(f)(s)(x)	Service & Equipment	10.0% PIK (10.0% Max PIK)		6/15/25		58,080		58,080		51,293	(f)(s)(y)	Service & Equipment	10.0% PIK (10.0% Max PIK)		6/15/25		58,080		58,080		48,738
ARB Midstream Operating Company, LLC	(s)	Midstream	L+825	1.0%	5/6/22		898		897		897	(s)	Midstream	L+825	1.0%	5/6/22		261		261		261
Bioenergy Infrastructure Holdings Limited	(k)(s)	Power	L+725	1.0%	12/22/22		413		413		403
Birch Permian LLC	(s)	Upstream	L+800	1.5%	4/12/23		49,865		49,671		50,208
Brazos Delaware II LLC		Midstream	L+400		5/21/25		39,791		38,120		39,269		Midstream	L+400		5/21/25		39,579		38,104		39,153
Cimarron Energy Inc.	(s)	Service & Equipment	L+900	1.0%	12/31/22		7,500		7,500		3,713	(f)(m)(o)(s)	Service & Equipment	L+900	1.0%	12/31/24		7,500		7,126		4,256
Cox Oil Offshore, LLC, Volumetric Production Payments	(i)(o)(s)(v)	Upstream	0.0%		12/31/23		100,000		26,702		31,325	(i)(s)(v)	Upstream	10.5%		12/31/23		100,000		20,927		37,511
CPV Maryland, LLC		Power	L+400	1.0%	5/10/28		15,820		15,640		15,425		Power	L+400	1.0%	5/11/28		15,353		15,187		15,199
CPV Shore Holdings LLC	(h)	Power	L+375		12/29/25		6,274		5,964		6,081		Power	L+375		12/29/25		23,601		22,583		22,601
EIF Van Hook Holdings, LLC		Midstream	L+525		9/5/24		31,234		30,745		29,087		Midstream	L+525		9/5/24		29,790		29,389		28,872
FR BR Holdings LLC	(f)(s)	Midstream	L+650		12/14/23		82,873		80,287		83,701	(f)(s)	Midstream	L+650		12/14/23		82,367		80,319		83,396
FR XIII PAA Holdings HoldCo, LLC	(s)	Midstream	L+725	0.5%	10/15/26		29,326		28,812		29,912	(s)	Midstream	L+725	0.5%	10/15/26		28,957		28,489		30,576
GasLog Ltd.	(e)(k)(o)(s)	Midstream	L+775		3/21/29		15,113		15,113		15,000	(k)(s)	Midstream	L+775		3/31/29		14,648		14,542		14,539
Generation Bridge LLC	(h)	Power	L+500	0.8%	8/6/28		7,837		7,680		7,876		Power	L+500	0.8%	12/1/28		7,817		7,667		7,817
Generation Bridge LLC	(h)	Power	L+500	0.8%	8/6/28		163		160		164		Power	L+500	0.8%	12/1/28		163		160		163
GIP II Blue Holding LP		Midstream	L+450	1.0%	9/29/28		7,500		7,387		7,509		Midstream	L+450	1.0%	9/29/28		7,481		7,376		7,472
Limetree Bay Energy, LLC	(f)(o)(s)(w)	Midstream	0.0%		10/31/21		26,444		13,910		3,167
Lower Cadence Holdings LLC		Midstream	L+400		5/22/26		50,803		50,746		50,831
MECO IV Holdco, LLC	(s)(x)	Upstream	8.0%		9/14/25		22,294		22,294		22,294
Lucid Energy Group II Borrower LLC													Midstream	L+425	0.8%	11/22/28		24,938		24,760		24,826
Medallion Midland Acquisition LP													Midstream	L+375	0.8%	10/18/28		7,980		7,942		7,915
MRP CalPeak Holdings, LLC	(s)	Power	L+500	1.5%	1/27/25		14,085		14,085		14,237	(s)	Power	L+500	1.5%	1/27/25		12,804		12,804		12,804
MRP West Power Holdings II, LLC	(s)	Power	L+500	1.5%	1/27/25		13,924		13,924		14,044	(s)	Power	L+500	1.5%	1/27/25		13,849		13,849		13,849
Navitas Midstream Midland Basin LLC	(f)	Midstream	L+400	1.0%	12/13/24		68,519		66,741		68,562
NNE Holding LLC	(s)	Upstream	L+475, 4.5% PIK (4.5% Max PIK)		12/31/23		41,856		41,823		40,820	(s)	Upstream	L+475, 4.5% PIK (4.5% Max PIK)		12/31/23		42,333		42,306		42,040
OE2 North, LLC	(s)	Midstream	L+525	1.0%	5/21/26		11,333		11,228		11,404	(s)	Midstream	L+525	1.0%	5/21/26		14,621		14,526		14,789
OE2 North, LLC	(e)(s)	Midstream	L+525	1.0%	5/21/26		18,667		18,667		18,495	(e)(s)	Midstream	L+525	1.0%	5/21/26		15,379		15,379		15,556
Oryx Midstream Services Permian Basin LLC	(f)(h)	Midstream	L+325	0.5%	10/5/28		50,000		49,750		50,039	(f)	Midstream	L+325	0.5%	10/5/28		32,918		32,762		32,694
Parkway Generation LLC													Power	L+475	0.8%	2/18/29		6,140		6,079		6,018
Parkway Generation LLC													Power	L+475	0.8%	2/18/29		43,860		43,421		43,037
Permian Production Holdings, LLC	(f)(s)(w)	Upstream	7.0%, 2.0% PIK (2.0% Max PIK)		11/23/25		7,849		6,598		7,849	(f)(s)(x)	Upstream	7.0%, 2.0% PIK (2.0% Max PIK)		11/23/25		5,426		4,658		5,426
Pinnacle Midland Gas Holdco LLC												(s)	Midstream	L+675	1.0%	12/9/26		5,385		5,309		5,347
Pinnacle Midland Gas Holdco LLC												(e)(s)	Midstream	L+675	1.0%	12/9/26		6,462		6,462		6,416
Plainfield Renewable Energy Holdings LLC	(f)(s)	Power	6.7%, 8.8% PIK (9.5% Max PIK)		8/22/25		12,182		12,182		12,328	(f)(s)	Power	6.4%, 9.1% PIK (9.5% Max PIK)		8/22/25		11,838		11,838		11,519
Plainfield Renewable Energy Holdings LLC	(f)(s)	Power	10.0% PIK (10.0% Max PIK)		8/22/25		3,304		3,304		—	(f)(s)	Power	10.0% PIK (10.0% Max PIK)		8/22/25		3,469		3,469		—
Plainfield Renewable Energy Holdings LLC, Letter of Credit	(e)(o)(s)	Power	10.0%		8/22/25		2,709		2,709		54	(e)(s)	Power	10.0%		8/22/25		2,709		2,709		—
Potomac Energy Center, LLC												(s)	Power	L+600	0.5%	11/10/26		58,754		57,654		58,115

See notes to unaudited consolidated financial statements.

FS Energy and Power Fund

Unaudited Consolidated Schedule of Investments ~~(Continued)~~(continued)

As of ~~September 30, 2021~~March 31, 2022

(in thousands, except share amounts)


Portfolio Company^(a)		Footnotes	Industry	Rate^(b)	Floor		Maturity		Principal Amount^(c)		Amortized Cost			Fair Value^(d)			Footnotes	Industry	Rate^(b)	Floor		Maturity	Principal Amount^(c)		Amortized Cost			Fair Value^(d)
Traverse Midstream Partners LLC			Midstream	L+550				9/27/24	$	28,744	$	28,853		$	28,811			Midstream	S+425		1.0%	9/27/24	$	31,615	$	31,693		$	31,536
Warren Resources, Inc.		(s)(x)	Upstream	L+900, 1.0% PIK (1.0% Max PIK)		1.0%		5/22/24		23,627		23,627			23,627		(s)(y)	Upstream	L+900, 1.0% PIK (1.0% Max PIK)		1.0%	5/22/24		23,405		23,405			23,405

Total Senior Secured Loans—First Lien	Total Senior Secured Loans—First Lien											792,574			774,480											735,884			738,378
Unfunded Loan Commitments												(51,090	)		(51,090	)										(41,652	)		(41,652	)

Net Senior Secured Loans—First Lien												741,484			723,390											694,232			696,726

Senior Secured Loans— Second Lien—6.3%
Senior Secured Loans—Second Lien—7.3%
Aethon III BR LLC		(f)(s)	Upstream	L+750		1.5%		1/10/25		20,000		19,778			20,585		(f)(s)	Upstream	L+750		1.5%	1/10/25		20,000		19,805			20,200
Chisholm Energy Holdings, LLC		(f)(s)	Upstream	L+625		1.5%		5/15/26		17,143		17,089			17,197
ERA II Minerals, LLC																	(f)(s)	Upstream	S+625		0.8%	3/7/27		40,000		39,500			39,500
Olympus Energy, LLC		(f)(s)	Upstream	L+750		1.0%		7/23/26		15,000		15,000			15,000		(f)(s)	Upstream	L+750		1.0%	7/23/26		22,500		22,500			22,684
Olympus Energy, LLC		(e)(s)	Upstream	L+750		1.0%		7/23/26		15,000		15,000			15,000		(e)(s)	Upstream	L+750		1.0%	7/23/26		7,500		7,500			7,562
Peak Exploration & Production, LLC		(f)(s)	Upstream	L+675		1.5%		11/16/23		13,545		13,508			13,405		(f)(s)	Upstream	L+675		1.5%	11/16/23		13,545		13,516			13,561
Peak Exploration & Production, LLC		(e)(s)	Upstream	L+675		1.5%		11/16/23		1,505		1,505			1,489		(e)(s)	Upstream	L+675		1.5%	11/16/23		1,505		1,505			1,507
Penn Virginia Holdings Corp.		(f)(k)(s)	Upstream	P+725				9/30/24		15,086		14,784			15,105
SilverBow Resources, Inc.		(f)(k)(s)	Upstream	L+750		1.0%		12/15/24		19,000		18,897			18,809		(f)(k)(s)	Upstream	L+750		1.0%	12/15/26		14,250		14,183			14,392
Tenrgys, LLC																	(n)(s)	Upstream	L+750		1.0%	3/17/27		20,000		20,000			20,000

Total Senior Secured Loans—Second Lien												115,561			116,590											138,509			139,406
Unfunded Loan Commitments												(16,505	)		(16,505	)										(9,005	)		(9,005	)

Net Senior Secured Loans—Second Lien												99,056			100,085											129,504			130,401

Senior Secured Bonds—4.9%
Senior Secured Bonds—4.8%
Great Western Petroleum, LLC		(f)(w)	Upstream	12.0%				9/1/25		55,096		53,860			56,062		(f)(x)	Upstream	12.0%			9/1/25		55,096		53,985			61,848
SM Energy Co.		(k)	Upstream	10.0%				1/15/25		10,000		11,194			11,170		(k)	Upstream	10.0%			1/15/25		12,000		13,234			13,114
ST EIP Holdings Inc.		(s)	Midstream	6.1%				1/10/30		10,526		10,005			10,000		(s)	Midstream	6.1%			1/10/30		10,526		10,029			10,490

Total Senior Secured Bonds												75,059			77,232											77,248			85,452

Unsecured Debt—25.5%
Unsecured Debt—21.4%
Aethon United BR LP			Upstream	8.3%				2/15/26		40,500		40,500			43,791		(f)	Upstream	8.3%			2/15/26		40,500		40,500			42,096
Archrock Partners, LP		(f)(h)(k)	Midstream	6.3%				4/1/28		19,035		19,883			19,713
Cheniere Energy Partners LP Holdings, LLC		(f)(k)	Midstream	3.3%				1/31/32		3,750		3,750			3,767
Archrock Partners, L.P.																	(f)(k)	Midstream	6.3%			4/1/28		22,239		23,113			21,961
Cheniere Energy Partners LP Holdings, LLC		(f)(k)	Midstream	4.5%				10/1/29		13,500		14,561			14,369		(f)(k)	Midstream	4.5%			10/1/29		16,825		17,877			16,929
Colgate Energy Partners III LLC		(f)	Upstream	5.9%				7/1/29		8,000		8,112			8,070		(f)	Upstream	5.9%			7/1/29		11,000		11,121			11,360
Colgate Energy Partners III LLC			Upstream	7.8%				2/15/26		23,365		24,811			24,641			Upstream	7.8%			2/15/26		23,365		24,663			24,939
Encino Acquisition Partners Holdings LLC		(f)	Upstream	8.5%				5/1/28		6,080		6,080			6,225
Endeavor Energy Resources, LP		(h)	Upstream	5.8%				1/30/28		33,299		35,260			35,089
Endeavor Energy Resources, LP			Upstream	5.5%				1/30/26		11,000		11,411			11,473
Endeavor Energy Resources, L.P.																		Upstream	5.8%			1/30/28		31,299		32,967			32,391
EnLink Midstream, LLC		(f)(k)	Midstream	5.6%				1/15/28		5,881		6,350			6,269		(k)	Midstream	5.4%			6/1/29		6,000		6,264			5,995
Global Jet Capital Holdings, LP		(f)(s)	Industrials	15.0% PIK (15.0% Max PIK)				1/30/25		1,486		1,272			1,193
Global Jet Capital Holdings, LP		(f)(s)	Industrials	15.0% PIK (15.0% Max PIK)				9/29/25		1,838		1,572			1,475
EnLink Midstream, LLC																	(f)(k)	Midstream	5.6%			1/15/28		5,881		6,317			6,007
Hammerhead Resources Inc.																	(f)(k)(s)	Upstream	12.0% PIK (12.0% Max PIK)			7/15/24		67,889		67,434			67,889
Moss Creek Resources, LLC																	(f)	Upstream	7.5%			1/15/26		11,693		10,103			10,746

See notes to unaudited consolidated financial statements.

FS Energy and Power Fund

Unaudited Consolidated Schedule of Investments ~~(Continued)~~(continued)

As of ~~September 30, 2021~~March 31, 2022

(in thousands, except share amounts)


Portfolio Company^(a)	Footnotes	Industry	Rate^(b)	Floor		Maturity		Principal Amount^(c)		Amortized Cost		Fair Value^(d)		Footnotes	Industry	Rate^(b)	Floor	Maturity		Principal Amount^(c)		Amortized Cost		Fair Value^(d)
Global Jet Capital Holdings, LP	(f)(s)	Industrials	15.0% PIK (15.0% Max PIK)				9/3/25	$	1,952	$	1,670	$	1,567
Global Jet Capital Holdings, LP	(f)(s)	Industrials	15.0% PIK (15.0% Max PIK)				4/30/25		9,446		8,083		7,582
Global Jet Capital Holdings, LP	(f)(s)	Industrials	15.0% PIK (15.0% Max PIK)				12/2/26		1,616		1,383		1,297
Hammerhead Resources Inc.	(f)(k)(s)	Upstream	12.0% PIK (12.0% Max PIK)				7/15/24		63,889		63,378		63,889
Moss Creek Resources, LLC	(f)	Upstream	7.5%				1/15/26		11,693		9,947		10,855
NRG Energy, Inc.	(k)	Power	3.9%				2/15/32		8,625		8,676		8,539	(k)	Power	3.9%			2/15/32	$	19,125	$	18,638	$	16,868
Penn Virginia Escrow LLC	(k)	Upstream	9.3%				8/15/26		29,772		29,596		30,226
Range Resources Corp.	(k)	Upstream	8.3%				1/15/29		5,000		5,661		5,632	(k)	Upstream	8.3%			1/15/29		8,750		9,743		9,602
Range Resources Corp.	(k)	Upstream	9.3%				2/1/26		3,000		3,269		3,274
Ranger Oil Corp.														(k)	Upstream	9.3%			8/15/26		29,772		29,610		31,441
SM Energy Co.	(h)(k)	Upstream	5.6%				6/1/25		8,000		8,044		8,059	(k)	Upstream	5.6%			6/1/25		8,000		8,038		8,000
Southwestern Energy Co.		Upstream	5.4%				2/1/29		18,928		19,755		20,273		Upstream	5.4%			2/1/29		18,928		19,707		19,190
Suburban Propane Partners LP	(f)(k)	Midstream	5.0%				6/1/31		6,750		7,035		7,012	(f)(k)	Midstream	5.0%			6/1/31		17,690		18,344		16,608
Suburban Propane Partners LP	(f)(k)	Midstream	5.9%				3/1/27		2,501		2,623		2,616
Tallgrass Energy Partners, LP	(f)(h)	Midstream	7.5%				10/1/25		13,629		14,761		14,770	(f)	Midstream	6.0%			3/1/27		23,261		23,810		23,217
Tallgrass Energy Partners, LP	(f)(h)	Midstream	6.0%				3/1/27		1,500		1,571		1,573	(f)	Midstream	7.5%			10/1/25		15,424		16,534		16,270
Tenrgys, LLC	(f)(m)(n)(o)(s)	Upstream	L+900		2.5%		12/23/18		75,000		75,300		37,400
Vistra Operations Company LLC	(f)(h)(k)	Midstream	5.6%				2/15/27		3,547		3,689		3,676

Total Unsecured Debt											438,003		404,315										384,783		381,509


Portfolio Company^(a)	Footnotes	Industry	Rate^(b)	Floor		Maturity		Number of Shares		Amortized Cost		Fair Value^(d)		Footnotes	Industry	Rate^(b)	Floor	Maturity		Number of Shares		Amortized Cost		Fair Value^(d)
Preferred Equity—30.6%^(l)
Preferred Equity—27.1%^(l)
Abaco Energy Technologies LLC, Preferred Equity	(f)(o)(s)	Service & Equipment							28,942,003	$	1,447	$	3,980	(f)(o)(s)	Service & Equipment						28,942,003	$	1,447	$	3,980
Altus Midstream LP, Series A Preferred Units	(j)(s)	Midstream	11.0%				6/28/26		52,856		58,066		59,826	(j)(s)	Midstream	11.0%			6/28/26		40,170		45,047		45,769
Global Jet Capital Holdings, LP, Preferred Equity														(f)(s)	Industrials	9.0% PIK (9.0% Max PIK)			10/1/28		170,938		12,493		10,491
Global Jet Capital Holdings, LP, Preferred Equity	(f)(o)(s)	Industrials							27,856		2,786		—	(f)(o)(s)	Industrials						27,856		2,786		—
NGL Energy Partners, LP, Preferred Equity	(f)(k)(m)(o)(s)	Midstream	14.2%				7/2/27		156,250		157,633		125,000	(f)(k)(m)(o)(s)	Midstream	14.2%			7/2/27		156,250		157,633		125,000
NuStar, Preferred Equity	(f)(k)(s)	Midstream	12.8%				6/29/28		3,910,165		102,642		124,050	(f)(k)(s)	Midstream	12.8%			6/29/28		3,910,165		106,037		124,050
Segreto Power Holdings, LLC, Preferred Equity	(g)(s)	Power	13.1%				6/30/25		70,297		99,761		82,903	(f)(g)(m)(o)(s)	Power	13.1%			6/30/25		70,297		99,760		82,037
USA Compression Partners, LP, Preferred Equity	(k)(s)	Midstream	9.8%				4/3/28		79,336		77,721		90,379	(k)(s)	Midstream	9.8%			4/3/28		79,336		77,807		92,320

Total Preferred Equity											500,056		486,138										503,010		483,647


								Number of Shares		Cost		Fair Value^(d)								Principal Amount^(c)		Cost		Fair Value^(d)
Sustainable Infrastructure Investments, LLC—3.4%
Sustainable Infrastructure Investments, LLC—2.9%
Sustainable Infrastructure Investments, LLC	(k)(s)(x)	Power							60,603	$	54,514	$	54,430	(k)(s)(y)	Power					$	60,603	$	54,514	$	52,100

Total Sustainable Infrastructure Investments, LLC											54,514		54,430										54,514		52,100

See notes to unaudited consolidated financial statements.

FS Energy and Power Fund

Unaudited Consolidated Schedule of Investments ~~(Continued)~~(continued)

As of ~~September 30, 2021~~March 31, 2022

(in thousands, except share amounts)


Portfolio Company^(a)	Footnotes	Industry	Number of Shares		Amortized Cost		Fair Value^(d)			Footnotes	Industry	Rate^(b)	Floor	Maturity	Number of Shares		Amortized Cost		Fair Value^(d)
Equity/Other—29.0%^(l)
Equity/Other—36.0%^(l)
Abaco Energy Technologies LLC, Common Equity	(f)(o)(s)	Service & Equipment		6,944,444	$	6,944	$	653		(f)(o)(s)	Service & Equipment					6,944,444	$	6,944	$	628
AIRRO (Mauritius) Holdings II, Warrants	(f)(k)(o)(p)(s)	Power		35		2,652		2,090		(f)(k)(o)(p)(s)	Power					35		2,652		2,067
Allied Wireline Services, LLC, Common Equity	(f)(n)(o)(s)(x)	Service & Equipment		48,400		1,527		—		(f)(n)(o)(s)(y)	Service & Equipment					48,400		1,527		—
Allied Wireline Services, LLC, Warrants	(f)(n)(o)(s)(x)	Service & Equipment		22,000		—		—		(f)(n)(o)(s)(y)	Service & Equipment					22,000		—		—
Arena Energy, LP, Contingent Value Rights	(f)(o)(s)	Upstream		126,632,117		351		923		(f)(o)(s)	Upstream					126,632,117		351		1,471
Ascent Resources Utica Holdings, LLC, Common Equity	(f)(o)(q)(s)	Upstream		148,692,909		44,700		36,579		(f)(o)(q)(s)	Upstream					148,692,909		44,700		52,191
Chisholm Oil and Gas, LLC, Series A Units	(g)(o)(s)	Upstream		14,700,000		14,700		—
Cimarron Energy Holdco Inc., Common Equity	(f)(o)(s)	Service & Equipment		4,302,293		3,950		—		(f)(o)(s)	Service & Equipment					4,302,293		3,950		—
Cimarron Energy Holdco Inc., Participation Option	(f)(o)(s)	Service & Equipment		25,000,000		1,289		—		(f)(o)(s)	Service & Equipment					25,000,000		1,289		—
Great Western Petroleum, LLC, Common Equity	(f)(o)(r)(s)(w)	Upstream		105,785		30,790		36,236		(f)(o)(r)(s)(x)	Upstream					105,785		30,790		77,254
Harvest Oil & Gas Corp., Common Equity	(f)(o)(w)	Upstream		135,062		17,153		2,838		(f)(o)(x)	Upstream					135,062		15,802		810
Limetree Bay Energy, LLC, Class A Units	(f)(o)(s)(w)	Midstream		50,494,585		19,069		6,046		(f)(o)(s)(x)	Midstream					76,938,973		21,249		4,616
Lonestar Resources US Inc., Common Equity	(f)(o)(w)	Upstream		864,000		2,376		11,552
Maverick Natural Resources, LLC, Common Equity	(f)(g)(n)(o)(s)	Upstream		503,176		138,208		260,142		(f)(g)(n)(o)(s)	Upstream					503,176		138,208		367,450
MB Precision Investment Holdings LLC, Class A-2 Units	(f)(n)(o)(s)	Industrials		1,426,110		490		—		(f)(n)(o)(s)	Industrials					1,426,110		490		—
MECO IV Holdco, LLC, Class A-1 Units	(f)(n)(o)(s)(x)	Upstream		1,225,000		2,161		4,460		(f)(n)(o)(s)(y)	Upstream					1,225,000		2,161		12,565
NGL Energy Partners, LP, Warrants (Par)										(f)(k)(o)(s)	Midstream					2,187,500		3,083		409
NGL Energy Partners, LP, Warrants (Premium)	(f)(k)(o)(s)	Midstream		2,187,500		3,083		572		(f)(k)(o)(s)	Midstream					3,125,000		2,623		463
NGL Energy Partners, LP, Warrants (Par)	(f)(k)(o)(s)	Midstream		3,125,000		2,623		662
NGL Energy Partners, LP, Warrants (Premium)	(f)(k)(o)(s)	Midstream		781,250		576		156		(f)(k)(o)(s)	Midstream					781,250		576		111
NGL Energy Partners, LP, Warrants (Par)	(f)(k)(o)(s)	Midstream		546,880		630		138		(f)(k)(o)(s)	Midstream					546,880		630		99
Permian Production Holdings, LLC, Common Equity	(f)(n)(o)(s)(w)	Upstream		1,951,667		—		8,392		(f)(n)(o)(s)(x)	Upstream					1,961,896		1		9,613
Ridgeback Resources Inc., Common Equity	(f)(k)(o)(s)(t)(w)	Upstream		9,599,928		58,985		48,871		(f)(k)(o)(s)(t)(x)	Upstream					9,599,928		58,985		57,673
Rosehill Operating Company, LLC, Common Equity	(f)(n)(o)(s)	Upstream		13,973		2,182		3,985
Swift Worldwide Resources Holdco Limited, Common Equity	(f)(k)(o)(s)(u)	Service & Equipment		3,750,000		6,028		2,963		(f)(k)(o)(s)(u)	Service & Equipment					3,750,000		6,029		2,775
Telpico, LLC, Common Equity										(f)(n)(o)(s)(x)	Upstream					50		—		—
Tenrgys, LLC, Common Equity										(f)(n)(o)(s)	Upstream					50		7,571		7,571
USA Compression Partners, LP, Warrants (Market)	(f)(k)(o)(s)	Midstream		793,359		555		2,408		(f)(k)(o)(s)	Midstream					793,359		555		2,839
USA Compression Partners, LP, Warrants (Premium)	(f)(k)(o)(s)	Midstream		1,586,719		714		3,735		(f)(k)(o)(s)	Midstream					1,586,719		714		4,464
Warren Resources, Inc., Common Equity	(f)(o)(s)(x)	Upstream		4,415,749		20,754		26,715		(f)(o)(s)(y)	Upstream					4,415,749		20,754		37,468

Total Equity/Other						382,490		460,116										371,634		642,537

TOTAL INVESTMENTS—145.3%					$	2,290,662		2,305,706
TOTAL INVESTMENTS—138.6%																	$	2,214,925		2,472,372

LIABILITIES IN EXCESS OF OTHER ASSETS—(45.3%)								(718,552	)
LIABILITIES IN EXCESS OF OTHER ASSETS—(38.6%)										(h)										(688,457	)

NET ASSETS—100.0%							$	1,587,154											$	1,783,915

See notes to unaudited consolidated financial statements.

FS Energy and Power Fund

Unaudited Consolidated Schedule of Investments ~~(Continued)~~(continued)

As of ~~September 30, 2021~~March 31, 2022

(in thousands, except share amounts)

Swap Contracts—Crude Oil⁽ⁱ⁾


Counterparty	Type	Location	Period		Bbls		Weighted Average Price ($/Bbls)		Unrealized Appreciation^(w)		Unrealized Depreciation^(w)
BP Energy Co.	Fixed	ICE Brent		April 1, 2022 – December 31, 2023		301,634	$	83.19	$	—	$	(2,976	)

Total Swap Contracts—Crude Oil									$	—	$	(2,976	)

Swap Contracts—Natural Gas⁽ⁱ⁾


Counterparty	Type	Location	Period		MMBtu		Weighted Average Price ($/MMBtu)		Unrealized Appreciation^(w)		Unrealized Depreciation^(w)
BP Energy Co.	Fixed	NYMEX Henry Hub		April 1, 2022 – December 31, 2023		586,944	$	4.12	$	—	$	(506	)

Total Swap Contracts—Natural Gas									$	—	$	(506	)

TOTAL SWAP CONTRACTS									$	—	$	(3,482	)

Bbls – Barrels

MMBtu – One million British thermal units

(a)	Security may be an obligation of one or more entities affiliated with the named company.

(b)

Certain variable rate securities in the Company’s portfolio bear interest at a rate determined by a publicly disclosed base rate plus a basis point spread. As of ~~September 30, 2021,~~March 31, 2022, the three-month London Interbank Offered Rate, or LIBOR, or ~~“L”,~~L, was ~~0.13%~~0.96% and the ~~U.S. Prime Lending~~Secured Overnight Financing Rate, or ~~Prime,~~SOFR, or S, was ~~3.25%~~0.29%. PIK means paid-in-kind. PIK income accruals may be adjusted based on the fair value of the underlying investment.

(c)	Denominated in U.S. dollars, unless otherwise noted.

(d)	Fair value determined by the Company’s board of trustees (see Note 8).

(e)	Security is an unfunded commitment. The stated rate reflects the spread disclosed at the time of commitment and may not indicate the actual rate received upon funding.

(f)	Security or portion thereof is pledged as collateral supporting the amounts outstanding under the Senior Secured Notes with JPMorgan Chase Bank, N.A. (see Note 9).

See notes to unaudited consolidated financial statements.

FS Energy and Power Fund

Unaudited Consolidated Schedule of Investments (continued)

As of March 31, 2022

(in thousands, except share amounts)

(g)	Security held within FS Energy Investments, LLC, a wholly-owned subsidiary of the Company.

(h)	~~Position or portion thereof unsettled as~~Includes the effect of ~~September 30, 2021.~~swap contracts.

(i)	Security held within EP Northern Investments, LLC, a wholly-owned subsidiary of the Company.

(j)	Security held within FS Power Investments, LLC, a wholly-owned subsidiary of the Company.

(k)

The investment is not a qualifying asset under the Investment Company Act of 1940, as amended, or the 1940 Act. A business development company may not acquire any asset other than a qualifying asset, unless, at the time the acquisition is made, qualifying assets represent at least 70% of the business development company’s total assets. As of ~~September 30, 2021, 71.2%~~March 31, 2022, 71.9% of the Company’s total assets represented qualifying assets.

(l)	Listed investments may be treated as debt for U.S. generally accepted accounting principles, or GAAP, or tax purposes.

(m)	Security was on non-accrual status as of ~~September 30, 2021.~~March 31, 2022.

(n)	Security held within FSEP Investments, Inc., a wholly-owned subsidiary of the Company.

(o)	Security is non-income producing.

(p)	Security or portion thereof held within FS Power Investments II, LLC, a wholly-owned subsidiary of the Company.

(q)	Security held within EP American Energy Investments, Inc., a wholly-owned subsidiary of the Company.

(r)	Security held within EP Synergy Investments, Inc., a wholly-owned subsidiary of Gladwyne Funding LLC.

(s)	Security is classified as Level 3 in the Company’s fair value hierarchy ~~(See~~(see Note 8).

(t)	Investment denominated in Canadian dollars. Amortized cost and fair value are converted into U.S. dollars as of ~~September 30, 2021.~~March 31, 2022.

(u)	Investment denominated in British pounds. Amortized cost and fair value are converted into U.S. dollars as of ~~September 30, 2021.~~March 31, 2022.

(v)	Investment is a real property interest and is included with Senior Secured Loans—First Lien to facilitate comparison with other investments.

(w)	Represents the amounts the Company would pay or receive under each swap contract if it were to settle on March 31, 2022 (see Note 6).

See notes to unaudited consolidated financial statements.

FS Energy and Power Fund

Unaudited Consolidated Schedule of Investments (continued)

As of March 31, 2022

(in thousands, except share amounts)

(x)

Under the 1940 Act, the Company generally is deemed to be an “affiliated person” of a portfolio company if it owns 5% or more of the portfolio company’s voting securities and generally is deemed to “control” a portfolio company if it owns more than 25% of the portfolio company’s voting securities or it has the power to exercise control over the management or policies of such portfolio company. As of ~~September 30, 2021,~~March 31, 2022, the Company held investments in portfolio companies of which it is deemed to be an “affiliated person” but is not deemed to “control”. The following table presents certain information with respect to ~~such~~investments in portfolio companies of which the Company was deemed to be an affiliated person as of March 31, 2022:


Portfolio Company	Fair Value at December 31, 2021		Gross Additions⁽¹⁾		Gross Reductions⁽²⁾			Net Realized Gain (Loss)			Net Change in Unrealized Appreciation (Depreciation)			Fair Value at March 31, 2022		Interest Income⁽³⁾		PIK Income⁽³⁾		Dividend Income⁽³⁾
Senior Secured Loans—First Lien
Limetree Bay Energy, LLC	$	3,166	$	—	$	(1,587	)	$	(12,756	)	$	11,177		$	—	$	—	$	—	$	—
Permian Production Holdings, LLC		7,889		88		(2,498	)		376			(429	)		5,426		185		35		—
Senior Secured Bonds
Great Western Petroleum, LLC		58,055		72		—			—			3,721			61,848		1,725		—		—
Equity/Other
Great Western Petroleum, LLC, Common Equity		40,731		—		—			—			36,523			77,254		—		—		—
Harvest Oil & Gas Corp., Common Equity		2,836		—		—			—			(2,026	)		810		—		—		—
Limetree Bay Energy, LLC, Class A Units		6,046		1,586		—			—			(3,016	)		4,616		—		—		—
Permian Production Holdings, LLC, Common Equity		8,829		—		—			—			784			9,613		—		—		1,726
Ridgeback Resources Inc., Common Equity		48,356		—		—			—			9,317			57,673		—		—		—
Telpico, LLC, Common Equity		—		—		—			—			—			—		—		—		—

	$	175,908	$	1,746	$	(4,085	)	$	(12,380	)	$	56,051		$	217,240	$	1,910	$	35	$	1,726

(1)

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

(2)

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/or the movement of an existing portfolio company out of this category into a different category.

(3)	Interest, PIK and dividend income presented for the ~~nine~~three months ended ~~September 30, 2021:~~March 31, 2022.

See notes to unaudited consolidated financial statements.

