UNITED STATES

SECURITIES AND EXCHANGE COMMISSION

WASHINGTON, D.C. 20549

___________________________

FORM 10-Q

___________________________

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

FOR THE QUARTERLY PERIOD ENDED ~~MARCH 31,~~SEPTEMBER 30, 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~~ Delaware (State or other jurisdiction of ~~each class~~ incorporation or organization)	~~Trading~~ ~~symbol(s)~~	~~Name on each exchange~~ ~~on which registered~~ 27-6822130 (I.R.S. Employer Identification No.)
~~N/A~~	~~N/A~~
201 Rouse Boulevard Philadelphia, Pennsylvania (Address of principal executive office)	~~N/A~~ 19112 (Zip Code)

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

___________________________

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 ☒x 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.

Large accelerated filer

☐

Accelerated filer

☐

Non-accelerated filer

☒

Smaller reporting company

☐

Emerging growth company

☐

If an emerging growth company, indicate by check mark if the registrant has elected 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 ☒.

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 the number of shares outstanding of each of the issuer’s classes of common stock, as of the latest practicable date. The issuer had ~~448,830,118~~451,464,658 common shares of beneficial interest outstanding as of ~~May~~November 10, 2022.

TABLE OF CONTENTS


							Page
PART I—FINANCIAL INFORMATION
ITEM 1.		FINANCIAL STATEMENTS

~~ITEM 1.~~	~~FINANCIAL STATEMENTS~~

	Consolidated Balance Sheets as of ~~March 31,~~September 3 0 , 2022 (Unaudited) and December 31, 2021					1

	Unaudited Consolidated Statements of Operations for the three and n ine months ended ~~March 31,~~ September 3 0 , 2022 and 2021					2

	Unaudited Consolidated Statements of Changes in Net Assets for the three and nine months ended ~~March 31,~~September 3 0 , 2022 and 2021					3

	Unaudited Consolidated Statements of Cash Flows for the ~~three~~nine months ended ~~March 31,~~September 3 0 , 2022 and 2021					4

	Consolidated Schedules of Investments as of ~~March 31,~~September 3 0 , 2022 (Unaudited) and December 31, 2021					5

	Notes to Unaudited Consolidated Financial Statements					20	19

ITEM 2.			MANAGEMENT’S DISCUSSION AND ANALYSIS OF FINANCIAL CONDITION AND RESULTS OF OPERATIONS					41	37

ITEM 3.			QUANTITATIVE AND QUALITATIVE DISCLOSURES ABOUT MARKET RISK	50
ITEM 4.		CONTROLS AND PROCEDURES			54			50

~~ITEM 4.~~						~~CONTROLS AND PROCEDURES~~			55

PART II—OTHER INFORMATION

ITEM 1.			LEGAL PROCEEDINGS					56	51

ITEM 1A.			RISK FACTORS					56	51

ITEM 2.			UNREGISTERED SALES OF EQUITY SECURITIES AND USE OF PROCEEDS					56	51

ITEM 3.			DEFAULTS UPON SENIOR SECURITIES					56	51

ITEM 4.			MINE SAFETY DISCLOSURES	51
ITEM 5.		OTHER INFORMATION			56 51
ITEM 6.		EXHIBITS			52

~~ITEM 5.~~	~~OTHER INFORMATION~~			56

~~ITEM 6.~~	~~EXHIBITS~~			56

	SIGNATURES					58	53

Table of Contents

PART I—FINANCIAL INFORMATION

~~Item 1.~~

~~Financial Statements.~~

Item 1. Financial Statements.

FS Energy and Power Fund

Consolidated Balance Sheets

(in thousands, except share and per share amounts)

   March 31, 2022
(Unaudited) December 31,
2021
Assets

Investments, at fair value

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—$2,214,925 and $2,353,057, respectively)
   2,472,372 2,395,223
Cash
   93,452 33,879
Receivable for investments sold and repaid
   —   4,975
Interest receivable
   19,113 26,242
Prepaid expenses and other assets
   88 156


Total assets
   $ 2,585,025 $ 2,460,475


Liabilities
Payable for investments purchased
   $ —   $ 49,500
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
   13,426 13,388
Management fees payable
   10,037 10,466
Administrative services expense payable
   1,405 1,324
Interest payable
   4,702 14,170
Trustees’ fees payable
   227 200
Other accrued expenses and liabilities
   1,668 2,036


Total liabilities
   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, 447,523,931 and 446,089,499 shares issued and outstanding, respectively
   448 446
Capital in excess of par value
   3,134,485 3,129,252
Accumulated earnings (deficit)
   (1,351,018 ) (1,527,375 )


Total shareholders’ equity
   1,783,915 1,602,323


Total liabilities and shareholders’ equity
   $ 2,585,025 $ 2,460,475


Net asset value per common share at period end
   $ 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.~~

September 30, 2022
(Unaudited) December 31,
2021
Assets
Investments, at fair value
Non-controlled/unaffiliated investments (amortized cost—$1,862,402 and $1,961,617, respectively) $ 2,017,216 $ 2,037,956
Non-controlled/affiliated investments (amortized cost—$101,089 and $200,189, respectively) 65,795 175,908
Controlled/affiliated investments (amortized cost—$172,474 and $191,251, respectively) 175,712 181,359
Total investments, at fair value (amortized cost—$2,135,965 and $2,353,057, respectively) 2,258,723 2,395,223
Cash 246,406 33,879
Receivable for investments sold and repaid 17 4,975
Interest receivable 18,098 26,242
Dividends receivable 864 —
Unrealized appreciation on swap contracts 682 —
Prepaid expenses and other assets 138 156
Total assets $ 2,524,928 $ 2,460,475
Liabilities
Payable for investments purchased $ — $ 49,500
Credit facilities payable (net of deferred financing costs of $206 and $2,036, respectively)(1)
305,470 284,631
Secured note payable (net of deferred financing costs of $1,752 and $3,350, respectively)(1)
453,705 482,437
Unrealized depreciation on swap contracts 688 —
Swap income payable 47 —
Shareholder distributions payable 13,504 13,388
Management fees payable 11,142 10,466
Administrative services expense payable 1,980 1,324
Interest payable 4,768 14,170
Trustees' fees payable 161 200
Other accrued expenses and liabilities 1,622 2,036
Total liabilities 793,087 858,152
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, 450,129,732 and 446,089,499 shares issued and outstanding, respectively 450 446
Capital in excess of par value 3,144,899 3,129,252
Accumulated earnings (deficit) (1,413,508) (1,527,375)
Total shareholders' equity 1,731,841 1,602,323
Total liabilities and shareholders' equity $ 2,524,928 $ 2,460,475
Net asset value per common share at period end $ 3.85 $ 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.

Table of Contents

FS Energy and Power Fund

Unaudited Consolidated Statements of Operations

(in thousands, except share and per share amounts)

   Three Months Ended
March 31,
   2022 2021
Investment income

From non-controlled/unaffiliated investments:

Interest income
   $ 23,140 $ 26,059
Paid-in-kind interest income
   4,423 8,339
Fee income
   1,233 516
From non-controlled/affiliated investments:

Interest income
   1,910 1,086
Paid-in-kind interest income
   35 72
Dividend income
   1,726 —
From controlled/affiliated investments:

Interest income
   2,037 2,020
Paid-in-kind interest income
   670 69
Dividend income
   735 —


Total investment income
   35,909 38,161


Operating expenses

Management fees
   10,735 10,650
Administrative services expenses
   1,420 1,581
Share transfer agent fees
   720 718
Accounting and administrative fees
   177 186
Interest expense⁽¹⁾
   13,694 15,490
Trustees’ fees
   227 207
Other general and administrative expenses
   1,444 672


Total operating expenses
   28,417 29,504
Less: Management fee offset⁽²⁾
   (698 ) (2 )


Net expenses
   27,719 29,502


Net investment income
   8,190 8,659


Realized and unrealized gain/loss

Net realized gain (loss) on investments:

Non-controlled/unaffiliated
   (16,664 ) (440 )
Non-controlled/affiliated
   (12,380 ) —
Net realized gain (loss) on swap contracts
   (416 ) —
Net realized gain (loss) on debt extinguishment
   (746 ) —
Net change in unrealized appreciation (depreciation) on investments:

Non-controlled/unaffiliated
   135,503 149,226
Non-controlled/affiliated
   56,051 (6,441 )
Controlled/affiliated
   23,727 (11,222 )
Net change in unrealized appreciation (depreciation) on swap contracts
   (3,482 ) —
Net change in unrealized gain (loss) on foreign currency
   —   4


Total net realized and unrealized gain (loss)
   181,593 131,127


Net increase (decrease) in net assets resulting from operations
   $ 189,783 $ 139,786


Per share information—basic and diluted

Net increase (decrease) in net assets resulting from operations (Earnings per Share)
   $ 0.42 $ 0.32


Weighted average shares outstanding
   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.~~

Three Months Ended
September 30, Nine Months Ended
September 30,
2022 2021 2022 2021
Investment income
From non-controlled/unaffiliated investments:
Interest income $ 31,049 $ 20,066 $ 77,902 $ 69,393
Paid-in-kind interest income 5,549 7,926 17,070 20,163
Fee income 1,061 117 4,252 1,312
Dividend income 479 — 479 —
From non-controlled/affiliated investments:
Interest income 129 1,961 3,069 5,072
Paid-in-kind interest income 24 43 81 175
Fee income — — 7,268 —
Dividend income — — 5,417 1,574
From controlled/affiliated investments:
Interest income 2,271 2,173 6,380 6,242
Paid-in-kind interest income 226 645 1,117 6,117
Fee income 1,662 — 1,662 —
Dividend income — 4,960 735 4,960
Total investment income 42,450 37,891 125,432 115,008
Operating expenses
Management fees 11,350 10,077 33,361 31,005
Administrative services expenses 1,695 1,457 4,605 4,480
Share transfer agent fees 768 736 2,216 2,182
Accounting and administrative fees 369 169 735 516
Interest expense(1)
14,104 12,783 40,994 41,017
Trustees' fees 161 189 578 587
Other general and administrative expenses 859 732 3,171 2,064
Total operating expenses 29,306 26,143 85,660 81,851
Less: Management fee offset(2)
(208) (1,026) (2,606) (1,349)
Net expenses 29,098 25,117 83,054 80,502
Net investment income 13,352 12,774 42,378 34,506
Realized and unrealized gain/loss
Net realized gain (loss) on investments:
Non-controlled/unaffiliated 2,930 1,509 (17,672) 22,012
Non-controlled/affiliated 718 116 41,922 (282,893)
Controlled/affiliated — — 10,858 —
Net realized gain (loss) on foreign currency (202) — (202) (6)
Net realized gain (loss) on swap contracts (812) — (2,620) —
Net realized gain (loss) on debt extinguishment — — (929) —
Net change in unrealized appreciation (depreciation) on investments:
Non-controlled/unaffiliated (57,812) 57,390 78,475 265,277
Non-controlled/affiliated (13,142) (11,500) (11,013) 145,423
Controlled/affiliated 344 3,104 13,130 (1,727)
Net change in unrealized appreciation (depreciation) on swap contracts 3,582 — (6) —
Net change in unrealized appreciation (depreciation) on foreign currency (59) (21) (59) (13)
Total net realized and unrealized gain (loss) (64,453) 50,598 111,884 148,073
Net increase (decrease) in net assets resulting from operations $ (51,101) $ 63,372 $ 154,262 $ 182,579
Per share information—basic and diluted
Net increase (decrease) in net assets resulting from operations (Earnings per Share) $ (0.11) $ 0.14 $ 0.34 $ 0.41
Weighted average shares outstanding 450,023,829 444,498,317 448,729,053 443,021,423

________________________

(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.

Table of Contents

FS Energy and Power Fund

Unaudited Consolidated Statements of Changes in Net Assets

(in thousands)

   Three Months Ended March 31,
           2022                 2021
Operations

Net investment income
   $ 8,190 $ 8,659
Net realized gain (loss) on investments, swap contracts and debt extinguishment
   (30,206 ) (440 )
Net change in unrealized appreciation (depreciation) on investments
   215,281 131,563
Net change in unrealized appreciation (depreciation) on swap contracts
   (3,482 ) —
Net change in unrealized gain (loss) on foreign currency
   —   4


Net increase (decrease) in net assets resulting from operations
   189,783 139,786


Shareholder distributions⁽¹⁾

Distributions to shareholders
   (13,426 ) (13,249 )


Net decrease in net assets resulting from shareholder distributions
   (13,426 ) (13,249 )


Capital share transactions⁽²⁾

Reinvestment of shareholder distributions
   5,235 5,341


Net increase in net assets resulting from capital share transactions
   5,235 5,341


Total increase (decrease) in net assets
   181,592 131,878
Net assets at beginning of period
   1,602,323 1,428,577


Net assets at end of period
   $ 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.~~

Three Months Ended
September 30, Nine Months Ended
September 30,
2022 2021 2022 2021
Operations
Net investment income $ 13,352 $ 12,774 $ 42,378 $ 34,506
Net realized gain (loss) on investments, foreign currency, swap contracts and debt extinguishment 2,634 1,625 31,357 (260,887)
Net change in unrealized appreciation (depreciation) on investments (70,610) 48,994 80,592 408,973
Net change in unrealized appreciation (depreciation) on swap contracts 3,582 — (6) —
Net change in unrealized appreciation (depreciation) on foreign currency (59) (21) (59) (13)
Net increase (decrease) in net assets resulting from operations (51,101) 63,372 154,262 182,579
Shareholder distributions(1)

Distributions to shareholders (13,504) (13,339) (40,395) (39,882)
Net decrease in net assets resulting from shareholder distributions (13,504) (13,339) (40,395) (39,882)
Capital share transactions(2)

Reinvestment of shareholder distributions 5,191 5,262 15,651 15,880
Net increase in net assets resulting from capital share transactions 5,191 5,262 15,651 15,880
Total increase (decrease) in net assets (59,414) 55,295 129,518 158,577
Net assets at beginning of period 1,791,255 1,531,859 1,602,323 1,428,577
Net assets at end of period $ 1,731,841 $ 1,587,154 $ 1,731,841 $ 1,587,154

_________________________

(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.

Table of Contents

FS Energy and Power Fund

Unaudited Consolidated Statements of Cash Flows

(in thousands)

   Three Months Ended March 31,
           2022                 2021
Cash flows from operating activities

Net increase (decrease) in net assets resulting from operations
   $ 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
   (122,503 ) (145,199 )
Paid-in-kind interest
   (5,128 ) (8,480 )
Proceeds from sales and repayments of investments
   238,748 253,939
Net realized (gain) loss on investments
   29,044 440
Net change in unrealized (appreciation) depreciation on investments
   (215,281 ) (131,563 )
Net change in unrealized (appreciation) depreciation on swap contracts
   3,482 —
Accretion of discount
   (2,029 ) (3,526 )
Amortization of deferred financing costs and discount
   2,185 3,084
(Increase) decrease in receivable for investments sold and repaid
   4,975 7,691
(Increase) decrease in interest receivable
   7,129 9,527
(Increase) decrease in prepaid expenses and other assets
   68 80
Increase (decrease) in payable for investments purchased
   (49,500 ) 10,474
Increase (decrease) in swap income payable
   416 —
Increase (decrease) in management fees payable
   (429 ) 492
Increase (decrease) in administrative services expense payable
   81 617
Increase (decrease) in interest payable⁽¹⁾
   (9,468 ) (8,924 )
Increase (decrease) in trustees’ fees payable
   27 15
Increase (decrease) in other accrued expenses and liabilities
   (368 ) 259


Net cash provided by (used in) operating activities
   71,232 128,712


Cash flows from financing activities

Shareholder distributions paid
   (8,153 ) (7,847 )
Borrowings under credit facilities⁽¹⁾
   29,009 —
Repayments of credit facilities⁽¹⁾
   (10,000 ) (185,000 )
Repayments under senior secured notes⁽¹⁾
   (22,383 ) —
Deferred financing costs paid
   (132 ) (128 )


Net cash provided by (used in) financing activities
   (11,659 ) (192,975 )


Total increase (decrease) in cash
   59,573 (64,263 )
Cash at beginning of period
   33,879 142,536


Cash at end of period
   $ 93,452 $ 78,273


Supplemental disclosure

Reinvestment of shareholder distributions
   $ 5,235 $ 5,341


Non-cash purchases of investments
   $ (1,587 ) $ (30,790 )


Non-cash sales of investments
   $ 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 three months ended March 31, 2022 and 2021, the Company paid $20,977 and $21,330, respectively, in interest expense on the financing arrangements and Senior Secured Notes.

Nine Months Ended
September 30,
2022 2021
Cash flows from operating activities
Net increase (decrease) in net assets resulting from operations $ 154,262 $ 182,579
Adjustments to reconcile net increase (decrease) in net assets resulting from operations to net cash provided by (used in) operating activities:
Purchases of investments (373,525) (668,351)
Paid-in-kind interest (18,268) (26,455)
Proceeds from sales and repayments of investments 649,418 725,937
Net realized (gain) loss on investments (35,108) 260,881
Net change in unrealized (appreciation) depreciation on investments (80,592) (408,973)
Net change in unrealized (appreciation) depreciation on swap contracts 6 —
Accretion of discount (5,425) (7,269)
Amortization of deferred financing costs and discount 5,155 6,238
(Increase) decrease in receivable for investments sold and repaid 4,958 (5,485)
(Increase) decrease in interest receivable 8,144 8,803
(Increase) decrease in dividends receivable (864) —
(Increase) decrease in prepaid expenses and other assets 18 34
Increase (decrease) in payable for investments purchased (49,500) 80,184
Increase (decrease) in swap income payable 47 —
Increase (decrease) in management fees payable 676 (1,105)
Increase (decrease) in administrative services expense payable 656 894
Increase (decrease) in interest payable(1)
(9,402) (9,467)
Increase (decrease) in trustees' fees payable (39) (3)
Increase (decrease) in other accrued expenses and liabilities (414) (426)
Net cash provided by (used in) operating activities 250,203 138,016
Cash flows from financing activities
Shareholder distributions paid (24,628) (23,851)
Borrowings under credit facilities(1)
29,009 —
Repayments of credit facilities(1)
(10,000) (185,000)
Repayments under senior secured notes(1)
(31,925) —
Deferred financing costs paid (132) (128)
Net cash provided by (used in) financing activities (37,676) (208,979)
Total increase (decrease) in cash 212,527 (70,963)
Cash at beginning of period 33,879 142,536
Cash at end of period $ 246,406 $ 71,573
Supplemental disclosure
Reinvestment of shareholder distributions $ 15,651 $ 15,880
Non-cash purchases of investments $ (1,587) $ (81,215)
Non-cash sales of investments $ 1,587 $ 81,215
Excise and state taxes paid $ 1,024 $ 71

_________________________

(1) See Note 9 for a discussion of the Company's financing arrangements. During the nine months ended September 30, 2022 and 2021, the Company paid $45,241 and $44,246, respectively, in interest expense on the financing arrangements and Senior Secured Notes.

See notes to unaudited consolidated financial statements.

Table of Contents

FS Energy and Power Fund

Unaudited Consolidated Schedule of Investments

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

(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—39.1%

AIRRO (Mauritius) Holdings II
   (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    14,602    14,602    12,713
Allied Downhole Technologies, LLC
   (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)(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    261    261    261
Brazos Delaware II LLC
      Midstream    L+400       5/21/25    39,579    38,104    39,153
Cimarron Energy Inc.
   (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)(s)(v)    Upstream    10.5%       12/31/23    100,000    20,927    37,511
CPV Maryland, LLC
      Power    L+400    1.0%    5/11/28    15,353    15,187    15,199
CPV Shore Holdings LLC
      Power    L+375       12/29/25    23,601    22,583    22,601
EIF Van Hook Holdings, LLC
      Midstream    L+525       9/5/24    29,790    29,389    28,872
FR BR Holdings LLC
   (f)(s)    Midstream    L+650       12/14/23    82,367    80,319    83,396
FR XIII PAA Holdings HoldCo, LLC
   (s)    Midstream    L+725    0.5%    10/15/26    28,957    28,489    30,576
GasLog Ltd.
   (k)(s)    Midstream    L+775       3/31/29    14,648    14,542    14,539
Generation Bridge LLC
      Power    L+500    0.8%    12/1/28    7,817    7,667    7,817
Generation Bridge LLC
      Power    L+500    0.8%    12/1/28    163    160    163
GIP II Blue Holding LP
      Midstream    L+450    1.0%    9/29/28    7,481    7,376    7,472
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    12,804    12,804    12,804
MRP West Power Holdings II, LLC
   (s)    Power    L+500    1.5%    1/27/25    13,849    13,849    13,849
NNE Holding LLC
   (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    14,621    14,526    14,789
OE2 North, LLC
   (e)(s)    Midstream    L+525    1.0%    5/21/26    15,379    15,379    15,556
Oryx Midstream Services Permian Basin LLC
   (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)(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    6.4%, 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    3,469    3,469    —
Plainfield Renewable Energy Holdings LLC, Letter of Credit
   (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

Portfolio Company(a)
Footnotes Industry
Rate(b)
Floor(b)
Maturity
Principal
Amount(c)
Amortized
Cost
Fair
Value(d)
Senior Secured Loans—First Lien—43.3%
AIRRO (Mauritius) Holdings II (k)(p)(s) Power L+400, 3.0% PIK (3.0% Max PIK) 1.5% 7/24/25 $ 22,568 $ 19,916 $ 23,163
AIRRO (Mauritius) Holdings II (e)(k)(p)(s) Power L+400, 3.0% PIK (3.0% Max PIK) 1.5% 7/24/25 14,634 14,634 15,020
Allied Downhole Technologies, LLC (f)(s)(y) Service & Equipment 8.0% PIK (8.0% Max PIK) 9/30/23 8,267 8,267 8,267
Allied Downhole Technologies, LLC (e)(s)(y) Service & Equipment 8.0% PIK (8.0% Max PIK) 9/30/23 2,500 2,500 2,500
Allied Wireline Services, LLC (f)(s)(y) Service & Equipment 10.0% PIK (10.0% Max PIK) 6/15/25 63,888 63,888 60,412
Brazos Delaware II LLC Midstream L+400 5/21/25 39,366 38,091 38,067
Cimarron Energy Inc. (f)(m)(o)(s) Service & Equipment L+900 1.0% 12/31/24 7,500 6,750 3,488
Compass Power Generation LLC Power S+425 1.0% 4/14/29 32,393 31,466 31,193
Cox Oil Offshore, LLC, Volumetric Production Payments (i)(s)(v) Upstream 12.9% 12/31/23 100,000 14,465 27,066
CPV Maryland, LLC Power L+400 1.0% 5/11/28 14,495 14,348 14,224
CPV Shore Holdings LLC Power L+375 12/29/25 23,601 22,701 21,465
EIF Van Hook Holdings, LLC Midstream S+525 9/5/24 28,538 28,218 27,634
FR BR Holdings LLC (f)(s) Midstream L+650 12/14/23 81,865 80,373 81,496
FR XIII PAA Holdings HoldCo, LLC (s) Midstream L+725 0.5% 10/15/26 17,422 17,164 17,271
GasLog Ltd. (k)(s) Midstream L+775 3/31/29 14,648 14,553 14,168
Generation Bridge LLC Power L+500 0.8% 12/1/28 7,778 7,637 7,687
Generation Bridge LLC Power L+500 0.8% 12/1/28 163 160 161
GIP II Blue Holding LP Midstream L+450 1.0% 9/29/28 6,016 5,937 5,941
Goodnight Water Solutions, LLC (s) Midstream S+775 0.5% 6/3/27 15,000 14,783 14,787
Hamilton Intermediate Holdings, LLC (s) Power 16.5% PIK (16.5% Max PIK) 6/17/25 29,152 29,891 29,913
Medallion Midland Acquisition LP Midstream L+375 0.8% 10/18/28 7,940 7,905 7,697
NNE Holding LLC (s) Upstream L+475, 4.5% PIK (4.5% Max PIK) 12/31/23 42,333 42,313 42,081
OE2 North, LLC (s) Midstream L+525 1.0% 5/21/26 18,285 18,200 18,496
OE2 North, LLC (e)(s) Midstream L+525 1.0% 5/21/26 11,715 11,715 11,850
Oryx Midstream Services Permian Basin LLC (f) Midstream L+325 0.5% 10/5/28 32,752 32,608 31,841
Parkway Generation LLC Power L+475 0.8% 2/18/29 6,140 6,083 6,021
Parkway Generation LLC Power L+475 0.8% 2/18/29 43,640 43,234 42,768
Permian Production Holdings, LLC (f)(s)(x) Upstream 7.0%, 2.0% PIK (2.0% Max PIK) 11/23/25 4,743 4,209 4,743
Pinnacle Midland Gas Holdco LLC (s) Midstream L+675 1.0% 12/9/26 8,078 8,009 8,069
Pinnacle Midland Gas Holdco LLC (e)(s) Midstream L+675 1.0% 12/9/26 3,770 3,770 3,766
Plainfield Renewable Energy Holdings LLC (f)(s) Power 6.0%, 9.5% PIK (9.5% Max PIK) 8/22/25 12,121 12,121 10,473
Plainfield Renewable Energy Holdings LLC (f)(s) Power 10.0% PIK (10.0% Max PIK) 8/22/25 3,643 3,643 —
Plainfield Renewable Energy Holdings LLC, Letter of Credit (e)(s) Power 10.0% 8/22/23 2,709 2,709 —
Potomac Energy Center, LLC (s) Power L+600 0.5% 11/12/26 58,459 57,461 58,267

See notes to unaudited consolidated financial statements.