FS Energy and Power Fund

Unaudited Consolidated Schedule of Investments ~~(Continued)~~(continued)

As of ~~September 30, 2021~~

~~(in thousands, except share amounts)~~

Portfolio Company
Fair
Value at
December 31,
2020 Purchases,
Paid-
in-Kind
Interest
and
Transfers In Sales,
Repayments
and
Transfers
Out Accretion
of
Discount Net
Realized
Gain
(Loss) Net
Change in
Unrealized
Appreciation
(Depreciation) Fair Value at
September 30,
2021 Interest
Income⁽¹⁾ PIK
Income⁽¹⁾ Dividend
Income⁽¹⁾
Senior Secured Loans—First Lien

Limetree Bay Energy, LLC
$ —   $ 13,910 $ —   $ —   $ —   $ (10,743 ) $ 3,167 $ —   $ —   $ —
Permian Production Holdings, LLC
11,446 175 (6,401 ) 220 1,106 1,303 7,849 898 175 —
Warren Resources, Inc.⁽²⁾
27,788 69 (27,857 ) —   —   —   —   —   —   —
Senior Secured Bonds

Great Western Petroleum, LLC
—   53,727 —   133 —   2,202 56,062 4,155 —   —
Limetree Bay Ventures, LLC
25,538 —   (3,810 ) —   (21,752 ) 24 —   —   —   —
Limetree Bay Ventures, LLC
36,308 —   (5,137 ) 19 (29,021 ) (2,169 ) —   19 —   —
Limetree Bay Ventures, LLC
89,968 43,291 (9,889 ) —   (49,783 ) (73,587 ) —   —   —   —
Unsecured Debt

Limetree Bay Ventures, LLC
—   —   (6,298 ) —   (31,516 ) 37,814 —   —   —   —
Limetree Bay Ventures, LLC
—   —   (1,648 ) —   (8,244 ) 9,892 —   —   —   —
Preferred Equity

Limetree Bay Ventures, LLC, Preferred Equity
—   —   —   —   (53,548 ) 53,548 —   —   —   —
Limetree Bay Ventures, LLC, Preferred Equity
—   —   —   —   (86,729 ) 86,729 —   —   —   —
Equity/Other

Great Western Petroleum, LLC, Common Equity
—   30,790 —   —   —   5,446 36,236 —   —   —
Harvest Oil & Gas Corp., Common Equity
2,794 —   (405 ) —   —   449 2,838 —   —   —
Limetree Bay Energy, LLC, Class A Units
—   19,069 —   —   —   (13,023 ) 6,046 —   —   —
Limetree Bay Ventures, LLC, Common Equity
—   —   —   —   (3,406 ) 3,406 —   —   —   —
Lonestar Resources US Inc., Common Equity
2,592 —   —   —   —   8,960 11,552 —   —   —
Permian Production Holdings, LLC, Common Equity
—   —   —   —   —   8,392 8,392 —   —   1,574
Ridgeback Resources Inc., Common Equity
38,385 —   —   —   —   10,486 48,871 —   —   —
Warren Resources, Inc., Common Equity⁽²⁾
4,460 —   (20,754 ) —   —   16,294 —   —   —   —

$ 239,279 $ 161,031 $ (82,199 ) $ 372 $ (282,893 ) $ 145,423 $ 181,013 $ 5,072 $ 175 $ 1,574

~~(1)~~

~~Interest, PIK and dividend income presented for the nine months ended September 30, 2021.~~

~~(2)~~

The Company held this investment as of September 30, 2021 but it was not deemed to be an “affiliated person” of the portfolio company as of September 30, 2021. Transfers in or out have been presented at amortized cost.

~~See notes to unaudited consolidated financial statements.~~

~~FS Energy and Power Fund~~

~~Unaudited Consolidated Schedule of Investments (Continued)~~

~~As of September 30, 2021~~March 31, 2022

(in thousands, except share amounts)

~~(x)~~(y)

Under the 1940 Act, the Company generally is deemed to “control” a portfolio company if it owns more than 25% of the portfolio company’s voting securities or it has the power to exercise control over the management or policies of such portfolio company. As of ~~September 30, 2021,~~March 31, 2022, the Company held investments in portfolio companies of which it is deemed to be an “affiliated person” of and deemed to “control.” The following table presents certain information with respect to ~~such~~investments in portfolio companies ~~for~~of which the ~~nine months ended September 30, 2021:~~Company was deemed to be an affiliated person and deemed to control as of March 31, 2022:


Portfolio Company	Fair Value at December 31, 2020		Purchases, Paid- in-Kind Interest and Transfers In		Sales, Repayments and Transfers Out			Accretion of Discount		Net Realized Gain (Loss)		Net Change in Unrealized Appreciation (Depreciation)			Fair Value at September 30, 2021		Interest Income(1)		PIK Income(1)		Dividend Income(1)		Fair Value at December 31, 2021		Gross Additions⁽¹⁾		Gross Reductions⁽²⁾			Net Realized Gain (Loss)		Net Change in Unrealized Appreciation (Depreciation)		Fair Value at March 31, 2022		Interest Income⁽³⁾		PIK Income⁽³⁾		Dividend Income⁽³⁾
Senior Secured Loans—First Lien
Allied Downhole Technologies, LLC⁽⁴⁾																							$	7,782	$	157	$	—		$	—	$	—	$	7,939	$	—	$	157	$	—
Allied Wireline Services, LLC	$	53,007	$	5,280	$	(207	)	$	—	$	—	$	(6,787	)	$	51,293	$	4,104	$	5,280	$	—		46,339		—		—			—		2,399		48,738		1,452		—		—
Allied Downhole Technologies, LLC		—		7,637		(2,500	)		—		—		1			5,138		139		137		—
MECO IV Holdco, LLC		—		22,294		—			—		—		—			22,294		2		500		—		22,745		455		(23,200	)		—		—		—		—		455		—
Warren Resources, Inc.⁽²⁾		—		27,073		(3,446	)		—		—		—			23,627		1,997		200		—		23,688		58		(341	)		—		—		23,405		585		58		—
Sustainable Infrastructure Investments, LLC
Sustainable Infrastructure Investments, LLC		61,816		—		(6,089	)		—		—		(1,297	)		54,430		—		—		4,960		50,770		—		—			—		1,330		52,100		—		—		735
Equity/Other
Allied Wireline Services, LLC, Common Equity		1,904		—		—			—		—		(1,904	)		—		—		—		—		—		—		—			—		—		—		—		—		—
Allied Wireline Services, LLC, Warrants		—		—		—			—		—		—			—		—		—		—		—		—		—			—		—		—		—		—		—
MECO IV Holdco, LLC, Class A-1 Units		—		2,161		—			—		—		2,299			4,460		—		—		—		4,181		—		—			—		8,384		12,565		—		—		—
Warren Resources, Inc., Common Equity⁽²⁾		—		20,754		—			—		—		5,961			26,715		—		—		—		25,854		—		—			—		11,614		37,468		—		—		—

	$	116,727	$	85,199	$	(12,242	)	$	—	$	—	$	(1,727	)	$	187,957	$	6,242	$	6,117	$	4,960	$	181,359	$	670	$	(23,541	)	$	—	$	23,727	$	182,215	$	2,037	$	670	$	735

(1)

(2)

(3)	Interest, PIK and dividend income presented for the ~~nine~~three months ended ~~September 30, 2021.~~March 31, 2022.

~~(2)~~(4)

~~The Company held this investment as~~Security includes a partially unfunded commitment with amortized cost of ~~December 31, 2020 but it was deemed to be an “affiliated person”~~$2,500 and fair value of ~~the portfolio company as of December 31, 2020. Transfers in or out have been presented at amortized cost.~~$2,500.

See notes to unaudited consolidated financial statements.

FS Energy and Power Fund

Consolidated Schedule of Investments

As of December 31, ~~2020~~2021

(in thousands, except share amounts)


Portfolio Company(a)	Footnotes	Industry	Rate^(b)	Floor	Maturity	Principal Amount(c)		Amortized Cost			Fair Value(d)
Senior Secured Loans—First Lien—42.5%
Portfolio Company^(a)														Footnotes	Industry	Rate^(b)	Floor		Maturity	Principal Amount^(c)		Amortized Cost		Fair Value^(d)
Senior Secured Loans—First Liens—50.7%
AIRRO (Mauritius) Holdings II	(k)(p)(s)	Power	L+350, 3.5% PIK, (3.5% Max PIK)	1.5%	7/24/25	$	20,734	$	18,082		$	15,992		(k)(p)(s)	Power	L+350, 3.5% PIK (3.5% Max PIK)		1.5%	7/24/25	$	22,067	$	19,415	$	19,229
AIRRO (Mauritius) Holdings II	(e)(k)(p)(s)	Power	L+350, 3.5% PIK, (3.5% Max PIK)	1.5%	7/24/25		15,189		15,189			11,715		(e)(k)(p)(s)	Power	L+350, 3.5% PIK (3.5% Max PIK)		1.5%	7/24/25		14,602		14,602		12,724
Allied Downhole Technologies, LLC														(f)(s)(x)	Service & Equipment	8.0% PIK (8.0% Max PIK)			9/30/22		7,782		7,782		7,782
Allied Downhole Technologies, LLC														(e)(s)(x)	Service & Equipment	8.0% PIK (8.0% Max PIK)			9/30/22		2,500		2,500		2,500
Allied Wireline Services, LLC	(f)(n)(o)(s)(x)	Service & Equipment	10.0% PIK (10.0% Max PIK)		6/15/25		53,007		53,007			53,007		(f)(s)(x)	Service & Equipment	10.0% PIK (10.0% Max PIK)			6/15/25		58,080		58,080		46,339
ARB Midstream Operating Company, LLC	(s)	Midstream	L+825	1.0%	11/6/21		1,807		1,804			1,698		(s)	Midstream	L+825		1.0%	5/6/22		625		624		625
Bioenergy Infrastructure Holdings Limited	(k)(s)	Power	L+725	1.0%	12/22/22		429		429			395		(k)(s)	Power	L+725		1.0%	12/22/22		413		413		403
Birch Permian LLC	(s)	Upstream	L+800	1.5%	4/12/23		49,865		49,598			49,372		(s)	Upstream	L+800		1.5%	4/12/23		42,781		42,642		43,209
Brazos Delaware II LLC		Midstream	L+400		5/21/25		40,111		38,155			35,140			Midstream	L+400			5/21/25		39,685		38,112		38,738
Cimarron Energy Inc.	(s)	Service & Equipment	L+900	1.0%	6/30/21		7,500		7,500			6,797		(f)(m)(o)(s)	Service & Equipment	L+900		1.0%	12/31/24		7,500		7,311		3,600
Cox Oil Offshore, LLC, Volumetric Production Payments	(i)(o)(s)(v)	Upstream	0.0%		12/31/23		100,000		37,527			31,670		(i)(o)(s)(v)	Upstream	0.0%			12/31/23		100,000		23,342		28,987
CPV Maryland, LLC															Power	L+400		1.0%	5/11/28		15,353		15,182		15,276
CPV Shore Holdings LLC															Power	L+375			12/29/25		23,601		22,525		22,682
EIF Van Hook Holdings, LLC	(h)	Midstream	L+525		9/5/24		33,392		32,769			21,601			Midstream	L+525			9/5/24		30,332		29,889		29,081
FR BR Holdings LLC	(f)(h)(s)	Midstream	L+650		12/14/23		85,700		82,258			82,966		(f)(s)	Midstream	L+650			12/14/23		82,610		80,293		83,436
FR XIII PAA Holdings HoldCo, LLC	(s)	Midstream	L+725	0.5%	10/15/26		29,925		29,343			29,955		(s)	Midstream	L+725		0.5%	10/15/26		29,141		28,650		30,307
Luxe Drillship Operating, LLC	(s)	Upstream	8.0%		10/30/24		16,976		16,088			15,779
MECO IV LLC	(s)	Upstream	L+925	1.5%	9/14/21		33,250		32,951			23,275
GasLog Ltd.														(e)(k)(o)(s)	Midstream	L+775			3/21/29		15,113		15,113		15,000
Generation Bridge LLC															Power	L+500		0.8%	12/1/28		7,837		7,681		7,876
Generation Bridge LLC															Power	L+500		0.8%	12/1/28		163		160		164
GIP II Blue Holding LP															Midstream	L+450		1.0%	9/29/28		7,481		7,372		7,477
Limetree Bay Energy, LLC														(f)(o)(s)(w)	Midstream	0.0%			10/31/21		26,444		14,343		3,166
Lucid Energy Group II Borrower LLC															Midstream	L+425		0.8%	11/22/28		25,000		24,752		24,737
MECO IV Holdco, LLC														(s)(x)	Upstream	8.0%			9/14/25		22,745		22,745		22,745
Medallion Midland Acquisition LP															Midstream	L+375		0.8%	10/18/28		7,980		7,941		7,954
MRP CalPeak Holdings, LLC	(h)(s)	Power	L+525	1.5%	1/27/25		14,328		14,328			14,122		(s)	Power	L+500		1.5%	1/27/25		12,842		12,842		12,842
MRP West Power Holdings II, LLC	(h)(s)	Power	L+525	1.5%	1/27/25		14,586		14,586			14,378		(s)	Power	L+500		1.5%	1/27/25		13,887		13,887		13,887
Navitas Midstream Midland Basin LLC	(h)	Midstream	L+450	1.0%	12/13/24		29,650		28,861			29,298		(f)	Midstream	L+400		1.0%	12/13/24		68,341		66,690		68,359
Navitas Midstream Midland Basin LLC (Mirror Tranche)		Midstream	L+450	1.0%	12/13/24		39,400		38,041			38,931
NNE Holding LLC	(h)(s)	Upstream	L+475, 4.5% PIK (4.5% Max PIK)		3/2/22		40,455		40,419			38,432		(s)	Upstream	L+475, 4.5% PIK (4.5% Max PIK)			12/31/23		42,333		42,302		41,696
OE2 North, LLC														(s)	Midstream	L+525		1.0%	5/21/26		11,627		11,527		11,688
OE2 North, LLC														(e)(s)	Midstream	L+525		1.0%	5/21/26		18,373		18,373		18,468
Oryx Midstream Services Permian Basin LLC														(f)	Midstream	L+325		0.5%	10/5/28		36,000		35,825		35,817
Parkway Generation LLC														(h)	Power	L+475		0.8%	11/5/28		6,140		6,079		6,117
Parkway Generation LLC														(h)	Power	L+475		0.8%	11/5/28		43,860		43,421		43,654
Permian Production Holdings, LLC	(f)(s)(w)	Upstream	7.0%, 2.0% PIK (2.0% Max PIK)		11/23/25		14,075		11,498			11,446		(f)(s)(w)	Upstream	7.0%, 2.0% PIK (2.0% Max PIK)			11/23/25		7,889		6,692		7,889
Pinnacle Midland Gas Holdco LLC														(s)	Midstream	L+675		1.0%	12/2/26		5,385		5,306		5,305
Pinnacle Midland Gas Holdco LLC														(e)(s)	Midstream	L+675		1.0%	12/2/26		6,462		6,462		6,365
Plainfield Renewable Energy Holdings LLC	(o)(s)	Power	10.0% (10.0% Max PIK)		8/22/25		2,998		2,998			—		(f)(s)	Power	6.7%, 8.8% PIK (9.5% Max PIK)			8/22/25		11,804		11,804		11,954
Plainfield Renewable Energy Holdings LLC, Letter of Credit	(e)(s)	Power	10.0%		8/22/23		2,709		2,709			—
Plainfield Renewable Energy Holdings LLC	(s)	Power	15.5% (9.5% Max PIK)		8/22/25		10,801		10,801			10,602		(f)(s)	Power	10.0% PIK (10.0% Max PIK)			8/22/25		3,304		3,304		—
Swift Worldwide Resources US Holdings Corp.	(h)(s)	Service & Equipment	L+1000, 1.0% PIK (1.0% Max PIK)	1.0%	7/20/21		60,877		60,877			60,877
Warren Resources, Inc.	(s)(w)	Upstream	L+900, 1.0% PIK (1.0% Max PIK)	1.0%	5/21/21		27,788		27,788			27,788

Total Senior Secured Loans—First Lien									667,606			625,236
Unfunded Loan Commitments									(17,898	)		(17,898	)

Net Senior Secured Loans—First Lien									649,708			607,338

See notes to unaudited consolidated financial statements.

FS Energy and Power Fund

Consolidated Schedule of Investments ~~(Continued)~~(continued)

As of December 31, ~~2020~~2021

(in thousands, except share amounts)

Portfolio Company(a)

Footnotes

Industry

Rate^(b)
Floor Maturity Principal
Amount(c) Amortized
Cost Fair
Value(d)
Senior Secured Loans—Second Lien—19.3%

Aethon III BR LLC (s) Upstream L+750 1.5% 1/10/25 $ 20,000 $ 19,740 $ 20,000
Aethon United BR LP
(f)(h)(s) Upstream L+675 1.0% 9/8/23 148,150 146,950 147,365
Chisholm Energy Holdings, LLC
(f)(s) Upstream L+625 1.5% 5/15/26 21,429 21,353 20,792
Encino Acquisition Partners Holdings LLC
(f) Upstream L+675 1.0% 10/29/25 41,828 36,014 38,561
Peak Exploration & Production, LLC
(f)(s)
Upstream
L+675 1.5% 11/16/23 13,545 13,497 13,334
Peak Exploration & Production, LLC
(e)(s) Upstream L+675 1.5% 11/16/23 1,505 1,505 1,482
Penn Virginia Holdings Corp.
(f)(h)(k)(s) Upstream L+700 1.0% 9/29/22 20,950 20,587 19,563
SilverBow Resources, Inc.
(f)(h)(k)(s) Upstream L+750 1.0% 12/15/24 19,000 18,877 16,720

Total Senior Secured Loans—Second Lien
278,523 277,817
Unfunded Loan Commitments
(1,505 ) (1,505 )

Net Senior Secured Loans—Second Lien 277,018 276,312

Senior Secured Bonds—23.8%

Black Swan Energy Ltd.
(k)(s) Upstream 9.0% 1/20/24 90,000 90,000 89,100
Limetree Bay Ventures, LLC
(f)(m)(o)(s)(w) Midstream 20.0% PIK (20.0% Max PIK) 1/4/21 25,538 25,562 25,538
Limetree Bay Ventures, LLC
(f)(m)(o)(s)(w) Midstream 20.0% PIK (20.0% Max PIK) 1/4/21 36,308 34,139 36,308
Limetree Bay Ventures, LLC
(f)(m)(o)(s)(w) Midstream 20.0% PIK (20.0% Max PIK) 1/4/21 89,968 16,381 89,968
Velvet Energy Ltd.
(f)(k)(s) Upstream 9.0% 10/5/23 120,000 120,000 99,128

Total Senior Secured Bonds
286,082 340,042

Unsecured Debt—9.5%

Global Jet Capital Holdings, LP
(f)(o)(s) Industrials 15.0% PIK (15.0% Max PIK) 1/30/25 1,330 1,178 1,172
Global Jet Capital Holdings, LP
(f)(o)(s) Industrials 15.0% PIK (15.0% Max PIK) 4/30/25 8,450 7,484 7,447
Global Jet Capital Holdings, LP
(f)(o)(s) Industrials 15.0% PIK (15.0% Max PIK) 9/3/25 1,746 1,547 1,539
Global Jet Capital Holdings, LP
(f)(o)(s) Industrials 15.0% PIK (15.0% Max PIK) 9/29/25 1,644 1,456 1,449
Global Jet Capital Holdings, LP
(f)(o)(s) Industrials 15.0% PIK (15.0% Max PIK) 12/2/26 1,446 1,280 1,274
Great Western Petroleum, LLC
(f)(s) Upstream 8.5% 4/15/25 13,636 13,183 12,954
Great Western Petroleum, LLC
(f) Upstream 9.0% 9/30/21 35,830 35,827 21,140
Hammerhead Resources Inc.
(f)(k)(o)(s) Upstream 12.0% PIK (12.0% Max PIK) 7/15/24 55,607 55,144 55,607
Limetree Bay Ventures, LLC
(f)(m)(o)(s)(w) Midstream 15.0% PIK (15.0% Max PIK) 3/3/21 37,778 37,814 —
Limetree Bay Ventures, LLC
(f)(m)(o)(s)(w) Midstream 20.0% PIK (20.0% Max PIK) 2/1/21 9,882 9,892 —
Moss Creek Resources, LLC
(f) Upstream 7.5% 1/15/26 6,693 5,075 5,103
Tenrgys, LLC
(f)(m)(n)(o)(s) Upstream L+900 2.5% 12/23/18 75,000 75,300 26,875

Total Unsecured Debt 245,180 134,560


Portfolio Company^(a)	Footnotes	Industry	Rate^(b)	Floor			Maturity	Principal Amount^(c)		Amortized Cost			Fair Value^(d)
Plainfield Renewable Energy Holdings LLC, Letter of Credit	(e)(o)(s)	Power	10.0%				8/22/25	$	2,709	$	2,709		$	—
Potomac Energy Center, LLC		Power	L+600		0.5%		11/10/26		59,000		57,848			58,705
Traverse Midstream Partners LLC		Midstream	SF+425		1.0%		9/27/24		31,702		31,788			31,623
Warren Resources, Inc.	(s)(x)	Upstream	L+900, 1.0% PIK (1.0% Max PIK)		1.0%		5/22/24		23,688		23,688			23,688

Total Senior Secured Loans—First Lien											892,016			872,094
Unfunded Loan Commitments						��					(59,759	)		(59,759	)

Net Senior Secured Loans—First Lien											832,257			812,335

Senior Secured Loans—Second Lien—5.2%
Aethon III BR LLC	(f)(s)	Upstream	L+750		1.5%		1/10/25		20,000		19,792			20,200
Chisholm Energy Holdings, LLC	(f)(s)	Upstream	L+625		1.5%		5/15/26		17,143		17,091			17,314
Olympus Energy, LLC	(f)(s)	Upstream	L+750		1.0%		7/23/26		18,750		18,750			18,750
Olympus Energy, LLC	(e)(s)	Upstream	L+750		1.0%		7/23/26		11,250		11,250			11,250
Peak Exploration & Production, LLC	(f)(s)	Upstream	L+675		1.5%		11/16/23		13,545		13,512			13,438
Peak Exploration & Production, LLC	(e)(s)	Upstream	L+675		1.5%		11/16/23		1,505		1,505			1,493
SilverBow Resources, Inc.	(f)(k)(s)	Upstream	L+750		1.0%		12/15/26		14,250		14,177			14,393

Total Senior Secured Loans—Second Lien											96,077			96,838
Unfunded Loan Commitments											(12,755	)		(12,755	)

Net Senior Secured Loans—Second Lien											83,322			84,083

Senior Secured Bonds—5.1%
Great Western Petroleum, LLC	(f)(w)	Upstream	12.0%				9/1/25		55,096		53,913			58,055
SM Energy Co.	(k)	Upstream	10.0%				1/15/25		12,000		13,337			13,220
ST EIP Holdings Inc.	(s)	Midstream	6.1%				1/10/30		10,526		10,016			10,371

Total Senior Secured Bonds											77,266			81,646

Unsecured Debt—24.8%
Aethon United BR LP	(f)	Upstream	8.3%				2/15/26		40,500		40,500			43,552
Archrock Partners, L.P.	(f)(k)	Midstream	6.3%				4/1/28		22,239		23,141			23,221
Cheniere Energy Partners LP Holdings, LLC	(f)(k)	Midstream	4.5%				10/1/29		13,500		14,531			14,333
Colgate Energy Partners III LLC	(f)	Upstream	5.9%				7/1/29		8,000		8,110			8,251
Colgate Energy Partners III LLC		Upstream	7.8%				2/15/26		23,365		24,737			25,312
Endeavor Energy Resources, L.P.		Upstream	5.8%				1/30/28		31,299		33,030			33,412
EnLink Midstream, LLC	(k)	Midstream	5.4%				6/1/29		6,000		6,271			6,145
EnLink Midstream, LLC	(f)(k)	Midstream	5.6%				1/15/28		5,881		6,334			6,125
Hammerhead Resources Inc.	(f)(k)(s)	Upstream	12.0% PIK (12.0% Max PIK)				7/15/24		64,046		63,569			64,046
Moss Creek Resources, LLC	(f)	Upstream	7.5%				1/15/26		11,693		10,027			10,945
NRG Energy, Inc.	(k)	Power	3.9%				2/15/32		11,625		11,619			11,411

See notes to unaudited consolidated financial statements.

FS Energy and Power Fund

Consolidated Schedule of Investments ~~(Continued)~~(continued)

As of December 31, ~~2020~~2021

(in thousands, except share amounts)

Portfolio Company(a)

Footnotes

Industry

Rate^(b)
   Maturity    Number of
Shares    Amortized
Cost    Fair
Value^(d)
Preferred Equity—33.0%^(l)

Abaco Energy Technologies LLC, Preferred Equity
(o)(s) Service & Equipment          28,942,003    $ 1,447    $ 5,354
Altus Midstream LP, Series A Preferred Units
(j)(s) Midstream    11.0%    6/28/26    52,856    56,228    54,177
Global Jet Capital Holdings, LP, Preferred Equity
(f)(o)(s) Industrials          27,856    2,786    —
Great Western Petroleum, LLC, Preferred Equity
(f)(h)(r)(s) Upstream    15.5%    12/31/27    36,364    47,372    18,182
Limetree Bay Ventures, LLC, Preferred Equity
(f)(m)(o)(s)(w) Midstream    13.5%    11/30/24    95,821,000    86,729    —
Limetree Bay Ventures, LLC, Preferred Equity
(f)(m)(o)(s)(w) Midstream    13.5%    11/27/23    59,819,000    53,548    —
NGL Energy Partners, LP, Preferred Equity
(k)(s) Midstream    14.2%    7/2/27    156,250    168,049    109,375
NuStar, Preferred Equity
(f)(h)(k)(s) Midstream    12.8%    6/29/28    3,910,165    102,744    118,048
Segreto Power Holdings, LLC, Preferred Equity
(f)(g)(s) Power    13.1%    6/30/25    70,297    92,750    79,546
USA Compression Partners, LP, Preferred Equity
(h)(k)(s) Midstream    9.8%    4/3/28    79,336    77,600    86,395




Total Preferred Equity             689,253    471,077




         Number of
Shares    Cost    Fair
Value^(d)
Sustainable Infrastructure Investments, LLC—4.3%

Sustainable Infrastructure Investments, LLC
(k)(s)(x) Power          60,603    $ 60,603    $ 61,816




Total Sustainable Infrastructure Investments, LLC
            60,603    61,816




         Number of
Shares    Amortized
Cost    Fair
Value^(d)
Equity/Other—20.3%^(l)

Abaco Energy Technologies LLC, Common Equity
(f)(o)(s) Service & Equipment

      6,944,444    $ 6,944    $ 896
AIRRO (Mauritius) Holdings II, Warrants
(f)(k)(o)(p)(s) Power          35    2,652    2,504
Allied Wireline Services, LLC, Common Equity
(f)(n)(o)(s)(x) Service & Equipment          48,400    1,527    1,904
Allied Wireline Services, LLC, Warrants
(f)(n)(o)(s)(x) Service & Equipment          22,000    —      —
Arena Energy, LP, Contingent Value Rights
(f)(o)(s) Upstream          126,632,117    351    418
Ascent Resources Utica Holdings, LLC, Common Equity
(f)(o)(q)(s) Upstream          148,692,908    44,700    33,084
Chisholm Oil and Gas, LLC, Series A Units
(g)(o)(s) Upstream          14,700,000    14,700    —
Cimarron Energy Holdco Inc., Common Equity
(f)(o)(s) Service & Equipment          4,302,293    3,950    30


Portfolio Company^(a)	Footnotes	Industry	Rate^(b)	Floor		Maturity		Principal Amount^(c)		Amortized Cost		Fair Value^(d)
Penn Virginia Escrow LLC	(k)	Upstream	9.3%				8/15/26	$	29,772	$	29,603	$	30,926
Range Resources Corp.	(k)	Upstream	8.3%				1/15/29		5,000		5,643		5,584
Range Resources Corp.	(k)	Upstream	9.3%				2/1/26		3,000		3,256		3,237
SM Energy Co.	(k)	Upstream	5.6%				6/1/25		8,000		8,041		8,079
Southwestern Energy Co.		Upstream	5.4%				2/1/29		18,928		19,731		20,043
Suburban Propane Partners LP	(f)(k)	Midstream	5.0%				6/1/31		17,690		18,359		17,919
Tallgrass Energy Partners, LP	(f)	Midstream	7.5%				10/1/25		13,424		14,499		14,545
Tallgrass Energy Partners, LP	(f)	Midstream	6.0%				3/1/27		9,000		9,414		9,369
Tenrgys, LLC	(f)(m)(n)(o)(s)	Upstream	L+900		2.5%		12/23/18		75,000		75,300		40,613

Total Unsecured Debt											425,715		397,068


								Number of Shares		Amortized Cost		Fair Value^(d)
Preferred Equity—31.0%^(l)
Abaco Energy Technologies LLC, Preferred Equity	(f)(o)(s)	Service & Equipment							28,942,003	$	1,447	$	3,965
Altus Midstream LP, Series A Preferred Units	(j)(s)	Midstream	11.0%				6/28/26		52,856		58,725		61,379
Global Jet Capital Holdings, LP, Preferred Equity	(f)(s)	Industrials	9.0% PIK (9.0% Max PIK)				10/1/28		167,176		12,305		12,204
Global Jet Capital Holdings, LP, Preferred Equity	(f)(o)(s)	Industrials							27,856		2,786		—
NGL Energy Partners, LP, Preferred Equity	(f)(k)(m)(o)(s)	Midstream	14.2%				7/2/27		156,250		157,633		125,000
NuStar, Preferred Equity	(f)(k)(s)	Midstream	12.8%				6/29/28		3,910,165		105,291		124,050
Segreto Power Holdings, LLC, Preferred Equity	(f)(g)(m)(o)(s)	Power	13.1%				6/30/25		70,297		99,761		80,772
USA Compression Partners, LP, Preferred Equity	(k)(s)	Midstream	9.8%				4/3/28		79,336		77,763		89,918

Total Preferred Equity											515,711		497,288


								Principal Amount^(c)		Cost		Fair Value^(d)
Sustainable Infrastructure Investments, LLC—3.2%
Sustainable Infrastructure Investments, LLC	(k)(s)(x)	Power						$	60,603	$	54,514	$	50,770

Total Sustainable Infrastructure Investments, LLC											54,514		50,770

See notes to unaudited consolidated financial statements.

FS Energy and Power Fund

Consolidated Schedule of Investments ~~(Continued)~~(continued)

As of December 31, ~~2020~~2021

(in thousands, except share amounts)


Portfolio Company(a)	Footnotes	Industry	Number of Shares		Amortized Cost		Fair Value^(d)
Portfolio Company^(a)										Footnotes	Industry	Rate^(b)	Floor	Maturity	Number of Shares		Amortized Cost		Fair Value^(d)
Equity/Other—29.5%^(l)
Abaco Energy Technologies LLC, Common Equity										(f)(o)(s)	Service & Equipment					6,944,444	$	6,944	$	642
AIRRO (Mauritius) Holdings II, Warrants										(f)(k)(o)(p)(s)	Power					35		2,652		2,125
Allied Wireline Services, LLC, Common Equity										(f)(n)(o)(s)(x)	Service & Equipment					48,400		1,527		—
Allied Wireline Services, LLC, Warrants										(f)(n)(o)(s)(x)	Service & Equipment					22,000		—		—
Arena Energy, LP, Contingent Value Rights										(f)(o)(s)	Upstream					126,632,117		351		1,070
Ascent Resources Utica Holdings, LLC, Common Equity										(f)(o)(q)(s)	Upstream					148,692,909		44,700		34,051
Cimarron Energy Holdco Inc., Common Equity										(f)(o)(s)	Service & Equipment					4,302,293		3,950		—
Cimarron Energy Holdco Inc., Participation Option	(f)(o)(s)	Service & Equipment		25,000,000	$	1,289	$	175		(f)(o)(s)	Service & Equipment					25,000,000		1,289		—
Denbury Inc., Common Equity	(f)(k)(o)	Upstream		1,265,510		22,906		32,511
Great Western Petroleum, LLC, Common Equity										(f)(o)(r)(s)(w)	Upstream					105,785		30,790		40,731
Harvest Oil & Gas Corp., Common Equity	(f)(o)(w)	Upstream		135,062		17,558		2,794		(f)(o)(w)	Upstream					135,062		15,802		2,836
Limetree Bay Ventures, LLC, Common Equity	(f)(o)(s)(w)	Midstream		128,645		3,406		—
Lonestar Resources US Inc., Common Equity	(f)(o)(w)	Upstream		864,000		2,376		2,592
Luxe Drillship Operating, LLC, Overriding Royalty Interest	(f)(o)(s)	Upstream		N/A		1,354		773
Limetree Bay Energy, LLC, Class A Units										(f)(o)(s)(w)	Midstream					50,494,585		19,663		6,046
Maverick Natural Resources, LLC, Common Equity	(f)(g)(n)(o)(s)	Upstream		503,176		138,208		152,860		(f)(g)(n)(o)(s)	Upstream					503,176		138,208		278,760
MB Precision Investment Holdings LLC, Class A-2 Units	(f)(n)(o)(s)	Industrials		1,426,110	$	490	$	—		(f)(n)(o)(s)	Industrials					1,426,110		490		—
MECO IV Holdco, LLC, Class A-1 Units										(f)(n)(o)(s)(x)	Upstream					1,225,000		2,161		4,181
NGL Energy Partners, LP, Warrants (Par)	(f)(k)(o)(s)	Midstream		2,187,500		3,083		88		(f)(k)(o)(s)	Midstream					2,187,500		3,083		265
NGL Energy Partners, LP, Warrants (Premium)	(f)(k)(o)(s)	Midstream		3,125,000		2,623		81		(f)(k)(o)(s)	Midstream					3,125,000		2,623		280
NGL Energy Partners, LP, Warrants (Premium)	(f)(k)(o)(s)	Midstream		781,250		576		21		(f)(k)(o)(s)	Midstream					781,250		576		69
NGL Energy Partners, LP, Warrants (Par)	(f)(k)(o)(s)	Midstream		546,880		630		22		(f)(k)(o)(s)	Midstream					546,880		630		63
Permian Production Holdings, LLC, Common Equity	(f)(n)(o)(s)(w)	Upstream		1,951,667		—		—		(f)(n)(o)(s)(w)	Upstream					1,961,896		1		8,829
Ranger Oil Corp., Common Equity										(f)(o)	Upstream					332,863		1,795		8,961
Ridgeback Resources Inc., Common Equity	(f)(k)(o)(s)(t)(w)	Upstream		9,599,928		58,985		38,385		(f)(k)(o)(s)(t)(w)	Upstream					9,599,928		58,985		48,356
Rosehill Operating Company, LLC, Common Equity	(f)(n)(o)(s)	Upstream		13,973		2,182		2,377
Swift Worldwide Resources Holdco Limited, Common Equity	(f)(k)(o)(s)(u)	Service & Equipment		3,750,000		6,029		2,531		(f)(k)(o)(s)(u)	Service & Equipment					3,750,000		6,029		3,206
UP Energy, LLC, Common Equity	(f)(o)(s)	Upstream		367,237		9,019		8,160
USA Compression Partners, LP, Warrants (Market)	(f)(h)(k)(o)(s)	Midstream		793,359		555		1,412		(f)(k)(o)(s)	Midstream					793,359		555		2,209
USA Compression Partners, LP, Warrants (Premium)	(f)(h)(k)(o)(s)	Midstream		1,586,719		714		2,253		(f)(k)(o)(s)	Midstream					1,586,719		714		3,499
Warren Resources, Inc., Common Equity	(f)(o)(s)(w)	Upstream		4,415,749		20,754		4,460		(f)(o)(s)(x)	Upstream					4,415,749		20,754		25,854

Total Equity/Other						367,561		290,331										364,272		472,033

TOTAL INVESTMENTS—152.7%					$	2,575,405		2,181,476
TOTAL INVESTMENTS—149.5%																	$	2,353,075	$	2,395,223

LIABILITIES IN EXCESS OF OTHER ASSETS—(52.7%)								(752,899	)
LIABILITIES IN EXCESS OF OTHER ASSETS—(49.5%)																				(792,900	)

NET ASSETS—100.0%							$	1,428,577											$	1,602,323

See notes to unaudited consolidated financial statements.

FS Energy and Power Fund

Consolidated Schedule of Investments (continued)

As of December 31, 2021

(in thousands, except share amounts)

(a)	Security may be an obligation of one or more entities affiliated with the named company.

(b)	Certain variable rate securities in the Company’s portfolio bear interest at a rate determined by a publicly disclosed base rate plus a basis point spread. As of December 31, ~~2020,~~2021, the three-month London Interbank

~~See notes to unaudited consolidated financial statements.~~

~~FS Energy and Power Fund~~

~~Consolidated Schedule of Investments (Continued)~~

~~As of December 31, 2020~~

~~(in thousands, except share amounts)~~

Offered Rate, or LIBOR, or L, was ~~0.24%~~0.21% and the ~~U.S. Prime Lending~~Secured Overnight Financing Rate, or ~~Prime,~~SOFR, or SF, was ~~3.25%~~0.05%. PIK means paid-in-kind. PIK income accruals may be adjusted based on the fair value of the underlying investment.

(c)	Denominated in U.S. dollars, unless otherwise noted.

(d)	Fair value determined by the Company’s board of trustees (see Note 8).

(e)	Security is an unfunded commitment. The stated rate reflects the spread disclosed at the time of commitment and may not indicate the actual rate received upon funding.

(f)	Security or portion thereof is pledged as collateral supporting the amounts outstanding under the Senior Secured Notes with JPMorgan Chase Bank, N.A. (see Note 9).

(g)	Security held within FS Energy Investments, LLC, a wholly-owned subsidiary of the Company.

(h)	~~Security~~Position or portion thereof ~~held within Gladwyne Funding LLC, a wholly-owned subsidiary~~unsettled as of ~~the Company.~~December 31, 2021.

(i)	Security held within EP Northern Investments, LLC, a wholly-owned subsidiary of the Company.

(j)	Security held within FS Power Investments, LLC, a wholly-owned subsidiary of the Company.

(k)

The investment is not a qualifying asset under the Investment Company Act of 1940, as amended, or the 1940 Act. A business development company may not acquire any asset other than a qualifying asset, unless, at the time the acquisition is made, qualifying assets represent at least 70% of the business development company’s total assets. As of December 31, ~~2020, 67.6%~~2021, 72.1% of the Company’s total assets represented qualifying assets. ~~Therefore, the Company may not make investments other than in qualifying assets until qualifying assets represent at least 70% of the Company’s total assets.~~

(l)	Listed investments may be treated as debt for U.S. generally accepted accounting principles, or GAAP, or tax purposes.

(m)	Security was on non-accrual status as of December 31, ~~2020.~~2021.

(n)	Security held within FSEP Investments, Inc., a wholly-owned subsidiary of the Company.

(o)	Security is non-income producing.

(p)	Security or portion thereof held within FS Power Investments II, LLC, a wholly-owned subsidiary of the Company.

(q)	Security held within EP American Energy Investments, Inc., a wholly-owned subsidiary of the Company.

(r)	Security held within EP Synergy Investments, Inc., a wholly-owned subsidiary of ~~Gladwyne Funding LLC.~~the Company.

(s)	Security is classified as Level 3 in the Company’s fair value hierarchy ~~(See~~(see Note 8).

(t)	Investment denominated in Canadian dollars. Amortized cost and fair value are converted into U.S. dollars as of December 31, ~~2020.~~2021.

(u)	Investment denominated in British pounds. Amortized cost and fair value are converted into U.S. dollars as of December 31, ~~2020.~~2021.

(v)	Investment is a real property interest and is included with Senior Secured Loans—First Lien to facilitate comparison with other investments.

See notes to unaudited consolidated financial statements.

FS Energy and Power Fund

Consolidated Schedule of Investments (continued)

As of December 31, 2021

(in thousands, except share amounts)

(w)

Under the 1940 Act, the Company generally is deemed to be an “affiliated person” of a portfolio company if it owns 5% or more of the portfolio company’s voting securities and generally is deemed to “control” a portfolio company if it owns more than 25% of the portfolio company’s voting securities or it has the power to exercise control over the management or policies of such portfolio company. As of December 31, ~~2020,~~2021, the Company held investments in portfolio companies of which it is deemed to be an “affiliated person” but is not deemed to “control”. The following table presents certain information with respect to ~~such~~investments in portfolio companies of which the Company was deemed to be an affiliated person as of December 31, 2021:


Portfolio Company	Fair Value at December 31, 2020		Gross Additions⁽¹⁾		Gross Reductions⁽²⁾			Net Realized Gain (Loss)			Net Change in Unrealized Appreciation (Depreciation)			Fair Value at December 31, 2021		Interest Income⁽³⁾		PIK Income⁽³⁾		Dividend Income⁽³⁾
Senior Secured Loans—First Lien
Limetree Bay Energy, LLC	$	—	$	14,343	$	—		$	—		$	(11,177	)	$	3,166	$	—	$	—	$	—
Permian Production Holdings, LLC		11,446		489		(6,401	)		1,106			1,249			7,889		1,009		215		—
Warren Resources, Inc.⁽⁴⁾		27,788		69		(27,857	)		—			—			—		—		—		—
Senior Secured Bonds
Great Western Petroleum, LLC		—		53,913		—			—			4,142			58,055		5,861		—
Limetree Bay Ventures, LLC		25,538		—		(3,810	)		(21,752	)		24			—		—		—		—
Limetree Bay Ventures, LLC		36,308		19		(5,137	)		(29,021	)		(2,169	)		—		19		—		—
Limetree Bay Ventures, LLC		89,968		43,291		(9,889	)		(49,783	)		(73,587	)		—		—		—		—
Unsecured Debt
Limetree Bay Ventures, LLC		—		—		(6,298	)		(31,516	)		37,814			—		—		—		—
Limetree Bay Ventures, LLC		—		—		(1,648	)		(8,244	)		9,892			—		—		—		—
Preferred Equity
Limetree Bay Ventures, LLC, Preferred Equity		—		—		—			(53,548	)		53,548			—		—		—		—
Limetree Bay Ventures, LLC, Preferred Equity		—		—		—			(86,729	)		86,729			—		—		—		—
Equity/Other
Great Western Petroleum, LLC, Common Equity		—		30,790		—			—			9,941			40,731		—		—		—
Harvest Oil & Gas Corp., Common Equity		2,794		—		(1,756	)		—			1,798			2,836		—		—		—
Limetree Bay Energy, LLC, Class A Units		—		19,663		—			—			(13,617	)		6,046		—		—		—
Limetree Bay Ventures, LLC, Common Equity		—		—		—			(3,406	)		3,406			—		—		—		—
Lonestar Resources US Inc., Common Equity		2,592		—		(2,376	)		—			(216	)		—		—		—		—
Permian Production Holdings, LLC, Common Equity		—		1		—			—			8,828			8,829		—		—		1,574
Ridgeback Resources Inc., Common Equity		38,385		—		—			—			9,971			48,356		—		—		—
Warren Resources, Inc., Common Equity⁽⁴⁾		4,460		—		(20,754	)		—			16,294			—		—		—		—

	$	239,279	$	162,578	$	(85,926	)	$	(282,893	)	$	142,870		$	175,908	$	6,889	$	215	$	1,574

(1)

(2)

(3)	Interest, PIK and dividend income presented for the year ended December 31, ~~2020:~~2021.

(4)	The Company held this investment as of December 31, 2021 but it was deemed to “control” the portfolio company as of December 31, 2021. Transfers in or out have been presented at amortized cost.

See notes to unaudited consolidated financial statements.

FS Energy and Power Fund

Consolidated Schedule of Investments ~~(Continued)~~(continued)

As of December 31, ~~2020~~2021

(in thousands, except share amounts)

Portfolio Company
Fair Value at
December 31,
2019 Purchases, Paid
-in-Kind Interest
and Transfers In Sales,
Repayments and
Transfers Out Accretion
of
Discount Net
Realized
Gain (Loss) Net Change in
Unrealized
Appreciation
(Depreciation) Fair Value at
December 31,
2020 Interest
Income⁽¹⁾ PIK
Income⁽¹⁾
Senior Secured Loans—First Lien

BL Sand Hills Unit, L.P.
$ 288 $ —   $ (223 ) $ —   $ (16,451 ) $ 16,386 $ —   $ —   $ —
MB Precision Holdings LLC
4,585 157 (3,949 ) 48 (748 ) (93 ) —   305 157
Permian Production Holdings, LLC
—   11,450 —   48 —   (52 ) 11,446 262 23
Warren Resources, Inc.
27,507 281 —   —   —   —   27,788 2,915 280
Senior Secured Loans—Second Lien

Titan Energy Operating, LLC
—   —   (600 ) —   (100,302 ) 100,902 —   —   —
Senior Secured Bonds

FourPoint Energy, LLC
223,369 —   (135,635 ) 636 (96,598 ) 8,228 —   5,647 —
Limetree Bay Ventures, LLC
—   25,562 —   —   —   (24 ) 25,538 —   2,700
Limetree Bay Ventures, LLC
—   33,813 —   326 —   2,169 36,308 326 1,790
Limetree Bay Ventures, LLC
—   16,381 —   —   —   73,587 89,968 —   —
Unsecured Debt

Limetree Bay Ventures, LLC
—   37,814 —   —   —   (37,814 ) —   —   3,068
Limetree Bay Ventures, LLC
—   9,892 —   —   —   (9,892 ) —   —   1,045
Preferred Equity

Limetree Bay Ventures, LLC, Preferred Equity
—   86,105 —   624 —   (86,729 ) —   689 1,950
Limetree Bay Ventures, LLC, Preferred Equity
—   53,548 —   —   —   (53,548 ) —   —   986
MB Precision Investment Holdings LLC, Class A Preferred Units
1,205 —   —   —   (1,880 ) 675 —   —   —
Equity/Other

BL Sand Hills Unit, L.P., Net Profits Interest
—   —   (60 ) —   (5,120 ) 5,180 —   —   —
BL Sand Hills Unit, L.P., Overriding Royalty Interest
—   —   (8 ) —   (732 ) 740 —   —   —
BL Sand Hills Unit, L.P., Series A Units
—   —   —   —   (24,019 ) 24,019 —   —   —
FourPoint Energy, LLC, Common Equity, Class C-II-A Units
6,906 —   (376 ) —   (65,624 ) 59,094 —   —   —
FourPoint Energy, LLC, Common Equity, Class D Units
1,307 —   (70 ) —   (8,106 ) 6,869 —   —   —
FourPoint Energy, LLC, Common Equity, Class E-II Units
15,793 —   (859 ) —   (36,875 ) 21,941 —   —   —
FourPoint Energy, LLC, Common Equity, Class E-III Units
23,306 —   (1,268 ) —   (54,420 ) 32,382 —   —   —
Harvest Oil & Gas Corp., Common Equity
8,644 —   (2,701 ) —   —   (3,149 ) 2,794 —   —
Limetree Bay Ventures, LLC, Common Equity
—   3,406 —   —   —   (3,406 ) —   —   —
Lonestar Resources US Inc., Common Equity
—   2,376 —   —   —   216 2,592 —   —
MB Precision Investment Holdings LLC, Class A-2 Units
—   —   (490 ) —   —   490 —   —   —
Permian Production Holdings, LLC, Common Equity
—   —   —   —   —   —   —   —   —
Ridgeback Resources Inc., Common Equity
$ 50,721 $ —   $ —   $ —   $ —   $ (12,336 ) $ 38,385 $ —   $ —
Titan Energy, LLC, Common Equity
16 —   —   —   (17,554 ) 17,538 —   —   —
Warren Resources, Inc., Common Equity
10,951 —   —   —   —   (6,491 ) 4,460 —   —

$ 374,598 $ 280,785 $ (146,239 ) $ 1,682 $ (428,429 ) $ 156,882 $ 239,279 $ 10,144 $ 11,999

~~(1)~~

~~Interest and PIK income presented for the year ended December 31, 2020.~~

~~See notes to unaudited consolidated financial statements.~~

~~FS Energy and Power Fund~~

~~Consolidated Schedule of Investments (Continued)~~

~~As of December 31, 2020~~

~~(in thousands, except share amounts)~~

(x)

Under the 1940 Act, the Company generally is deemed to “control” a portfolio company if it owns more than 25% of the portfolio company’s voting securities or it has the power to exercise control over the management or policies of such portfolio company. As of December 31, ~~2020,~~2021, the Company held investments in portfolio companies of which it is deemed to be an “affiliated person” of and deemed to “control.” The following table presents certain information with respect to ~~such~~investments in portfolio companies ~~for~~of which the ~~year ended~~Company was deemed to be an affiliated person and deemed to control as of December 31, ~~2020:~~2021:


Portfolio Company	Fair Value at December 31, 2019		Purchases, Paid-in-Kind Interest and Transfers In		Sales, Repayments and Transfers Out		Accretion of Discount		Net Realized Gain (Loss)			Net Change in Unrealized Appreciation (Depreciation)		Fair Value at December 31, 2020		Interest Income⁽¹⁾		Fair Value at December 31, 2020		Gross Additions⁽¹⁾		Gross Reductions⁽²⁾			Net Realized Gain (Loss)		Net Change in Unrealized Appreciation (Depreciation)			Fair Value at December 31, 2021		Interest Income⁽³⁾		PIK Income⁽³⁾		Fee Income⁽³⁾		Dividend Income⁽³⁾
Senior Secured Loans—First Lien
Allied Downhole Technologies, LLC																		$	—	$	10,282	$	(2,500	)	$	—	$	—		$	7,782	$	2	$	282	$	—	$	—
Allied Wireline Services, LLC	$	—	$	53,007	$	—	$	—	$	—		$	—	$	53,007	$	2,886		53,007		5,280		(207	)		—		(11,741	)		46,339		276		5,280		—		—
Lusk Operating LLC		—		—		—		—		(27,464	)		27,464		—		—
MECO IV Holdco, LLC																			—		22,745		—			—		—			22,745		91		951		9		—
Warren Resources, Inc.⁽⁴⁾																			—		27,134		(3,446	)		—		—			23,688		2,601		261		—		—
Sustainable Infrastructure Investments, LLC
Sustainable Infrastructure Investments, LLC		—		60,603		—		—		—			1,213		61,816		—		61,816		—		(6,089	)		—		(4,957	)		50,770		—		—		—		5,729
Equity/Other
Allied Wireline Services, LLC, Common Equity		—		1,527		—		—		—			377		1,904		—		1,904		—		—			—		(1,904	)		—		—		—		—		—
Allied Wireline Services, LLC, Warrants		—		—		—		—		—			—		—		—		—		—		—			—		—			—		—		—		—		—
Lusk Operating LLC, Common Equity		—		—		—		—		—			—		—		—
MECO IV Holdco, LLC, Class A-1 Units																			—		2,161		—			—		2,020			4,181		—		—		—		—
Warren Resources, Inc., Common Equity⁽⁴⁾																			—		20,754		—			—		5,100			25,854		—		—		—		—

	$	—	$	115,137	$	—	$	—	$	(27,464	)	$	29,054	$	116,727	$	2,886	$	116,727	$	88,356	$	(12,242	)	$	—	$	(11,482	)	$	181,359	$	2,970	$	6,774	$	9	$	5,729

(1)

(2)

(3)	Interest, PIK, fee and dividend income presented for the year ended December 31, 2021.

(4)	The Company held this investment as of December 31, 2020 but it was deemed to be an “affiliated person” of the portfolio company as of December 31, 2020. Transfers in or out have been presented at amortized cost.

See notes to unaudited consolidated financial statements.

FS Energy and Power Fund

Notes to Unaudited Consolidated Financial Statements

(in thousands, except share and per share amounts)

Note 1. Principal Business and Organization

FS Energy and Power Fund, or the Company, was formed as a Delaware statutory trust under the Delaware Statutory Trust Act on September 16, 2010 and formally commenced investment operations on July 18, 2011. The Company is an externally managed, non-diversified, closed-end management investment company that has elected to be regulated as a business development company, or BDC, under the Investment Company Act of 1940, as amended, or the 1940 Act. In addition, the Company has elected to be treated for U.S. federal income tax purposes, and intends to qualify annually, as a regulated investment company, or RIC, as defined under Subchapter M of the Internal Revenue Code of 1986, as amended, or the Code. As of ~~September 30, 2021,~~March 31, 2022, the Company had various wholly-owned financing subsidiaries, including special-purpose financing subsidiaries and subsidiaries through which it holds or expects to hold interests in certain portfolio companies. The unaudited consolidated financial statements include both the Company’s accounts and the accounts of its wholly-owned subsidiaries as of ~~September 30, 2021.~~March 31, 2022. All significant intercompany transactions have been eliminated in consolidation. Certain of the Company’s consolidated subsidiaries are subject to U.S. federal and state income taxes.

The Company’s investment objective is to generate current income and long-term capital appreciation by investing primarily in privately-held U.S. companies in the energy and power industry. The Company’s investment policy is to invest, under normal circumstances, at least 80% of its total assets in securities of energy and power related, or Energy, companies. The Company considers Energy companies to be those companies that engage in the exploration, development, production, gathering, transportation, processing, storage, refining, distribution, mining, generation or marketing of natural gas, natural gas liquids, crude oil, refined products, coal or power, including those companies that provide equipment or services to companies engaged in any of the foregoing.

The Company is managed by FS/EIG Advisor, LLC, or FS/EIG Advisor, pursuant to an investment advisory and administrative services agreement, dated as of April 9, 2018, or the FS/EIG investment advisory agreement. FS/EIG Advisor oversees the management of the Company’s operations and is responsible for making investment decisions with respect to the Company’s portfolio. FS/EIG Advisor is jointly operated by an affiliate of Franklin Square Holdings, L.P. (which does business as FS Investments)~~, or FS Investments,~~ and EIG Asset Management, LLC, or EIG.

Note 2. Summary of Significant Accounting Policies

Basis of Presentation: The accompanying unaudited consolidated financial statements of the Company have been prepared in accordance with accounting principles generally accepted in the United States of America, or GAAP, for interim financial information and with the instructions for Form 10-Q and Article 10 of Regulation S-X. Accordingly, they do not include all of the information and footnotes required by GAAP for complete financial statements. In the opinion of management, all adjustments (consisting of normal recurring accruals) considered necessary for a fair presentation have been included. For a more complete discussion of significant accounting policies and certain other information, the Company’s interim unaudited consolidated financial statements should be read in conjunction with its audited consolidated financial statements as of and for the year ended December 31, ~~2020~~2021 included in the Company’s annual report on Form 10-K. Operating results for the ~~nine~~three months ended ~~September 30, 2021~~March 31, 2022 are not necessarily indicative of the results that may be expected for the year ending December 31, ~~2021.~~2022. The December 31, ~~2020~~2021 consolidated balance sheet and consolidated schedule of investments are derived from the Company’s audited consolidated financial statements as of and for the year ended December 31, ~~2020.~~2021. The Company is considered an investment company under GAAP and

~~FS Energy and Power Fund~~

~~Notes to Unaudited Consolidated Financial Statements (Continued)~~

~~(in thousands, except share and per share amounts)~~

~~Note 2. Summary of Significant Accounting Policies (Continued)~~

follows the accounting and reporting guidance applicable to investment companies under Accounting Standards Codification Topic 946, Financial Services—Investment Companies. The Company has evaluated the impact of subsequent events through the date the unaudited consolidated financial statements were issued and filed with the Securities and Exchange Commission, or the SEC.

Use of Estimates: The preparation of the unaudited consolidated financial statements in conformity with GAAP requires management to make estimates and assumptions that affect the reported amounts of assets and liabilities, and disclosure of contingent assets and liabilities at the date of the financial statements and the reported amounts of revenues and expenses during the reporting period. Actual results could differ from those estimates. Many of the amounts have been rounded, and all amounts are in thousands, except share and per share amounts.

FS Energy and Power Fund

Notes to Unaudited Consolidated Financial Statements (continued)

(in thousands, except share and per share amounts)

Note 2. Summary of Significant Accounting Policies (continued)

Capital Gains Incentive Fee: Pursuant to the terms of the FS/EIG investment advisory agreement, the incentive fee on capital gains is determined and payable in arrears as of the end of each calendar year (or upon termination of such agreement). Such fee equals 20.0% of the Company’s “incentive fee capital gains,” which are the Company’s realized capital gains on a cumulative basis from inception, calculated as of the end of the applicable period, computed net of all realized capital losses and unrealized capital depreciation on a cumulative basis, less the aggregate amount of any previously paid incentive fees on capital gains. The Company will accrue for the incentive fee on capital gains, which, if earned, will be paid annually. The Company will accrue the incentive fee on capital gains based on net realized and unrealized gains; however, the fee payable to FS/EIG Advisor will be based on realized gains and no such fee will be payable with respect to unrealized gains unless and until such gains are actually realized.

Subordinated Income Incentive Fee: Pursuant to the terms of the FS/EIG investment advisory agreement, FS/EIG Advisor may also be entitled to receive a subordinated incentive fee on income. The subordinated incentive fee on income under the FS/EIG investment advisory agreement is calculated and payable quarterly in arrears and equals 20.0% of the Company’s “pre-incentive fee net investment income” for the immediately preceding quarter subject to a hurdle rate, expressed as a rate of return on adjusted capital, equal to 1.625% per quarter, or an annualized hurdle rate of 6.5%. As a result, FS/EIG Advisor will not earn this incentive fee for any quarter until the Company’s pre-incentive fee net investment income for such quarter exceeds the hurdle rate of 1.625%. For purposes of this fee, ~~‘‘adjusted capital’’~~“adjusted capital” means cumulative gross proceeds generated from sales of the Company’s common shares (including proceeds from its distribution reinvestment plan) reduced for distributions from non-liquidating dispositions of the Company’s investments paid to shareholders and amounts paid for share repurchases pursuant to the Company’s share repurchase program. Once the Company’s pre-incentive fee net investment income in any quarter exceeds the hurdle rate, FS/EIG Advisor will be entitled to a “catch-up” fee equal to the amount of the Company’s pre-incentive fee net investment income in excess of the hurdle rate, until the Company’s pre-incentive fee net investment income for such quarter equals 2.031%, or 8.125% annually, of adjusted capital. This “catch-up” feature will allow FS/EIG Advisor to recoup the fees foregone as a result of the existence of the hurdle rate. Thereafter, FS/EIG Advisor will be entitled to receive 20.0% of the Company’s pre-incentive fee net investment income.

Reclassifications: Certain amounts in the unaudited consolidated financial statements for the ~~nine~~three months ended ~~September 30, 2020~~March 31, 2021 may have been reclassified to conform to the classifications used to prepare the unaudited consolidated financial statements for the ~~nine~~three months ended ~~September 30, 2021.~~March 31, 2022.

Revenue Recognition: Security transactions are accounted for on the trade date. The Company records interest income on an accrual basis to the extent that it expects to collect such amounts. The Company records

~~FS Energy and Power Fund~~

~~Notes to Unaudited Consolidated Financial Statements (Continued)~~

~~(in thousands, except share and per share amounts)~~

~~Note 2. Summary of Significant Accounting Policies (Continued)~~

dividend income on the ex-dividend date. Distributions received from limited liability company, or LLC, and limited partnership, or LP, investments are evaluated to determine if the distribution should be recorded as dividend income or a return of capital. The Company does not accrue as a receivable interest or dividends on loans and securities if it has reason to doubt its ability to collect such income. The Company’s policy is to place investments on non-accrual status when there is reasonable doubt that interest income will be collected. The Company considers many factors relevant to an investment when placing it on or removing it from non-accrual status including, but not limited to, the delinquency status of the investment, economic and business conditions, the overall financial condition of the underlying investment, the value of the underlying collateral, bankruptcy status, if any, and any other facts or circumstances relevant to the investment. If there is reasonable doubt that the Company will receive any previously accrued interest, then the accrued interest ~~income~~ will be written-off. Payments received on non-accrual investments may be recognized as income or applied to principal depending upon the collectability of the remaining principal and interest. Non-accrual investments may be restored to accrual status when principal and interest become current and are likely to remain current based on the Company’s judgment.

Loan origination fees, original issue discount and market discount are capitalized and the Company amortizes such amounts as interest income over the respective term of the loan or security. Upon the prepayment of a loan or security, any unamortized loan origination fees and original issue discount are recorded as interest income. Structuring and other non-recurring upfront fees are recorded as fee income when earned. ~~For the nine months ended September 30, 2021 and 2020, the Company recognized $0 and $83, respectively, in structuring or other upfront fee revenue.~~ The Company records prepayment premiums on loans and securities as fee income when it earns such amounts. For the three months ended March 31, 2022 and 2021, the Company did not recognize any structuring or other upfront fee revenue.

FS Energy and Power Fund

Notes to Unaudited Consolidated Financial Statements (continued)

(in thousands, except share and per share amounts)

Note 2. Summary of Significant Accounting Policies (continued)

Net Realized Gains or Losses on Extinguishment of Debt: Upon the repayment of debt obligations which are deemed to be extinguishments, the difference between the principal amount due at maturity and the amount repaid on the extinguishment of debt is recognized as a gain or loss.

Recent Accounting Pronouncements: In March 2020, the FASB issued ASU No. 2020-04, “Reference Rate Reform (Topic 848),” which provides optional expedients and exceptions for applying GAAP to contracts, hedging relationships, and other transactions affected by reference rate reform if certain criteria are met. The amendments apply only to contracts, hedging relationships, and other transactions that reference LIBOR or another reference rate expected to be discontinued because of reference rate reform. In January 2021, the FASB issued ASU No. 2021-01,Reference Rate Reform (Topic 848), which expanded the scope of Topic 848 to include derivative instruments impacted by discounting transition. ASU 2020-04 and ASU 2021-01 are effective for all entities through December 31, 2022. The expedients and exceptions provided by the amendments do not apply to contract modifications and hedging relationships entered into or evaluated after December 31, 2022, except for hedging transactions as of December 31, 2022, that an entity has elected certain optional expedients for and that are retained through the end of the hedging relationship. The Company is currently evaluating the impact of the adoption of ASU 2020-04 and 2021-01 on its consolidated financial statements.

Note 3. Share Transactions

Below is a summary of transactions with respect to the Company’s common shares during the ~~nine~~three months ended ~~September 30, 2021~~March 31, 2022 and ~~2020:~~2021:

   Nine Months Ended September 30,
   2021    2020
   Shares    Amount    Shares    Amount
Reinvestment of Distributions
   4,608,920    $ 15,880    4,793,767    $ 20,871
Share Repurchase Program
   —      —      (4,877,069 )    (26,823 )








Net Proceeds from Share Transactions
   4,608,920    $ 15,880    (83,302 )    $ (5,952 )


	Three Months Ended March 31,
	2022				2021
	Shares		Amount		Shares		Amount
Reinvestment of Distributions		1,434,432	$	5,235		1,618,706	$	5,341

Proceeds from Share Transactions		1,434,432	$	5,235		1,618,706	$	5,341

During the period from ~~October~~April 1, ~~2021~~2022 to ~~November 15, 2021,~~May 10, 2022, the Company issued ~~1,460,227~~1,306,187 common shares pursuant to its distribution reinvestment plan for gross proceeds of ~~$5,257~~$5,225 at an average price per share of ~~$3.60.~~$4.00.

On February 25, 2020, the Company received exemptive relief from the SEC permitting it to offer multiple classes of common shares. While the Company has no present intention to recommence a public offering of its common shares, the Company could do so in the future.

Share Repurchase Program

In March 2020, in light of difficult market conditions and in an effort to preserve liquidity in the Company, the Company’s board of trustees determined to suspend for an indefinite period of time the Company’s share

~~FS Energy and Power Fund~~

~~Notes to Unaudited Consolidated Financial Statements (Continued)~~

~~(in thousands, except share and per share amounts)~~

~~Note 3. Share Transactions (Continued)~~

repurchase program and will reassess the Company’s ability to recommence such program in future periods. The Company’s board of trustees determined to terminate the Company’s previously announced quarterly tender offer pursuant to its share repurchase program, or Tender Offer, that it made pursuant to the Tender Offer Statement on Schedule TO originally filed with the SEC on February 24, 2020. As a result of this termination, no common shares were purchased in the Tender Offer and all common shares previously tendered and not withdrawn were promptly returned to tendering holders.

Prior to its suspension, the Company intended to conduct quarterly tender offers pursuant to its share repurchase program. The Company’s board of trustees will consider the following factors, among others, in making its determination regarding whether to cause the Company to offer to repurchase common shares and under what terms:

the effect of such repurchases on the Company’s qualification as a RIC (including the consequences of any necessary asset sales);

the liquidity of the Company’s assets (including fees and costs associated with disposing of assets);

the Company’s investment plans and working capital requirements;

the relative economies of scale with respect to the Company’s size;

FS Energy and Power Fund

Notes to Unaudited Consolidated Financial Statements (continued)

(in thousands, except share and per share amounts)

Note 3. Share Transactions (continued)

the Company’s history in repurchasing common shares or portions thereof; and

the condition of the securities markets.

Historically, the Company limited the number of common shares to be repurchased during any calendar year to the lesser of (i) the number of common shares the Company can repurchase with the proceeds it receives from the issuance of common shares under the Company’s distribution reinvestment plan and (ii) 10% of the weighted average number of common shares outstanding in the prior calendar year, or 2.5% in each calendar quarter. On May 5, 2017, the board of trustees of the Company further amended the share repurchase program. As amended, the Company will limit the maximum number of common shares to be repurchased for any repurchase offer to the greater of (A) the number of common shares that the Company can repurchase with the proceeds it has received from the sale of common shares under its distribution reinvestment plan during the twelve-month period ending on the date the applicable repurchase offer expires (less the amount of proceeds used to repurchase common shares on each previous repurchase date for repurchase offers conducted during such twelve-month period) (this limitation is referred to as the twelve-month repurchase limitation) and (B) the number of common shares that the Company can repurchase with the proceeds the Company receives from the sale of common shares under its distribution reinvestment plan during the three-month period ending on the date the applicable repurchase offer expires (this limitation is referred to as the three-month repurchase limitation). In addition to this limitation, the maximum number of common shares to be repurchased for any repurchase offer will also be limited to 10% of the weighted average number of common shares outstanding in the prior calendar year, or 2.5% in each calendar quarter. As a result, the maximum number of common shares to be repurchased for any repurchase offer will not exceed the lesser of (i) 10% of the weighted average number of common shares outstanding in the prior calendar year, or 2.5% in each calendar quarter, and (ii) whichever is greater of the ~~twelve- month~~twelve-month repurchase limitation described in clause (A) above and the three-month repurchase limitation described in clause (B) above. Furthermore, the maximum number of common shares to be repurchased for any repurchase offer may further be limited by that certain Senior Secured Credit Agreement, dated August 16, 2018, by and among the Company, the lenders party thereto, JPMorgan Chase Bank, N.A., or JPMorgan, as administrative agent and collateral agent, and the other parties signatory thereto, as amended, or the JPMorgan Facility.

~~FS Energy and Power Fund~~

~~Notes to Unaudited Consolidated Financial Statements (Continued)~~

~~(in thousands, except share and per share amounts)~~

See Note ~~3. Share Transactions (Continued)~~

9 for a discussion of the JPMorgan Facility.

If the Company recommences its share repurchase program, the Company intends to offer to repurchase common shares at a price equal to the price at which common shares are issued pursuant to the Company’s distribution reinvestment plan on the distribution date coinciding with the applicable share repurchase date. The price at which common shares are issued under the Company’s distribution reinvestment plan is determined by the Company’s board of trustees or a committee thereof, in its sole discretion, and will be (i) not less than the net asset value per common share as determined in good faith by the Company’s board of trustees or a committee thereof, in its sole discretion, immediately prior to the payment date of the distribution and (ii) not more than 2.5% greater than the net asset value per common share as of such date. The Company’s board of trustees may amend, suspend or terminate the share repurchase program at any time, upon 30 days’ notice.