Table of Contents

FS Energy and Power Fund

Unaudited Consolidated Schedule of Investments (continued)

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

(in thousands, except share amounts)

Portfolio Company^(a)

Footnotes

Industry

Rate^(b)
   Floor    Maturity    Principal
Amount^(c)    Amortized
Cost Fair
Value^(d)
Traverse Midstream Partners LLC
      Midstream    S+425    1.0%    9/27/24    $ 31,615    $ 31,693 $ 31,536
Warren Resources, Inc.
   (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
                     735,884 738,378
Unfunded Loan Commitments
                     (41,652 ) (41,652 )


Net Senior Secured Loans—First Lien
                     694,232 696,726


Senior Secured Loans—Second Lien—7.3%

Aethon III BR LLC
   (f)(s)    Upstream    L+750    1.5%    1/10/25    20,000    19,805 20,200
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    22,500    22,500 22,684
Olympus Energy, LLC
   (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    13,516 13,561
Peak Exploration & Production, LLC
   (e)(s)    Upstream    L+675    1.5%    11/16/23    1,505    1,505 1,507
SilverBow Resources, Inc.
   (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
                     138,509 139,406
Unfunded Loan Commitments
                     (9,005 ) (9,005 )


Net Senior Secured Loans—Second Lien
                     129,504 130,401


Senior Secured Bonds—4.8%

Great Western Petroleum, LLC
   (f)(x)    Upstream    12.0%       9/1/25    55,096    53,985 61,848
SM Energy Co.
   (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    10,029 10,490


Total Senior Secured Bonds
                     77,248 85,452


Unsecured Debt—21.4%

Aethon United BR LP
   (f)    Upstream    8.3%       2/15/26    40,500    40,500 42,096
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    16,825    17,877 16,929
Colgate Energy Partners III LLC
   (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    24,663 24,939
Endeavor Energy Resources, L.P.
      Upstream    5.8%       1/30/28    31,299    32,967 32,391
EnLink Midstream, LLC
   (k)    Midstream    5.4%       6/1/29    6,000    6,264 5,995
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

Portfolio Company(a)
Footnotes Industry
Rate(b)
Floor(b)
Maturity
Principal
Amount(c)
Amortized
Cost
Fair
Value(d)
Traverse Midstream Partners LLC Midstream S+425 1.0% 9/27/24 $ 29,731 $ 29,789 $ 29,127
Warren Resources, Inc. (s)(y) Upstream L+900, 1.0% PIK (1.0% Max PIK) 1.0% 5/22/24 23,524 23,524 23,524
Wattbridge Inc. (s) Power S+785 1.8% 6/30/27 42,500 42,500 42,526
Total Senior Secured Loans—First Lien 785,535 785,172
Unfunded Loan Commitments (35,328) (35,328)
Net Senior Secured Loans—First Lien 750,207 749,844
Senior Secured Loans—Second Lien—8.4%
Aethon III BR LLC (f)(s) Upstream L+750 1.5% 1/10/25 20,000 19,834 20,200
Citizen Energy Operating, LLC (s) Upstream S+765 1.0% 6/29/27 40,000 39,413 39,331
ERA II Minerals, LLC (f)(s) Upstream S+625 0.8% 3/7/27 38,000 37,571 37,768
Peak Exploration & Production, LLC (f)(s) Upstream L+675 1.5% 11/16/23 13,545 13,524 13,418
Peak Exploration & Production, LLC (e)(s) Upstream L+675 1.5% 11/16/23 1,505 1,505 1,491
SilverBow Resources, Inc. (f)(k)(s) Upstream L+750 1.0% 12/15/26 14,250 14,193 14,392
Tenrgys, LLC (s) Upstream S+950, 9.5% Max PIK 1.0% 3/17/27 20,537 20,537 20,537
Total Senior Secured Loans—Second Lien 146,577 147,137
Unfunded Loan Commitments (1,505) (1,505)
Net Senior Secured Loans—Second Lien 145,072 145,632
Senior Secured Bonds—0.6%
ST EIP Holdings Inc. (s) Midstream 6.1% 1/10/30 10,526 10,052 10,195
Total Senior Secured Bonds 10,052 10,195
Unsecured Debt—20.0%
Aethon United BR LP (f) Upstream 8.3% 2/15/26 40,500 40,500 39,188
Archrock Partners, L.P. (f)(k) Midstream 6.3% 4/1/28 22,239 23,050 19,593
Cheniere Energy Partners LP Holdings, LLC (f)(k) Midstream 4.5% 10/1/29 13,825 14,603 12,203
Colgate Energy Partners III LLC (f) Upstream 5.9% 7/1/29 11,000 11,114 9,844
Colgate Energy Partners III LLC Upstream 7.8% 2/15/26 26,365 27,595 25,938
Earthstone Energy Holdings, LLC (k) Upstream 8.0% 4/15/27 11,400 11,400 10,767
Endeavor Energy Resources, L.P. (f) Upstream 5.8% 1/30/28 31,299 32,841 29,839
EnLink Midstream, LLC (k) Midstream 5.4% 6/1/29 1,000 1,041 917
Hammerhead Resources Inc. (f)(k)(s) Upstream 12.0% PIK (12.0% Max PIK) 7/15/24 35,118 34,933 35,118
Moss Creek Resources, LLC (f) Upstream 7.5% 1/15/26 11,693 10,268 10,217
NRG Energy, Inc. (k) Power 3.9% 2/15/32 19,125 18,658 14,960

See notes to unaudited consolidated financial statements.

Table of Contents

FS Energy and Power Fund

Unaudited Consolidated Schedule of Investments (continued)

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

(in thousands, except share amounts)

Portfolio Company^(a)

Footnotes

Industry

Rate^(b)
   Floor    Maturity    Principal
Amount^(c)    Amortized
Cost    Fair
Value^(d)
NRG Energy, Inc.
   (k)    Power    3.9%       2/15/32    $ 19,125    $ 18,638    $ 16,868
Range Resources Corp.
   (k)    Upstream    8.3%       1/15/29    8,750    9,743    9,602
Ranger Oil Corp.
   (k)    Upstream    9.3%       8/15/26    29,772    29,610    31,441
SM Energy Co.
   (k)    Upstream    5.6%       6/1/25    8,000    8,038    8,000
Southwestern Energy Co.
      Upstream    5.4%       2/1/29    18,928    19,707    19,190
Suburban Propane Partners LP
   (f)(k)    Midstream    5.0%       6/1/31    17,690    18,344    16,608
Tallgrass Energy Partners, LP
   (f)    Midstream    6.0%       3/1/27    23,261    23,810    23,217
Tallgrass Energy Partners, LP
   (f)    Midstream    7.5%       10/1/25    15,424    16,534    16,270




Total Unsecured Debt
                     384,783    381,509




Portfolio Company^(a)

Footnotes

Industry

Rate^(b)
   Floor    Maturity    Number of
Shares    Amortized
Cost    Fair
Value^(d)
Preferred Equity—27.1%^(l)

Abaco Energy Technologies LLC, Preferred Equity
   (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    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    —
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    106,037    124,050
Segreto Power Holdings, LLC, Preferred Equity
   (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    77,807    92,320




Total Preferred Equity
                     503,010    483,647




                  Principal
Amount^(c)    Cost    Fair
Value^(d)
Sustainable Infrastructure Investments, LLC—2.9%

Sustainable Infrastructure Investments, LLC
   (k)(s)(y)    Power             $ 60,603    $ 54,514    $ 52,100




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

Portfolio Company(a)
Footnotes Industry
Rate(b)
Floor(b)
Maturity
Principal
Amount(c)
Amortized
Cost
Fair
Value(d)
Range Resources Corp. (k) Upstream 8.3% 1/15/29 $ 8,750 $ 9,683 $ 8,922
Ranger Oil Corp. (k) Upstream 9.3% 8/15/26 29,772 29,625 28,023
Sitio Royalties Operating Partnership, LP (f)(k)(s) Upstream S+650 1.5% 9/20/26 20,000 19,801 19,800
SM Energy Co. (k) Upstream 5.6% 6/1/25 8,000 8,033 7,691
Southwestern Energy Co. (f) Upstream 5.4% 2/1/29 18,928 19,658 17,204
Suburban Propane Partners LP (f)(k) Midstream 5.0% 6/1/31 17,690 18,315 14,542
Tallgrass Energy Partners, LP (f) Midstream 6.0% 3/1/27 28,261 28,513 25,703
Tallgrass Energy Partners, LP (f) Midstream 7.5% 10/1/25 15,424 16,386 15,177
Total Unsecured Debt 376,017 345,646
Portfolio Company(a)
Footnotes Industry
Rate(b)
Floor(b)
Maturity Number of Shares Amortized
Cost
Fair
Value(d)
Preferred Equity—24.9%(l)
Abaco Energy Technologies LLC, Preferred Equity (f)(o)(s) Service & Equipment 28,942,003 $ 1,447 $ 5,571
Global Jet Capital Holdings, LP, Preferred Equity (f)(o)(s) Industrials 2,785,562 2,786 —
Global Jet Capital Holdings, LP, Preferred Equity (f)(m)(o)(s) Industrials 9.0% PIK (9.0% Max PIK) 10/1/28 17,885 12,493 9,367
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 99,240 107,499 115,895
Segreto Power Holdings, LLC, Preferred Equity (f)(g)(m)(o)(s) Power 13.1% 6/30/25 70,297 99,761 89,875
USA Compression Partners, LP, Preferred Equity (k)(s) Midstream 9.8% 4/3/28 79,336 77,896 85,943
Total Preferred Equity 459,515 431,651
Principal
Amount(c)
Cost
Fair
Value(d)
Sustainable Infrastructure Investments, LLC—3.0%
Sustainable Infrastructure Investments, LLC (k)(s)(y) Power $ 60,603 $ 54,514 $ 52,047
Total Sustainable Infrastructure Investments, LLC 54,514 52,047
Number of Shares Amortized
Cost
Fair
Value(d)
Equity/Other—30.2%(l)
Abaco Energy Technologies LLC, Common Equity (f)(o)(s) Service & Equipment 6,944,444 $ 6,944 $ 840
AIRRO (Mauritius) Holdings II, Warrants, Strike: $1.00 (f)(k)(o)(p)(s) Power 7/24/25 35 2,652 1,837
Allied Wireline Services, LLC, Common Equity (f)(n)(o)(s)(y) Service & Equipment 48,400 1,527 —
Allied Wireline Services, LLC, Warrants (f)(n)(o)(s)(y) Service & Equipment 22,000 — —
Arena Energy, LP, Contingent Value Rights (f)(o)(s) Upstream 2/1/25 126,632,117 351 900
Ascent Resources Utica Holdings, LLC, Common Equity (f)(o)(q)(s) Upstream 133,051,371 44,700 40,297
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 —

See notes to unaudited consolidated financial statements.