The Company did not repurchase any shares pursuant to its share repurchase program during the ~~nine~~three months ended ~~September 30,~~March 31, 2022 and 2021. ~~The following table provides information concerning the Company’s repurchases of common shares pursuant to its share repurchase program during the nine months ended September 30, 2020:~~

For the Three Months
Ended
Repurchase Date Shares
Repurchased Percentage
of Shares
Tendered
That Were
Repurchased Percentage of
Outstanding Shares
Repurchased as of the
Repurchase Date Repurchase
Price
Per Share Aggregate
Consideration
for Repurchased
Shares
Fiscal 2020

December 31, 2019
January 8, 2020 4,354,073 9 % 0.99 % $ 5.50 $ 23,947

In order to minimize the expense of supporting small accounts and provide additional liquidity to shareholders of the Company holding small accounts after completion of ~~the~~a regular quarterly share repurchase offer, the Company reserves the right to repurchase the shares of and liquidate any investor’s account if the balance of such account is less than the Company’s $5 minimum initial investment, unless the account balance has fallen below the minimum solely as a result of a decline in the Company’s net asset value per share. The Company will provide or will cause to be provided 30 days’ prior written notice to potentially affected investors, which notice may be included in ~~the~~a regular quarterly repurchase offer materials, of any such repurchase. Any such repurchases will be made at the Company’s most recent price at which the Company’s shares were issued pursuant to its distribution reinvestment plan.

There were no de minimis account liquidations during the ~~nine~~three months ended ~~September 30,~~March 31, 2022 and 2021. ~~The following table summarizes the common shares repurchased by the Company relating to its de minimis account liquidations during the nine months ended September 30, 2020:~~

For the Three Months Ended
   Repurchase Date    Shares
Repurchased    Percentage of
Outstanding Shares
Repurchased as of the
Repurchase Date Repurchase
Price
Per Share    Aggregate
Consideration
for Repurchased
Shares
Fiscal 2020

December 31, 2019
   January 17, 2020    522,996    0.12 % $ 5.50    $ 2,876

FS Energy and Power Fund

Notes to Unaudited Consolidated Financial Statements ~~(Continued)~~(continued)

(in thousands, except share and per share amounts)

Note 4. Related Party Transactions

Compensation of the Investment Adviser

Pursuant to the FS/EIG investment advisory agreement, FS/EIG Advisor is entitled to an annual base management fee based on the average weekly value of the Company’s gross assets (gross assets equals total assets as set forth on the Company’s consolidated balance sheets) during the most recently completed calendar quarter and an incentive fee based on the Company’s performance. The base management fee is payable quarterly in arrears, and is calculated at an annual rate of 1.75% of the average weekly value of the Company’s gross assets. Pursuant to a letter dated May 13, 2020, or the May Letter, FS/EIG Advisor elected to defer the payment of 74.9% of the base management fee to which it was entitled for the investment advisory services provided during the quarterly period ended March 31, 2020 and thereafter until it notified the Company that it no longer intends to defer payments. Pursuant to the May Letter, FS/EIG Advisor agreed that it would take the deferred payment for any quarter upon the earlier of (1) the date provided by FS/EIG Advisor in a written notice to the Company and (2) the end of the third full calendar quarter following the quarter in which the provision of services to which such deferred payment relates. Pursuant to the May Letter, the deferred payment for any quarter would be deferred without interest and could be taken in such other quarter, in whole or in part, as FS/EIG Advisor determined. FS/EIG Advisor has received the deferred payments for the quarters ended March 31, 2020 and June 30, 2020 and elected not to defer the base management fee for the quarters ended September 30, 2020 and December 31, 2020. In addition, on February 26, 2021, FS/EIG Advisor notified the Company that it no longer intends to defer the payment of any portion of the management fee pursuant to the May Letter. See Note 2 for a discussion of the capital gains and subordinated income incentive fees that FS/EIG Advisor may be entitled to under the FS/EIG investment advisory agreement.

FS/EIG Advisor may receive structuring or other upfront fees from portfolio companies in which FS/EIG Advisor has caused the Company to invest. FS/EIG Advisor has agreed to offset the amount of any structuring or other upfront fees received by FS/EIG Advisor against the management fees payable by the Company under the FS/EIG investment advisory agreement. During the ~~nine~~three months ended ~~September 30,~~March 31, 2022 and 2021, $698 and ~~2020, $1,349 and $452,~~$2, respectively, of structuring or other upfront fees received by FS/EIG Advisor were offset against management fees.

Pursuant to the FS/EIG investment advisory agreement, FS/EIG Advisor oversees the Company’s day-to-day operations, including the provision of general ledger accounting, fund accounting, legal services, investor relations, certain government and regulatory affairs activities and other administrative services. FS/EIG Advisor also performs, or oversees the performance of, the Company’s corporate operations and required administrative services, which includes being responsible for the financial records that the Company is required to maintain and preparing reports for the Company’s shareholders and reports filed with the SEC.

The Company reimburses FS/EIG Advisor for expenses necessary to perform services related to the Company’s administration and operations, including FS/EIG Advisor’s allocable portion of the compensation and/or related expenses of certain personnel of FS Investments and EIG providing administrative services to the Company on behalf of FS/EIG Advisor, and for transactional expenses for prospective investments, such as fees and expenses associated with performing due diligence reviews of investments that do not close, often referred to as “broken deal” costs. The Company reimburses FS/EIG Advisor no less than quarterly for expenses necessary to perform services related to the Company’s administration and operations. The amount of this reimbursement is set at the lesser of (1) FS/EIG Advisor’s actual costs incurred in providing such services and (2) the amount that the Company estimates it would be required to pay alternative service providers for comparable services in the same geographic location. FS/EIG Advisor allocates the cost of such services to the Company based on factors

~~FS Energy and Power Fund~~

~~Notes to Unaudited Consolidated Financial Statements (Continued)~~

~~(in thousands, except share and per share amounts)~~

~~Note 4. Related Party Transactions (Continued)~~

such as time allocations and other reasonable metrics. The Company’s board of trustees reviews the methodology employed in determining how the expenses are allocated to the Company and assesses the reasonableness of such reimbursements for expenses allocated to the Company based on the breadth, depth and quality of such services as compared to the estimated cost to the Company of obtaining similar services from third-party providers known to be available. In addition, the Company’s board of trustees considers whether any single third-party service provider would be capable of providing all such services at comparable cost and quality. Finally, the Company’s board of trustees, among other things, compares the total amount paid to FS/EIG Advisor for such services as a percentage of the Company’s net assets to the same ratio as reported by other comparable BDCs. The Company does not reimburse FS/EIG Advisor for any services for which it receives a separate fee, or for rent, depreciation, utilities, capital equipment or other administrative items allocated to a controlling person of FS/EIG Advisor.

The following table describes the fees and expenses accrued under the FS/EIG investment advisory agreement during the three ~~and nine~~ months ended ~~September 30, 2021~~March 31, 2022 and ~~2020:~~2021:


			Three Months Ended September 30,				Nine Months Ended September 30,				Source Agreement		Description	Three Months Ended March 31,
Related Party	Source Agreement	Description	2021		2020		2021		2020		Source Agreement		Description	2022		2021
FS/EIG Advisor	FS/EIG investment advisory agreement	Base Management Fee⁽¹⁾	$	9,051	$	10,624	$	29,656	$	38,167		FS/EIG investment advisory agreement	Base Management Fee⁽¹⁾	$	10,037	$	10,648
FS/EIG Advisor	FS/EIG investment advisory agreement	Administrative Services Expenses⁽²⁾	$	1,457	$	2,628	$	4,480	$	4,937		FS/EIG investment advisory agreement	Administrative Services Expenses⁽²⁾	$	1,420	$	1,581

(1)

During the ~~nine~~three months ended ~~September 30,~~March 31, 2022 and 2021, $10,466 and ~~2020, $30,761 and $22,158,~~$10,156, respectively, in base management fees were paid to FS/EIG Advisor. The base management fee amount shown in the table above is shown net of ~~$1,026~~$698 and $2 in structuring or other

FS Energy and Power Fund

Notes to Unaudited Consolidated Financial Statements (continued)

(in thousands, except share and per share amounts)

Note 4. Related Party Transactions (continued)

upfront fees received by FS/EIG Advisor and offset against base management fees for the three months ended ~~September 30,~~March 31, 2022 and 2021, ~~and 2020, and $1,349 and $452 in structuring or other upfront fees received by FS/EIG Advisor and offset against base management fees for the nine months ended September 30, 2021 and 2020,~~ respectively. As of ~~September 30, 2021, $9,051~~March 31, 2022, $10,037 in base management fees were payable to FS/EIG Advisor. ~~See above for a discussion of FS/EIG Advisor’s previous election to defer payment of a portion of the base management fee to which it was entitled.~~

(2)

During the ~~nine~~three months ended ~~September 30,~~March 31, 2022 and 2021, $638 and ~~2020, $3,113 and $2,918,~~$1,093, respectively, of the accrued administrative services expenses related to the allocation of costs of administrative personnel for services rendered to the Company by FS/EIG Advisor and the remainder related to other reimbursable expenses. The Company paid ~~$3,174~~$1,121 and ~~$3,403~~$905 in administrative services expenses to FS/EIG Advisor, or its affiliates, during the ~~nine~~three months ended ~~September 30,~~March 31, 2022 and 2021, ~~and 2020,~~ respectively.

Potential Conflicts of Interest

The members of the senior management and investment teams of FS/EIG Advisor serve or may serve as officers, directors or principals of entities that operate in the same or a related line of business as the Company does, or of investment vehicles managed by the same personnel. The officers, managers and other personnel of FS/EIG Advisor may serve in similar or other capacities for the investment advisers to future investment vehicles affiliated with FS Investments or EIG. In serving in these multiple and other capacities, they may have obligations to other clients or investors in those entities, the fulfillment of which may not be in the Company’s best interests or in the best interest of the Company’s shareholders. The Company’s investment objectives may

~~FS Energy and Power Fund~~

~~Notes to Unaudited Consolidated Financial Statements (Continued)~~

~~(in thousands, except share and per share amounts)~~

~~Note 4. Related Party Transactions (Continued)~~

overlap with the investment objectives of such investment funds, accounts or other investment vehicles. For additional information regarding potential conflicts of interest, see the Company’s annual report on Form 10-K for the year ended December 31, ~~2020.~~2021.

Exemptive Relief

As a BDC, the Company is subject to certain regulatory restrictions in making its investments. For example, BDCs generally are not permitted to co-invest with certain affiliated entities in transactions originated by the BDC or its affiliates in the absence of an exemptive order from the SEC. However, BDCs are permitted to, and may, simultaneously co-invest in transactions where price is the only negotiated term. In an order dated June 4, 2013, or the Order, the SEC granted exemptive relief permitting the Company, subject to the satisfaction of certain conditions, to co-invest in certain privately negotiated investment transactions with certain affiliates of its former investment adviser, including FS KKR Capital Corp., or collectively the Company’s co-investment affiliates. Effective April 9, 2018, or the JV Effective Date, and in connection with the transition of advisory services to a joint advisory relationship with EIG, the Company’s board of trustees authorized and directed that the Company (i) withdraw from the Order, except with respect to any transaction in which the Company participated in reliance on the Order prior to the JV Effective Date, and (ii) rely on an exemptive relief order dated April 10, 2018, granted to EIG and its affiliates which permits the Company to participate in co-investment transactions with certain other EIG advised funds, or the EIG Order.

Note 5. Distributions

The following table reflects the cash distributions per share that the Company declared on its common shares during the ~~nine~~three months ended ~~September 30, 2021~~March 31, 2022 and ~~2020:~~2021:

   Distribution
For the Three Months Ended
   Per Share    Amount
Fiscal 2020

March 31, 2020
   $ 0.0833    $ 36,207
June 30, 2020
   0.0300    13,098
September 30, 2020
   0.0300    13,163




Total
   $ 0.1433    $ 62,468




Fiscal 2021

March 31, 2021
   $ 0.0300    $ 13,249
June 30, 2021
   0.0300    13,294
September 30, 2021
   0.0300    13,339




Total
   $ 0.0900    $ 39,882


	Distribution
For the Three Months Ended	Per Share		Amount
Fiscal 2021
March 31, 2021	$	0.03	$	13,249
Fiscal 2022
March 31, 2022	$	0.03	$	13,426

Although the Company’s board of trustees has not declared or resumed regular cash distributions to shareholders for any period after March 31, 2020, the Company’s board of trustees has since declared three cash distributions in 2020, ~~and three~~four cash distributions in 2021 and one cash distribution in 2022, each in the amount of $0.03 per share. FS/EIG Advisor and the Company’s board of trustees expect that future regular cash distributions to shareholders will beremain suspended until such time that the Company’s board of trustees and FS/EIG Advisor believe that market conditions and the financial condition of the Company support the resumption of such distributions. The Company’s board of trustees has and will continue to evaluate the

FS Energy and Power Fund

Notes to Unaudited Consolidated Financial Statements (continued)

(in thousands, except share and per share amounts)

Note 5. Distributions (continued)

Company’s ability to pay any distributions in the future. There can be no assurance that the Company will be able to pay distributions in the future. The timing and amount of any future

~~FS Energy and Power Fund~~

~~Notes to Unaudited Consolidated Financial Statements (Continued)~~

~~(in thousands, except share and per share amounts)~~

~~Note 5. Distributions (Continued)~~

distributions to shareholders are subject to applicable legal restrictions and the sole discretion of the Company’s board of trustees. Furthermore, the JPMorgan Facility restricts the ability of the Company to make certain discretionary cash dividends and distributions and other restricted payments. See Note 9 for a discussion of the JPMorgan Facility.

The Company has adopted an “opt in” distribution reinvestment plan for its shareholders. As a result, if the Company makes a cash distribution, its shareholders will receive distributions in cash unless they specifically “opt in” to the distribution reinvestment plan so as to have their cash distributions reinvested in additional common shares. However, certain state authorities or regulators may impose restrictions from time to time that may prevent or limit a shareholder’s ability to participate in the distribution reinvestment plan.

Under the distribution reinvestment plan, cash distributions to participating shareholders will be reinvested in additional common shares at a purchase price determined by the Company’s board of trustees, or a committee thereof, in its sole discretion, that is (i) not less than the net asset value per common share as determined in good faith by the Company’s board of trustees or a committee thereof, in its sole discretion, immediately prior to the payment of the distribution and (ii) not more than 2.5% greater than the net asset value per common share as of such date. Any distributions reinvested under the plan will remain taxable to a U.S. shareholder.

The Company may fund its cash distributions to shareholders from any sources of funds legally available to it, including proceeds from the sale of the Company’s common shares, borrowings, net investment income from operations, capital gains proceeds from the sale of assets and non-capital gains proceeds from the sale of assets, dividends or other distributions paid to the Company on account of preferred and common equity investments in portfolio companies. The Company has not established limits on the amount of funds it may use from available sources to make distributions. The Company’s distribution proceeds have exceeded and in the future may exceed its earnings. Therefore, portions of the distributions that the Company has made represented, and may make in the future may represent, a return of capital to shareholders, which lowers their tax basis in their common shares. A return of capital generally is a return of a shareholder’s investment rather than a return of earnings or gains derived from the Company’s investment activities. Each year a statement on Form 1099-DIV identifying the sources of the distributions (i.e., paid from ordinary income, paid from net capital gains on the sale of securities, and/or a return of capital, which is a nontaxable distribution) will be mailed to the Company’s shareholders. There can be no assurance that the Company will be able to pay distributions at a specific rate or at all.

The following table reflects the sources of the cash distributions on a tax basis that the Company ~~paid~~declared on its common shares during the ~~nine~~three months ended ~~September 30, 2021~~March 31, 2022 and ~~2020:~~2021:


	Nine Months Ended September 30,										Three Months Ended March 31,
	2021					2020					2022					2021
Source of Distribution	Distribution Amount		Percentage			Distribution Amount		Percentage			Distribution Amount		Percentage			Distribution Amount		Percentage
Net investment income⁽¹⁾	$	39,882		100	%	$	62,468		100	%	$	13,426		100	%	$	13,249		100	%
Short-term capital gains proceeds from the sale of assets		—		—			—		—			—		—			—		—
Long-term capital gains proceeds from the sale of assets		—		—			—		—			—		—			—		—

Total	$	39,882		100	%	$	62,468		100	%	$	13,426		100	%	$	13,249		100	%

(1)

During the ~~nine~~three months ended ~~September 30,~~March 31, 2022 and 2021, 80.1% and ~~2020, 70.7% and 72.5%~~68.6%, respectively, of the Company’s gross investment income was attributable to cash income earned, ~~23.0%~~14.3% and ~~13.2%~~22.2%, respectively, was attributable to paid-in-kind, or PIK, interest and ~~6.3%~~5.6% and ~~14.3%~~9.2%, respectively, was attributable to non-cash accretion of discount.

~~FS Energy and Power Fund~~

~~Notes to Unaudited Consolidated Financial Statements (Continued)~~

~~(in thousands, except share and per share amounts)~~

~~Note 5. Distributions (Continued)~~

~~The~~In the past, the Company has ~~in the past~~experienced restructurings and defaults and may experience ~~additional restructurings or defaults~~such events again in the future. Any restructuring or default may have an impact on the level of income received by the Company.

FS Energy and Power Fund

Notes to Unaudited Consolidated Financial Statements (continued)

(in thousands, except share and per share amounts)

Note 5. Distributions (continued)

The determination of the tax attributes of the Company’s distributions is made annually as of the end of the Company’s fiscal year based upon the Company’s taxable income for the full year and distributions paid for the full year. Therefore, a determination made on a quarterly basis may not be representative of the actual tax attributes of the Company’s distributions for a full year. The actual tax characteristics of distributions to shareholders are reported to shareholders annually on Form 1099-DIV.

Net capital losses may be carried forward indefinitely, and their character is retained as short-term or long-term. As of ~~September 30, 2021,~~March 31, 2022, the Company had short-term and long-term capital loss carryforwards available to offset future realized capital gains of ~~$89,716~~$86,576 and ~~$1,191,137,~~$1,178,746, respectively.

As of ~~September 30, 2021~~March 31, 2022 and December 31, ~~2020,~~2021, for federal income tax purposes, the gross unrealized appreciation on the Company’s investments, swap contracts and unrealized gain on foreign currency was ~~$235,849~~$427,257 and ~~$179,295,~~$288,368, respectively, and the gross unrealized depreciation on the Company’s investments, swap contracts and unrealized loss on foreign currency was ~~$509,937~~$493,465 and ~~$586,690,~~$552,882, respectively.

The aggregate cost of the Company’s investments for federal income tax purposes totaled ~~$2,579,793~~$2,535,098 and ~~$2,588,883~~$2,659,737 as of ~~September 30, 2021~~March 31, 2022 and December 31, ~~2020,~~2021, respectively. The aggregate net unrealized appreciation (depreciation) on a tax basis was ~~$(274,088)~~$(62,726) and ~~$(407,395)~~$(264,514) as of ~~September 30, 2021~~March 31, 2022 and December 31, ~~2020,~~2021, respectively.

As of ~~September 30, 2021~~March 31, 2022 and December 31, ~~2020,~~2021, the Company had net deferred tax assets of ~~$157,157~~$122,872 and ~~$197,748,~~$155,160, respectively, resulting from net operating losses and capital losses of the Company’s wholly-owned taxable subsidiaries. As of ~~September 30, 2021~~March 31, 2022 and December 31, ~~2020,~~2021, certain wholly-owned taxable subsidiaries anticipated that they would be unable to fully utilize their deferred tax assets, therefore the deferred tax assets were offset by valuation allowances of ~~$157,157~~$122,872 and ~~$197,748,~~$155,160, respectively. For the ~~nine~~three months ended ~~September 30, 2021~~March 31, 2022 and the year ended December 31, ~~2020,~~2021, the Company did not record a provision for taxes related to its wholly-owned taxable subsidiaries.

Note 6. Financial Instruments

The Company may trade in financial instruments with off-balance sheet risk in the normal course of its investing activities. During the ~~nine~~three months ended ~~September 30, 2020,~~March 31, 2022, the Company utilized swap contracts to economically hedge certain risks against natural gas and crude oil price exposure related to certain investments in the Company’s portfolio. While the use of these derivative instruments limits the downside risk of adverse price movements, their use also limits future revenues from upward price movements.

The Company’s fixed price swaps ~~were~~are settled monthly based on differences between the fixed price specified in the contract and the referenced settlement price. When the referenced settlement price ~~was~~is less than the price specified in the contract, the Company ~~received~~receives an amount from the counterparty based on the price difference multiplied by the volume. Similarly, when the referenced settlement price ~~exceeded~~exceeds the price specified in the contract, the Company ~~paid~~pays the counterparty an amount based on the price difference multiplied by the volume. The prices contained in these fixed price swaps are based on the NYMEX Henry Hub for natural gas and

~~FS Energy and Power Fund~~

~~Notes to Unaudited Consolidated Financial Statements (Continued)~~

~~(in thousands, except share and per share amounts)~~

~~Note 6. Financial Instruments (Continued)~~

the ~~NYMEX West Texas Intermediate, or NYMEX WTI,~~ICE Brent for oil. Gas volumes are measured in one million British thermal units, or MMBtus, and oil volumes are measured in barrels, or Bbls.

Below is a summary of the Company’s open fixed price swap positions as of March 31, 2022. The hedged volumes reflected below represent an aggregation of multiple derivative contracts that have varying durations and may not be realized on a ratable basis over a calendar year.

Swap Contracts—Crude Oil


Year	Location	Bbls		Weighted Average Price ($/Bbls)
2022	ICE Brent		133,123	$	87.22
2023	ICE Brent		168,511	$	80.00

FS Energy and Power Fund

Notes to Unaudited Consolidated Financial Statements (continued)

(in thousands, except share and per share amounts)

Note 6. Financial Instruments (continued)

Swap Contracts—Natural Gas


Year	Location		MMBtu		Weighted Average Price ($/MMBtu)
2022		NYMEX Henry Hub		243,242	$	4.58
2023		NYMEX Henry Hub		343,702	$	3.80

As of ~~September 30,~~December 31, 2021, the Company did not have any ~~fixed price~~ swap ~~positions.~~contracts. The fair value of swap contracts (which are not considered to be hedging instruments for accounting disclosure purposes) as of March 31, 2022 was as follows:

~~In addition,~~


Instrument	Asset⁽¹⁾		Liability⁽²⁾
Swap Contracts—Crude Oil	$	—	$	(2,976	)
Swap Contracts—Natural Gas		—		(506	)

Total	$	—	$	(3,482	)

(1)	Reflected on the Company’s consolidated balance sheets as: Unrealized appreciation on swap contracts.

(2)	Reflected on the Company’s consolidated balance sheets as: Unrealized depreciation on swap contracts.

During the ~~Company entered into oil basis swap positions, which settled on the pricing index to basis differential of Argus Light Louisiana Sweet Crude Oil, or Argus LLS, to NYMEX WTI. As of September 30,~~three months ended March 31, 2021, the Company did not have any ~~oil basis~~ swap ~~positions for Argus LLS.~~

contracts. The effect of swap contracts (which are not considered to be hedging instruments for accounting disclosure purposes) on the Company’s statements of operations for the ~~nine~~three months ended ~~September 30, 2020 were~~March 31, 2022 was as follows:


Instrument	Realized Gain (Loss) on Derivatives Recognized in Income⁽¹⁾		Net Change in Unrealized Appreciation (Depreciation) on Derivatives Recognized in Income⁽²⁾			Realized Gain (Loss) on Derivatives Recognized in Income⁽¹⁾			Net Change in Unrealized Appreciation (Depreciation) on Derivatives Recognized in Income⁽²⁾
Swap Contracts—Crude Oil	$	19,313	$	(5,982	)	$	(392	)	$	(2,976	)
Swap Contracts—Natural Gas		937		(569	)		(24	)		(506	)

Total	$	20,250	$	(6,551	)	$	(416	)	$	(3,482	)

(1)	Reflected on the Company’s consolidated statements of operations as: Net realized gain (loss) on swap contracts.

(2)	Reflected on the Company’s consolidated statements of operations as: Net change in unrealized appreciation (depreciation) on swap contracts.

Offsetting of Derivative Instruments

The Company has derivative instruments that are subject to master netting agreements. These agreements include provisions to offset positions with the same counterparty in the event of default by one of the parties. The Company’s unrealized appreciation and depreciation on derivative instruments are reported as gross assets and liabilities, respectively, in the consolidated balance sheets. The following table presents the Company’s derivative assets and liabilities by counterparty, net of amounts available for offset under a master netting agreement as of March 31, 2022:


Counterparty	Derivative Assets		Derivative Liabilities			Net Value of Derivatives			Non-Cash Collateral (Received) Pledged⁽¹⁾		Cash Collateral (Received) Pledged⁽¹⁾		Net Amount of Derivative Assets (Liabilities)⁽²⁾
BP Energy Co.		—	$	(3,482	)	$	(3,482	)		—		—	$	(3,482	)

(1)	In some instances, the actual amount of the collateral received and/or pledged may be more than the amount shown due to overcollateralization.

(2)	Net amount of derivative assets and liabilities represents the net amount due from the counterparty to the Company and the net amount due from the Company to the counterparty, respectively, in the event of default.

FS Energy and Power Fund

Notes to Unaudited Consolidated Financial Statements (continued)

(in thousands, except share and per share amounts)

Note 7. Investment Portfolio

The following table summarizes the composition of the Company’s investment portfolio at cost and fair value as of ~~September 30, 2021~~March 31, 2022 and December 31, ~~2020:~~2021:


	September 30, 2021 (Unaudited)							December 31, 2020							March 31, 2022 (Unaudited)							December 31, 2021
	Amortized Cost⁽¹⁾		Fair Value		Percentage of Portfolio			Amortized Cost⁽¹⁾		Fair Value		Percentage of Portfolio			Amortized Cost⁽¹⁾		Fair Value		Percentage of Portfolio			Amortized Cost⁽¹⁾		Fair Value		Percentage of Portfolio
Senior Secured Loans—First Lien	$	741,484	$	723,390		32	%	$	649,708	$	607,338		28	%	$	694,232	$	696,726		28	%	$	832,257	$	812,335		34	%
Senior Secured Loans—Second Lien		99,056		100,085		4	%		277,018		276,312		13	%		129,504		130,401		5	%		83,322		84,083		3	%
Senior Secured Bonds		75,059		77,232		3	%		286,082		340,042		16	%		77,248		85,452		3	%		77,266		81,646		3	%
Unsecured Debt		438,003		404,315		18	%		245,180		134,560		6	%		384,783		381,509		16	%		425,715		397,068		17	%
Preferred Equity		500,056		486,138		21	%		689,253		471,077		22	%		503,010		483,647		20	%		515,711		497,288		21	%
Sustainable Infrastructure Investments, LLC		54,514		54,430		2	%		60,603		61,816		3	%		54,514		52,100		2	%		54,514		50,770		2	%
Equity/Other		382,490		460,116		20	%		367,561		290,331		12	%		371,634		642,537		26	%		364,272		472,033		20	%

Total	$	2,290,662	$	2,305,706		100	%	$	2,575,405	$	2,181,476		100	%	$	2,214,925	$	2,472,372		100	%	$	2,353,057	$	2,395,223		100	%

(1)	Amortized cost represents the original cost adjusted for the amortization of premiums and/or accretion of discounts, as applicable, on investments.

In general, under the 1940 Act, the Company would be presumed to “control” a portfolio company if it owned more than 25% of its voting securities or it had the power to exercise control over the management or

~~FS Energy and Power Fund~~

~~Notes to Unaudited Consolidated Financial Statements (Continued)~~

~~(in thousands, except share and per share amounts)~~

~~Note 7. Investment Portfolio (Continued)~~

policies of a portfolio company, and would be an “affiliated person” of a portfolio company if it owned 5% or more of its voting securities.

As of ~~September 30, 2021,~~March 31, 2022, the Company held investments in four portfolio companies ~~that~~of which it is deemed to “control.” As of ~~September 30, 2021,~~March 31, 2022, the Company held investments in six portfolio companies of which it is deemed to be an “affiliated person” but is not deemed to “control.” For additional information with respect to such portfolio companies, see footnotes ~~(w)~~(x) and ~~(x)~~(y) to the unaudited consolidated schedule of investments as of ~~September 30, 2021~~March 31, 2022 in this quarterly report on Form 10-Q.

As of December 31, ~~2020,~~2021, the Company held investments in ~~two~~four portfolio companies of which it is deemed to “control.” As of December 31, ~~2020,~~2021, the Company held investments in ~~six~~five portfolio companies of which it is deemed to be an “affiliated person” but is not deemed to “control.” For additional information with respect to such portfolio companies, see footnotes (w) and (x) to the consolidated schedule of investments as of December 31, ~~2020.~~2021 in this quarterly report on Form 10-Q.

The Company’s investment portfolio may contain loans or bonds that are in the form of lines of credit or revolving credit facilities, or other investments, pursuant to which the Company may be required to provide funding when requested by portfolio companies in accordance with the terms of the underlying agreements. As of ~~September 30, 2021,~~March 31, 2022, the Company had ~~six~~seven senior secured loan investments with aggregate unfunded commitments of ~~$67,595~~$50,657 and unfunded commitments of $7,625 in U.S. dollars and $858 in Canadian dollars to contribute capital to Sustainable Infrastructure Investments, LLC. As of December 31, ~~2020,~~2021, the Company had ~~three~~eight senior secured loan investments with aggregate unfunded commitments of ~~$19,403~~$72,514 and an unfunded ~~commitment~~commitments of ~~$2,234~~$7,625 in U.S dollars and $858 in Canadian dollars to contribute capital to Sustainable Infrastructure Investments, LLC. The Company maintains sufficient cash on hand, available borrowings ~~and~~and/or liquid securities to fund such unfunded commitments should the need arise.

FS Energy and ~~equity investments~~ Power Fund

Notes to Unaudited Consolidated Financial Statements (continued)

(in ~~Limetree Bay Ventures, LLC~~thousands, except share and Limetree Energy, LLC, or collectively Limetree, resulted in realized and unrealized losses of approximately $192,110. The losses are a result of a write-down of such investments due to the shut-down of Limetree’s refinery operations as a result of regulatory, operational and financial challenges. In July 2021, Limetree filed for bankruptcy. There is a substantial risk that no new cash flows will accrue to our investments in Limetree.per share amounts)

Note 7. Investment Portfolio (continued)

The table below describes investments by industry classification and enumerates the percentage, by fair value, of the total portfolio assets in such industries as of ~~September 30, 2021~~March 31, 2022 and December 31, ~~2020:~~2021:


	September 30, 2021 (Unaudited)					December 31, 2020					March 31, 2022 (Unaudited)					December 31, 2021
Industry Classification	Fair Value		Percentage of Portfolio			Fair Value		Percentage of Portfolio			Fair Value		Percentage of Portfolio			Fair Value		Percentage of Portfolio
Upstream	$	1,093,030		47	%	$	1,080,577		50	%	$	1,195,465		48	%	$	1,071,201		44	%
Midstream		899,641		39	%		763,275		34	%		839,124		34	%		893,004		37	%
Power		177,751		8	%		131,356		6	%		306,876		13	%		302,510		13	%
Service & Equipment		67,740		3	%		131,571		6	%		68,316		3	%		65,534		3	%
Industrials		13,114		1	%		12,881		1	%		10,491		0	%		12,204		1	%
Sustainable Infrastructure Investments, LLC⁽¹⁾		54,430		2	%		61,816		3	%		52,100		2	%		50,770		2	%

Total	$	2,305,706		100	%	$	2,181,476		100	%	$	2,472,372		100	%	$	2,395,223		100	%

(1)	Sustainable Infrastructure Investments, LLC is generally comprised of midstream, renewables and power assets.

~~FS Energy and Power Fund~~

~~Notes to Unaudited Consolidated Financial Statements (Continued)~~

~~(in thousands, except share and per share amounts)~~

~~Note 7. Investment Portfolio (Continued)~~

Sustainable Infrastructure Investments, LLC

Sustainable Infrastructure Investments, LLC, or SIIJV, is a joint venture between the Company and Imperial Sustainable Infrastructure Investments, LLC, or Imperial, a subsidiary of Imperial Capital Asset Management, LLC, or ICAM. The joint venture is governed pursuant to the terms of an amended and restated limited liability company agreement of SIIJV, dated as of January 2, 2020, between the Company and Imperial, or the SIIJV Agreement. The SIIJV Agreement requires the Company and Imperial to provide capital to SIIJV of up to $67,629 in U.S. dollars and $5,430 in Canadian dollars in the aggregate where the Company and Imperial would provide 87.5% and 12.5%, respectively, of the committed capital. Pursuant to the terms of the SIIJV Agreement, the Company and Imperial each have 50% voting control of SIIJV and are required to agree on all investment decisions as well as all other significant actions for SIIJV. SIIJV invests in senior secured loans (both first lien and second lien) to middle market companies, broadly syndicated loans and other midstream, renewables and power assets. As administrative agent of SIIJV, the Company performs certain day-to-day management responsibilities on behalf of SIIJV and is entitled to a fee in the annual amount of 0.25% of SIIJV’s net assets under administration, calculated and payable quarterly in arrears. As of ~~September 30, 2021,~~March 31, 2022, the Company and Imperial funded approximately ~~$69,276~~$62,300 to SIIJV, of which ~~$60,603~~$54,514 was from the Company. The Company does not consolidate SIIJV in its consolidated financial statements.

On January 2, 2020, Seine Funding, LLC, or Seine Funding, a wholly-owned subsidiary of SIIJV, entered into a credit facility, as amended, or the Seine Funding Facility, with certain financial institutions as lender, agent, collateral agent, collateral administrator, and collateral custodian, and SIIJV, as collateral manager. The Seine Funding Facility provides for borrowings in U.S. dollars and certain agreed upon foreign currencies in an aggregate principal amount of up to $634,103 on a committed basis, which may be increased under certain circumstances at the request of Seine Funding and with the consent of the lender and agent. The end of the reinvestment period for the Seine Funding Facility was December 31, ~~2020.~~2021. The maturity date for the Seine Funding Facility is the earlier of (i) the latest maturity date among the assets securing the facility and (ii) the first date, after the end of the reinvestment period, on which all assets securing the facility are paid in full. Under the Seine Funding Facility, borrowings bear interest at the rate of three-month LIBOR (or the relevant reference rate for any foreign currency borrowings) (subject to a 0% floor) plus 1.20% per annum. Borrowings under the Seine Funding Facility are secured by a first priority security interest in substantially all of the assets of Seine Funding. As of ~~September 30, 2021,~~March 31, 2022, total outstanding borrowings under the Seine Funding Facility were ~~$329,018.~~$254,394.