Table of Contents

FS Energy and Power Fund

Unaudited Consolidated Schedule of Investments (continued)

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

(in thousands, except share amounts)

Portfolio Company^(a)

Footnotes

Industry

Rate^(b)
   Floor    Maturity    Number of
Shares    Amortized
Cost Fair
Value^(d)
Equity/Other—36.0%^(l)

Abaco Energy Technologies LLC, Common Equity
(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 2,067
Allied Wireline Services, LLC, Common Equity
(f)(n)(o)(s)(y) Service & Equipment          48,400    1,527 —
Allied Wireline Services, LLC, Warrants
(f)(n)(o)(s)(y) Service & Equipment          22,000    —   —
Arena Energy, LP, Contingent Value Rights
(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 52,191
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 —
Great Western Petroleum, LLC, Common Equity
(f)(o)(r)(s)(x) Upstream          105,785    30,790 77,254
Harvest Oil & Gas Corp., Common Equity
(f)(o)(x) Upstream          135,062    15,802 810
Limetree Bay Energy, LLC, Class A Units
(f)(o)(s)(x) Midstream          76,938,973    21,249 4,616
Maverick Natural Resources, LLC, Common Equity
(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 —
MECO IV Holdco, LLC, Class A-1 Units
(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          3,125,000    2,623 463
NGL Energy Partners, LP, Warrants (Premium)
(f)(k)(o)(s) Midstream          781,250    576 111
NGL Energy Partners, LP, Warrants (Par)
(f)(k)(o)(s) Midstream          546,880    630 99
Permian Production Holdings, LLC, Common Equity
(f)(n)(o)(s)(x) Upstream          1,961,896    1 9,613
Ridgeback Resources Inc., Common Equity
(f)(k)(o)(s)(t)(x) Upstream          9,599,928    58,985 57,673
Swift Worldwide Resources Holdco Limited, Common Equity
(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 2,839
USA Compression Partners, LP, Warrants (Premium)
(f)(k)(o)(s) Midstream          1,586,719    714 4,464
Warren Resources, Inc., Common Equity
(f)(o)(s)(y) Upstream          4,415,749    20,754 37,468


Total Equity/Other
            371,634 642,537


TOTAL INVESTMENTS—138.6%
            $ 2,214,925 2,472,372


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


NET ASSETS—100.0%
            $ 1,783,915

Portfolio Company(a)
Footnotes Industry
Rate(b)
Floor(b)
Maturity Number of Shares Amortized
Cost
Fair
Value(d)
GWP Midstream Holdco, LLC, Common Equity (f)(o)(r)(s)(x) Midstream 105,785 $ 6,681 $ 6,167
Harvest Oil & Gas Corp., Common Equity (f)(o)(s)(x) Upstream 135,062 15,059 552
Limetree Bay Energy, LLC, Class A Units (f)(o)(s)(x) Midstream 76,938,973 21,458 4,616
Maverick Natural Resources, LLC, Common Equity (f)(g)(n)(o)(s) Upstream 503,176 138,208 374,001
MB Precision Investment Holdings LLC, Class A-2 Units (f)(n)(o)(s) Industrials 1,426,110 490 —
NGL Energy Partners, LP, Warrants (Par), Strike: $14.54 (f)(k)(o)(s) Midstream 12/31/25 2,187,500 3,083 26
NGL Energy Partners, LP, Warrants (Premium), Strike: $17.45 (f)(k)(o)(s) Midstream 12/31/25 3,125,000 2,623 22
NGL Energy Partners, LP, Warrants (Premium), Strike: $16.27 (f)(k)(o)(s) Midstream 12/31/25 781,250 576 6
NGL Energy Partners, LP, Warrants (Par), Strike: $13.56 (f)(k)(o)(s) Midstream 12/31/25 546,880 630 7
Permian Production Holdings, LLC, Common Equity (f)(n)(o)(s)(x) Upstream 1,968,861 5 9,057
Ridgeback Resources Inc., Common Equity (f)(k)(s)(t)(x) Upstream 9,599,928 53,677 40,660
Swift Worldwide Resources Holdco Limited, Common Equity (f)(k)(o)(s)(u) Service & Equipment 3,750,000 6,029 2,504
Telpico, LLC, Common Equity (f)(n)(o)(s)(x) Upstream 50 — —
Tenrgys, LLC, Common Equity (f)(n)(o)(s) Upstream 50 7,571 5,917
USA Compression Partners, LP, Common Equity (f)(k)(o) Midstream 84,779 1,617 1,475
USA Compression Partners, LP, Warrants (Premium), Strike: $19.59 (f)(k)(o)(s) Midstream 4/2/28 1,586,719 714 3,362
Warren Resources, Inc., Common Equity (f)(o)(s)(y) Upstream 4,415,749 20,754 31,462
Total Equity/Other 340,588 523,708
TOTAL INVESTMENTS—130.4% $ 2,135,965 2,258,723
LIABILITIES IN EXCESS OF OTHER ASSETS—(30.4)% (j) (526,882)
NET ASSETS—100.0% $ 1,731,841

Swap Contracts—Crude Oil(i)

Counterparty Type Settlement Index Period Bbls Weighted Average Price
($/Bbls)
Unrealized Appreciation(w)
Unrealized Depreciation(w)
BP Energy Co. Fixed ICE Brent October 1, 2022 – December 31, 2023 211,557 $81.47 $ 682 $ 10
Total Swap Contracts—Crude Oil $ 682 $ 10

Swap Contracts—Natural Gas(i)

Counterparty Type Settlement Index Period MMBtu Weighted Average Price
($/MMBtu)
Unrealized Appreciation(w)
Unrealized Depreciation(w)
BP Energy Co. Fixed NYMEX Henry Hub October 1, 2022 – December 31, 2023 399,946 $3.91 $ — $ 678
Total Swap Contracts—Natural Gas $ — $ 678
TOTAL SWAP CONTRACTS $ 682 $ 688

__________________

Bbls – Barrels

MMBtu – One million British thermal units

See notes to unaudited consolidated financial statements.

Table of Contents

FS Energy and Power Fund

Unaudited Consolidated Schedule of Investments (continued)

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

(in thousands, except share amounts)

~~Swap Contracts—Crude Oil~~

(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, 2022, the three-month London Interbank Offered Rate, or LIBOR, or L, was 3.75% and the Secured Overnight Financing Rate, or SOFR, or S, was 3.59%. PIK means paid-in-kind. PIK income accruals may be adjusted based on the fair value of the underlying investment. Variable rate securities with no floor rate use the respective benchmark rate in all cases.

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

(d) See Note 8 for additional information regarding the fair value of the Company’s financial instruments.

(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) Not used.

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

(j) Includes the effect of swap contracts.

(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, 2022, 74.1% 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, 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 Note 8).

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

(u) Investment denominated in 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 March 31, 2022, the three-month London Interbank Offered Rate, or LIBOR, or L, was 0.96% and the Secured Overnight Financing Rate, or SOFR, or S, was 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).~~

pounds. Amortized cost and fair value are converted into U.S. dollars as of September 30, 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 September 30, 2022 (see Note 6).

See notes to unaudited consolidated financial statements.

Table of Contents

FS Energy and Power Fund

Unaudited Consolidated Schedule of Investments (continued)

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

(in thousands, except share amounts)

~~(g)~~

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

~~(h)~~

~~Includes the effect of 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 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 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 Note 8).~~

~~(t)~~

~~Investment denominated in Canadian dollars. Amortized cost and fair value are converted into U.S. dollars as of March 31, 2022.~~

~~(u)~~

~~Investment denominated in British pounds. Amortized cost and fair value are converted into U.S. dollars as of 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).~~

(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, 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 investments in portfolio companies of which the Company was deemed to be an affiliated person as of September 30, 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 September 30, 2022
Interest Income(3)
PIK Income(3)
Fee 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 7,889 640 (3,674) 551 (663) 4,743 420 81 — —
Senior Secured Bonds
Great Western Petroleum, LLC 58,055 96 (55,096) 1,087 (4,142) — 2,649 — 7,268 —
Equity/Other
Great Western Petroleum, LLC, Common Equity 40,731 — (83,601) 52,811 (9,941) — — — — —
GWP Midstream Holdco, LLC, Common Equity — 6,681 — — (514) 6,167 — — — —
Harvest Oil & Gas Corp., Common Equity 2,836 — (743) — (1,541) 552 — — — —
Limetree Bay Energy, LLC, Class A Units 6,046 1,795 — — (3,225) 4,616 — — — —
Permian Production Holdings, LLC, Common Equity 8,829 4 — — 224 9,057 — — — 1,726
Ridgeback Resources Inc., Common Equity 48,356 — (5,537) 229 (2,388) 40,660 — — — 3,691
Telpico, LLC, Common Equity — — — — — — — — — —
$ 175,908 $ 9,216 $ (150,238) $ 41,922 $ (11,013) $ 65,795 $ 3,069 $ 81 $ 7,268 $ 5,417

______________________

(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, fee and dividend income presented for the nine months ended September 30, 2022.

See notes to unaudited consolidated financial statements.

Table of Contents

FS Energy and Power Fund

Unaudited Consolidated Schedule of Investments (continued)

As of ~~March 31,~~September 30, 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 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 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 three months ended March 31, 2022.~~

(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, 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 investments in portfolio companies of which the Company was deemed to be an affiliated person and deemed to control as of September 30, 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 September 30, 2022
Interest Income(3)
PIK Income(3)
Fee Income(3)
Dividend Income(3)
Senior Secured Loans—First Lien
Allied Downhole Technologies, LLC(4)
$ 7,782 $ 485 $ — $ — $ — $ 8,267 $ — $ 485 $ — $ —
Allied Wireline Services, LLC 46,339 5,808 — — 8,265 60,412 4,527 — — —
MECO IV Holdco, LLC 22,745 455 (23,200) — — — — 455 1,662 —
Warren Resources, Inc. 23,688 177 (341) — — 23,524 1,853 177 — —
Sustainable Infrastructure Investments, LLC
Sustainable Infrastructure Investments, LLC 50,770 — — — 1,277 52,047 — — — 735
Equity/Other
Allied Wireline Services, LLC, Common Equity — — — — — — — — — —
Allied Wireline Services, LLC, Warrants — — — — — — — — — —
MECO IV Holdco, LLC, Class A-1 Units 4,181 — (13,019) 10,858 (2,020) — — — — —
Warren Resources, Inc., Common Equity 25,854 — — — 5,608 31,462 — — — —
$ 181,359 $ 6,925 $ (36,560) $ 10,858 $ 13,130 $ 175,712 $ 6,380 $ 1,117 $ 1,662 $ 735

______________________

(3) Interest, PIK, fee and dividend income presented for the nine months ended September 30, 2022.

(4) Security includes a partially unfunded commitment with amortized cost of $2,500 and fair value of $2,500.

See notes to unaudited consolidated financial statements.

Table of Contents

FS Energy and Power Fund

~~Unaudited~~

Consolidated Schedule of Investments ~~(continued)~~

As of ~~March~~December 31, ~~2022~~

2021

(in thousands, except share amounts)

~~(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 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 investments in portfolio companies of which the Company was deemed to be an affiliated person and deemed to control 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

Allied Downhole Technologies, LLC⁽⁴⁾
$ 7,782 $ 157 $ —   $ —   $ —   $ 7,939 $ —   $ 157 $   —
Allied Wireline Services, LLC
46,339 —   —   —   2,399 48,738 1,452 —   —
MECO IV Holdco, LLC
22,745 455 (23,200 ) —   —   —   —   455 —
Warren Resources, Inc.
23,688 58 (341 ) —   —   23,405 585 58 —
Sustainable Infrastructure Investments, LLC

Sustainable Infrastructure Investments, LLC
50,770 —   —   —   1,330 52,100 —   —   735
Equity/Other

Allied Wireline Services, LLC, Common Equity
—   —   —   —   —   —   —   —   —
Allied Wireline Services, LLC, Warrants
—   —   —   —   —   —   —   —   —
MECO IV Holdco, LLC, Class A-1 Units
4,181 —   —   —   8,384 12,565 —   —   —
Warren Resources, Inc., Common Equity
25,854 —   —   —   11,614 37,468 —   —   —

$ 181,359 $ 670 $ (23,541 ) $   —   $ 23,727 $ 182,215 $ 2,037 $ 670 $ 735

~~(1)~~

~~(2)~~

~~(3)~~

~~Interest, PIK and dividend income presented for the three months ended March 31, 2022.~~

~~(4)~~

~~Security includes a partially unfunded commitment with amortized cost of $2,500 and fair value of $2,500.~~

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 $ 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 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)(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% 5/6/22 625 624 625
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 42,781 42,642 43,209
Brazos Delaware II LLC Midstream L+400 5/21/25 39,685 38,112 38,738
Cimarron Energy Inc. (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 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 Midstream L+525 9/5/24 30,332 29,889 29,081
FR BR Holdings LLC (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 29,141 28,650 30,307
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 (s) Power L+500 1.5% 1/27/25 12,842 12,842 12,842
MRP West Power Holdings II, LLC (s) Power L+500 1.5% 1/27/25 13,887 13,887 13,887
Navitas Midstream Midland Basin LLC (f) Midstream L+400 1.0% 12/13/24 68,341 66,690 68,359
NNE Holding LLC (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% 2/18/29 6,140 6,079 6,117
Parkway Generation LLC (h) Power L+475 0.8% 2/18/29 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 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 (f)(s) Power 6.7%, 8.8% PIK (9.5% Max PIK) 8/22/25 11,804 11,804 11,954

See notes to unaudited consolidated financial statements.