FS Energy and Power Fund

Notes to Unaudited Consolidated Financial Statements (continued)

(in thousands, except share and per share amounts)

Note 7. Investment Portfolio (continued)

Below is a summary of SIIJV’s portfolio, followed by a listing of the individual loans in SIIJV’s portfolio as of ~~September 30, 2021~~March 31, 2022 and December 31, ~~2020:~~2021:


	September 30, 2021 (Unaudited)			December 31, 2020			March 31, 2022 (Unaudited)			December 31, 2021
Total investments⁽¹⁾	$	380,089		$	442,916		$	315,010		$	316,422
Weighted average current interest rate on debt investments⁽²⁾		2.12	%		2.24	%		3.15	%		3.34	%
Number of portfolio assets in SIIJV		12			14			11			11
Largest investment in a single portfolio company⁽¹⁾	$	82,228		$	84,914		$	79,521		$	79,521

(1)

At cost.

(2)	Computed as the (a) annual stated interest rate on accruing debt, divided by (b) total debt at par amount.

Sustainable Infrastructure Investments, LLC Portfolio

As of March 31, 2022

(Unaudited)


Portfolio Company^(a)(f)	Footnotes		Industry		Rate^(b)	Maturity	Principal Amount^(c)		Amortized Cost		Fair Value^(d)
Senior Secured Loans—First Lien—95.7%
AES DE Holdings V, LLC				Renewables	L+175	6/13/26	$	12,720	$	12,720	$	12,202
Alianca Transportadora de Gas Participacoes S.A.				Midstream	L+260	5/23/27		79,521		79,521		80,857
Blue Heron Intermediate Holdco I, LLC				Midstream	L+175	4/22/24		32,626		32,626		32,669
Cedar Creek II LLC				Renewables	L+188	11/18/23		9,574		9,574		9,657
Copper Mountain Solar 3, LLC				Renewables	L+175	5/29/25		19,189		19,189		19,418
FLNG Liquefaction 2, LLC				Midstream	L+150	12/31/26		29,321		29,321		29,376
Meikle Wind Energy, LP		(e)		Renewables	C+150	5/12/24	C$	16,411		12,625		13,261
NES Hercules Class B Member, LLC				Renewables	L+150	1/31/28	$	24,624		24,624		25,096
ST EIP Holdco LLC				Midstream	L+250	11/5/24		59,722		59,722		59,155
Top of the World Wind Energy LLC				Renewables	L+188	12/2/28		21,471		21,471		21,691

Total Senior Secured Loans—First Lien										301,393		303,382

Unsecured Debt—4.3%
Sociedad Minera Cerro Verde S.A.A.				Power	L+190	6/19/22		13,617		13,617		13,623

Total Unsecured Debt										13,617		13,623

TOTAL INVESTMENTS—100.0%									$	315,010	$	317,005

FS Energy and Power Fund

Notes to Unaudited Consolidated Financial Statements ~~(Continued)~~(continued)

(in thousands, except share and per share amounts)

Note 7. Investment Portfolio ~~(Continued)~~(continued)

Sustainable Infrastructure Investments, LLC Portfolio

As of ~~September 30,~~December 31, 2021

~~(Unaudited)~~


Portfolio Company^(a)(f)	Footnotes		Industry		Rate^(b)		Maturity		Principal Amount^(c)		Amortized Cost		Fair Value^(d)		Footnotes		Industry		Rate^(b)	Maturity	Principal Amount^(c)		Amortized Cost		Fair Value^(d)
Senior Secured Loans—First Lien—96.4%
Senior Secured Loans—First Lien—95.7%
AES DE Holdings V, LLC				Renewables		L+175		6/13/26	$	14,945	$	14,945	$	14,242				Renewables	L+175	6/13/26	$	12,720	$	12,720	$	12,166
Alianca Transportadora de Gas Participacoes S.A.				Midstream		L+260		5/23/27		82,228		82,228		82,797				Midstream	L+260	5/23/27		79,521		79,521		80,498
Astoria Energy II LLC				Power		L+150		8/31/24		56,426		56,426		57,079
Blue Heron Intermediate Holdco I, LLC				Midstream		L+175		4/22/24		33,136		33,136		33,362				Midstream	L+175	4/22/24		32,894		32,894		33,034
Cedar Creek II LLC				Renewables		L+188		11/18/23		9,894		9,894		10,016				Renewables	L+188	11/18/23		9,574		9,574		9,633
Copper Mountain Solar 3, LLC				Renewables		L+175		5/29/25		19,868		19,868		20,107				Renewables	L+175	5/29/25		19,189		19,189		19,315
FLNG Liquefaction 2, LLC				Midstream		L+150		12/31/26		30,175		30,175		30,386				Midstream	L+150	12/31/26		29,753		29,753		29,893
Meikle Wind Energy, LP		(e)		Renewables		C+150		5/29/24	C$	16,945		13,036		13,751		(e)		Renewables	C+150	5/12/24	C$	16,777		12,907		13,567
NES Hercules Class B Member, LLC				Renewables		L+150		12/15/27	$	24,777		24,777		25,490				Renewables	L+150	1/31/28	$	24,777		24,777		25,573
ST EIP Holdco LLC				Midstream		L+250		11/5/24		60,000		60,000		60,144				Midstream	L+250	11/5/24		60,000		60,000		60,018
Top of the World Wind Energy LLC				Renewables		L+188		12/2/28		21,987		21,987		22,165				Renewables	L+188	12/2/28		21,470		21,470		21,604

Total Senior Secured Loans—First Lien												366,472		369,539										302,805		305,301

Unsecured Debt—3.6%
Unsecured Debt—4.3%
Sociedad Minera Cerro Verde S.A.A.				Power		L+190		6/19/22		13,617		13,617		13,637				Power	L+190	6/19/22		13,617		13,617		13,665

Total Unsecured Debt												13,617		13,637										13,617		13,665

TOTAL INVESTMENTS—100.0%											$	380,089	$	383,176									$	316,422	$	318,966

Percentages are shown as a percentage of total investments.

(a)	Security may be an obligation of one or more entities affiliated with the named company.

(b)

Certain variable rate securities in the Company’s portfolio bear interest at a rate determined by a publicly disclosed base rate plus a basis point spread. As of ~~September 30,~~March 31, 2022 and December 31, 2021, the three-month LIBOR was ~~0.13%~~0.96% and 0.21%, respectively, and Canadian Dollar Offer Rate, or ~~CDOR, or “C”~~C, was 1.26% and 0.52%, ~~was 0.45%. PIK means~~ ~~paid-in-kind.~~ ~~PIK income accruals may be adjusted based on the fair value of the underlying investment.~~respectively.

(c)	Denominated in U.S. dollars unless otherwise noted.

(d)	Security is classified as Level 3.

(e)	Investment denominated in Canadian dollars. Amortized cost and fair value are converted into U.S. dollars as of ~~September 30,~~March 31, 2022 and December 31, 2021.

(f)	Security or portion thereof is held within Seine Funding and is pledged as collateral supporting the amounts outstanding under the Seine Funding Facility.

Below is selected balance sheet information for SIIJV as of March 31, 2022 and December 31, 2021:


	March 31, 2022 (Unaudited)		December 31, 2021
Selected Balance Sheet Information
Total investments, at fair value	$	317,005	$	318,966
Cash and other assets		3,759		67,611

Total assets	$	320,764	$	386,577

Debt	$	254,394	$	318,894
Other liabilities		948		1,464

Total liabilities		255,342		320,358

Member’s equity	$	65,422	$	66,219

FS Energy and Power Fund

Notes to Unaudited Consolidated Financial Statements ~~(Continued)~~(continued)

(in thousands, except share and per share amounts)

Note 7. Investment Portfolio ~~(Continued)~~(continued)

~~Sustainable Infrastructure Investments, LLC Portfolio~~

~~As of December 31, 2020~~

Portfolio Company^(a)(g)
Footnotes Industry Rate^(b) Maturity Principal
Amount^(c) Amortized
Cost Fair
Value^(d)
Senior Secured Loans—First
Lien—95.0%

AES DE Holdings V, LLC
Renewables L+175 6/13/26 $ 15,442 $ 15,442 $ 14,971
Alianca Transportadora de Gas Participacoes S.A.
Midstream L+230 5/23/27 84,914 84,914 83,790
Astoria Energy II LLC
Power L+150 8/31/24 58,789 58,789 59,178
Blue Heron Intermediate Holdco I, LLC
Midstream L+175 4/22/24 33,884 33,884 33,872
Cedar Creek II LLC
Renewables L+188 11/18/23 10,580 10,580 10,633
Copper Mountain Solar 3, LLC
(f) Renewables L+175 5/29/25 20,539 20,539 20,698
CPV Maryland, LLC
(f) Power L+425 3/31/22 12,386 12,386 12,353
Flex Intermediate Holdco, LLC
(f) Midstream L+250 5/15/23 30,151 30,151 29,921
FLNG Liquefaction 2, LLC
Midstream L+150 12/31/26 31,330 31,330 31,165
Meikle Wind Energy, LP
(e)(f) Renewables C+150 5/29/24 C$ 17,397 13,382 13,870
NES Hercules Class B Member, LLC
(f) Renewables L+125 12/15/27 $ 24,906 24,906 24,412
ST EIP Holdco LLC
Midstream L+250 11/5/24 60,000 60,000 59,779
Top of the World Wind Energy LLC
Renewables L+188 12/2/28 24,617 24,617 24,556

Total Senior Secured Loans—First Lien
420,920 419,198

Unsecured Debt—5.0%

Sociedad Minera Cerro Verde S.A.A.
Power L+190 6/19/22 21,996 21,996 21,934

Total Unsecured Debt
21,996 21,934

TOTAL INVESTMENTS—100.0%
$ 442,916 $ 441,132

~~Percentages are shown as a percentage of total investments.~~

~~(a)~~

~~Security may be an obligation of one or more entities affiliated with the named company.~~

~~(b)~~

Certain variable rate securities in the Company’s portfolio bear interest at a rate determined by a publicly disclosed base rate plus a basis point spread. As of December 31, 2020, the three-month LIBOR was 0.24% and Canadian Dollar Offer Rate, or CDOR, or “C”, was 0.48%. PIK means ~~paid-in-kind.~~ ~~PIK income accruals may be adjusted based on the fair value of the underlying investment.~~

~~(c)~~

~~Denominated in U.S. dollars unless otherwise noted.~~

~~(d)~~

~~Security is classified as Level 3.~~

~~(e)~~

~~Investment denominated in Canadian dollars. Amortized cost and fair value are converted into U.S. dollars as of December 31, 2020.~~

~~(f)~~

~~Position or portion thereof unsettled as of December 31, 2020.~~

~~(g)~~

~~Security or portion thereof is held within Seine Funding and is pledged as collateral supporting the amounts outstanding under the Seine Funding Facility.~~

~~FS Energy and Power Fund~~

~~Notes to Unaudited Consolidated Financial Statements (Continued)~~

~~(in thousands, except share and per share amounts)~~

~~Note 7. Investment Portfolio (Continued)~~

~~Below is selected balance sheet information for SIIJV as of September 30, 2021 and December 31, 2020:~~

   September 30, 2021
(Unaudited)    December 31, 2020
Selected Balance Sheet Information

Total investments, at fair value
   $ 383,176    $ 441,132
Cash and other assets
   13,818    71,809




Total assets
   $ 396,994    $ 512,941




Debt
   $ 329,018    $ 439,533
Other liabilities
   1,179    1,527




Total liabilities
   330,197    441,060




Member’s equity
   $ 66,797    $ 71,881

Below is selected statement of operations information for SIIJV for the three ~~and nine~~ months ended ~~September 30, 2021~~March 31, 2022 and ~~2020:~~2021:


	Three Months Ended September 30,				Nine Months Ended September 30,					Three Months Ended March 31,
	2021		2020		2021		2020			2022			2021
Selected Statement of Operations Information
Total investment income	$	2,124	$	3,539	$	6,940	$	15,493		$	1,830		$	2,504
Expenses
Interest expense		1,157		2,272		3,814		10,821			973			1,358
Administrative services											41			45
Custodian and accounting fees		34		39		122		124			47			45
Administrative services		43		39		133		100
Professional services		46		56		116		967			25			35
Other		3		11		23		31			—			10

Total expenses		1,283		2,417		4,208		12,043			1,086			1,493

Net investment income		841		1,122		2,732		3,450			744			1,011
Net realized and unrealized gain (loss)		1,217		11,160		4,829		(4,330	)		(700	)		1,127

Net increase (decrease) in net assets resulting from operations	$	2,058	$	12,282	$	7,561	$	(880	)	$	44		$	2,138

Note 8. Fair Value of Financial Instruments

Under existing accounting guidance, fair value is defined as the price that the Company would receive upon selling an investment or pay to transfer a liability in an orderly transaction to a market participant in the principal or most advantageous market for the investment. This accounting guidance emphasizes valuation techniques that maximize the use of observable market inputs and minimize the use of unobservable inputs. Inputs refer broadly to the assumptions that market participants would use in pricing an asset or liability, including assumptions about risk. Inputs may be observable or unobservable. Observable inputs are inputs that reflect the assumptions market participants would use in pricing an asset or liability developed based on market data obtained from sources independent of the Company. Unobservable inputs are inputs that reflect the assumptions market participants

~~FS Energy and Power Fund~~

~~Notes to Unaudited Consolidated Financial Statements (Continued)~~

~~(in thousands, except share and per share amounts)~~

~~Note 8. Fair Value of Financial Instruments (Continued)~~

would use in pricing an asset or liability developed based on the best information available in the circumstances. The Company classifies the inputs used to measure these fair values into the following hierarchy as defined by current accounting guidance:

Level 1: Inputs that are quoted prices (unadjusted) in active markets for identical assets or liabilities.

Level 2: Inputs that are quoted prices for similar assets or liabilities in active markets.

Level 3: Inputs that are unobservable for an asset or liability.

A financial instrument’s categorization within the valuation hierarchy is based upon the lowest level of input that is significant to the fair value measurement.

As of ~~September 30, 2021~~March 31, 2022 and December 31, ~~2020,~~2021, the Company’s investments were categorized as follows in the fair value hierarchy:


Valuation Inputs	September 30, 2021 (Unaudited)		December 31, 2020		March 31, 2022 (Unaudited)		December 31, 2021
Level 1—Price quotations in active markets	$	14,390	$	35,305	$	810	$	11,797
Level 2—Significant other observable inputs		660,798		192,366		655,885		761,944
Level 3—Significant unobservable inputs		1,630,518		1,953,805		1,815,677		1,621,482

Total	$	2,305,706	$	2,181,476	$	2,472,372	$	2,395,223

FS Energy and Power Fund

Notes to Unaudited Consolidated Financial Statements (continued)

(in thousands, except share and per share amounts)

Note 8. Fair Value of Financial Instruments (continued)

As of December 31, 2021, the Company did not hold any swap contracts. As of March 31, 2022, the Company’s swap contracts were categorized as follows in the fair value hierarchy:


Valuation Inputs	Assets		Liabilities
Level 1—Price quotations in active markets	$	—	$	—
Level 2—Significant other observable inputs		—		3,482
Level 3—Significant unobservable inputs		—		—

Total	$	—	$	3,482

The Company’s investments consist primarily of investments that were acquired directly from the issuer. Debt investments, for which broker quotes are not generally available, are valued by independent valuation firms, which determine the fair value of such investments by considering, among other factors, the borrower’s ability to adequately service its debt, prevailing interest rates for like investments, call features, anticipated prepayments and other relevant terms of the investments. Except as described below, the Company’s investment in SIIJV and all of the Company’s preferred equity and equity/other investments are also valued by independent valuation firms, which determine the fair value of such investments by considering, among other factors, contractual rights ascribed to such investments, as well as various income scenarios and multiples of earnings before interest, taxes, depreciation and amortization, or EBITDA, cash flows, net income, revenues or, in limited instances, book value, PV-10 multiples or liquidation value. An investment that is newly issued and purchased near the date of the financial statements is valued at cost if the Company’s board of trustees determines that the cost of such investment is the best indication of its fair value. Such investments described above are typically classified as Level 3 within the fair value hierarchy. Investments that are traded on an active public market are valued at their closing price as of the date of the financial statements and are classified as Level 1 within the fair value hierarchy. In determining the fair values of swap contracts, the Company utilized an industry-standard pricing model that considers various inputs including quoted forward prices for commodities, time value and current market and contractual prices for the underlying instruments. These assumptions are observable in the marketplace or can be corroborated by active markets or broker quotes and are typically classified as Level 2 within the fair value hierarchy. Except as described above, the Company values its other investments by using the midpoint of the prevailing bid and ask prices from dealers on the date of the relevant period end, which are provided by an independent third-party pricing service and screened for validity by such service and are typically classified as Level 2 within the fair value hierarchy.

~~FS Energy and Power Fund~~

~~Notes to Unaudited Consolidated Financial Statements (Continued)~~

~~(in thousands, except share and per share amounts)~~

~~Note 8. Fair Value of Financial Instruments (Continued)~~

The Company periodically benchmarks the bid and ask prices it receives from the third-party pricing service and/or dealers and independent valuation firms, as applicable, against the actual prices at which the Company purchases and sells its investments. Based on the results of the benchmark analysis and the experience of the Company’s management in purchasing and selling these investments, the Company believes that these prices are reliable indicators of fair value. The valuation committee of the board of trustees, or the valuation committee, and the board of trustees reviewed and approved the valuation determinations made with respect to these investments in a manner consistent with the Company’s valuation policy.

FS Energy and Power Fund

Notes to Unaudited Consolidated Financial Statements (continued)

(in thousands, except share and per share amounts)

Note 8. Fair Value of Financial Instruments (continued)

The following is a reconciliation for the ~~nine~~three months ended ~~September 30,~~March 31, 2022 and 2021 ~~and 2020~~ of investments for which significant unobservable inputs (Level 3) were used in determining fair value:


	For the Nine Months Ended September 30, 2021																								For the Three Months Ended March 31, 2022
	Senior Secured Loans— First Lien			Senior Secured Loans— Second Lien			Senior Secured Bonds			Unsecured Debt			Preferred Equity			Sustainable Infrastructure Investments, LLC			Equity/ Other			Total			Senior Secured Loans— First Lien			Senior Secured Loans— Second Lien			Senior Secured Bonds		Unsecured Debt			Preferred Equity			Sustainable Infrastructure Investments, LLC		Equity/ Other		Total
Fair value at beginning of period	$	482,368		$	237,751		$	340,042		$	108,317		$	471,077		$	61,816		$	252,434		$	1,953,805		$	414,075		$	84,083		$	10,371	$	104,659		$	497,288		$	50,770	$	460,236	$	1,621,482
Accretion of discount (amortization of premium)		2,219			1,338			23			76			1,962			—			455			6,073			549			74			13		22			1,406			—		—		2,064
Net realized gain (loss)		(8,197	)		448			(100,555	)		(39,319	)		(156,872	)		—			162			(304,333	)		(12,397	)		434			—		(27,729	)		167			—		—		(39,525	)
Net change in unrealized appreciation (depreciation)		9,552			4,282			(53,965	)		57,706			204,258			(1,297	)		155,052			375,588			24,374			136			106		34,665			(940	)		1,330		172,334		232,005
Purchases		54,953			15,000			53,291			832			13			—			52,021			176,110			17,642			63,250			—		—			—			—		9,157		90,049
Paid-in-kind interest		11,174			—			—			8,373			6,907			—			—			26,454			1,097			—			—		3,843			188			—		—		5,128
Sales and repayments		(132,333	)		(158,734	)		(228,836	)		(21,582	)		(41,207	)		(6,089	)		(14,398	)		(603,179	)		(74,622	)		(17,576	)		—		(47,571	)		(14,462	)		—		—		(154,231	)
Net transfers in or out of Level 3		—			—			—			—			—			—			—			—
Transfers into Level 3																										58,705			—			—		—			—			—		—		58,705
Transfers out of Level 3																										—			—			—		—			—			—		—		—

Fair value at end of period	$	419,736		$	100,085		$	10,000		$	114,403		$	486,138		$	54,430		$	445,726		$	1,630,518		$	429,423		$	130,401		$	10,490	$	67,889		$	483,647		$	52,100	$	641,727	$	1,815,677

The amount of total gains or losses for the period included in changes in net assets attributable to the change in unrealized gains or losses relating to investments still held at the reporting date	$	(433	)	$	4,697		$	(5	)	$	9,771		$	34,791		$	(1,297	)	$	150,206		$	197,730		$	14,611		$	359		$	106	$	(22	)	$	(940	)	$	1,330	$	172,334	$	187,778


	For the Nine Months Ended September 30, 2020																							For the Three Months Ended March 31, 2021
	Senior Secured Loans— First Lien			Senior Secured Loans— Second Lien			Senior Secured Bonds			Unsecured Debt			Preferred Equity			Sustainable Infrastructure Investments, LLC		Equity/ Other			Total			Senior Secured Loans— First Lien			Senior Secured Loans— Second Lien			Senior Secured Bonds			Unsecured Debt			Preferred Equity			Sustainable Infrastructure Investments, LLC			Equity/ Other			Total
Fair value at beginning of period	$	569,778		$	533,234		$	437,761		$	149,300		$	721,842		$	—	$	167,270		$	2,579,185		$	482,368		$	237,751		$	340,042		$	108,317		$	471,077		$	61,816		$	252,434		$	1,953,805
Accretion of discount (amortization of premium)		1,191			339			961			380			16,652			—		—			19,523			1,709			91			19			21			732			—			455			3,027
Net realized gain (loss)		(93,897	)		(288,366	)		(96,598	)		(29,277	)		(3,249	)		—		(208,453	)		(719,840	)		(1,041	)		1,185			—			441			(16,595	)		—			(455	)		(16,465	)
Net change in unrealized appreciation (depreciation)		12,914			(15,821	)		293			(11,365	)		(169,067	)		303		131,109			(51,634	)		7,541			1,647			(26,252	)		1,269			66,693			(1,970	)		53,729			102,657
Purchases		146,433			8,571			54,832			112,848			22,717			60,603		150,956			556,960			291			—			35,312			—			13			—			30,790			66,406
Paid-in-kind interest		2,834			—			2,315			5,037			12,350			—		—			22,536			2,074			—			—			4,104			2,302			—			—			8,480
Sales and repayments		(177,187	)		(11,386	)		(135,635	)		(69,300	)		(64,008	)		—		(4,141	)		(461,657	)		(8,334	)		(157,904	)		—			(13,636	)		(41,207	)		—			—			(221,081	)
Net transfers in or out of Level 3		—			—			—			—			—			—		—			—			—			—			—			—			—			—			—			—

Fair value at end of period	$	462,066		$	226,571		$	263,929		$	157,623		$	537,237		$	60,906	$	236,741		$	1,945,073		$	484,608		$	82,770		$	349,121		$	100,516		$	483,015		$	59,846		$	336,953		$	1,896,829
																																											��
The amount of total gains or losses for the period included in changes in net assets attributable to the change in unrealized gains or losses relating to investments still held at the reporting date	$	(44,442	)	$	(151,941	)	$	(7,935	)	$	(13,016	)	$	(165,752	)	$	303	$	(979	)	$	(383,762	)	$	8,254		$	(1,231	)	$	(26,252	)	$	1,017		$	58,776		$	(1,970	)	$	53,729		$	92,323

FS Energy and Power Fund

Notes to Unaudited Consolidated Financial Statements ~~(Continued)~~(continued)

(in thousands, except share and per share amounts)

Note 8. Fair Value of Financial Instruments ~~(Continued)~~(continued)

The valuation techniques and significant unobservable inputs used in recurring Level 3 fair value measurements as of ~~September 30, 2021~~March 31, 2022 and December 31, ~~2020~~2021 were as follows:

Type of Investment
Fair Value at
September 30, 2021
(Unaudited)
Valuation Technique⁽¹⁾

Unobservable Input
Range Weighted
Average
Senior Secured Loans—First Lien
$ 385,357 Market Comparables Market Yield (%) 6.3%-16.5% 9.0 %
EBITDA Multiples (x) 3.5x-6.2x 4.4x
31,325 Discounted Cash Flow Discount Rate (%) 10.5%-15.5% 13.0 %
3,054 Other⁽²⁾ Other⁽²⁾ N/A N/A
Senior Secured Loans—Second Lien
100,085 Market Comparables Market Yield (%) 7.0%-10.5% 8.8 %
Senior Secured Bonds
10,000 Market Comparables Market Yield (%) 7.0%-7.5% 7.3 %
Unsecured Debt
77,003 Market Comparables Market Yield (%) 9.1%-10.1% 9.6 %
Net Aircraft Book Value Multiple (x) 1.0x-1.0x 1.0x
37,400 Other⁽²⁾ Other⁽²⁾ N/A N/A
Preferred Equity
403,235 Market Comparables Market Yield (%) 7.3%-24.0% 14.9 %
EBITDA Multiples (x) 9.0x-10.0x 9.5x
82,903 Discounted Cash Flow Discount Rate (%) 10.0%-11.0% 10.5 %
Sustainable Infrastructure Investments, LLC
54,430 Discounted Cash Flow Discount Rate (%) 11.5%-12.5% 12.0 %
Equity/Other
428,996 Market Comparables EBITDA Multiples (x) 2.4x-10.5x 5.1x
Production Multiples (Mboe/d) $32,500.0-$37,500.0 $ 35,000.0
Proved Reserves Multiples (Mmboe) 10.8x-12.3x 11.5x
Production Multiples (MMcfe/d) $3,050.0-$3,550.0 $ 3,300.0
Proved Reserves Multiples (Bcfe) 0.7x-0.8x 0.7x
PV-10 Multiples (x) 1.2x-4.9x 3.0x
3,013 Discounted Cash Flow Discount Rate (%) 7.1%-31.0% 22.4 %
7,671 Option Valuation Model Volatility (%) 52.5%-65.0% 58.0 %
6,046 Other⁽²⁾ Other⁽²⁾ N/A N/A

Total
$ 1,630,518

~~FS Energy and Power Fund~~

~~Notes to Unaudited Consolidated Financial Statements (Continued)~~

~~(in thousands, except share and per share amounts)~~

~~Note 8. Fair Value of Financial Instruments (Continued)~~


Type of Investment	Fair Value at December 31, 2020		Valuation Technique⁽¹⁾	Unobservable Input	Range		Weighted Average			Fair Value at March 31, 2022 (Unaudited)		Valuation Technique⁽¹⁾	Unobservable Input	Range		Weighted Average
Senior Secured Loans—First Lien	$	450,698	Market Comparables	Market Yield (%)		6.8%-26.3%		10.4	%	$	386,611	Market Comparables	Market Yield (%)		7.0% - 16.8%		9.3%
				EBITDA Multiples (x)		2.3x-6.7x		4.1x					EBITDA Multiples (x)		3.5x - 9.6x		5.4x
		31,670	Discounted Cash Flow	Discount Rate (%)		10.0%-12.5%		11.3	%		42,812	Discounted Cash Flow	Discount Rate (%)		9.5% - 14.5%		11.8%
Senior Secured Loans—Second Lien		237,751	Market Comparables	Market Yield (%)		8.0%-15.3%		9.7	%		130,401	Market Comparables	Market Yield (%)		8.5% - 11.0%		9.5%
Senior Secured Bonds		340,042	Market Comparables	Market Yield (%)		8.7%-15.8%		12.6	%		10,490	Market Comparables	Market Yield (%)		6.5% - 7.5%		6.7%
Unsecured Debt											67,889	Market Comparables	Market Yield (%)		7.9% - 8.9%		8.4%
Preferred Equity											401,610	Market Comparables	Market Yield (%)		9.0% - 25.0%		15.2%
				EBITDA Multiples (x)		6.0x-8.0x		7.0x					EBITDA Multiples (x)		9.0x - 10.0x		9.5x
													Net Aircraft Book Value Multiple (x)		1.0x - 1.0x		1.0x
											82,037	Discounted Cash Flow	Discount Rate (%)		9.8% - 10.3%		10.1%
Sustainable Infrastructure Investments, LLC											52,100	Discounted Cash Flow	Discount Rate (%)		11.5% - 12.5%		12.0%
Equity/Other											612,623	Market Comparables	Market Yield (%)		9.3% - 9.8%		9.6%
													EBITDA Multiples (x)		2.3x - 10.0x		5.4x
													Production Multiples (Mboe/d)		$40,000.0 - $45,000.0		$42,500.0
													Proved Reserves Multiples (Mmboe)		10.5x - 12.0x		11.3x
													Production Multiples (MMcfe/d)		$3,650.0 - $3,950.0		$3,800.0
													Proved Reserves Multiples (Bcfe)		0.8x - 0.9x		0.8x
													PV-10 Multiples (x)		0.7x - 0.8x		0.8x
											3,538	Discounted Cash Flow	Discount Rate (%)		8.0% - 32.0%		21.7%
											8,385	Option Valuation Model	Volatility (%)		55.0% - 65.0%		63.7%
											17,181	Other⁽²⁾	Other⁽²⁾

Total										$	1,815,677


Type of Investment										Fair Value at December 31, 2021		Valuation Technique⁽¹⁾	Unobservable Input	Range		Weighted Average
Senior Secured Loans—First Lien										$	376,827	Market Comparables	Market Yield (%)		6.3% - 15.8%		9.1%
													EBITDA Multiples (x)		3.5x - 6.7x		4.6x
											34,195	Discounted Cash Flow	Discount Rate (%)		8.5% - 13.5%		10.8%
											3,053	Other⁽²⁾	Other⁽²⁾
Senior Secured Loans—Second Lien											84,083	Market Comparables	Market Yield (%)		7.0% - 10.5%		8.8%
Senior Secured Bonds											10,371	Market Comparables	Market Yield (%)		6.5% - 7.0%		6.8%
Unsecured Debt		81,442	Market Comparables	Market Yield (%)		9.8%-11.5%		10.8	%		64,046	Market Comparables	Market Yield (%)		8.9% - 9.9%		9.4%
				Net Aircraft Book Value Multiple (x)		1.0x-1.0x		1.0x			40,613	Other⁽²⁾	Other⁽²⁾
Preferred Equity											416,516	Market Comparables	Market Yield (%)		7.5% - 24.5%		14.9%
		26,875	Other⁽²⁾	Other⁽²⁾		N/A		N/A					EBITDA Multiples (x)		9.0x - 10.0x		9.5x
Preferred Equity		5,354	Market Comparables	EBITDA Multiples (x)		6.0x-10.5x		10.0x
													Net Aircraft Book Value Multiple (x)		1.0x - 1.0x		1.0x
		465,723	Discounted Cash Flow	Discount Rate (%)		7.5%-50.3%		18.8	%		80,772	Discounted Cash Flow	Discount Rate (%)		9.5% - 10.0%		9.8%
Sustainable Infrastructure Investments, LLC		61,816	Discounted Cash Flow	Discount Rate (%)		10.8%-11.3%		11.0	%		50,770	Discounted Cash Flow	Discount Rate (%)		11.8% - 12.3%		12.0%
Equity/Other		92,002	Market Comparables	EBITDA Multiples (x)		2.3x-10.5x		4.6x			444,610	Market Comparables	EBITDA Multiples (x)		2.8x - 10.5x		4.7x
				Production Multiples (Mboe/d)		$26,500.0-$31,500.0	$	29,000.0					Production Multiples (Mboe/d)		$30,000.0 - $35,000.0		$32,500.0
				Proved Reserves Multiples (Mmboe)		7.6x-9.1x		8.4x					Proved Reserves Multiples (Mmboe)		10.0x - 11.5x		10.8x
				Production Multiples (MMcfe/d)		$1,650.0-$3,400.0	$	2,923.6					Production Multiples (MMcfe/d)		$2,900.0 - $3,200.0		$3,050.0
				Proved Reserves Multiples (Bcfe)		0.4x-0.7x		0.6x					Proved Reserves Multiples (Bcfe)		0.7x - 0.7x		0.7x
				PV-10 Multiples (x)		0.5x-1.6x		1.0x					PV-10 Multiples (x)		1.2x - 4.8x		2.8x
		3,695	Discounted Cash Flow	Discount Rate (%)		8.0%-32.0%		24.0	%		3,195	Discounted Cash Flow	Discount Rate (%)		8.0% - 32.0%		23.3%
		3,877	Option Valuation Model	Volatility (%)		55.0%-65.0%		60.0	%		6,385	Option Valuation Model	Volatility (%)		52.0% - 65.0%		63.6%
		152,860	Other⁽²⁾	Other⁽²⁾		N/A		N/A			6,046	Other⁽²⁾	Other⁽²⁾

Total	$	1,953,805								$	1,621,482

(1)

Investments using a market quotes valuation technique were valued by using the midpoint of the prevailing bid and ask prices from dealers on the date of the relevant period end, which were provided by an independent third-party pricing service and screened for validity by such service. For investments utilizing a market comparables valuation technique, a significant increase (decrease) in the market yield, in isolation, would result in a significantly lower (higher) fair value measurement, and a significant increase (decrease) in any of the valuation multiples, in isolation, would result in a significantly higher (lower) fair value measurement. For investments utilizing a discounted cash flow valuation technique, a significant increase (decrease) in the discount rate, in isolation,

FS Energy and Power Fund

Notes to Unaudited Consolidated Financial Statements (continued)

(in thousands, except share and per share amounts)

Note 8. Fair Value of Financial Instruments (continued)

would result in a significantly lower (higher) fair value measurement. For investments utilizing an option valuation model valuation technique, a significant increase (decrease) in the volatility, in isolation, would result in a significantly higher (lower) fair value measurement.

(2)	Fair valued based on expected outcome of proposed corporate transactions, the expected value of the liquidation preference of the investment or other factors.

~~FS Energy and Power Fund~~

~~Notes to Unaudited Consolidated Financial Statements (Continued)~~

~~(in thousands, except share and per share amounts)~~

Note 9. Financing Arrangements

The following tables present a summary of information with respect to the Company’s outstanding financing arrangements as of ~~September 30, 2021~~March 31, 2022 and December 31, ~~2020.~~2021. For additional information regarding these financing arrangements, see the notes to the Company’s audited consolidated financial statements contained in its annual report on Form 10-K for the year ended December 31, ~~2020.~~2021. Any significant changes to the Company’s financing arrangements during the ~~nine~~three months ended ~~September 30, 2021~~March 31, 2022 are discussed below.


	As of September 30, 2021									As of March 31, 2022
	(Unaudited)									(Unaudited)
Arrangement⁽¹⁾	Type of Arrangement		Rate⁽²⁾		Amount Outstanding		Amount Available		Maturity Date	Type of Arrangement		Rate⁽²⁾		Amount Outstanding		Amount Available		Maturity Date
JPMorgan Facility		Revolving/Term		L+3.00%	$	231,667	$	140,000	February 16, 2023		Revolving/Term		L+3.00%	$	305,676	$	—	February 16, 2023
Senior Secured Notes⁽³⁾		Bond		7.50%		489,000		—	August 15, 2023		Bond		7.50%		466,617		—	August 15, 2023

Total					$	720,667	$	140,000						$	772,293	$	—


	As of December 31, 2020									As of December 31, 2021
Arrangement⁽¹⁾	Type of Arrangement		Rate⁽²⁾		Amount Outstanding		Amount Available		Maturity Date	Type of Arrangement		Rate⁽²⁾		Amount Outstanding		Amount Available		Maturity Date
JPMorgan Facility		Revolving/Term		L+3.00%	$	416,667	$	—	February 16, 2023		Revolving/Term		L+3.00%	$	286,667	$	85,000	February 16, 2023
Senior Secured Notes⁽³⁾		Bond		7.50%		489,000		—	August 15, 2023		Bond		7.50%		489,000		—	August 15, 2023

Total					$	905,667	$	—						$	775,667	$	85,000

(1)	The carrying amount outstanding under the facility approximates its fair value, unless otherwise noted.

(2)	LIBOR is subject to a 0.00% floor.

(3)	As of ~~September 30, 2021~~March 31, 2022 and December 31, ~~2020,~~2021, the fair value of the Senior Secured Notes was approximately ~~$509,783~~$478,357 and ~~$473,166,~~$510,511, respectively. These valuations are considered Level 2 valuations within the fair value hierarchy.

For the three ~~and nine~~ months ended ~~September 30,~~March 31, 2022 and 2021, ~~and 2020,~~ the components of total interest expense for the Company’s financing arrangements were as follows:

   Three Months Ended September 30,
   2021    2020
Arrangement⁽¹⁾
   Direct
Interest
Expense⁽²⁾    Amortization of
Deferred
Financing Costs
and Discount    Total
Interest
Expense    Direct
Interest
Expense⁽²⁾    Amortization of
Deferred
Financing Costs
and Discount    Total
Interest
Expense
Goldman Facility⁽³⁾
   $ —      $ —      $ —      $ 3,510    $ 637    $ 4,147
JPMorgan Facility
   2,030    565    2,595    4,845    665    5,510
Senior Secured Notes
   9,168    1,020    10,188    9,169    1,008    10,177












Total
   $ 11,198    $ 1,585    $ 12,783    $ 17,524    $ 2,310    $ 19,834

~~FS Energy and Power Fund~~

~~Notes to Unaudited Consolidated Financial Statements (Continued)~~

~~(in thousands, except share and per share amounts)~~

~~Note 9. Financing Arrangements (Continued)~~


	Nine Months Ended September 30,												Three Months Ended March 31,
	2021						2020						2022						2021
Arrangement⁽¹⁾	Direct Interest Expense⁽²⁾		Amortization of Deferred Financing Costs and Discount		Total Interest Expense		Direct Interest Expense⁽²⁾		Amortization of Deferred Financing Costs and Discount		Total Interest Expense		Direct Interest Expense⁽²⁾		Amortization of Deferred Financing Costs and Discount		Total Interest Expense		Direct Interest Expense⁽²⁾		Amortization of Deferred Financing Costs and Discount		Total Interest Expense
Goldman Facility⁽³⁾	$	—	$	—	$	—	$	13,534	$	773	$	14,307
JPMorgan Facility		7,273		3,214		10,487		12,985		1,694		14,679	$	2,405	$	905	$	3,310	$	3,237	$	2,089	$	5,326
Senior Secured Notes		27,506		3,024		30,530		27,840		3,326		31,166		9,104		1,280		10,384		9,169		995		10,164

Total	$	34,779	$	6,238	$	41,017	$	54,359	$	5,793	$	60,152	$	11,509	$	2,185	$	13,694	$	12,406	$	3,084	$	15,490

(1)	Borrowings of each of the Company’s wholly-owned special-purpose financing subsidiaries are considered borrowings of the Company for purposes of complying with the asset coverage requirements applicable to BDCs under the 1940 Act.

(2)	Direct interest expense includes the effect of non-usage fees, administration fees and make-whole fees, if any.

~~(3)~~

On July 8, 2020, Gladwyne Funding LLC, or Gladwyne Funding, the Company’s wholly-owned subsidiary, repaid and terminated the committed credit facility which Gladwyne Funding originally entered into on April 19, 2017, with Goldman Sachs Bank U.S.A., as sole lead arranger, sole lender, and administrative agent, and Wells Fargo Bank, National Association, as collateral agent and collateral administrator, or the Goldman Facility.

~~The Company’s average borrowings~~

FS Energy and ~~weighted average interest rate, including the effect of~~ ~~non-usage~~ ~~fees, for the nine months ended September 30, 2021 were $779,623~~Power Fund

Notes to Unaudited Consolidated Financial Statements (continued)

(in thousands, except share and ~~6.94%, respectively. As of September 30, 2021, the Company’s effective interest rate on borrowings was 6.26%.~~per share amounts)

Note 9. Financing Arrangements (continued)

The Company’s average borrowings and weighted average interest rate, including the effect of non-usage fees, for the ~~nine~~three months ended ~~September 30, 2020~~March 31, 2022 were ~~$1,115,141~~$779,774 and ~~7.09%~~7.02%, respectively. As of ~~September 30, 2020,~~March 31, 2022, the Company’s effective interest rate on borrowings was ~~5.52%~~5.91%.

~~Recent events such as~~The Company’s average borrowings and weighted average interest rate, including the effect of ~~COVID-19~~non-usage ~~pandemic, global lockdowns and ongoing negotiations regarding production levels between oil producing countries, have at times resulted in lower demand~~fees, for ~~crude oil and, as a result, lower commodity prices. Although~~ the ~~energy markets have had a notable recovery in the nine~~three months ended ~~September 30,~~March 31, 2021 ~~volatility in the energy markets may persist or worsen. The impact~~were $899,500 and 6.89%, respectively. As of these events on the U.S. and global economies (including energy markets), has negatively impacted, and could continue to negatively impact, the business operations of some of our portfolio companies. The Company cannot at this time fully predict the continued impact of the above events on its business or the business of its portfolio companies, their duration or magnitude or the extent to which they will negatively impactMarch 31, 2021, the Company’s portfolio companies’ operating results or the Company’s own results of operations or financial condition. The Company expects that certain of its portfolio companies may continue to experience economic distress for the foreseeable future and may become insolvent or otherwise significantly limit business operations if subjected to prolonged economic distress, including as a result of a depressed price of oil or other declines in the energy markets. These developments could result in a further decrease in the value of the Company’s investments. The potential impact to the Company’s results going forward will depend to a large extenteffective interest rate on ~~future developments and new information that may emerge regarding the duration and severity of~~ ~~COVID-19~~ ~~and the actions taken by authorities and other entities to contain the coronavirus or treat its impact, all of which are beyond the Company’s control.~~

~~FS Energy and Power Fund~~

~~Notes to Unaudited Consolidated Financial Statements (Continued)~~

~~(in thousands, except share and per share amounts)~~

~~Note 9. Financing Arrangements (Continued)~~

These events have already had adverse effects on the Company’s investment income and the Company expects that such adverse effects may continue for some time. These adverse effects have required the Company to restructure certain of its investments, which could result in further reductions to the Company’s investment income or in impairments on the Company’s investments. In addition, disruptions in the capital markets have resulted in illiquidity in certain market areas at times. These market disruptions and illiquidity are likely to have an adverse effect on the Company’s business, financial condition, results of operations and cash flows. Unfavorable economic conditions caused by these events can also be expected to increase the Company’s funding costs and limit its access to the capital markets. These events have limited the Company’s investment originations, which is likely to continue for the immediate future, and have also had a material negative impact on the Company’s operating results. In addition, depressed ~~mark-to-market~~ valuations of many of the Company’s portfolio companies have materially reduced the value of collateral available to secure the Company’s financing arrangements, and consequently have adversely impacted the Company’s liquidity and may continue to do so in the future.borrowings was 6.11%.

Under its financing arrangements, the Company has made certain representations and warranties and is required to comply with various covenants, reporting requirements and other customary requirements for similar financing arrangements. As a result of the events described above, the Company sold certain investments to satisfy certain margin obligations, and if such market conditions recur or worsen, the Company may need to sell additional investments at similarly or even more disadvantageous prices, or enter into other transactions on terms that are disadvantageous to the Company, to satisfy obligations under its financing arrangements. The Company did not comply with covenants under certain of its financing arrangements relating to the Company’s level of shareholder equity as of March 31, 2020. Accordingly, in early April 2020, the Company obtained waivers from the other parties to the applicable financing arrangements to satisfy those covenants. The Company was otherwise in compliance with all covenants required by its financing arrangements as of March 31, 2020. The Company was in compliance with all covenants required by its financing arrangements as of ~~September 30,~~March 31, 2022 and December 31, 2021.

~~On March 29, 2021, the Company made a $185,000 prepayment of outstanding borrowings under the JPMorgan Facility. Per the terms of~~The revolving period for the JPMorgan Facility, the first $45,000 of such prepayment was applied to permanently reduce the outstanding commitments under the JPMorgan Facility. The remaining $140,000 of such prepayment reduced outstanding borrowings, but such amount remains available to be ~~re-drawn~~ ~~at any time, at the option of~~during which the Company was permitted to borrow, repay and re-borrow the revolving loans, terminated in accordance with the terms of the JPMorgan ~~Facility.~~Facility on February 16, 2022. Obligations under the JPMorgan Facility mature on February 16, 2023.

Note 10. Commitments and Contingencies

The Company enters into contracts that contain a variety of indemnification provisions. The Company’s maximum exposure under these arrangements is unknown; however, the Company has not had prior claims or losses pursuant to these contracts. FS/EIG Advisor has reviewed the Company’s existing contracts and expects the risk of loss to the Company to be remote.

The Company is not currently subject to any material legal proceedings and, to the Company’s knowledge, no material legal proceedings are threatened against the Company. From time to time, the Company may be party to certain legal proceedings in the ordinary course of business, including proceedings relating to the enforcement of the Company’s rights under contracts with its portfolio companies. While the outcome of any legal proceedings cannot be predicted with certainty, the Company does not expect that any such proceedings will have a material effect upon its financial condition or results of operations.

See Note 4 for a discussion of the Company’s commitments to FS/EIG Advisor and its affiliates (including FS Investments) and Note 7 for a discussion of the Company’s unfunded commitments.

FS Energy and Power Fund

Notes to Unaudited Consolidated Financial Statements ~~(Continued)~~(continued)

(in thousands, except share and per share amounts)

Note 11. Financial Highlights

The following is a schedule of financial highlights of the Company for the ~~nine~~three months ended ~~September 30, 2021~~March 31, 2022 and the year ended December 31, ~~2020:~~2021:


	Nine Months Ended September 30, 2021 (Unaudited)			Year Ended December 31, 2020			Three Months Ended March 31, 2022 (Unaudited)			Year Ended December 31, 2021
Per Share Data:⁽¹⁾
Net asset value, beginning of period	$	3.25		$	5.43		$	3.59		$	3.25
Results of operations⁽²⁾
Net investment income		0.08			0.19			0.02			0.09
Net realized gain (loss) and unrealized appreciation (depreciation)		0.33			(2.20	)		0.41			0.37

Net increase (decrease) in net assets resulting from operations		0.41			(2.01	)		0.43			0.46

Shareholder distributions⁽³⁾
Distributions from net investment income		(0.09	)		(0.14	)		(0.03	)		(0.12	)
Distributions representing tax return of capital		—			(0.03	)

Net decrease in net assets resulting from shareholder distributions		(0.09	)		(0.17	)		(0.03	)		(0.12	)

Capital share transactions
Issuance of common shares⁽⁴⁾		—			—			—			—
Repurchases of common shares⁽⁵⁾		—			—

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

Net asset value, end of period	$	3.57		$	3.25		$	3.99		$	3.59

Shares outstanding, end of period		444,629,043			440,020,123			447,523,931			446,089,499

Total return⁽⁶⁾		12.65	%		(37.68	)%
Total return⁽⁵⁾								11.98	%		14.22	%

Total return (without assuming reinvestment of distributions)⁽⁶⁾		12.62	%		(37.02	)%
Total return (without assuming reinvestment of distributions)⁽⁵⁾								11.98	%		14.15	%

Ratio/Supplemental Data:
Net assets, end of period	$	1,587,154		$	1,428,577		$	1,783,915		$	1,602,323
Ratio of net investment income to average net assets⁽⁷⁾		2.94	%		4.82	%
Ratio of total operating expenses to average net assets⁽⁷⁾		7.03	%		8.20	%
Portfolio turnover⁽⁸⁾		33.61	%		26.54	%
Ratio of net investment income to average net assets⁽⁶⁾								1.90	%		2.77	%
Ratio of total operating expenses to average net assets⁽⁶⁾								7.06	%		6.96	%
Ratio of interest expense to average net assets⁽⁶⁾								3.40	%		3.46	%
Portfolio turnover⁽⁷⁾								5.18	%		44.25	%
Total amount of senior securities outstanding, exclusive of treasury securities	$	720,667		$	905,667		$	772,293		$	775,667
Asset coverage per unit⁽⁹⁾		3.20			2.58
Asset coverage per unit⁽⁸⁾								3.31			3.07

(1)	Per share data may be rounded in order to recompute the ending net asset value per share.

(2)	The per share data was derived by using the weighted average shares outstanding during the applicable period.

~~FS Energy and Power Fund~~

~~Notes to Unaudited Consolidated Financial Statements (Continued)~~

~~(in thousands, except share and per share amounts)~~

~~Note 11. Financial Highlights (Continued)~~

(3)	The per share data for distributions reflects the actual amount of distributions paid per share during the applicable period.

(4)

The issuance of common shares on a per share basis reflects the incremental net asset value changes as a result of the issuance of common shares pursuant to the Company’s distribution reinvestment plan. The issuance of common shares at a price that is greater than the net asset value per share results in an increase in net asset value per share.

(5)	~~The per share impact of the Company’s repurchases of common shares was a reduction to net asset value of less than $0.01 per share during each period.~~

~~(6)~~

The total return for each period presented was calculated based on the change in net asset value during the applicable period, including the impact of distributions reinvested in accordance with the Company’s distribution reinvestment plan. The total return (without assuming reinvestment of distributions) for each period presented was calculated by taking the net asset value per share as of the end of the applicable period, adding the cash distributions per share which were declared during the applicable period and dividing the total by the net asset value per share at the beginning of the applicable period. The total returns do not consider the effect of any sales commissions or charges that may be incurred in connection with the sale of the Company’s common shares. The total returns include the effect of the issuance of common shares at a net offering price that is greater than net asset value per share, which causes an increase in net asset value per share. The historical calculations of total returns in the table should not be considered representations of the Company’s future total returns, which may be greater or less than the returns shown in the table due to a number of factors, including the Company’s ability or

FS Energy and Power Fund

Notes to Unaudited Consolidated Financial Statements (continued)

(in thousands, except share and per share amounts)

Note 11. Financial Highlights (continued)

inability to make investments in companies that meet its investment criteria, the interest rates payable on the debt securities the Company acquires, the level of the Company’s expenses, variations in and the timing of the recognition of realized and unrealized gains or losses, the degree to which the Company encounters competition in its markets and general economic conditions. As a result of these factors, results for any previous period should not be relied upon as being indicative of performance in future periods. The total return calculations set forth above represent the total returns on the Company’s investment portfolio during the applicable period and do not represent actual returns to shareholders.

~~(7)~~(6)

Weighted average net assets during the applicable period are used for this calculation. Ratios for the ~~nine~~three months ended ~~September 30, 2021~~March 31, 2022 are annualized. Annualized ratios for the ~~nine~~three months ended ~~September 30, 2021~~March 31, 2022 are not necessarily indicative of the ratios that may be expected for the year ending December 31, ~~2021.~~2022. The ~~following~~ratio of total operating expenses to average net assets is ~~a schedule~~before the management fee offset. The ratio of ~~supplemental ratios~~net operating expenses to average net assets after the management fee offset for the ~~nine~~three months ended ~~September 30, 2021~~March 31, 2022 and the year ended December 31, ~~2020:~~2021 is 7.02% and 6.87%, respectively. See Note 4 for a discussion of the management fee offset with FS/EIG Advisor.

Nine Months Ended
September 30, 2021
(Unaudited) Year Ended
December 31, 2020
Ratio of interest expense to average net assets
3.52 % 4.39 %

~~(8)~~(7)

Portfolio turnover for the ~~nine~~three months ended ~~September 30, 2021~~March 31, 2022 is not annualized.

~~(9)~~(8)

Asset coverage per unit is the ratio of the carrying value of the Company’s total consolidated assets, less liabilities and indebtedness not represented by senior securities, to the aggregate amount of senior securities representing indebtedness.

Item 2.

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

~~(in~~ (in thousands, except share and per share amounts)

The information contained in this section should be read in conjunction with our unaudited consolidated financial statements and related notes thereto included elsewhere in this quarterly report on Form 10-Q. In this report, “we,” “us” and “our” refer to FS Energy and Power Fund and “FS/EIG Advisor” refers to FS/EIG Advisor, LLC.

Forward-Looking Statements

Some of the statements in this quarterly report on Form 10-Q constitute forward-looking statements because they relate to future events or our future performance or financial condition. The forward-looking statements contained in this quarterly report on Form 10-Q may include statements as to:

our future operating results;

our business prospects and the prospects of the companies in which we may invest, including our and their ability to achieve our respective objectives as a result of the current COVID-19 pandemic;

the impact of the investments that we expect to make;

the ability of our portfolio companies to achieve their objectives;

our current and expected financing arrangements and investments;

changes in the general interest rate environment;

the adequacy of our cash resources, financing sources and working capital;

the timing and amount of cash flows, distributions and dividends, if any, from our portfolio companies;

our contractual arrangements and relationships with third parties;

actual and potential conflicts of interest with FS/EIG Advisor, FS Investments, EIG, or any of their respective affiliates;

the dependence of our future success on the general economy and its effect on the industries in which we may invest;

general economic and political trends and other external factors, including the current COVID-19 pandemic and related disruptions caused thereby;

our use of financial leverage;

the ability of FS/EIG Advisor to locate suitable investments for us and to monitor and administer our investments;

the ability of FS/EIG Advisor or its affiliates to attract and retain highly talented professionals;

our ability to maintain our qualification as a RIC and as a BDC;

the impact on our business of the Dodd-Frank Act, as amended, and the rules and regulations issued thereunder;

the effect of changes to tax legislation and our tax position; and

the tax status of the enterprises in which we may invest.

In addition, words such as “anticipate,” “believe,” “expect” and “intend” indicate a forward-looking statement, although not all forward-looking statements include these words. The forward-looking statements contained in this quarterly report on Form 10-Q involve risks and uncertainties. Our actual results could differ materially from those implied or expressed in the forward-looking statements for any reason. Factors that could cause actual results to differ materially include:

changes in the economy;

geo-political risks;

risks associated with possible disruption in our operations or the economy generally due to terrorism, natural disasters or pandemics; and

future changes in laws or regulations and conditions in our operating areas.

We have based the forward-looking statements included in this quarterly report on Form 10-Q on information available to us on the date of this quarterly report on Form 10-Q. Except as required by the federal securities laws, we undertake no obligation to revise or update any forward-looking statements, whether as a result of new information, future events or otherwise. Shareholders are advised to consult any additional disclosures that we may make directly to shareholders or through reports that we may file in the future with the SEC, including annual reports on Form 10-K, quarterly reports on Form 10-Q and current reports on Form 8-K. The forward-looking statements and projections contained in this quarterly report on Form 10-Q are excluded from the safe harbor protection provided by Section 27A of the Securities Act of 1933, as amended, and Section 21E of the Securities Exchange Act of 1934, as amended, or the Exchange Act.

Overview

We were formed as a Delaware statutory trust under the Delaware Statutory Trust Act on September 16, 2010 and formally commenced investment operations on July 18, 2011. We are an externally managed, non-diversified, closed-end management investment company that has elected to be regulated as a BDC under the 1940 Act and has elected to be treated for U.S. federal income tax purposes, and intends to qualify annually, as a RIC under Subchapter M of the Code. In November 2016, we closed our continuous public offering of common shares to new investors.

Our investment activities are managed by FS/EIG Advisor and supervised by our board of trustees, a majority of whom are independent. Under the FS/EIG investment advisory agreement, we have agreed to pay FS/EIG Advisor an annual base management fee based on the average weekly value of our gross assets and an incentive fee based on our performance.

Our investment policy is to invest, under normal circumstances, at least 80% of our total assets in securities of Energy companies. This investment policy may not be changed without at least 60 days’ prior notice to holders of our common shares of any such change.

Our investment objective is to generate current income and long-term capital appreciation. We pursue our investment objective by focusing on the following seven investment themes: (i) basin-on-basin competition in U.S. shale, (ii) globalization of natural gas, (iii) coal retirements and the evolving energy generation mix, (iv) renewables focused on power grid parity, (v) export infrastructure for emerging U.S. producers, (vi) market liberalization opening new markets and (vii) midstream infrastructure connecting new supplies. However, we may pursue other investment opportunities if we believe it is in our best interests and consistent with our investment objectives.

Within the above investment themes, we intend to focus on the following investment categories in an effort to generate returns for our investors with an acceptable level of risk.

Direct Originations: Through FS/EIG Advisor, we intend to directly source investment opportunities across the Energy industry. Such investments are typically originated and structured through a negotiated process in which we directly participate and are not generally available to the broader market. These investments may include both debt and equity components. We believe directly originated investments may offer higher returns and more favorable protections than broadly syndicated transactions.

Broadly Syndicated Loan and Bond ~~Transactions:~~Transactions: Although our primary focus is to invest in directly originated transactions, in certain circumstances we will also invest in the broadly syndicated loan and high yield bond markets. Broadly syndicated loans and bonds are generally more liquid than our directly originated investments and provide a complement to our less liquid strategies.

In the case of broadly syndicated investments, we generally intend to capitalize on market inefficiencies by investing in loans, bonds, and other asset classes where the market price of such investment reflects a lower value than we believe is warranted based on our fundamental analysis, providing us with an opportunity to earn an attractive return on our investment.

The majority of our portfolio is comprised of income-oriented securities, which principally refers to debt securities and income-oriented preferred and common equity interests, of privately-held Energy companies within the United States. Generally, we expect to invest primarily in directly originated investments and primary market transactions, as this will provide us with the ability to tailor investments to best match a project’s or company’s needs with our investment objectives. We intend to weight our portfolio towards senior secured debt and directly originated preferred equity investments, which we believe offer opportunities for superior risk-adjusted returns and income generation. Our debt investments may take the form of corporate or project loans or bonds, may be secured or unsecured and may, in some cases, be accompanied by yield enhancements. These yield enhancements

are typically expected to include royalty interests in mineral, oil and gas properties, warrants, options, net profits interests, cash flow participations or other forms of equity participation that can provide additional consideration or “upside” in a transaction. Our preferred equity investments are mostly directly originated and may take the form of perpetual or redeemable securities, typically with a current income component and minimum base returns. In addition, certain income-oriented preferred or common equity interests may include interests in master limited partnerships and a portion of our portfolio may be comprised of derivatives, including the use of total return swaps, credit default swaps and other commodity swap contracts. In connection with certain of our debt investments or any restructuring of these debt investments, we may on occasion receive equity interests, including warrants or options, as additional consideration or otherwise in connection with a restructuring. FS/EIG Advisor will seek to tailor our investment focus as market conditions evolve.

Revenues

The principal measure of our financial performance is net increase or decrease in net assets resulting from operations, which includes net investment income, net realized gain or loss on investments, foreign currency, swap contracts and debt extinguishment, net change in unrealized appreciation or depreciation on investments, net change in unrealized gain or loss on foreign currency and net change in unrealized appreciation or depreciation on swap contracts. Net investment income is the difference between our income from interest, dividends, fees and other investment income and our operating and other expenses. Net realized gain or loss on investments is the difference between the proceeds received from dispositions of portfolio investments and their amortized cost, including the respective realized gain or loss on foreign currency for those foreign denominated investment transactions. Net realized gain or loss on foreign currency is the portion of realized gain or loss attributable to foreign currency fluctuations. Net realized gain or loss on swap contracts is the portion of realized gain or loss attributable to the difference between the fixed price specified in the contract and the referenced settlement price. Net change in unrealized appreciation or depreciation on investments is the net change in the fair value of our investment portfolio, including the respective unrealized gain or loss on foreign currency for those foreign denominated investments. Net change in unrealized gain or loss on foreign currency is the net change in the value of receivables or accruals due to the impact of foreign currency fluctuations. Net change in unrealized appreciation or depreciation on swap contracts is the net change in the value of receivables or accruals due to the impact of the difference between the fixed price specified in the contract and the referenced settlement price.

We principally generate revenues in the form of interest income on the debt investments we hold. We also generate revenues in the form of dividends and other distributions on the equity or other securities we may hold. In addition, we may generate revenues in the form of non-recurring commitment, closing, origination, structuring or diligence fees, fees for providing managerial assistance, consulting fees, prepayment fees and performance-based fees.

Expenses

Our primary operating expenses include the payment of management and incentive fees and other expenses under the FS/EIG investment advisory agreement, interest expense from financing arrangements and other indebtedness, and other expenses necessary for our operations. The management and incentive fees compensate FS/EIG Advisor for its work in identifying, evaluating, negotiating, executing, monitoring and servicing our investments.

FS/EIG Advisor oversees our day-to-day operations, including the provision of general ledger accounting, fund accounting, legal services, investor relations, certain government and regulatory affairs activities, and other administrative services. FS/EIG Advisor also performs, or oversees the performance of, our corporate operations and required administrative services, which includes being responsible for the financial records that we are required to maintain and preparing reports for our shareholders and reports filed with the SEC. In addition, FS/EIG Advisor assists us in calculating our net asset value, overseeing the preparation and filing of tax returns and the printing and dissemination of reports to our shareholders, and generally overseeing the payment of our expenses and the performance of administrative and professional services rendered to us by others.

We reimburse FS/EIG Advisor for expenses necessary to perform services related to our administration and operations, including FS/EIG Advisor’s allocable portion of the compensation and related expenses of certain personnel of FS Investments and EIG providing administrative services to us on behalf of FS/EIG Advisor, and for transactional expenses for prospective investments, such as fees and expenses associated with performing due diligence reviews of investments that do not close, often referred to as “broken deal” costs. We reimburse FS/EIG Advisor no less than quarterly for all costs and expenses incurred by FS/EIG Advisor in performing its obligations and providing personnel under the FS/EIG investment advisory agreement. The amount of this reimbursement is set at the lesser of (1) FS/EIG Advisor’s actual costs incurred in providing such services and (2) the amount that we estimate would be required to pay alternative service providers for comparable services in the same geographic location. FS/EIG Advisor allocates the cost of such services to us based on factors such as time allocations and other

reasonable metrics. Our board of trustees reviews the methodology employed in determining how the expenses are allocated to us and assesses the reasonableness of such reimbursements for expenses allocated to us based on the breadth, depth and quality of such services as compared to the estimated cost to us of obtaining similar services from third-party service providers known to be available. In addition, our board of trustees considers whether any single third-party service provider would be capable of providing all such services at comparable cost and quality. Finally, our board of trustees compares the total amount paid to FS/EIG Advisor for such services as a percentage of our net assets to the same ratio as reported by other comparable BDCs. We do not reimburse FS/EIG Advisor for any services for which it receives a separate fee, or for rent, depreciation, utilities, capital equipment or other administrative items allocated to a controlling person of FS/EIG Advisor.

We bear all other expenses of our operations and transactions, including all other expenses incurred by FS/EIG Advisor in performing services for us and administrative personnel paid by FS/EIG Advisor, to the extent they are not controlling persons of FS/EIG Advisor or any of its affiliates, subject to the limitations included in the FS/EIG investment advisory agreement.

In addition, we have contracted with State Street to provide various accounting and administrative services, including, but not limited to, preparing preliminary financial information for review by FS/EIG Advisor, preparing and monitoring expense budgets, maintaining accounting and corporate books and records, processing trade information provided by us and performing testing with respect to RIC compliance.

For information regarding the fee offset with FS/EIG Advisor, see Note 4 to our unaudited consolidated financial statements included herein.

COVID-19 and Energy Market Developments

Recent events such as the rapid spread of the COVID-19 pandemic, global lockdowns and ongoing negotiations regarding production levels between oil producing countries, have at times resulted in lower demand for crude oil and, as a result, lower commodity prices. Although the energy markets have had a notable recovery in ~~the nine months ended September 30, 2021,~~recent quarters, volatility in the energy markets may persist, recur or ~~worsen.~~worsen, including as a result of other macroeconomic events, such as the current conflict in Ukraine and sanctions imposed on Russia in response thereto. The impact of these events on the U.S. and global economies (including energy markets), has negatively impacted, and could continue to negatively impact, the business operations of some of our portfolio companies. We cannot at this time fully predict the continued or future impact of the above events on our business or the business of our portfolio companies, their duration or magnitude or the extent to which they will negatively impact our portfolio companies’ operating results or our own results of operations or financial condition. We expect that certain of our portfolio companies may continue to experience economic distress for the foreseeable future and may become insolvent or otherwise significantly limit business operations if subjected to prolonged economic distress, including as a result of a depressed ~~price of oil~~commodity prices or other declines in the energy markets. These developments could result in a further decrease in the value of our investments. ~~The potential impact to our results going forward will depend to a large extent on future developments and new information that may emerge regarding the duration and severity of~~ ~~COVID-19~~ ~~and the actions taken by authorities and other entities to contain the coronavirus or treat its impact, all of which are beyond our control.~~

These events have ~~already~~previously had adverse effects on our investment income and we expect that such adverse effects may continue for some time. These adverse effects have required and may again require us to restructure certain of our investments, which could result in further reductions to our investment income or in impairments on our investments. In addition, disruptions in the capital markets have resulted in illiquidity in certain market areas at times. These market disruptions and illiquidity have had and ~~are likely~~may continue to have an adverse effect on our business, financial condition, results of operations and cash flows. Unfavorable economic conditions caused by these events ~~can also be expected to~~may increase our funding costs and limit our access to the capital markets. These events have previously limited our investment originations, which ~~is likely to~~may continue for the immediate future, and have also previously had a material negative impact on our operating ~~results.~~results for a period of time. In addition, ~~depressed~~ ~~mark-to-market~~ ~~valuations~~the growth of ~~many~~non-income producing equity investments as a percentage of ~~our~~the portfolio ~~companies have~~has materially reduced the value of collateral available to secure our financing arrangements. Consequently, this has adversely impacted our liquidity, may cause us to fall out of compliance with certain portfolio requirements under the 1940 Act that are tied to the value of our investments and, in each case, may continue to do so in the future.

In particular, as a result of these events during 2020 and the early part of 2021, we ~~have~~ needed to sell certain investments to satisfy certain margin obligations, and if such market conditions ~~persist~~recur or worsen, we may need to sell additional investments at similarly or even more disadvantageous prices, or enter into other transactions on terms that are disadvantageous to us, to satisfy obligations under our financing arrangements.

In light of such difficult market conditions and in an effort to preserve our liquidity, ~~we previously~~our board of trustees determined to suspend for an indefinite period of time our share repurchase program and will reassess our ability to recommence such program in future periods. ~~Moreover,~~Although our board of trustees has not declared or resumed regular cash distributions to shareholders for any period after March 31, 2020, our board of trustees has since declared three cash distributions in 2020, four cash distributions in 2021 and weone cash distribution in 2022, each in the amount of $0.03 per share. FS/EIG Advisor and our board of trustees expect

that future regular cash distributions to shareholders will beremain suspended until such time that weour board of trustees and FS/EIG Advisor believe that market conditions and our financial condition support the resumption of such distributions. Although our board of trustees has not resumed regular cash distributions, our board of trustees has since declared three cash distributions in 2020 and three cash distributions in 2021, each in the amount of $0.03 per share. Our board of trustees has and will continue to evaluate our ability to pay any distributions in the future. ~~Accordingly, there~~There can be no assurance that we will be able to pay distributions in the future.

We will continue to carefully monitor the impact of ~~both~~ the COVID-19 ~~pandemic~~pandemic; the current conflict in Ukraine and government responses thereto; and other disruptions in the energy markets on our business and the business of our portfolio companies. Because the full effects of these events are not capable of being known at this time, we cannot estimate the impacts on our future financial condition, results of operations or cash flows. We do, however, expect that these events may ~~continue to~~ have a negative impact on our business and the financial condition of certain of our portfolio companies.