Table of Contents

FS Energy and Power Fund

Consolidated Schedule of Investments

(continued)

As of December 31, 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 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    $ 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    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)(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%    5/6/22    625    624    625
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    42,781    42,642    43,209
Brazos Delaware II LLC
      Midstream    L+400       5/21/25    39,685    38,112    38,738
Cimarron Energy Inc.
   (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    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
      Midstream    L+525       9/5/24    30,332    29,889    29,081
FR BR Holdings LLC
   (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    29,141    28,650    30,307
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
   (s)    Power    L+500    1.5%    1/27/25    12,842    12,842    12,842
MRP West Power Holdings II, LLC
   (s)    Power    L+500    1.5%    1/27/25    13,887    13,887    13,887
Navitas Midstream Midland Basin LLC
   (f)    Midstream    L+400    1.0%    12/13/24    68,341    66,690    68,359
NNE Holding LLC
   (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    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
   (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
   (f)(s)    Power    10.0% PIK (10.0% Max PIK)       8/22/25    3,304    3,304    —

Portfolio Company(a)
Footnotes Industry
Rate(b)
Floor Maturity
Principal
Amount(c)
Amortized
Cost
Fair
Value(d)
Plainfield Renewable Energy Holdings LLC (f)(s) Power 10.0% PIK (10.0% Max PIK) 8/22/25 $ 3,304 $ 3,304 $ —
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

See notes to unaudited consolidated financial statements.

Table of Contents

FS Energy and Power Fund

Consolidated Schedule of Investments (continued)

As of December 31, 2021

(in thousands, except share amounts)

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

Portfolio Company(a)
Footnotes Industry
Rate(b)
Floor Maturity
Principal
Amount(c)
Amortized
Cost
Fair
Value(d)
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
Ranger Oil Corp. (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

Portfolio Company(a)
Footnotes Industry
Rate(b)
Floor Maturity 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.

Table of Contents

FS Energy and Power Fund

Consolidated Schedule of Investments (continued)

As of December 31, 2021

(in thousands, except share amounts)

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

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 —
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 15,802 2,836
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 503,176 138,208 278,760
MB Precision Investment Holdings LLC, Class A-2 Units (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 3,083 265
NGL Energy Partners, LP, Warrants (Premium) (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 69
NGL Energy Partners, LP, Warrants (Par) (f)(k)(o)(s) Midstream 546,880 630 63
Permian Production Holdings, LLC, Common Equity (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 48,356
Swift Worldwide Resources Holdco Limited, Common Equity (f)(k)(o)(s)(u) Service & Equipment 3,750,000 6,029 3,206
USA Compression Partners, LP, Warrants (Market) (f)(k)(o)(s) Midstream 793,359 555 2,209
USA Compression Partners, LP, Warrants (Premium) (f)(k)(o)(s) Midstream 1,586,719 714 3,499
Warren Resources, Inc., Common Equity (f)(o)(s)(x) Upstream 4,415,749 20,754 25,854
Total Equity/Other 364,272 472,033
TOTAL INVESTMENTS—149.5% $ 2,353,057 2,395,223
LIABILITIES IN EXCESS OF OTHER ASSETS—(49.5%) (792,900)
NET ASSETS—100.0% $ 1,602,323

__________________

(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, 2021, the three-month London Interbank Offered Rate, or LIBOR, or L, was 0.21% and the Secured Overnight Financing Rate, or SOFR, or SF, was 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).

See notes to unaudited consolidated financial statements.

Table of Contents

FS Energy and Power Fund

Consolidated Schedule of Investments (continued)

As of December 31, 2021

(in thousands, except share amounts)

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    —
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    15,802    2,836
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    278,760
MB Precision Investment Holdings LLC, Class A-2 Units
(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    265
NGL Energy Partners, LP, Warrants (Premium)
(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    69
NGL Energy Partners, LP, Warrants (Par)
(f)(k)(o)(s) Midstream       546,880    630    63
Permian Production Holdings, LLC, Common Equity
(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    48,356
Swift Worldwide Resources Holdco Limited, Common Equity
(f)(k)(o)(s)(u) Service & Equipment       3,750,000    6,029    3,206
USA Compression Partners, LP, Warrants (Market)
(f)(k)(o)(s) Midstream       793,359    555    2,209
USA Compression Partners, LP, Warrants (Premium)
(f)(k)(o)(s) Midstream       1,586,719    714    3,499
Warren Resources, Inc., Common Equity
(f)(o)(s)(x) Upstream       4,415,749    20,754    25,854




Total Equity/Other
         364,272    472,033




TOTAL INVESTMENTS—149.5%
         $ 2,353,075    $ 2,395,223



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


NET ASSETS—100.0%
            $ 1,602,323

(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) Position or portion thereof unsettled as of 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, 2021, 72.1% 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 December 31, 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 the Company.

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

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

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

Table of Contents

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, 2021, the three-month London Interbank Offered Rate, or LIBOR, or L, was 0.21% and the Secured Overnight Financing Rate, or SOFR, or SF, was 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)~~

~~Position or portion thereof unsettled as of 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, 2021, 72.1% 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 December 31, 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 the Company.~~

~~(s)~~

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

~~(t)~~

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

~~(u)~~

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

~~(v)~~

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

(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, 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 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

__________________

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

Table of Contents

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, 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 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, 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.~~

(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, 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 investments in portfolio companies of which the Company was deemed to be an affiliated person and deemed to control as ofDecember 31, 2021:

__________________

(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.

Table of Contents

FS Energy and Power Fund

~~Consolidated Schedule of Investments (continued)~~

~~As of December 31, 2021~~

~~(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, 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 investments in portfolio companies of which the Company was deemed to be an affiliated person and deemed to control as of December 31, 2021:

~~(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 March 31, 2022, the~~The Company ~~had~~has 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 ~~March 31, 2022.~~September 30, 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) 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, 2021 included in the Company’s annual report on Form 10-K. Operating results for the ~~three~~nine months ended ~~March 31,~~September 30, 2022 are not necessarily indicative of the results that may be expected for the year ending December 31, 2022. The December 31, 2021 consolidated balance sheet and consolidated schedule of investments are derived from the ~~Company’s~~Company's audited consolidated financial statements as of and for the year ended December 31, 2021. The Company is considered an investment company under GAAP and 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.

For the nine months ended September 30, 2022 and 2021, the Company did not accrue any amount of capital gains incentive fee.

Table of Contents

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)

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~~“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” 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”~~“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”~~“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.

For the nine months ended September 30, 2022 and 2021, the Company did not accrue any amount of subordinated incentive fee on income.

Reclassifications: Certain amounts in the unaudited consolidated financial statements for the three and nine months ended ~~March 31,~~September 30, 2021 may have been reclassified to conform to the classifications used to prepare the unaudited consolidated financial statements for the three and nine months ended ~~March 31,~~September 30, 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 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 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. The Company records prepayment premiums on loans and securities as fee income when it earns such amounts. For the ~~three~~nine months ended ~~March 31,~~September 30, 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 Realized 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~~ Accounting Standards Update No. 2020-04, “Reference Rate Reform (Topic 848),” or ASU 2020-04, 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~~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~~ Accounting Standards UpdateNo. 2021-01,Reference Rate Reform (Topic 848), or ASU 2021-01, 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 ASU 2021-01 on its consolidated financial statements.

Table of Contents

FS Energy and Power Fund

Notes to Unaudited Consolidated Financial Statements (continued)

(in thousands, except share and per share amounts)

Note 3. Share Transactions

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

   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


	Nine Months Ended September 30,
	2022			2021
	Shares	Amount		Shares	Amount
Reinvestment of Distributions	4,040,233	$	15,651	4,608,920	$	15,880

Proceeds from Share Transactions	4,040,233	$	15,651	4,608,920	$	15,880

During the period ~~from April~~from October 1, 2022 to ~~May~~November 10, 2022, the Company issued ~~1,306,187~~1,334,926 common shares pursuant to its distribution reinvestment plan for gross proceeds of ~~$5,225~~$5,206 at an average price per share of ~~$4.00.~~

$3.90.

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 repurchase program and will reassess the Company’s ability to recommence such program in future periods.

Prior to its suspension, the Company intended to conduct quarterly tender offers pursuant to its share repurchase program. The ~~Company’s~~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~~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 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. ~~See~~

Table of Contents

FS Energy and Power Fund

Notes to Unaudited Consolidated Financial Statements (continued)

(in thousands, except share and per share amounts)

Note ~~9 for a discussion of the JPMorgan Facility.~~

3. Share Transactions (continued)

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 ~~three~~nine months ended ~~March 31,~~September 30, 2022 and 2021.

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 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 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 ~~three~~nine months ended ~~March 31,~~September 30, 2022 and 2021.

~~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

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. 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, upfront or certain other ~~upfront~~ fees received by FS/EIG Advisor or its members against the management fees payable by the Company under the FS/EIG investment advisory agreement. During the ~~three~~nine months ended ~~March 31,~~September 30, 2022 and 2021, ~~$698~~$2,606 and ~~$2,~~$1,349, respectively, of structuring, upfront or certain other ~~upfront~~ fees received by FS/EIG Advisor or its memberswere 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 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

Table of Contents

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)

reported by other comparable ~~BDCs.~~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 ~~March 31,~~September 30, 2022 and 2021:

   Source Agreement
Description
Three Months Ended
March 31,
Related Party
2022 2021
FS/EIG Advisor
   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⁾ $ 1,420 $ 1,581

~~(1)~~

~~During the three months ended March 31,~~
Three Months Ended
September 30, Nine Months Ended
September 30,
Related Party Source Agreement Description 2022 2021 2022 2021
FS/EIG Advisor FS/EIG investment advisory agreement
Base Management Fee(1)
$ 11,142 $ 9,051 $ 30,755 $ 29,656
FS/EIG Advisor FS/EIG investment advisory agreement
Administrative Services Expenses(2)
$ 1,695 $ 1,457 $ 4,605 $ 4,480
_________________________

(1) During the nine months ended September 30, 2022 and 2021, $10,466 and $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 $698 and $2 in structuring or other

~~FS Energy~~ and ~~Power Fund~~

~~Notes~~2021, $30,079 and $30,761, respectively, in base management fees were paid to ~~Unaudited Consolidated Financial Statements (continued)~~

( FS/EIG Advisor. The base management fee amount shown in ~~thousands, except share~~the table above is shown net of $208 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 March 31, 2022 and 2021, respectively. As of March 31, 2022, $10,037 in base management fees were payable to FS/EIG Advisor.

~~(2)~~

During the three months ended March 31, 2022 and 2021, $638 and $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 $1,121 and $905 in administrative services expenses to FS/EIG Advisor, or its affiliates, during the three months ended March 31, 2022 and 2021, respectively.

$1,026 in structuring, upfront or certain other fees received by FS/EIG Advisor or its members and offset against base management fees for the three months ended September 30, 2022 and 2021, respectively, and $2,606 and $1,349 in structuring, upfront or certain other fees received by FS/EIG Advisor or its members and offset against base management fees for the nine months ended September 30, 2022 and 2021, respectively. As of September 30, 2022, $11,142 in base management fees were payable to FS/EIG Advisor.

(2) During the nine months ended September 30, 2022 and 2021, $1,999 and $3,113, 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 $3,284 and $3,174 in administrative services expenses to FS/EIG Advisor, or its affiliates, during the nine months ended September 30, 2022 and 2021, 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 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, 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.

Table of Contents

FS Energy and Power Fund

Notes to Unaudited Consolidated Financial Statements (continued)

(in thousands, except share and per share amounts)

Note 5. Distributions

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

Distribution
For the Three Months Ended Per Share Amount
Fiscal 2021
March 31, 2021 $ 0.03 $ 13,249
June 30, 2021 0.03 13,294
September 30, 2021 0.03 13,339
Total $ 0.09 $ 39,882
Fiscal 2022
March 31, 2022 $ 0.03 $ 13,426
June 30, 2022 0.03 13,465
September 30, 2022 0.03 13,504
Total $ 0.09 $ 40,395

Although the ~~Company’s~~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~~Company's board of trustees has since declared three cash distributions in 2020, four cash distributions in 2021 and ~~one~~three cash ~~distribution~~distributions 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 remain 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~~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~~ 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 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~~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~~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.

Table of Contents

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

   Three Months Ended March 31,
   2022 2021
Source of Distribution
   Distribution
Amount    Percentage Distribution
Amount    Percentage
Net investment income⁽¹⁾
   $ 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
   $ 13,426    100 % $ 13,249    100 %

~~(1)~~

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

Nine Months Ended September 30,
2022 2021
Source of Distribution Distribution Amount Percentage Distribution Amount Percentage
Net investment income(1)
$ 40,395 100 % $ 39,882 100 %
Short-term capital gains proceeds from the sale of assets — — — —
Long-term capital gains proceeds from the sale of assets — — — —
Total $ 40,395 100 % $ 39,882 100 %
_________________________

(1) During the nine months ended September 30, 2022 and 2021, 81.1% and 70.7%, respectively, of the Company's gross investment income was attributable to cash income earned, 14.6% and 23.0%, respectively, was attributable to paid-in-kind, or PIK, interest and 4.3% and 6.3%, respectively, was attributable to non-cash accretion of discount.

In the past, the Company has experienced restructurings and defaults and may experience 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~~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 ~~March 31,~~September 30, 2022, the Company had short-term and long-term capital loss carryforwards available to offset future realized capital gains of ~~$86,576~~$89,298 and ~~$1,178,746,~~$1,165,895, respectively.

As of ~~March 31,~~September 30, 2022 and December 31, 2021, for federal income tax purposes, the gross unrealized appreciation on the Company’s investments, swap contracts and unrealized gain on foreign currency was ~~$427,257~~$358,712 and $288,368, respectively, and the gross unrealized depreciation on the Company’s investments, swap contracts and unrealized loss on foreign currency was ~~$493,465~~$551,020 and ~~$552,882,~~$544,430, respectively.

The aggregate cost of the Company’s investments for federal income tax purposes totaled ~~$2,535,098~~$2,450,966 and ~~$2,659,737~~$2,651,285 as of ~~March 31,~~September 30, 2022 and December 31, 2021, respectively. The aggregate net unrealized appreciation (depreciation) on a tax basis was ~~$(62,726)~~$(192,243) and ~~$(264,514)~~$(256,062) as of ~~March 31,~~September 30, 2022 and December 31, 2021, respectively.

As of ~~March 31,~~September 30, 2022 and December 31, 2021, the Company had ~~net~~ deferred tax assets of ~~$122,872~~$182,445 and ~~$155,160,~~$176,159, respectively, resulting from interest expense disallowance, net operating losses and capital losses of the ~~Company’s~~Company's wholly-owned taxable subsidiaries. As of ~~March~~September 30, 2022 and December 31, 2021, the Company had deferred tax liabilities of $43,234 and $20,999, respectively, resulting from unrealized appreciation on investments held by the Company's wholly-owned taxable subsidiaries. As of September 30, 2022 and December 31, 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 ~~$122,872~~$139,211 and $155,160, respectively. For the ~~three~~nine months ended ~~March 31,~~September 30, 2022 and the year ended December 31, 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 ~~three~~nine months ended ~~March 31,~~September 30, 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~~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~~Company's fixed price swaps are settled monthly based on differences between the fixed price specified in the contract and the referenced settlement price. When the referenced settlement price is less than the price specified in the contract, the Company receives an amount from the counterparty based on the price difference multiplied by the volume. Similarly, when the referenced settlement price exceeds the price specified in the contract, the Company 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 the 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.

Table of Contents

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)

Below is a summary of the ~~Company’s~~Company's open fixed price swap positions as of ~~March 31,~~September 30, 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)~~

Year Settlement Index Bbls Weighted Average Price ($/Bbls)
2022 ICE Brent 43,046 $87.22
2023 ICE Brent 168,511 $80.00

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


Year	Settlement Index	MMBtu	Weighted Average Price ($/MMBtu)
2022	NYMEX Henry Hub	56,244	$4.58
2023	NYMEX Henry Hub	343,702	$3.80

During the nine months ended September 30, 2021, the Company did not have any swap contracts. During the nine months ended September 30, 2022, the average monthly notional volume of fixed price swap contracts—crude oil and fixed price swap contracts—natural gas outstanding were 211,042 Bbls and 407,724 MMBtus, respectively.

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

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.~~


Instrument	Asset(1)		Liability(2)
Swap Contracts—Crude Oil	$	682	$	(10)
Swap Contracts—Natural Gas	—		(678)
Total	$	682	$	(688)

______________

(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 ~~three~~nine months ended ~~March 31,~~September 30, 2021, the Company did not have any swap contracts. The effect of swap contracts (which are not considered to be hedging instruments for accounting disclosure purposes) on the ~~Company’s~~Company's statements of operations for the ~~three~~nine months ended ~~March 31,~~September 30, 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⁾
Swap Contracts—Crude Oil
   $ (392 ) $ (2,976 )
Swap Contracts—Natural Gas
   (24 ) (506 )


Total
   $ (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.~~

Instrument
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 $ (1,968) $ 672
Swap Contracts—Natural Gas (652) (678)
Total $ (2,620) $ (6)

______________

(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,~~September 30, 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.

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. $ 682 $ (688) $ (6) — — $ (6)

______________

(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.

Table of Contents

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 ~~March 31,~~September 30, 2022 and December 31, 2021:

March 31, 2022
(Unaudited) December 31, 2021
Amortized
Cost⁽¹⁾ Fair
Value Percentage
of Portfolio Amortized
Cost⁽¹⁾ Fair
Value Percentage
of Portfolio
Senior Secured Loans—First Lien
$ 694,232 $ 696,726 28 % $ 832,257 $ 812,335 34 %
Senior Secured Loans—Second Lien
129,504 130,401 5 % 83,322 84,083 3 %
Senior Secured Bonds
77,248 85,452 3 % 77,266 81,646 3 %
Unsecured Debt
384,783 381,509 16 % 425,715 397,068 17 %
Preferred Equity
503,010 483,647 20 % 515,711 497,288 21 %
Sustainable Infrastructure Investments, LLC
54,514 52,100 2 % 54,514 50,770 2 %
Equity/Other
371,634 642,537 26 % 364,272 472,033 20 %

Total
$ 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.~~

September 30, 2022
(Unaudited) December 31, 2021
Amortized
Cost(1)
Fair Value Percentage
of Portfolio
Amortized
Cost(1)
Fair Value Percentage
of Portfolio
Senior Secured Loans—First Lien $ 750,207 $ 749,844 33 % $ 832,257 $ 812,335 34 %
Senior Secured Loans—Second Lien 145,072 145,632 7 % 83,322 84,083 3 %
Senior Secured Bonds 10,052 10,195 1 % 77,266 81,646 3 %
Unsecured Debt 376,017 345,646 15 % 425,715 397,068 17 %
Preferred Equity 459,515 431,651 19 % 515,711 497,288 21 %
Sustainable Infrastructure Investments, LLC 54,514 52,047 2 % 54,514 50,770 2 %
Equity/Other 340,588 523,708 23 % 364,272 472,033 20 %
Total $ 2,135,965 $ 2,258,723 100 % $ 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 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 ~~March 31, 2022, the Company held investments in four portfolio companies of which it is deemed to “control.” As of March 31,~~September 30, 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.” As of September 30, 2022, the Company held investments in three portfolio companies of which it is deemed to “control.” For additional information with respect to such portfolio companies, see footnotes (x) and (y) to the unaudited consolidated schedule of investments as of ~~March 31,~~September 30, 2022 in this quarterly report on Form 10-Q.

~~As of December 31, 2021, the Company held investments in four portfolio companies of which it is deemed to “control.”~~

As of December 31, 2021, the Company held investments in five portfolio companies of which it is deemed to be an “affiliated person” but is not deemed to “control.” As of December 31, 2021, the Company held investments in four portfolio companies of which it is 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, 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 ~~March 31,~~September 30, 2022, the Company had ~~seven~~six senior secured loan investments with aggregate unfunded commitments of ~~$50,657~~$36,833 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, 2021, the Company had eight senior secured loan investments with aggregate unfunded commitments of $72,514 and unfunded commitments of $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/or liquid securities to fund such unfunded commitments should the need arise.

~~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)~~

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 ~~March 31,~~September 30, 2022 and December 31, 2021:

March 31, 2022
(Unaudited) December 31, 2021
Industry Classification
Fair
Value Percentage of
Portfolio Fair
Value Percentage of
Portfolio
Upstream
$ 1,195,465 48 % $ 1,071,201 44 %
Midstream
839,124 34 % 893,004 37 %
Power
306,876 13 % 302,510 13 %
Service & Equipment
68,316 3 % 65,534 3 %
Industrials
10,491 0 % 12,204 1 %
Sustainable Infrastructure Investments, LLC⁽¹⁾
52,100 2 % 50,770 2 %

Total
$ 2,472,372 100 % $ 2,395,223 100 %

~~(1)~~

~~Sustainable Infrastructure Investments, LLC is generally comprised of midstream, renewables and power assets.~~

September 30, 2022
(Unaudited) December 31, 2021
Industry Classification Fair Value Percentage
of Portfolio Fair Value Percentage
of Portfolio
Upstream $ 988,443 44 % $ 1,071,201 44 %
Midstream 735,574 33 % 893,004 37 %
Power 392,210 17 % 302,510 13 %
Service & Equipment 81,082 4 % 65,534 3 %
Industrials 9,367 0 % 12,204 1 %
Sustainable Infrastructure Investments, LLC(1)
52,047 2 % 50,770 2 %
Total $ 2,258,723 100 % $ 2,395,223 100 %

_____________________

(1) Sustainable Infrastructure Investments, LLC

is generally comprised of midstream, renewables and power assets.

Table of Contents

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 ~~March 31,~~September 30, 2022, the Company and Imperial funded approximately $62,300 to SIIJV, of which $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, ~~2021.~~2020. 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 ~~March 31,~~September 30, 2022, total outstanding borrowings under the Seine Funding Facility were ~~$254,394.~~

$229,417.

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

   March 31, 2022
(Unaudited) December 31, 2021
Total investments⁽¹⁾
   $ 315,010 $ 316,422
Weighted average current interest rate on debt investments⁽²⁾
   3.15 % 3.34 %
Number of portfolio assets in SIIJV
   11 11
Largest investment in a single portfolio company⁽¹⁾
   $ 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~~


	September 30, 2022 (Unaudited)			December 31, 2021
Total investments(1)	$	292,551		$	316,422
Weighted average current interest rate on debt investments(2)	5.96		%	2.34		%
Number of portfolio assets in SIIJV	10			11
Largest investment in a single portfolio company(1)	$	76,689		$	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.

Table 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

Contents

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 Portfolio

As of September 30, 2022

(Unaudited)


Portfolio Company(a)(f)	Footnotes	Industry	Rate(b)	Maturity	Principal Amount(c)		Amortized Cost		Fair Value(d)
Senior Secured Loans—First Lien—100.0%
AES DE Holdings V, LLC		Renewables	L+175	6/13/26	$	12,701	$	12,701	$	12,587
Alianca Transportadora de Gas Participacoes S.A.		Midstream	L+260	5/23/27	76,689		76,689		77,705
Blue Heron Intermediate Holdco I, LLC		Midstream	L+188	4/22/24	32,101		32,101		32,057
Cedar Creek II LLC		Renewables	L+188	11/18/23	9,083		9,083		9,199
Copper Mountain Solar 3, LLC		Renewables	L+175	5/29/25	18,499		18,499		18,816
FLNG Liquefaction 2, LLC		Midstream	L+150	12/31/26	28,559		28,559		28,270
Meikle Wind Energy, LP	(e)	Renewables	C+150	5/12/24	C$	16,248	12,500		11,863
NES Hercules Class B Member, LLC		Renewables	L+150	1/31/28	$	24,487	24,487		24,781
ST EIP Holdco LLC		Midstream	L+250	11/5/24	59,035		59,035		58,275
Top of the World Wind Energy LLC		Renewables	L+188	12/2/28	18,897		18,897		19,430
Total Senior Secured Loans—First Lien							292,551		292,983




TOTAL INVESTMENTS—100.0%							$	292,551	$	292,983

Sustainable Infrastructure Investments, LLC Portfolio

As of December 31, 2021

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 $ 12,166
Alianca Transportadora de Gas Participacoes S.A.
Midstream L+260 5/23/27 79,521 79,521 80,498
Blue Heron Intermediate Holdco I, LLC
Midstream L+175 4/22/24 32,894 32,894 33,034
Cedar Creek II LLC
Renewables L+188 11/18/23 9,574 9,574 9,633
Copper Mountain Solar 3, LLC
Renewables L+175 5/29/25 19,189 19,189 19,315
FLNG Liquefaction 2, LLC
Midstream L+150 12/31/26 29,753 29,753 29,893
Meikle Wind Energy, LP
(e) Renewables C+150 5/12/24 C$ 16,777 12,907 13,567
NES Hercules Class B Member, LLC
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 60,018
Top of the World Wind Energy LLC
Renewables L+188 12/2/28 21,470 21,470 21,604

Total Senior Secured Loans—First Lien
302,805 305,301

Unsecured Debt—4.3%

Sociedad Minera Cerro Verde S.A.A.
Power L+190 6/19/22 13,617 13,617 13,665

Total Unsecured Debt
13,617 13,665

TOTAL INVESTMENTS—100.0%
$ 316,422 $ 318,966


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	$	12,166
Alianca Transportadora de Gas Participacoes S.A.		Midstream	L+260	5/23/27	79,521		79,521		80,498
Blue Heron Intermediate Holdco I, LLC		Midstream	L+175	4/22/24	32,894		32,894		33,034
Cedar Creek II LLC		Renewables	L+188	11/18/23	9,574		9,574		9,633
Copper Mountain Solar 3, LLC		Renewables	L+175	5/29/25	19,189		19,189		19,315
FLNG Liquefaction 2, LLC		Midstream	L+150	12/31/26	29,753		29,753		29,893
Meikle Wind Energy, LP	(e)	Renewables	C+150	5/12/24	C$	16,777	12,907		13,567
NES Hercules Class B Member, LLC		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		60,018
Top of the World Wind Energy LLC		Renewables	L+188	12/2/28	21,470		21,470		21,604
Total Senior Secured Loans—First Lien							302,805		305,301
Unsecured Debt—4.3%
Sociedad Minera Cerro Verde S.A.A.		Power	L+190	6/19/22	13,617		13,617		13,665
Total Unsecured Debt							13,617		13,665
TOTAL INVESTMENTS—100.0%							$	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, 2022 and December 31, 2021, the three-month LIBOR, or L, was 3.75% and 0.21%, respectively, and Canadian Dollar Offer Rate, or C, was 4.20% and 0.52%, respectively.