Portfolio Investment Activity for the Three ~~and Nine~~ Months Ended ~~September 30, 2021~~March 31, 2022 and for the Year Ended December 31, ~~2020~~2021

Total Portfolio Activity

The following tables present certain selected information regarding our portfolio investment activity for the three ~~and nine~~ months ended ~~September 30, 2021:~~March 31, 2022:


Net Investment Activity	For the Three Months Ended September 30, 2021			For the Nine Months Ended September 30, 2021			For the Three Months Ended March 31, 2022			For the Year Ended December 31, 2021
Purchases	$	339,278		$	749,566		$	124,090		$	1,010,496
Sales and Repayments		(295,338	)		(807,152	)		(240,335	)		(998,391	)

Net Portfolio Activity	$	43,940		$	(57,586	)	$	(116,245	)	$	12,105


	For the Three Months Ended September 30, 2021					For the Nine Months Ended September 30, 2021					For the Three Months Ended March 31, 2022					For the Year Ended December 31, 2021
New Investment Activity by Asset Class	Purchases		Percentage			Purchases		Percentage			Purchases		Percentage			Purchases		Percentage
Senior Secured Loans—First Lien	$	116,869		35	%	$	221,509		30	%	$	17,642		14	%	$	423,495		42	%
Senior Secured Loans—Second Lien		15,000		4	%		15,000		2	%		63,250		51	%		18,750		2	%
Senior Secured Bonds		21,199		6	%		167,058		22	%		—		—			169,298		17	%
Unsecured Debt		186,210		55	%		293,965		39	%		34,041		28	%		334,396		33	%
Preferred Equity		—		—			13		0	%		—		—			11,942		1	%
Equity/Other		—		—			52,021		7	%		9,157		7	%		52,615		5	%

Total	$	339,278		100	%	$	749,566		100	%	$	124,090		100	%	$	1,010,496		100	%

The following table summarizes the composition of our investment portfolio at cost and fair value as of ~~September 30, 2021~~March 31, 2022 and December 31, ~~2020:~~2021:


	September 30, 2021 (Unaudited)									December 31, 2020					March 31, 2022 (Unaudited)							December 31, 2021
	Amortized Cost⁽¹⁾		Fair Value		Percentage of Portfolio			Amortized Cost⁽¹⁾		Fair Value		Percentage of Portfolio			Amortized Cost⁽¹⁾		Fair Value		Percentage of Portfolio			Amortized Cost⁽¹⁾		Fair Value		Percentage of Portfolio
Senior Secured Loans—First Lien	$	741,484	$	723,390		32	%	$	649,708	$	607,338		28	%	$	694,232	$	696,726		28	%	$	832,257	$	812,335		34	%
Senior Secured Loans—Second Lien		99,056		100,085		4	%		277,018		276,312		13	%		129,504		130,401		5	%		83,322		84,083		3	%
Senior Secured Bonds		75,059		77,232		3	%		286,082		340,042		16	%		77,248		85,452		3	%		77,266		81,646		3	%
Unsecured Debt		438,003		404,315		18	%		245,180		134,560		6	%		384,783		381,509		16	%		425,715		397,068		17	%
Preferred Equity		500,056		486,138		21	%		689,253		471,077		22	%		503,010		483,647		20	%		515,711		497,288		21	%
Sustainable Infrastructure Investments, LLC		54,514		54,430		2	%		60,603		61,816		3	%		54,514		52,100		2	%		54,514		50,770		2	%
Equity/Other		382,490		460,116		20	%		367,561		290,331		12	%		371,634		642,537		26	%		364,272		472,033		20	%

Total	$	2,290,662	$	2,305,706		100	%	$	2,575,405	$	2,181,476		100	%	$	2,214,925	$	2,472,372		100	%	$	2,353,057	$	2,395,223		100	%

(1)	Amortized cost represents the original cost adjusted for the amortization of premiums and/or accretion of discounts, as applicable, on investments.

The following table presents certain selected information regarding the composition of our investment portfolio as of ~~September 30, 2021~~March 31, 2022 and December 31, ~~2020:~~2021:


	September 30, 2021			December 31, 2020			March 31, 2022			December 31, 2021
Number of Portfolio Companies		73			54			69			71
% Variable Rate (based on fair value)		33.0	%		37.7	%		30.6	%		35.1	%
% Fixed Rate (based on fair value)		23.6	%		24.6	%		21.8	%		22.3	%
% Income Producing Preferred Equity and Equity/Other Investments (based on fair value)		17.9	%		24.2	%		13.1	%		14.1	%
% Non-Income Producing Preferred Equity and Equity/Other Investments (based on fair value)		25.5	%		13.5	%		34.5	%		28.5	%
Weighted Average Purchase Price of Debt Investments (as a % of par value)		98.5	%		93.6	%		99.4	%		98.5	%
% of Investments on Non-Accrual (based on fair value)		7.0	%		8.2	%		8.5	%		10.4	%
Gross Portfolio Yield Prior to Leverage (based on amortized cost)		6.0	%		7.0	%		5.7	%		5.5	%
Gross Portfolio Yield Prior to Leverage (based on amortized cost)—Excluding Non-Income Producing Assets		8.2	%		9.7	%		8.0	%		7.8	%

Although our board of trustees has not declared or resumed regular cash distributions to shareholders for any period after March 31, 2020, our board of trustees has since declared three cash distributions in 2020, ~~and three~~four cash distributions in 2021 and one cash distribution in 2022, each in the amount of $0.03 per share. FS/EIG Advisor and our board of trustees expect that future regular cash distributions to shareholders will beremain suspended until such time that our board of trustees and FS/EIG Advisor believe that market conditions and our financial condition support the resumption of such distributions. Our board of trustees has and will continue to evaluate our ability to pay any distributions in the future. There can be no assurance that we will be able to pay distributions in the future and any annualized distribution rate provided in this report may not be representative of the actual distribution rate for any period. Based on the distributions declared during 2020 of $0.1733 per share, and the price at which we issued shares pursuant to our distribution reinvestment plan of $3.30 per share as of December 31, 2020, the annualized distribution rate to shareholders as of December 31, 2020 was 5.25%. For the ~~nine~~three months ended ~~September 30, 2021~~March 31, 2022 and the year ended December 31, ~~2020,~~2021, our total return was ~~12.65%~~11.98% and ~~(37.68)%~~14.22%, respectively, and our total return without assuming reinvestment of distributions was ~~12.62%~~11.98% and ~~(37.02)%~~14.15%, respectively.

Our estimated gross portfolio yield and annualized distribution rate to shareholders do not represent actual investment returns to shareholders. Our gross annual portfolio yield and distribution rate to shareholders are subject to change and in the future may be greater or less than the rates set forth above. See the sections entitled “Risk Factors” in our annual report on Form 10-K for the fiscal year ended December 31, ~~2020~~2021 and in our other periodic reports filed with the SEC for a discussion of the uncertainties, risks and assumptions associated with these statements.

Direct Originations

We define Direct Originations as any investment where FS/EIG Advisor or its affiliates negotiates the terms of the transaction beyond just the price, which, for example, may include negotiating financial covenants, maturity dates or interest rate terms. These Direct Originations include participation in other originated transactions where there may be third parties involved, or a bank acting as an intermediary, for a closely held club, or similar transactions. The following table presents certain selected information regarding our ~~direct originations~~Direct Originations as of ~~September 30, 2021~~March 31, 2022 and December 31, ~~2020:~~2021:


Characteristics of All Direct Originations held in Portfolio	September 30, 2021			December 31, 2020			March 31, 2022	December 31, 2021
Number of Portfolio Companies		45			46		43	43
% of Investments on Non-Accrual (based on fair value)		10.0	%		9.1	%	12.0%	15.4%
Total Cost of Direct Originations	$	1,618,948		$	2,317,824		$1,489,778	$1,586,099
Total Fair Value of Direct Originations	$	1,630,518		$	1,953,804		$1,757,562	$1,621,482
% of Total Investments, at Fair Value		70.7	%		89.6	%	71.1%	67.7%
Gross Portfolio Yield Prior to Leverage (based on amortized cost) of Funded Direct Originations		6.0	%		7.1	%	5.4%	5.1%
Gross Portfolio Yield Prior to Leverage (based on amortized cost) of Funded Direct Originations—Excluding Non-Income Producing Assets		9.5	%		10.0	%	9.3%	8.4%

Portfolio Composition by Strategy

The table below summarizes the composition of our investment portfolio by strategy and enumerates the percentage, by fair value, of the total portfolio assets in such strategies as of ~~September 30, 2021~~March 31, 2022 and December 31, ~~2020:~~2021:


	September 30, 2021					December 31, 2020					March 31, 2022					December 31, 2021
Portfolio Composition by Strategy	Fair Value		Percentage of Portfolio			Fair Value		Percentage of Portfolio			Fair Value		Percentage of Portfolio			Fair Value		Percentage of Portfolio
Direct Originations	$	1,630,518		71	%	$	1,953,804		90	%	$	1,757,562		71	%	$	1,621,482		68	%
Broadly Syndicated/Other		675,188		29	%		227,672		10	%		714,810		29	%		773,741		32	%

Total	$	2,305,706		100	%	$	2,181,476		100	%	$	2,472,372		100	%	$	2,395,223		100	%

See Note 7 to our unaudited consolidated financial statements included herein for additional information regarding our investment portfolio.

Portfolio Asset Quality

In addition to various risk management and monitoring tools, FS/EIG Advisor uses an investment rating system to characterize and monitor the expected level of returns on each investment in our portfolio. FS/EIG Advisor uses an investment rating scale of 1 to 5. The following is a description of the conditions associated with each investment rating:


Investment Rating		Summary Description

1		Investment exceeding expectations and/or capital gain expected.

2		Performing investment generally executing in accordance with the portfolio company’s business plan—full return of principal and interest expected.

3		Performing investment requiring closer monitoring.

4		Underperforming investment—some loss of interest or dividend possible, but still expecting a positive return on investment.

5		Underperforming investment with expected loss of interest and some principal.

The following table shows the distribution of our investments on the 1 to 5 investment rating scale at fair value as of ~~September 30, 2021~~March 31, 2022 and December 31, ~~2020:~~2021:


	September 30, 2021					December 31, 2020					March 31, 2022					December 31, 2021
Investment Rating	Fair Value		Percentage of Portfolio			Fair Value		Percentage of Portfolio			Fair Value		Percentage of Portfolio			Fair Value		Percentage of Portfolio
1	$	—		—		$	—		—		$	—		—		$	—		—
2		1,726,767		75	%		966,968		44	%		1,913,834		77	%		1,771,346		74	%
3		302,593		13	%		888,656		41	%		178,155		7	%		232,319		10	%
4		170,899		7	%		162,251		7	%		309,781		13	%		284,055		12	%
5		105,447		5	%		163,601		8	%		70,602		3	%		107,503		4	%

Total	$	2,305,706		100	%	$	2,181,476		100	%	$	2,472,372		100	%	$	2,395,223		100	%

The amount of the portfolio in each grading category may vary substantially from period to period resulting primarily from changes in the composition of the portfolio as a result of new investment, repayment and exit activities. In addition, changes in the grade of investments may be made to reflect our expectation of performance and changes in investment values.

Results of Operations

Comparison of the Three ~~and Nine~~ Months Ended ~~September 30,~~March 31, 2022 and 2021 ~~and 2020~~

Revenues

Our investment income for the three ~~and nine~~ months ended ~~September 30,~~March 31, 2022 and 2021 ~~and 2020~~ was as follows:


	Three Months Ended September 30,										Nine Months Ended September 30,										Three Months Ended March 31,
	2021					2020					2021					2020					2022					2021
	Amount		Percentage of Total Income			Amount		Percentage of Total Income			Amount		Percentage of Total Income			Amount		Percentage of Total Income			Amount		Percentage of Total Income			Amount		Percentage of Total Income
Interest income	$	24,200		64	%	$	35,715		77	%	$	80,707		70	%	$	147,461		86	%	$	27,087		76	%	$	29,165		77	%
Paid-in-kind interest income		8,614		23	%		10,052		22	%		26,455		23	%		22,536		13	%		5,128		14	%		8,480		22	%
Fee income		117		0	%		352		1	%		1,312		1	%		862		1	%		1,233		3	%		516		1	%
Dividend income		4,960		13	%		—		—			6,534		6	%		66		0	%		2,461		7	%		—		—

Total investment income⁽¹⁾	$	37,891		100	%	$	46,119		100	%	$	115,008		100	%	$	170,925		100	%	$	35,909		100	%	$	38,161		100	%

(1)

Such revenues represent ~~$27,991~~$28,752 and ~~$30,440~~$26,154 of cash income earned as well as ~~$9,900~~$7,157 and ~~$15,679~~$12,007 in non-cash portions relating to accretion of discount and PIK interest for the three months ended ~~September 30,~~March 31, 2022 and 2021, ~~and 2020, respectively, and represent $81,284 and $123,998 of cash income earned as well as $33,724 and $46,927 in~~ ~~non-cash~~ ~~portions relating to accretion of discount and PIK interest for the nine months ended September 30, 2021 and 2020,~~ respectively. Cash flows related to such non-cash revenues may not occur for a number of reporting periods or years after such revenues are recognized.

The level of interest income we receive is generally related to the balance of income-producing investments multiplied by the weighted average yield of our investments. We may experience volatility in the amount of interest income that we earn as the

accrual status of existing portfolio investments may fluctuate due to ongoing restructuring activity in the portfolio. The decrease in the amount of interest income and PIK income for the three ~~and nine~~ months ended ~~September 30, 2021~~March 31, 2022 compared to the three ~~and nine~~ months ended ~~September 30, 2020~~March 31, 2021 was primarily due to ~~a combination of factors including certain investments being placed on~~ ~~non-accrual~~ ~~and~~ an increase in ~~the portfolio’s allocation to~~ ~~non-income~~ ~~producing~~repayments on higher-yielding debt investments which were reinvested into assets ~~as a result of restructurings.~~with lower yields.

Fee income is transaction based, and typically consists of prepayment fees and structuring fees. As such, future fee income is generally dependent on new direct origination investments and the occurrence of events at existing portfolio companies resulting in such fees. The increase in the amount of fee income for the three months ended March 31, 2022 compared to the three months ended March 31, 2021 was primarily due to an increase in prepayment fees.

The increase in the amount of dividend income for the three months ended March 31, 2022 compared to the three months ended March 31, 2021 was primarily due to the increase in dividends paid with respect to our investments in certain common equity and Sustainable Infrastructure Investments, LLC.

Expenses

Our operating expenses for the three ~~and nine~~ months ended ~~September 30,~~March 31, 2022 and 2021 ~~and 2020~~ were as follows:


	Three Months Ended September 30,						Nine Months Ended September 30,						Three Months Ended March 31,
	2021			2020			2021			2020			2022			2021
Management fees	$	10,077		$	10,626		$	31,005		$	38,619		$	10,735		$	10,650
Administrative services expenses		1,457			2,628			4,480			4,937			1,420			1,581
Share transfer agent fees		736			738			2,182			1,953			720			718
Accounting and administrative fees		169			172			516			611			177			186
Interest expense		12,783			19,834			41,017			60,152			13,694			15,490
Trustees’ fees		189			190			587			597			227			207
Expenses associated with our independent audit and related fees		113			114			336			338			111			111
Legal fees		15			661			18			1,581			—			3
Printing fees		89			164			399			522			333			187
Other		515			297			1,311			1,974			1,000			371

Total operating expenses		26,143			35,424			81,851			111,284			28,417			29,504
Less: Management fee offset		(1,026	)		(2	)		(1,349	)		(452	)		(698	)		(2	)

Net operating expenses	$	25,117		$	35,422		$	80,502		$	110,832		$	27,719		$	29,502

The following table reflects selected expense ratios as a percent of average net assets for the three ~~and nine~~ months ended ~~September 30,~~March 31, 2022 and 2021 ~~and 2020:~~(not annualized):


	Three Months Ended September 30,						Nine Months Ended September 30,						Three Months Ended March 31,
	2021			2020			2021			2020			2022			2021
Ratio of operating expenses to average net assets		1.72	%		2.42	%		5.28	%		6.21	%		1.76	%		1.94	%
Ratio of management fee offset to average net assets		(0.07	)%		—			(0.09	)%		(0.03	)%		(0.04	)%		0.00	%

Ratio of net operating expenses to average net assets		1.65	%		2.42	%		5.19	%		6.18	%		1.72	%		1.94	%
Ratio of interest expense to average net assets		(0.84	)%		(1.35	)%		(2.64	)%		(3.36	)%		(0.85	)%		(1.02	)%

Ratio of net operating expenses, excluding interest expense, to average net assets		0.81	%		1.07	%		2.55	%		2.82	%		0.87	%		0.92	%

Interest expense may increase or decrease our expense ratios relative to comparative periods depending on changes in benchmark interest rates such as LIBOR, utilization rates and the terms of our financing arrangements, among other factors.

Management Fee Offset

Structuring or other upfront fees received by FS/EIG Advisor which were offset against management fees due to FS/EIG Advisor from us were ~~$1,026~~$698 and $2 for the three months ended ~~September 30,~~March 31, 2022 and 2021, ~~and 2020, respectively, and $1,349 and $452 for the nine months ended September 30, 2021 and 2020,~~ respectively. See Note 4 to our unaudited consolidated financial statements contained in this quarterly report on Form 10-Q for a discussion of the management fee offset for the three ~~and nine~~ months ended ~~September 30, 2021~~March 31, 2022 and ~~2020.~~2021.

Net Investment Income

Our net investment income totaled ~~$12,774~~$8,190 ($~~0.03~~0.02 per share) and ~~$10,697~~$8,659 ($0.02 per share) for the three months ended ~~September 30,~~March 31, 2022 and 2021, ~~and 2020, respectively, and $34,506 ($0.08 per share) and $60,093 ($0.14 per share) for the nine months ended September 30, 2021 and 2020,~~ respectively.

Net Realized Gains or Losses

Our net realized gains (losses) on investments, foreign currency, swap contracts and debt extinguishment for the three ~~and nine~~ months ended ~~September 30,~~March 31, 2022 and 2021, ~~and 2020,~~ were as follows:


	Three Months Ended September 30,					Nine Months Ended September 30,						Three Months Ended March 31,
	2021		2020			2021			2020			2022			2021
Net realized gain (loss) on investments⁽¹⁾	$	1,625	$	(485,788	)	$	(260,881	)	$	(958,164	)	$	(29,044	)	$	(440	)
Net realized gain (loss) on foreign currency		—		—			(6	)		—
Net realized gain (loss) on swap contracts		—		—			—			20,250			(416	)		—
Net realized gain (loss) on debt extinguishment		—		—			—			2,591			(746	)		—

Total net realized gain (loss)	$	1,625	$	(485,788	)	$	(260,887	)	$	(935,323	)	$	(30,206	)	$	(440	)

(1)

We sold investments and received principal repayments of ~~$168,333~~$68,762 and ~~$127,005,~~$171,573, respectively, during the three months ended ~~September 30, 2021~~March 31, 2022 and ~~$221,802~~$111,368 and ~~$6,122,~~$173,361, respectively, during the three months ended September 30, 2020. We sold investments and received principal repayments of $376,878 and $430,274, respectively, during the nine months ended September 30, 2021 and $899,670 and $75,067, respectively, during the nine months ended September 30, 2020.March 31, 2021.

Net Change in Unrealized Appreciation (Depreciation) on Investments and Swap Contracts and Unrealized Gain (Loss) on Foreign Currency

Our net change in unrealized appreciation (depreciation) on investments, swap contracts and foreign currency for the three ~~and nine~~ months ended ~~September 30,~~March 31, 2022 and 2021 ~~and 2020~~ were as follows:


	Three Months Ended September 30,					Nine Months Ended September 30,						Three Months Ended March 31,
	2021			2020		2021			2020			2022			2021
Net change in unrealized appreciation (depreciation) on investments	$	48,994		$	468,628	$	408,973		$	7,220		$	215,281		$	131,563
Net change in unrealized appreciation (depreciation) on swap contracts		—			—		—			(6,551	)		(3,482	)		—
Net change in unrealized appreciation (depreciation) on foreign currency		(21	)		6		(13	)		(9	)		—			4

Total net change in unrealized appreciation (depreciation)	$	48,973		$	468,634	$	408,960		$	660		$	211,799		$	131,567

During the three months ended September 30, 2021, the net change in unrealized appreciation (depreciation) on our investments was primarily driven by the performance of certain upstream equity/other investments. During the nine months ended September 30, 2021,March 31, 2022, the net change in unrealized appreciation (depreciation) on our investments was primarily driven by the performance of our directly originated assets and certain of our upstream equity/other investments and the conversion of unrealized depreciation to realized losses. During the three months ended September 30, 2020, the net change in unrealized appreciation (depreciation) on our investments was primarily driven by the conversion of unrealized depreciation to realized losses. During the nine months ended September 30, 2020,March 31, 2021, the net change in unrealized appreciation (depreciation) on our investments was primarily driven by the performance of our ~~investments due to, among other things, the adverse economic effects of the~~ ~~COVID-19~~ ~~pandemic, the~~

continuing uncertainty surrounding its long-term impact, the failure of Saudi Arabia, Russia and other oil producing countries to reach an agreement around crude oil production and the conversion of unrealized depreciation to realized losses.directly originated assets.

Net Increase (Decrease) in Net Assets Resulting from Operations

For the three months ended ~~September 30, 2021~~March 31, 2022 and 2020, the net increase (decrease) in net assets resulting from operations was $63,372 ($0.14 per share) and $(6,457) ($(0.01) per share), respectively. For the nine months ended September 30, 2021 and 2020, the net increase (decrease) in net assets resulting from operations was $182,579 ($0.41 per share) and $(874,570) ($(2.00) per share), respectively. During the three months ended September 30, 2021, the net increase (decrease) in net assets resulting from operations was primarily the result of the performance of certain upstream equity/other investments. During the nine months ended September 30, 2021, the net increase (decrease) in net assets resulting from operations was primarily the result of unrealized appreciation on numerous investments which was partially offset by a restructuring$189,783 ($0.42 per share) and subsequent write-down of the fair value of our debt and equity investments in Limetree Bay Ventures, LLC and Limetree Energy, LLC, or collectively, Limetree, of approximately $192,110. The write-down arose from the shut-down of Limetree’s refinery operations as a result of regulatory, operational and financial challenges. In July 2021, Limetree filed for bankruptcy. There is a substantial risk that no new cash flows will accrue to our investments in Limetree.$139,786 ($0.32 per share), respectively.

This “Results of Operations” section should be read in conjunction with “COVID-19 and Energy Market Developments” above.

Financial Condition, Liquidity and Capital Resources

Overview

As of ~~September 30, 2021,~~March 31, 2022, we had ~~$71,573~~$93,452 in cash, which we held in custodial ~~accounts and $140,000 in borrowings available under the JPMorgan Facility.~~accounts. As of ~~September 30, 2021,~~March 31, 2022, we also had broadly syndicated investments that could be sold to create additional liquidity. As of ~~September 30, 2021,~~March 31, 2022, we had ~~six~~seven senior secured loan investments with aggregate unfunded commitments of ~~$67,595~~$50,657 and unfunded commitments of $7,625 in U.S. dollars and $858 in Canadian dollars to contribute capital to Sustainable Infrastructure Investments, LLC. We maintain sufficient cash on hand, available borrowings ~~and~~and/or liquid securities to fund such unfunded commitments should the need arise.

We generate cash primarily from the issuance of shares under our distribution reinvestment plan and from cash flows from fees, interest and dividends earned from our investments as well as principal repayments and proceeds from sales of our investments. To seek to enhance our returns, we also employ leverage as market conditions permit and at the discretion of FS/EIG Advisor, but unless and until we elect otherwise, as permitted by the 1940 Act, in no event will leverage employed exceed 50% of the value of our assets, as required by the 1940 Act. See “—Financing Arrangements.”

Prior to investing in securities of portfolio companies, we invest the net proceeds from the issuance of shares under our distribution reinvestment plan as well as from sales and paydowns of existing investments primarily in cash, cash equivalents, including money market funds, U.S. government securities, repurchase agreements and high-quality debt instruments maturing in one year or less from the time of investment, consistent with our BDC election and our election to be taxed as a RIC.

In light of difficult market conditions, we took several steps in 2020 to seek to enhance our liquidity by, among other things, suspending our share repurchase program, suspending regular cash distributions and reducing leverage by paying down borrowings. In addition, FS/EIG Advisor deferred the payment of a portion of the management fee to which it was entitled for investment advisory services provided during the quarterly periods ended March 31, 2020The share repurchase program and ~~June 30, 2020, though FS/EIG Advisor has since received the deferred fees.~~regular cash distributions currently remain suspended. We believe the net result of such measures resulted in an improved liquidity position for us.

This “Financial Condition, Liquidity and Capital Resources” section should be read in conjunction with “COVID-19 and Energy Market Developments” above and “—Financing Arrangements” below.

Financing Arrangements

The following table presents a summary of information with respect to our outstanding financing arrangements as of ~~September 30, 2021:~~March 31, 2022:


Arrangement⁽¹⁾	Type of Arrangement	Rate⁽²⁾		Amount Outstanding		Amount Available		Maturity Date		Type of Arrangement	Rate⁽²⁾		Amount Outstanding		Amount Available		Maturity Date
JPMorgan Facility	Revolving/Term		L+3.00%	$	231,667	$	140,000		February 16, 2023	Revolving/Term		L+3.00%	$	305,676	$	—		February 16, 2023
Senior Secured Notes⁽³⁾	Bond		7.50%		489,000		—		August 15, 2023	Bond		7.50%		466,617		—		August 15, 2023

Total				$	720,667	$	140,000						$	772,293	$	—

(1)	The carrying amount outstanding under the facility approximates its fair value, unless otherwise noted.

(2)	LIBOR is subject to a 0.00% floor.

(3)	As of ~~September 30, 2021,~~March 31, 2022, the fair value of the Senior Secured Notes was approximately ~~$509,783.~~$478,357.

For additional information regarding our financing arrangements, see Note 9 to our unaudited consolidated financial statements included herein.

RIC Tax Treatment and Distributions

We have elected to be treated for U.S. federal income tax purposes, and intend to qualify annually, as a RIC under Subchapter M of the Code. As a RIC, we generally do not have to pay corporate-level U.S. federal income taxes on any ordinary income or capital gains that we distribute as dividends to our shareholders. To maintain our qualification as a RIC, we must, among other things, meet certain source-of-income and asset diversification requirements. In addition, in order to maintain RIC tax treatment, we must distribute to our shareholders, for each tax year, dividends generally of an amount at least equal to 90% of our “investment company taxable income,” which is generally the sum of our net ordinary income plus the excess, if any, of realized net short-term capital gains over realized net long-term capital losses, determined without regard to any deduction for dividends paid. In addition, we may, in certain cases, satisfy the Annual Distribution Requirement by distributing dividends relating to a tax year after the close of such tax year under the “spillover dividend” provisions of Subchapter M of the Code. If we distribute a spillover dividend, such dividend will be included in a shareholder’s gross income for the tax year in which the spillover distribution is paid. We intend to make sufficient distributions to our shareholders to maintain our RIC tax treatment each tax year. We will also be subject to nondeductible U.S. federal excise taxes on certain undistributed income unless we distribute in a timely manner to our shareholders of an amount at least equal to the sum of (1) 98% of our net ordinary taxable income (taking into account certain deferrals and elections) for the calendar year, (2) 98.2% of our capital gain net income, which is the excess of capital gains over capital losses (adjusted for certain ordinary losses), for the one-year period ending October 31 of that calendar year and (3) 100% of any ordinary income and capital gain net income recognized for the preceding years that were not distributed during such years and on which we paid no U.S. federal income tax. Any distribution declared by us during October, November or December of any calendar year, payable to our shareholders of record on a specified date in such a month and actually paid during January of the following calendar year, will be treated as if it had been paid by us, as well as received by our U.S. shareholders, on December 31 of the calendar year in which the distribution was declared.

In general, when we pay regular cash distributions, we intend to declare them on a quarterly or monthly basis and pay them on a monthly basis. We will calculate each shareholder’s specific distribution amount for the period using record and declaration dates and each shareholder’s distributions will begin to accrue on the date that common shares are issued to such shareholder. From time to time, we may also pay special interim

distributions in the form of cash or common shares at the discretion of our board of trustees. The timing and amount of any future distributions to shareholders are subject to applicable legal restrictions and the sole discretion of our board of trustees.

Our distribution proceeds have exceeded and in the future may exceed our earnings. Therefore, portions of the distributions that we have made represented, and may make in the future may represent, a return of capital to shareholders, which lowers their tax basis in their common shares. A return of capital generally is a return of an investor’s investment rather than a return of earnings or gains derived from our investment activities and will be made after deducting the fees and expenses payable in connection with

our continuous public offering, including any fees payable to FS/EIG Advisor. Moreover, a return of capital will generally not be taxable, but will reduce each shareholder’s cost basis in our common shares, and will result in a higher reported capital gain or lower reported capital loss when the common shares on which such return of capital was received are sold. Each year a statement on Form 1099-DIV identifying the sources of the distributions will be mailed to our shareholders.

We intend to make any regular distributions in the form of cash, out of assets legally available for distribution, unless shareholders elect to receive their cash distributions in additional common shares under our distribution reinvestment plan. Any distributions reinvested under the plan will nevertheless remain taxable to a U.S. shareholder.

Although our board of trustees has not declared or resumed regular cash distributions to shareholders for any period after March 31, 2020, our board of trustees has since declared three cash distributions in 2020, ~~and three~~four cash distributions in 2021 and one cash distribution in 2022, each in the amount of $0.03 per share. FS/EIG Advisor and our board of trustees expect that future regular cash distributions to shareholders will beremain suspended until such time that our board of trustees and FS/EIG Advisor believe that market conditions and our financial condition support the resumption of such distributions. Our board of trustees has and will continue to evaluate our ability to pay any distributions in the future. There can be no assurance that we will be able to pay distributions in the future. The timing and amount of any future distributions to shareholders are subject to applicable legal restrictions and the sole discretion of our board of trustees. Furthermore, the JPMorgan Facility restricts our ability to make certain discretionary cash dividends and distributions and other restricted payments.

The following table reflects the cash distributions per share that we have declared on our common shares during the ~~nine~~three months ended ~~September 30, 2021~~March 31, 2022 and ~~2020:~~2021:


	Distribution
For the Three Months Ended	Per Share		Amount
Fiscal 2021
March 31, 2021	$	0.03	$	13,249
Fiscal 2022
March 31, 2022	$	0.03	$	13,426

See Note 5 to our unaudited consolidated financial statements included herein for additional information regarding our distributions.

Critical Accounting Policies and Estimates

Our financial statements are prepared in conformity with GAAP, which requires us to make estimates and assumptions that affect the reported amounts of assets and liabilities at the date of the financial statements and the reported amounts of revenues and expenses during the reporting periods. Management has utilized available information, including our past history, industry standards and the current economic environment, among other factors, in forming the estimates and judgments, giving due consideration to materiality. Actual results may differ from these estimates. In addition, other companies may utilize different estimates, which may impact the comparability of our results of operations to those of companies in similar businesses. Understanding our accounting policies and the extent to which we use management judgment and estimates in applying these policies is integral to understanding our financial statements. We describe our most significant accounting policies in Note 2 to our unaudited consolidated financial statements included herein. Critical accounting policies are those that require the application of management’s most difficult, subjective or complex judgments, often because of the need to make estimates about the effect of matters that are inherently uncertain and that may change in subsequent periods. We evaluate our critical accounting estimates and judgments required by our policies on an ongoing basis and update them as necessary based on changing conditions. We have identified one of our accounting policies, valuation of portfolio investments, ~~specifically the valuation of Level 3 investments,~~ as critical because it involves significant judgments

and assumptions about highly complex and inherently uncertain matters, and the use of reasonably different estimates and assumptions could have a material impact on our reported results of operations or financial condition. As we execute our operating plans, we will describe additional critical accounting policies in the notes to our future financial statements in addition to those discussed below.

Valuation of Portfolio Investments

We determine the fair value of our investment portfolio each quarter. Securities are valued at fair value as determined in good faith by our board of trustees. In connection with that determination, FS/EIG Advisor provides our board of trustees with portfolio company valuations which are based on relevant inputs, including, but not limited to, indicative dealer quotes, values of like securities, recent portfolio company financial statements and forecasts, and valuations prepared by independent third-party valuation services.

Accounting Standards Codification Topic 820, Fair Value Measurements and Disclosure, or ASC Topic 820, issued by the Financial Accounting Standards Board, or the FASB, clarifies the definition of fair value and requires companies to expand their disclosure about the use of fair value to measure assets and liabilities in interim and annual periods subsequent to initial recognition. ASC Topic 820 defines fair value as the price that would be received from the sale of an asset or paid to transfer a liability in an orderly transaction between market participants at the measurement date. ASC Topic 820 also establishes a three-tier fair value hierarchy, which prioritizes the inputs used in measuring fair value. These tiers include: Level 1, defined as observable inputs such as quoted prices in active markets; Level 2, which includes inputs such as quoted prices for similar securities in active markets and quoted prices for identical securities where there is little or no activity in the market; and Level 3, defined as unobservable inputs for which little or no market data exists, therefore requiring an entity to develop its own assumptions.

With respect to investments for which market quotations are not readily available, we undertake a multi-step valuation process each quarter, as described below:

our quarterly fair valuation process begins with FS/EIG Advisor reviewing and documenting preliminary valuations of each portfolio company or investment;

such preliminary valuations for each portfolio company or investment are compared to a valuation range that is obtained from an independent third-party valuation service;

FS/EIG Advisor then provides the valuation committee of our board of trustees, or the valuation committee, its valuation recommendation for each portfolio company or investment, along with supporting materials;

preliminary valuations are then discussed with the valuation committee;

the valuation committee reviews the preliminary valuations and FS/EIG Advisor, together with our independent third-party valuation services, if applicable, supplements the preliminary valuations to reflect any comments provided by the valuation committee;

following its review, the valuation committee will recommend that our board of trustees approve our fair valuations; and

our board of trustees discusses the valuations and determines the fair value of each such investment in our portfolio in good faith based on various statistical and other factors, including the input and recommendation of FS/EIG Advisor, the valuation committee and any independent third-party valuation services, if applicable.