(d) Security is classified as Level 3 and fair value is determined in accordance with the Company’s valuation process.

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

Table of Contents

FS Energy and Power Fund

Notes to Unaudited Consolidated Financial Statements (continued)

(in thousands, except share and per 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 March 31, 2022 and December 31, 2021, the three-month LIBOR was 0.96% and 0.21%, respectively, and Canadian Dollar Offer Rate, or C, was 1.26% and 0.52%, 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 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.~~

Note 7. Investment Portfolio (continued)

Below is selected balance sheet information for SIIJV as of ~~March 31,~~September 30, 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)~~

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

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

September 30, 2022
(Unaudited) December 31, 2021
Selected Balance Sheet Information
Total investments, at fair value $ 292,983 $ 318,966
Cash and other assets 5,453 67,611
Total assets $ 298,436 $ 386,577
Debt $ 229,417 $ 318,894
Other liabilities 1,157 1,464
Total liabilities 230,574 320,358
Member's equity $ 67,862 $ 66,219

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

   Three Months Ended
March 31,
   2022 2021
Selected Statement of Operations Information

Total investment income
   $ 1,830 $ 2,504
Expenses

Interest expense
   973 1,358
Administrative services
   41 45
Custodian and accounting fees
   47 45
Professional services
   25 35
Other
   —   10


Total expenses
   1,086 1,493


Net investment income
   744 1,011
Net realized and unrealized gain (loss)
   (700 ) 1,127


Net increase (decrease) in net assets resulting from operations
   $ 44 $ 2,138


	Three Months Ended September 30,				Nine Months Ended September 30,
	2022		2021		2022		2021
Selected Statement of Operations Information
Total investment income	$	3,313	$	2,124	$	7,386	$	6,940
Expenses
Interest expense	1,201		1,157		3,352		3,814
Administrative services	42		43		123		133
Custodian and accounting fees	23		34		127		122
Professional services	25		46		76		116
Other	44		3		44		23
Total expenses	1,335		1,283		3,722		4,208
Net investment income	1,978		841		3,664		2,732
Net realized and unrealized gain (loss)	836		1,217		(1,180)		4,829
Net increase (decrease) in net assets resulting from operations	$	2,814	$	2,058	$	2,484	$	7,561

Note 8. Fair Value of Financial Instruments

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

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

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

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

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

Table of Contents

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

Valuation Inputs
   March 31, 2022
(Unaudited)    December 31, 2021
Level 1—Price quotations in active markets
   $ 810    $ 11,797
Level 2—Significant other observable inputs
   655,885    761,944
Level 3—Significant unobservable inputs
   1,815,677    1,621,482




Total
   $ 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)~~

Valuation Inputs September 30, 2022
(Unaudited) December 31, 2021
Level 1—Price quotations in active markets $ 1,475 $ 11,797
Level 2—Significant other observable inputs 554,554 761,944
Level 3—Significant unobservable inputs 1,702,694 1,621,482
Total $ 2,258,723 $ 2,395,223

As of December 31, 2021, the Company did not hold any swap contracts. As of ~~March 31,~~September 30, 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


Valuation Inputs	Assets		Liabilities
Level 1—Price quotations in active markets	$	—	$	—
Level 2—Significant other observable inputs	682		688
Level 3—Significant unobservable inputs	—		—
Total	$	682	$	688

The Company's board of trustees is responsible for overseeing the valuation of the Company's portfolio investments at fair value as determined in good faith pursuant to FS/EIG Advisor’s valuation policy. The Company's board of trustees has designated FS/EIG Advisor with day-to-day responsibility for implementing the portfolio valuation process set forth in FS/EIG Advisor’s valuation policy.

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~~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~~FS/EIG Advisor 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~~FS/EIG Advisor 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.~~ hierarchy. Except as described above, FS/EIG Advisor values the ~~Company values its~~Company’s other investments by using the midpoint of the prevailing bid and ask prices from dealers on the date of the relevant period end, which are provided by 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.

~~The Company~~

FS/EIG Advisor 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~~FS/EIG Advisor 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~~FS/EIG Advisor reviewed and approved the valuation determinations made with respect to these investments in a manner consistent with ~~the Company’s~~FS/EIG Advisor’s valuation policy.

Table of Contents

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

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
Fair value at beginning of period
$ 414,075 $ 84,083 $ 10,371 $ 104,659 $ 497,288 $ 50,770 $ 460,236 $ 1,621,482
Accretion of discount (amortization of premium)
549 74 13 22 1,406 —   —   2,064
Net realized gain (loss)
(12,397 ) 434 —   (27,729 ) 167 —   —   (39,525 )
Net change in unrealized appreciation (depreciation)
24,374 136 106 34,665 (940 ) 1,330 172,334 232,005
Purchases
17,642 63,250 —   —   —   —   9,157 90,049
Paid-in-kind interest
1,097 —   —   3,843 188 —   —   5,128
Sales and repayments
(74,622 ) (17,576 ) —   (47,571 ) (14,462 ) —   —   (154,231 )
Transfers into Level 3
58,705 —   —   —   —   —   —   58,705
Transfers out of Level 3
—   —   —   —   —   —   —   —

Fair value at end of period
$ 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
$ 14,611 $ 359 $ 106 $ (22 ) $ (940 ) $ 1,330 $ 172,334 $ 187,778

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
Fair value at beginning of period
$ 482,368 $ 237,751 $ 340,042 $ 108,317 $ 471,077 $ 61,816 $ 252,434 $ 1,953,805
Accretion of discount (amortization of premium)
1,709 91 19 21 732 —   455 3,027
Net realized gain (loss)
(1,041 ) 1,185 —   441 (16,595 ) —   (455 ) (16,465 )
Net change in unrealized appreciation (depreciation)
7,541 1,647 (26,252 ) 1,269 66,693 (1,970 ) 53,729 102,657
Purchases
291 —   35,312 —   13 —   30,790 66,406
Paid-in-kind interest
2,074 —   —   4,104 2,302 —   —   8,480
Sales and repayments
(8,334 ) (157,904 ) —   (13,636 ) (41,207 ) —   —   (221,081 )
Net transfers in or out of Level 3
—   —   —   —   —   —   —   —

Fair value at end of period
$ 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
$ 8,254 $ (1,231 ) $ (26,252 ) $ 1,017 $ 58,776 $ (1,970 ) $ 53,729 $ 92,323


	For the Nine Months Ended September 30, 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
Fair value at beginning of period	$	414,075	$	84,083	$	10,371	$	104,659	$	497,288	$	50,770	$	460,236	$	1,621,482
Accretion of discount (amortization of premium)	1,426		194		36		105		3,473		—		—		5,234
Net realized gain (loss)	(12,186)		446		—		(27,541)		1,329		—		64,960		27,008
Net change in unrealized appreciation (depreciation)	26,048		(201)		(212)		34,394		(9,441)		1,277		82,667		134,532
Purchases	110,486		110,150		—		19,800		—		—		16,052		256,488
Paid-in-kind interest	9,627		537		—		7,916		188		—		—		18,268
Sales and repayments	(122,163)		(49,577)		—		(84,415)		(61,186)		—		(104,518)		(421,859)
Transfers into Level 3(1)	58,705		—		—		—		—		—		2,836		61,541
Transfers out of Level 3	—		—		—		—		—		—		—		—
Fair value at end of period	$	486,018	$	145,632	$	10,195	$	54,918	$	431,651	$	52,047	$	522,233	$	1,702,694
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	$	16,286	$	22	$	(212)	$	(293)	$	(6,787)	$	1,277	$	83,316	$	93,609


	For the Nine Months Ended September 30, 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
Fair value at beginning of period	$	482,368	$	237,751	$	340,042	$	108,317	$	471,077	$	61,816	$	252,434	$	1,953,805
Accretion of discount (amortization of premium)	2,219		1,338		23		76		1,962		—		455		6,073
Net realized gain (loss)	(8,197)		448		(100,555)		(39,319)		(156,872)		—		162		(304,333)
Net change in unrealized appreciation (depreciation)	9,552		4,282		(53,965)		57,706		204,258		(1,297)		155,052		375,588
Purchases	54,953		15,000		53,291		832		13		—		52,021		176,110
Paid-in-kind interest	11,174		—		—		8,373		6,907		—		—		26,454
Sales and repayments	(132,333)		(158,734)		(228,836)		(21,582)		(41,207)		(6,089)		(14,398)		(603,179)
Net transfers in or 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
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

______________

(1) Transfers into Level 3 were primarily due to decreased price transparency.

Table of Contents

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

Type of Investment
Fair Value at
March 31, 2022
(Unaudited)
Valuation
Technique⁽¹⁾

Unobservable
Input
Range Weighted
Average
Senior Secured Loans—First Lien
$ 386,611 Market Comparables Market Yield (%) 7.0% - 16.8% 9.3%
EBITDA Multiples (x) 3.5x - 9.6x 5.4x
42,812 Discounted Cash Flow Discount Rate (%) 9.5% - 14.5% 11.8%
Senior Secured Loans—Second Lien
130,401 Market Comparables Market Yield (%) 8.5% - 11.0% 9.5%
Senior Secured Bonds
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) 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
64,046 Market Comparables Market Yield (%) 8.9% - 9.9% 9.4%
40,613 Other⁽²⁾ Other⁽²⁾
Preferred Equity
416,516 Market Comparables Market Yield (%) 7.5% - 24.5% 14.9%
EBITDA Multiples (x) 9.0x - 10.0x 9.5x
Net Aircraft Book Value Multiple (x) 1.0x - 1.0x 1.0x
80,772 Discounted Cash Flow Discount Rate (%) 9.5% - 10.0% 9.8%
Sustainable Infrastructure Investments, LLC
50,770 Discounted Cash Flow Discount Rate (%) 11.8% - 12.3% 12.0%
Equity/Other
444,610 Market Comparables EBITDA Multiples (x) 2.8x - 10.5x 4.7x
Production Multiples (Mboe/d) $30,000.0 - $35,000.0 $32,500.0
Proved Reserves Multiples (Mmboe) 10.0x - 11.5x 10.8x
Production Multiples (MMcfe/d) $2,900.0 - $3,200.0 $3,050.0
Proved Reserves Multiples (Bcfe) 0.7x - 0.7x 0.7x
PV-10 Multiples (x) 1.2x - 4.8x 2.8x
3,195 Discounted Cash Flow Discount Rate (%) 8.0% - 32.0% 23.3%
6,385 Option Valuation Model Volatility (%) 52.0% - 65.0% 63.6%
6,046 Other⁽²⁾ Other⁽²⁾