Determination of fair value involves subjective judgments and estimates. Accordingly, the notes to our consolidated financial statements refer to the uncertainty with respect to the possible effect of such valuations and any change in such valuations on our consolidated financial statements. In making its determination of fair value, our board of trustees may use any approved independent third-party pricing or valuation services. However, our board of trustees is not required to determine fair value in accordance with the valuation provided by any single source, and may use any relevant data, including information obtained from FS/EIG Advisor or any approved independent third-party valuation or pricing service that our board of trustees deems to be reliable in determining fair value under the circumstances. Below is a description of factors that FS/EIG Advisor, any approved independent third-party valuation services and our board of trustees may consider when determining the fair value of our investments.

Valuation of fixed income investments, such as loans and debt securities, depends upon a number of factors, including prevailing interest rates for like securities, expected volatility in future interest rates, call features, put features and other relevant terms of the debt. For investments without readily available market prices, we may incorporate these factors into discounted cash flow models to arrive at fair value. Other factors that may be considered include the borrower’s ability to adequately service its debt, the fair market value of the portfolio company in relation to the face amount of its outstanding debt and the quality of collateral securing our debt investments.

For convertible debt securities, fair value generally approximates the fair value of the debt plus the fair value of an option to purchase the underlying security (i.e., the security into which the debt may convert) at the conversion price. To value such an option, a standard option pricing model may be used.

Our equity interests in portfolio companies for which there is no liquid public market are valued at fair value. Our board of trustees, in its determination of fair value, may consider various factors, such as multiples of EBITDA, cash flows, net income, revenues or, in limited instances, book value, PV-10 multiples or liquidation value. All of these factors may be subject to adjustments based upon the particular circumstances of a portfolio company or our actual investment position. For example, adjustments to EBITDA may take into account compensation to previous owners or acquisition, recapitalization, restructuring or other related items.

FS/EIG Advisor, any approved independent third-party valuation services and our board of trustees may also consider private merger and acquisition statistics, public trading multiples discounted for illiquidity and other factors, valuations implied by third-party investments in the portfolio companies or industry practices in determining fair value. FS/EIG Advisor, any approved independent third-party valuation services and our board of trustees may also consider the size and scope of a portfolio company and its specific strengths and weaknesses, and may apply discounts or premiums, where and as appropriate, due to the higher (or lower) financial risk and/or the smaller size of portfolio companies relative to comparable firms, as well as such other factors as our board of trustees, in consultation with FS/EIG Advisor and any approved independent third-party valuation services, if applicable, may consider relevant in assessing fair value. Generally, the value of our equity

interests in public companies for which market quotations are readily available is based upon the most recent closing public market price. Portfolio securities that carry certain restrictions on sale are typically valued at a discount from the public market value of the security.

When we receive warrants or other equity securities at nominal or no additional cost in connection with an investment in a debt security, the cost basis in the investment will be allocated between the debt securities and any such warrants or other equity securities received at the time of origination. Our board of trustees subsequently values these warrants or other equity securities received at their fair value.

Swap contracts typically ~~will be~~are valued at their daily prices obtained from an independent third party. The aggregate settlement values and notional amounts of the swap contracts ~~will~~are not be recorded in the statements of assets and liabilities. Fluctuations in the value of the swap contracts ~~will be~~are recorded in the statements of assets and liabilities as gross assets and gross liabilities and in the statements of operations as unrealized appreciation (depreciation) until closed, when they will be recorded as net realized gain (loss).

The fair values of our investments are determined in good faith by our board of trustees. Our board of trustees is solely responsible for the valuation of our portfolio investments at fair value as determined in good faith pursuant to our valuation policy and consistently applied valuation process. Our board of trustees has delegated day-to-day responsibility for implementing our valuation policy to FS/EIG Advisor, and has authorized FS/EIG Advisor to utilize independent third-party valuation and pricing services that have been approved by our board of trustees. The valuation committee is responsible for overseeing FS/EIG Advisor’s implementation of the valuation process.

See Note 8 to our unaudited consolidated financial statements included herein for additional information regarding the fair value of our financial instruments.

Contractual Obligations

We have entered into an agreement with FS/EIG Advisor to provide us with investment advisory and administrative services. Payments for investment advisory services under the FS/EIG investment advisory agreement are equal to 1.75% of the average weekly value of our gross assets and an incentive fee based on our performance. Base management fees are generally paid on a quarterly basis in arrears. See Note 4 to our unaudited consolidated financial statements included herein for a discussion of this agreement and for the amount of fees and expenses accrued under these agreements during the ~~nine~~three months ended ~~September 30, 2021~~March 31, 2022 and ~~2020 and for FS/EIG Advisor’s previous election to defer payment of a portion of the base management fee to which it was entitled.~~

~~A summary of our significant contractual payment obligations for the repayment of outstanding indebtedness at September 30, 2021 is as follows:~~

      Payments Due By Period
   Maturity Date⁽¹⁾    Total    Less than
1 year    1-3 years    3-5 years    More than
5 years
JPMorgan Facility⁽²⁾
   February 16, 2023    $ 231,667    —      $ 231,667    —      —
Senior Secured Notes⁽³⁾
   August 15, 2023    $ 489,000    —      $ 489,000    —      —

~~(1)~~

~~Amounts outstanding under the financing arrangements will mature, and all accrued and unpaid interest thereunder will be due and payable, on the maturity date.~~

~~(2)~~

~~At September 30, 2021, $140,000 remained unused under the financing arrangements.~~

~~(3)~~

~~At September 30, 2021, no amounts remained unused under the financing arrangements.~~

~~Off-Balance~~ ~~Sheet Arrangements~~

~~We currently have no~~ ~~off-balance~~ ~~sheet arrangements, including any risk management of commodity pricing or other hedging practices.~~2021.

Recently Issued Accounting Standards

In March 2020, the FASB issued ASU No. 2020-04, “Reference Rate Reform(Topic 848),” which provides optional expedients and exceptions for applying GAAP to contracts, hedging relationships, and other transactions affected by reference rate reform if certain criteria are met. The amendments apply only to contracts, hedging relationships, and other transactions that reference LIBOR or another reference rate expected to be discontinued because of reference rate reform. In January 2021, the FASB issued ASU No. 2021-01,Reference Rate Reform(Topic 848), which expanded the scope of Topic 848 to include derivative instruments impacted by discounting transition. ASU 2020-04 and ASU 2021-01 are effective for all entities through December 31, 2022. The expedients and exceptions provided by the amendments do not apply to contract modifications and hedging relationships entered into or evaluated after December 31, 2022, except for hedging transactions as of December 31, 2022, that an entity has elected certain optional expedients for and that are retained through the end of the hedging relationship. We are currently evaluating the impact of the adoption of ASU 2020-04 and 2021-01 on our consolidated financial statements.

Item 3.

~~Item 3.~~ Quantitative and Qualitative Disclosures About Market Risk.

We are subject to financial market risks, including changes in interest rates. As of ~~September 30, 2021, 33.0%~~March 31, 2022, 30.6% of our portfolio investments (based on fair value) paid variable interest rates, ~~23.6%~~21.8% paid fixed interest rates, ~~17.9%~~13.1% were income producing preferred equity and equity/other investments and the remaining ~~25.5%~~34.5% consisted of non-income producing preferred equity and equity/other investments. A rise in the general level of interest rates can be expected to lead to higher interest rates applicable to the variable rate investments we hold and to declines in the value of any fixed rate investments we hold. However, many of our variable rate investments provide for an interest rate floor, which may prevent our interest income from increasing until benchmark interest rates increase beyond a threshold amount. To the extent that a substantial portion of our investments may be in variable rate investments, an increase in interest rates beyond this threshold would make it easier for us to meet or exceed the hurdle rate applicable to the subordinated incentive fee on income and may result in a substantial increase in our net investment income and to the amount of incentive fees payable to FS/EIG Advisor with respect to our increased pre-incentive fee ~~net investment income. In 2020, the U.S. Federal Reserve and other central banks reduced certain interest rates in response to the~~ ~~COVID-19~~ ~~pandemic and market conditions. A prolonged reduction in interest rates may reduce our~~ net investment income.

Pursuant to the terms of the JPMorgan Facility, we borrow at a floating rate based on a benchmark interest rate. Under the indenture governing the Senior Secured Notes, we pay interest to the holders of such notes at a fixed rate. To the extent that any present or future credit facilities or other financing arrangements that we or any of our subsidiaries enter into are based on a floating interest rate, we will be subject to risks relating to changes in market interest rates. In periods of rising interest rates when we or our subsidiaries have such debt outstanding or financing arrangements in effect, our interest expense would increase, which could reduce our net investment income, especially to the extent we hold fixed rate investments.

The following table shows the effect over a twelve-month period of changes in interest rates on our interest income, interest expense and net interest income, assuming no changes in the composition of our investment portfolio, including the accrual status of our investments, and our borrowing arrangements in effect as of ~~September 30, 2021~~March 31, 2022 (dollar amounts are presented in thousands):


Basis Point Change in Interest Rates	Increase (Decrease) in Interest Income			Increase (Decrease) in Interest Expense			Increase (Decrease) in Net Interest Income			Percentage Change in Net Interest Income			Increase (Decrease) in Interest Income			Increase (Decrease) in Interest Expense			Increase (Decrease) in Net Interest Income			Percentage Change in Net Interest Income
Down 13 basis points	$	(230	)	$	(218	)	$	(12	)		(0.0	)%
Down 96 basis points													$	(3,312	)	$	(2,818	)	$	(494	)		(0.6	)%
No change		—			—			—			—			—			—			—			—
Up 100 basis points	$	3,011		$	2,176		$	835			0.9	%	$	6,697		$	2,967		$	3,730			4.9	%
Up 300 basis points	$	15,435		$	6,528		$	8,907			9.7	%	$	21,120		$	8,900		$	12,220			15.9	%
Up 500 basis points	$	28,461		$	10,880		$	17,581			19.1	%	$	35,544		$	14,833		$	20,711			27.0	%

We expect that our long-term investments will be financed primarily with equity and debt. If deemed prudent, we may use interest rate risk management techniques in an effort to minimize our exposure to interest rate fluctuations. These techniques may include various interest rate hedging activities to the extent permitted by the 1940 Act. Adverse developments resulting from changes in interest rates or hedging transactions could have a material adverse effect on our business, financial condition and results of operations. During the ~~nine~~three months ended ~~September 30,~~March 31, 2022 and 2021, ~~and 2020,~~ we did not engage in interest rate hedging activities.

In addition, we may have risks regarding portfolio valuation and the potential inability of counterparties to meet the terms of their contracts. See “Item 2. Management’s Discussion and Analysis of Financial Condition and Results of Operations—Critical Accounting ~~Policies—~~Policies and Estimates—Valuation of Portfolio Investments.”

Item 4.

~~Item 4.~~ Controls and Procedures.

As required by Rule 13a-15(b) under the Exchange Act, we carried out an evaluation under the supervision and with the participation of our management, including our chief executive officer and chief financial officer, of the effectiveness of the design and operation of our disclosure controls and procedures as of ~~September 30, 2021.~~March 31, 2022. Based on the foregoing, our chief executive officer and chief financial officer concluded that our disclosure controls and procedures were effective to provide reasonable assurance that we would meet our disclosure obligations.

There was no change in our internal control over financial reporting (as defined in Rules 13a-15(f) or 15d-15(f) under the Exchange Act) that occurred during the three month period ended ~~September 30, 2021~~March 31, 2022 that has materially affected, or is reasonably likely to materially affect, our internal control over financial reporting.

PART II—OTHER INFORMATION

Item 1.

~~Item 1.~~ Legal Proceedings.

We are not currently subject to any material legal proceedings and, to our knowledge, no material legal proceedings are threatened against us. From time to time, we may be party to certain legal proceedings in the ordinary course of business, including proceedings relating to the enforcement of our rights under contracts with our portfolio companies. While the outcome of any legal proceedings cannot be predicted with certainty, we do not expect that any such proceedings will have a material effect upon our financial condition or results of operations.

Item 1A.

~~Item 1A.~~ Risk Factors.

In addition to the other information set forth in this Quarterly Report on Form 10-Q, you should carefully consider the risk factors that appeared under Item 1A. “Risk Factors” in our most recent Annual Report on Form 10-K. There are no material changes from the risk factors included within our most recent Annual Report on Form ~~10-K.~~10-K other than the risks described below.

The Russian invasion of Ukraine and sanctions on Russian energy exports may have a material adverse impact on us and our portfolio companies.

The conflict between Russia and Ukraine could lead to disruption, instability and volatility in global markets and commodity prices, economies and industries that could negatively impact our business, results of operations and financial condition. The conflict has already resulted in significant volatility in certain equity, debt and currency markets, material increases in certain commodity prices, and economic uncertainty. The conflict may escalate and its resolution is unclear.

The U.S. government, the European Union and other governments have imposed severe sanctions against Russia and Russian interests and threatened additional sanctions and controls, which could contribute to a shortage of raw materials and commodities. Sanctions and export control laws and regulations are complex, frequently changing, and increasing in number, and compliance with them may impose additional legal compliance costs or business risks associated with our operations. Sanctions on Russian energy exports have disrupted crude oil markets, reducing supply and propelling spot prices above $100 per barrel for the first time since 2014. Global energy market participants have increased production to respond to the oil supply deficit, but commodity supply and price outlook remains uncertain. High gas prices may also result in short- or longer-term consumer switching to alternative energy solutions, such as coal and nuclear.

Item 2.

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

Not applicable. See Note 3 to our unaudited consolidated financial statements contained in this quarterly report on Form 10-Q for a more detailed discussion of the terms of our share repurchase program and de minimis account liquidation.

Item 3.

~~Item 3.~~ Defaults upon Senior Securities.

Not applicable.

Item 4.

~~Item 4.~~ Mine Safety Disclosures.

Not applicable.

Item 5.

Other Information.

~~Item 5. Other Information.~~Effective May 10, 2022, Kathleen A. McGinty resigned from our board of trustees and the valuation committee of our board so that she may focus on other endeavors. Ms. McGinty’s resignation from our board and the valuation committee was not due to any disagreement on any matter relating to our operations, policies or practices.

~~Not applicable.~~

Item 6.

~~Item 6.~~ Exhibits.


3.1		Third Amended and Restated Declaration of Trust of FS Energy and Power Fund. (Incorporated by reference to Exhibit 3.1 to FS Energy and Power Fund’s Quarterly Report on Form 10-Q filed on August 10, 2017.)

3.2		Amendment No. 1 to the Third Amended and Restated Declaration of Trust of FS Energy and Power Fund. (Incorporated by reference to Exhibit 3.2 to FS Energy and Power Fund’s Quarterly Report on Form 10-Q filed on August 10, 2017.)

3.3		Second Amended and Restated Bylaws of FS Energy and Power Fund. (Incorporated by reference to Exhibit 3.1 to FS Energy and Power Fund’s Current Report on Form 8-K filed on June 1, 2017.)


4.1		Second Amended and Restated Distribution Reinvestment Plan of FS Energy and Power Fund. (Incorporated by reference to Exhibit 4.1 to FS Energy and Power Fund’s Current Report on Form 8-K filed on October 17, 2016.)

4.2		Indenture, dated August 16, 2018, by and between FS Energy and Power Fund, U.S. Bank National Association, as trustee, and the guarantors named therein. (Incorporated by reference to Exhibit 4.1 to FS Energy and Power Fund’s Current Report on Form 8-K filed on August 22, 2018.)

4.3		Form of 7.500% Senior Secured Notes due 2023 (included as Exhibit A to Exhibit 4.1 hereto) (Incorporated by reference to Exhibit 4.1 to FS Energy and Power Fund’s Current Report on Form 8-K filed on August 22, 2018.)

10.1		Investment Advisory and Administrative Services Agreement, dated as of April 9, 2018, by and between FS Energy and Power Fund and FS/EIG Advisor, LLC. (Incorporated by reference to Exhibit 10.1 to FS Energy and Power Fund’s Current Report on Form 8-K filed on April 9, 2018.)

10.2		Custodian Agreement, dated as of November 14, 2011, by and between State Street Bank and Trust Company and FS Energy and Power Fund. (Incorporated by reference to Exhibit 10.6 to FS Energy and Power Fund’s Quarterly Report on Form 10-Q filed on November 14, 2011.)

10.3		Escrow Agreement, dated as of March 29, 2011, by and between FS Energy and Power Fund and UMB Bank, N.A. (Incorporated by reference to Exhibit (k) filed with Amendment No. 3 to FS Energy and Power Fund’s registration statement on Form ~~N-2~~ ~~(File~~ ~~No. 333-169679)~~ ~~filed on May 6, 2011.)~~

~~10.4~~		Expense Support and Conditional Reimbursement Agreement, dated as of April 9, 2018, by and between FS Energy and Power Fund and FS/EIG Advisor, LLC. (Incorporated by reference to Exhibit 10.24 to FS Energy and Power Fund’s Form ~~10-Q~~ ~~filed on May 14, 2018.)~~

~~10.5~~		Indenture, dated August 16, 2018, by and between FS Energy and Power Fund, U.S. Bank National Association, as trustee, and the guarantors named therein. (Incorporated by reference to Exhibit 4.1 to FS Energy and Power Fund’s Current Report on Form ~~8-K~~ ~~filed on August 22, 2018.)~~

~~10.6~~		Senior Secured Credit Agreement, dated August 16, 2018, by and among FS Energy and Power Fund, the Lenders party thereto, JPMorgan Chase Bank, N.A., as administrative agent and collateral agent and the other parties signatory thereto. (Incorporated by reference to Exhibit 10.1 to FS Energy and Power Fund’s Current Report on Form 8-K filed on August 22, 2018.)

~~10.7~~ 10.4		Amendment No. 1 and Waiver, dated as of April 9, 2020, among FS Energy and Power Fund, each of the subsidiary guarantors party thereto, each of the lenders and conduit support providers party thereto, and JPMorgan Chase Bank, N.A. (Incorporated by reference to Exhibit 10.1 to FS Energy and Power Fund’s Current Report on Form 8-K filed on April 9, 2020.)

~~10.8~~ 10.5		Amendment No. 2, dated as of July 6, 2020, among FS Energy and Power Fund, each of the subsidiary guarantors party thereto, each of the lenders and conduit support providers party thereto, and JPMorgan Chase Bank, N.A. (Incorporated by reference to Exhibit 10.1 to FS Energy and Power Fund’s Current Report on Form 8-K filed on July 21, 2020.)

~~10.9~~ 10.6		Guarantee and Security Agreement, dated August 16, 2018, made by FS Energy and Power Fund and certain of FS Energy and Power Fund’s subsidiaries in favor of JPMorgan Chase Bank, N.A. as collateral agent. (Incorporated by reference to Exhibit 10.2 to FS Energy and Power Fund’s Current Report on Form 8-K filed on August 22, 2018.)


~~10.10~~ 10.7		Collateral Agency and Intercreditor Agreement, dated August 16, 2018, by and among FS Energy and Power Fund, FS Energy and Power Fund’s subsidiaries parties thereto, JPMorgan Chase Bank, N.A., as the initial credit facility representative, U.S. Bank National Association as the initial secured notes representative and JPMorgan Chase Bank, N.A., as collateral agent. (Incorporated by reference to Exhibit 10.3 to FS Energy and Power Fund’s Current Report on Form 8-K filed on August 22, 2018.)

31.1*		Certification of Chief Executive Officer pursuant to Rule 13a-14 ofunder the Securities Exchange Act of 1934, as amended.

31.2*		Certification of Chief Financial Officer pursuant to Rule 13a-14 ofunder the Securities Exchange Act of 1934, as amended.

32.1*		Certification of Chief Executive Officer and Chief Financial Officer pursuant to Section 1350, Chapter 63 of Title 18, United States Code, as adopted pursuant to Section 906 of the Sarbanes-Oxley Act of 2002.

*	Filed herewith.

SIGNATURES

Pursuant to the requirements of the Securities Exchange Act of 1934, the Registrant has duly caused this report to be signed on its behalf by the undersigned thereunto duly authorized on ~~November 15, 2021.~~May 10, 2022.


FS Energy and Power Fund

By:		/s/ MICHAEL C. FORMAN
		Michael C. Forman Chief Executive Officer (Principal Executive Officer)

By:		/s/ EDWARD T. GALLIVAN, JR.
		Edward T. Gallivan, Jr. Chief Financial Officer (Principal Financial and Accounting Officer)

6658


		Page
PART I—FINANCIAL INFORMATION

ITEM 1.	FINANCIAL STATEMENTS

	Consolidated Balance Sheets as of ~~September 30, 2021~~March 31, 2022 (Unaudited) and December 31, ~~2020~~2021		1

	Unaudited Consolidated Statements of Operations for the three ~~and nine~~ months ended ~~September 30,~~March 31, 2022 and 2021 ~~and 2020~~		2

	Unaudited Consolidated Statements of Changes in Net Assets for the three ~~and nine~~ months ended ~~September 30,~~March 31, 2022 and 2021 ~~and 2020~~		3

	Unaudited Consolidated Statements of Cash Flows for the ~~nine~~three months ended ~~September 30,~~March 31, 2022 and 2021 ~~and 2020~~		4

	Consolidated Schedules of Investments as of ~~September 30, 2021~~March 31, 2022 (Unaudited) and December 31, ~~2020~~2021		5

	Notes to Unaudited Consolidated Financial Statements		1920

ITEM 2.	MANAGEMENT’S DISCUSSION AND ANALYSIS OF FINANCIAL CONDITION AND RESULTS OF OPERATIONS		4441

ITEM 3.	QUANTITATIVE AND QUALITATIVE DISCLOSURES ABOUT MARKET RISK		6154

ITEM 4.	CONTROLS AND PROCEDURES		6255

PART II—OTHER INFORMATION

ITEM 1.	LEGAL PROCEEDINGS		6356

ITEM 1A.	RISK FACTORS		6356

ITEM 2.	UNREGISTERED SALES OF EQUITY SECURITIES AND USE OF PROCEEDS		6356

ITEM 3.	DEFAULTS UPON SENIOR SECURITIES		6356

ITEM 4.	MINE SAFETY DISCLOSURES		6356

ITEM 5.	OTHER INFORMATION		6356

ITEM 6.	EXHIBITS		6456

	SIGNATURES		6658


Portfolio Company	Fair Value at December 31, 2020		Purchases, Paid- in-Kind Interest and Transfers In		Sales, Repayments and Transfers Out			Accretion of Discount		Net Realized Gain (Loss)			Net Change in Unrealized Appreciation (Depreciation)			Fair Value at September 30, 2021		Interest Income⁽¹⁾		PIK Income⁽¹⁾		Dividend Income⁽¹⁾
Senior Secured Loans—First Lien
Limetree Bay Energy, LLC	$	—	$	13,910	$	—		$	—	$	—		$	(10,743	)	$	3,167	$	—	$	—	$	—
Permian Production Holdings, LLC		11,446		175		(6,401	)		220		1,106			1,303			7,849		898		175		—
Warren Resources, Inc.⁽²⁾		27,788		69		(27,857	)		—		—			—			—		—		—		—
Senior Secured Bonds
Great Western Petroleum, LLC		—		53,727		—			133		—			2,202			56,062		4,155		—		—
Limetree Bay Ventures, LLC		25,538		—		(3,810	)		—		(21,752	)		24			—		—		—		—
Limetree Bay Ventures, LLC		36,308		—		(5,137	)		19		(29,021	)		(2,169	)		—		19		—		—
Limetree Bay Ventures, LLC		89,968		43,291		(9,889	)		—		(49,783	)		(73,587	)		—		—		—		—
Unsecured Debt
Limetree Bay Ventures, LLC		—		—		(6,298	)		—		(31,516	)		37,814			—		—		—		—
Limetree Bay Ventures, LLC		—		—		(1,648	)		—		(8,244	)		9,892			—		—		—		—
Preferred Equity
Limetree Bay Ventures, LLC, Preferred Equity		—		—		—			—		(53,548	)		53,548			—		—		—		—
Limetree Bay Ventures, LLC, Preferred Equity		—		—		—			—		(86,729	)		86,729			—		—		—		—
Equity/Other
Great Western Petroleum, LLC, Common Equity		—		30,790		—			—		—			5,446			36,236		—		—		—
Harvest Oil & Gas Corp., Common Equity		2,794		—		(405	)		—		—			449			2,838		—		—		—
Limetree Bay Energy, LLC, Class A Units		—		19,069		—			—		—			(13,023	)		6,046		—		—		—
Limetree Bay Ventures, LLC, Common Equity		—		—		—			—		(3,406	)		3,406			—		—		—		—
Lonestar Resources US Inc., Common Equity		2,592		—		—			—		—			8,960			11,552		—		—		—
Permian Production Holdings, LLC, Common Equity		—		—		—			—		—			8,392			8,392		—		—		1,574
Ridgeback Resources Inc., Common Equity		38,385		—		—			—		—			10,486			48,871		—		—		—
Warren Resources, Inc., Common Equity⁽²⁾		4,460		—		(20,754	)		—		—			16,294			—		—		—		—

	$	239,279	$	161,031	$	(82,199	)	$	372	$	(282,893	)	$	145,423		$	181,013	$	5,072	$	175	$	1,574


Portfolio Company	Fair Value at December 31, 2019		Purchases, Paid -in-Kind Interest and Transfers In		Sales, Repayments and Transfers Out			Accretion of Discount		Net Realized Gain (Loss)			Net Change in Unrealized Appreciation (Depreciation)			Fair Value at December 31, 2020		Interest Income⁽¹⁾		PIK Income⁽¹⁾
Senior Secured Loans—First Lien
BL Sand Hills Unit, L.P.	$	288	$	—	$	(223	)	$	—	$	(16,451	)	$	16,386		$	—	$	—	$	—
MB Precision Holdings LLC		4,585		157		(3,949	)		48		(748	)		(93	)		—		305		157
Permian Production Holdings, LLC		—		11,450		—			48		—			(52	)		11,446		262		23
Warren Resources, Inc.		27,507		281		—			—		—			—			27,788		2,915		280
Senior Secured Loans—Second Lien
Titan Energy Operating, LLC		—		—		(600	)		—		(100,302	)		100,902			—		—		—
Senior Secured Bonds
FourPoint Energy, LLC		223,369		—		(135,635	)		636		(96,598	)		8,228			—		5,647		—
Limetree Bay Ventures, LLC		—		25,562		—			—		—			(24	)		25,538		—		2,700
Limetree Bay Ventures, LLC		—		33,813		—			326		—			2,169			36,308		326		1,790
Limetree Bay Ventures, LLC		—		16,381		—			—		—			73,587			89,968		—		—
Unsecured Debt
Limetree Bay Ventures, LLC		—		37,814		—			—		—			(37,814	)		—		—		3,068
Limetree Bay Ventures, LLC		—		9,892		—			—		—			(9,892	)		—		—		1,045
Preferred Equity
Limetree Bay Ventures, LLC, Preferred Equity		—		86,105		—			624		—			(86,729	)		—		689		1,950
Limetree Bay Ventures, LLC, Preferred Equity		—		53,548		—			—		—			(53,548	)		—		—		986
MB Precision Investment Holdings LLC, Class A Preferred Units		1,205		—		—			—		(1,880	)		675			—		—		—
Equity/Other
BL Sand Hills Unit, L.P., Net Profits Interest		—		—		(60	)		—		(5,120	)		5,180			—		—		—
BL Sand Hills Unit, L.P., Overriding Royalty Interest		—		—		(8	)		—		(732	)		740			—		—		—
BL Sand Hills Unit, L.P., Series A Units		—		—		—			—		(24,019	)		24,019			—		—		—
FourPoint Energy, LLC, Common Equity, Class C-II-A Units		6,906		—		(376	)		—		(65,624	)		59,094			—		—		—
FourPoint Energy, LLC, Common Equity, Class D Units		1,307		—		(70	)		—		(8,106	)		6,869			—		—		—
FourPoint Energy, LLC, Common Equity, Class E-II Units		15,793		—		(859	)		—		(36,875	)		21,941			—		—		—
FourPoint Energy, LLC, Common Equity, Class E-III Units		23,306		—		(1,268	)		—		(54,420	)		32,382			—		—		—
Harvest Oil & Gas Corp., Common Equity		8,644		—		(2,701	)		—		—			(3,149	)		2,794		—		—
Limetree Bay Ventures, LLC, Common Equity		—		3,406		—			—		—			(3,406	)		—		—		—
Lonestar Resources US Inc., Common Equity		—		2,376		—			—		—			216			2,592		—		—
MB Precision Investment Holdings LLC, Class A-2 Units		—		—		(490	)		—		—			490			—		—		—
Permian Production Holdings, LLC, Common Equity		—		—		—			—		—			—			—		—		—
Ridgeback Resources Inc., Common Equity	$	50,721	$	—	$	—		$	—	$	—		$	(12,336	)	$	38,385	$	—	$	—
Titan Energy, LLC, Common Equity		16		—		—			—		(17,554	)		17,538			—		—		—
Warren Resources, Inc., Common Equity		10,951		—		—			—		—			(6,491	)		4,460		—		—

	$	374,598	$	280,785	$	(146,239	)	$	1,682	$	(428,429	)	$	156,882		$	239,279	$	10,144	$	11,999


For the Three Months Ended	Repurchase Date		Shares Repurchased		Percentage of Shares Tendered That Were Repurchased			Percentage of Outstanding Shares Repurchased as of the Repurchase Date			Repurchase Price Per Share		Aggregate Consideration for Repurchased Shares
Fiscal 2020
December 31, 2019		January 8, 2020		4,354,073		9	%		0.99	%	$	5.50	$	23,947


Portfolio Company^(a)(g)	Footnotes		Industry		Rate^(b)		Maturity		Principal Amount^(c)		Amortized Cost		Fair Value^(d)
Senior Secured Loans—First Lien—95.0%
AES DE Holdings V, LLC				Renewables		L+175		6/13/26	$	15,442	$	15,442	$	14,971
Alianca Transportadora de Gas Participacoes S.A.				Midstream		L+230		5/23/27		84,914		84,914		83,790
Astoria Energy II LLC				Power		L+150		8/31/24		58,789		58,789		59,178
Blue Heron Intermediate Holdco I, LLC				Midstream		L+175		4/22/24		33,884		33,884		33,872
Cedar Creek II LLC				Renewables		L+188		11/18/23		10,580		10,580		10,633
Copper Mountain Solar 3, LLC		(f)		Renewables		L+175		5/29/25		20,539		20,539		20,698
CPV Maryland, LLC		(f)		Power		L+425		3/31/22		12,386		12,386		12,353
Flex Intermediate Holdco, LLC		(f)		Midstream		L+250		5/15/23		30,151		30,151		29,921
FLNG Liquefaction 2, LLC				Midstream		L+150		12/31/26		31,330		31,330		31,165
Meikle Wind Energy, LP		(e)(f)		Renewables		C+150		5/29/24	C$	17,397		13,382		13,870
NES Hercules Class B Member, LLC		(f)		Renewables		L+125		12/15/27	$	24,906		24,906		24,412
ST EIP Holdco LLC				Midstream		L+250		11/5/24		60,000		60,000		59,779
Top of the World Wind Energy LLC				Renewables		L+188		12/2/28		24,617		24,617		24,556

Total Senior Secured Loans—First Lien												420,920		419,198

Unsecured Debt—5.0%
Sociedad Minera Cerro Verde S.A.A.				Power		L+190		6/19/22		21,996		21,996		21,934

Total Unsecured Debt												21,996		21,934

TOTAL INVESTMENTS—100.0%											$	442,916	$	441,132


Type of Investment	Fair Value at September 30, 2021 (Unaudited)		Valuation Technique⁽¹⁾	Unobservable Input	Range		Weighted Average
Senior Secured Loans—First Lien	$	385,357	Market Comparables	Market Yield (%)		6.3%-16.5%		9.0	%
				EBITDA Multiples (x)		3.5x-6.2x		4.4x
		31,325	Discounted Cash Flow	Discount Rate (%)		10.5%-15.5%		13.0	%
		3,054	Other⁽²⁾	Other⁽²⁾		N/A		N/A
Senior Secured Loans—Second Lien		100,085	Market Comparables	Market Yield (%)		7.0%-10.5%		8.8	%
Senior Secured Bonds		10,000	Market Comparables	Market Yield (%)		7.0%-7.5%		7.3	%
Unsecured Debt		77,003	Market Comparables	Market Yield (%)		9.1%-10.1%		9.6	%
				Net Aircraft Book Value Multiple (x)		1.0x-1.0x		1.0x
		37,400	Other⁽²⁾	Other⁽²⁾		N/A		N/A
Preferred Equity		403,235	Market Comparables	Market Yield (%)		7.3%-24.0%		14.9	%
				EBITDA Multiples (x)		9.0x-10.0x		9.5x
		82,903	Discounted Cash Flow	Discount Rate (%)		10.0%-11.0%		10.5	%
Sustainable Infrastructure Investments, LLC		54,430	Discounted Cash Flow	Discount Rate (%)		11.5%-12.5%		12.0	%
Equity/Other		428,996	Market Comparables	EBITDA Multiples (x)		2.4x-10.5x		5.1x
				Production Multiples (Mboe/d)		$32,500.0-$37,500.0	$	35,000.0
				Proved Reserves Multiples (Mmboe)		10.8x-12.3x		11.5x
				Production Multiples (MMcfe/d)		$3,050.0-$3,550.0	$	3,300.0
				Proved Reserves Multiples (Bcfe)		0.7x-0.8x		0.7x
				PV-10 Multiples (x)		1.2x-4.9x		3.0x
		3,013	Discounted Cash Flow	Discount Rate (%)		7.1%-31.0%		22.4	%
		7,671	Option Valuation Model	Volatility (%)		52.5%-65.0%		58.0	%
		6,046	Other⁽²⁾	Other⁽²⁾		N/A		N/A

Total	$	1,630,518


		Payments Due By Period
	Maturity Date⁽¹⁾	Total		Less than 1 year		1-3 years		3-5 years		More than 5 years
JPMorgan Facility⁽²⁾	February 16, 2023	$	231,667		—	$	231,667		—		—
Senior Secured Notes⁽³⁾	August 15, 2023	$	489,000		—	$	489,000		—		—

Large accelerated filer

Accelerated filer

Non-accelerated filer

Smaller reporting company

Emerging growth company