Total
$ 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,


Type of Investment	Fair Value at September 30, 2022 (Unaudited)		Valuation Technique(1)	Unobservable Input	Range	Weighted Average
Senior Secured Loans—First Lien	$	450,887	Market Comparables	Market Yield (%)	8.5%-20.0%	12.1%
				EBITDA Multiples (x)	3.9x-6.3x	4.6x
	35,131		Discounted Cash Flow	Discount Rate (%)	11.5%-20.0%	16.2%
Senior Secured Loans—Second Lien	145,632		Market Comparables	Market Yield (%)	9.3%-13.5%	11.3%
Senior Secured Bonds	10,195		Market Comparables	Market Yield (%)	7.1%-8.1%	7.6%
Unsecured Debt	35,118		Market Comparables	Market Yield (%)	9.9%-10.9%	10.4%
	19,800		Cost
Preferred Equity	341,776		Market Comparables	Market Yield (%)	11.0%-27.8%	17.7%
				EBITDA Multiples (x)	7.5x-8.5x	8.0x
				Net Aircraft Book Value Multiple (x)	1.0x-1.0x	1.0x
	89,875		Discounted Cash Flow	Discount Rate (%)	11.3%-11.8%	11.5%
Sustainable Infrastructure Investments, LLC	52,047		Discounted Cash Flow	Discount Rate (%)	13.5%-14.0%	13.8%
Equity/Other	510,905		Market Comparables	EBITDA Multiples (x)	1.7x-8.5x	4.6x
				Production Multiples (Mboe/d)	$31,000.0-$36,000.0	$33,564.9
				Proved Reserves Multiples (Mmboe)	$7.4-$9.8	$7.9
				Production Multiples (MMcfe/d)	$3,350.0-$3,650.0	$3,500.0
				Proved Reserves Multiples (Bcfe)	0.7x-0.8x	0.8x
				PV-10 Multiples (x)	0.5x-0.9x	0.8x
	2,737		Discounted Cash Flow	Discount Rate (%)	8.0%-33.0%	24.1%
	3,423		Option Valuation Model	Volatility (%)	33.5%-58.0%	38.6%
	5,168		Other(2)
Total	$	1,702,694

Table of Contents

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.~~


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)
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	64,046		Market Comparables	Market Yield (%)	8.9%-9.9%	9.4%
	40,613		Other(2)
Preferred Equity	416,516		Market Comparables	Market Yield (%)	7.5%-24.5%	14.9%
				EBITDA Multiples (x)	9.0x-10.0x	9.5x
				Net Aircraft Book Value Multiple (x)	1.0x-1.0x	1.0x
	80,772		Discounted Cash Flow	Discount Rate (%)	9.5%-10.0%	9.8%
Sustainable Infrastructure Investments, LLC	50,770		Discounted Cash Flow	Discount Rate (%)	11.8%-12.3%	12.0%
Equity/Other	444,610		Market Comparables	EBITDA Multiples (x)	2.8x-10.5x	4.7x
				Production Multiples (Mboe/d)	$30,000.0-$35,000.0	$32,500.0
				Proved Reserves Multiples (Mmboe)	10.0x-11.5x	10.8x
				Production Multiples (MMcfe/d)	$2,900.0-$3,200.0	$3,050.0
				Proved Reserves Multiples (Bcfe)	0.7x-0.7x	0.7x
				PV-10 Multiples (x)	1.2x-4.8x	2.8x
	3,195		Discounted Cash Flow	Discount Rate (%)	8.0%-32.0%	23.3%
	6,385		Option Valuation Model	Volatility (%)	52.0%-65.0%	63.6%
	6,046		Other(2)
Total	$	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, 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.

Note 9. Financing Arrangements

The following tables present a summary of information with respect to the Company’s outstanding financing arrangements as of ~~March 31,~~September 30, 2022 and December 31, 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, 2021. Any significant changes to the ~~Company’s~~Company's financing arrangements during the ~~three~~nine months ended ~~March 31,~~September 30, 2022 are discussed below.

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





Total
      $ 772,293    $   —

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





Total
      $ 775,667    $ 85,000


	As of September 30, 2022 (Unaudited)
Arrangement(1)	Type of Arrangement	Rate(2)	Amount Outstanding		Amount Available		Maturity Date
JPMorgan Facility	Revolving/Term	L+3.00%	$	305,676	$	—	February 16, 2023
Senior Secured Notes(3)	Bond	7.50%	457,075		—		August 15, 2023
Total			$	762,751	$	—

Table of Contents

FS Energy and Power Fund

Notes to Unaudited Consolidated Financial Statements (continued)

(in thousands, except share and per share amounts)

~~(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 March 31, 2022 and December 31, 2021, the fair value of the Senior Secured Notes was approximately $478,357 and $510,511, respectively. These valuations are considered Level 2 valuations within the fair value hierarchy.

Note 9. Financing Arrangements (continued)


	As of December 31, 2021
Arrangement(1)	Type of Arrangement	Rate(2)	Amount Outstanding		Amount Available		Maturity Date
JPMorgan Facility	Revolving/Term	L+3.00%	$	286,667	$	85,000	February 16, 2023
Senior Secured Notes(3)	Bond	7.50%	489,000		—		August 15, 2023
Total			$	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, 2022andDecember 31, 2021, the fair value of the Senior Secured Notes was approximately $457,852 and $510,511, respectively. These valuations are considered Level 2 valuations within the fair value hierarchy.

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

   Three Months Ended March 31,
   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
JPMorgan Facility
   $ 2,405    $ 905    $ 3,310    $ 3,237    $ 2,089    $ 5,326
Senior Secured Notes
   9,104    1,280    10,384    9,169    995    10,164












Total
   $ 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)~~


	Nine Months Ended September 30,
	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
JPMorgan Facility	$	9,458	$	1,830	$	11,288	$	7,273	$	3,214	$	10,487
Senior Secured Notes	26,381		3,325		29,706		27,506		3,024		30,530
Total	$	35,839	$	5,155	$	40,994	$	34,779	$	6,238	$	41,017

___________________

(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.~~

~~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)~~

make-whole fees, if any.

The Company’s average borrowings and weighted average interest rate, including the effect of non-usage fees, for the ~~three~~nine months ended ~~March 31,~~September 30, 2022 were ~~$779,774~~$770,774 and ~~7.02%~~7.01%, respectively. As of ~~March 31,~~September 30, 2022, the Company’s effective interest rate on borrowings was ~~5.91%~~6.93%.

The Company’s average borrowings and weighted average interest rate, including the effect of non-usage fees, for the ~~three~~nine months ended ~~March 31,~~September 30, 2021 were ~~$899,500~~$779,623 and ~~6.89%~~6.94%, respectively. As of ~~March 31,~~September 30, 2021, the Company’s effective interest rate on borrowings was ~~6.11%~~6.26%.

Under its financing arrangements, the Company has made certain representations and warranties and is required to comply with various covenants, reporting requirements and other customary requirements for similar financing arrangements.The Company was in compliance with all covenants required by its financing arrangements as of ~~March 31,~~September 30, 2022 and December 31, 2021.

~~The revolving period for the JPMorgan Facility, 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 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.

Table of Contents

FS Energy and Power Fund

Notes to Unaudited Consolidated Financial Statements (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 ~~three~~nine months ended ~~March 31,~~September 30, 2022 and the year ended December 31, 2021:

   Three Months Ended
March 31, 2022
(Unaudited) Year Ended
December 31, 2021
Per Share Data:⁽¹⁾

Net asset value, beginning of period
   $ 3.59 $ 3.25
Results of operations⁽²⁾

Net investment income
   0.02 0.09
Net realized gain (loss) and unrealized appreciation (depreciation)
   0.41 0.37


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


Shareholder distributions⁽³⁾

Distributions from net investment income
   (0.03 ) (0.12 )


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


Capital share transactions

Issuance of common shares⁽⁴⁾
   —   —


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


Net asset value, end of period
   $ 3.99 $ 3.59


Shares outstanding, end of period
   447,523,931 446,089,499


Total return⁽⁵⁾
   11.98 % 14.22 %


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


Ratio/Supplemental Data:
Net assets, end of period
   $ 1,783,915 $ 1,602,323
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
   $ 772,293 $ 775,667
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.~~

~~(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)~~

Nine Months Ended
September 30, 2022
(Unaudited)
Year Ended
December 31, 2021
Per Share Data:(1)
Net asset value, beginning of period $ 3.59 $ 3.25
Results of operations(2)
Net investment income 0.09 0.09
Net realized gain (loss) and unrealized appreciation (depreciation) 0.26 0.37
Net increase (decrease) in net assets resulting from operations 0.35 0.46
Shareholder distributions(3)
Distributions from net investment income (0.09) (0.12)
Net decrease in net assets resulting from shareholder distributions (0.09) (0.12)
Capital share transactions
Issuance of common shares(4)
— —
Net increase (decrease) in net assets resulting from capital share transactions — —
Net asset value, end of period $ 3.85 $ 3.59
Shares outstanding, end of period 450,129,732 446,089,499
Total return(5)
9.69 % 14.22 %
Total return (without assuming reinvestment of distributions)(5)
9.75 % 14.15 %
Ratio/Supplemental Data:
Net assets, end of period $ 1,731,841 $ 1,602,323
Ratio of net investment income to average net assets(6)(7)
3.22 % 2.77 %
Ratio of total operating expenses to average net assets(6)
6.62 % 6.96 %
Ratio of management fee offset to average net assets(6)
(0.15) % (0.09) %
Ratio of net operating expenses to average net assets(6)
6.47 % 6.87 %
Ratio of interest expense to average net assets(6)
3.17 % 3.46 %
Portfolio turnover(8)
15.75 % 44.25 %
Total amount of senior securities outstanding, exclusive of treasury securities $ 762,751 $ 775,667
Asset coverage per unit(9)
3.27 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.

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

(6) Weighted average net assets during the applicable period are used for this calculation. Ratios for the nine months ended September 30, 2022 are annualized. Annualized ratios for the nine months ended September 30, 2022 are not necessarily indicative of the ratios that may be expected for the year ending December 31, 2022.

(7) If FS/EIG Advisorhad not agreed to offset the amount of any structuring, upfront or certain other fees it or its members received against the management fee payable by the Company, the ratio of net investment income to average net assets would have been 3.07% and 2.68% for the nine months ended September 30, 2022 and the year ended December 31, 2021, respectively. See Note 4 for a discussion of the management fee offset with FS/EIG Advisor.

(8) Portfolio turnover for the nine months ended September 30, 2022 is not annualized.

(9) 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.

Table of Contents

Item 2. Management’s Discussion and Analysis of Financial ~~Statements (continued)~~

~~(in~~Condition and Results of Operations.

(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.

~~(6)~~

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

~~(7)~~

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

~~(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 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”~~"we," "us" and ~~“our”~~"our" refer to FS Energy and Power Fund and ~~“FS/~~"FS/EIG ~~Advisor”~~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.

Table of Contents

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: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, wewe 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.

Table of Contents

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~~

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”~~"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.~~

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,

Table of Contents

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 recent quarters, volatility in the energy markets may persist, recur or 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 depressed commodity prices or other declines in the energy markets. These developments could result in a further decrease in the value of our investments.

These events have 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 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 may increase our funding costs and limit our access to the capital markets. These events have previously limited our investment originations, which may continue for the immediate future, and have also previously had a material negative impact on our operating results for a period of time. In addition, the growth of non-income producing equity investments as a percentage of the portfolio 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 needed to sell certain investments to satisfy certain margin obligations, and if such market conditions 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, 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. 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 ~~one~~three 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 remain 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.

~~We will continue to carefully monitor the impact of the~~ ~~COVID-19~~ 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 have a negative impact on our business and the financial condition of certain of our portfolio companies.

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

~~Total Portfolio Activity~~

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

Net Investment Activity
   For the Three
Months
Ended
March 31,
2022 For the Year
Ended
December 31,
2021
Purchases
   $ 124,090 $ 1,010,496
Sales and Repayments
   (240,335 ) (998,391 )


Net Portfolio Activity
   $ (116,245 ) $ 12,105

   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
Senior Secured Loans—First Lien
   $ 17,642    14 % $ 423,495    42 %
Senior Secured Loans—Second Lien
   63,250    51 % 18,750    2 %
Senior Secured Bonds
   —      —   169,298    17 %
Unsecured Debt
   34,041    28 % 334,396    33 %
Preferred Equity
   —      —   11,942    1 %
Equity/Other
   9,157    7 % 52,615    5 %






Total
   $ 124,090    100 % $ 1,010,496    100 %

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

March 31, 2022
(Unaudited) December 31, 2021
Amortized
Cost⁽¹⁾ Fair Value Percentage
of Portfolio Amortized
Cost⁽¹⁾ Fair Value Percentage
of Portfolio
Senior Secured Loans—First Lien
$ 694,232 $ 696,726 28 % $ 832,257 $ 812,335 34 %
Senior Secured Loans—Second Lien
129,504 130,401 5 % 83,322 84,083 3 %
Senior Secured Bonds
77,248 85,452 3 % 77,266 81,646 3 %
Unsecured Debt
384,783 381,509 16 % 425,715 397,068 17 %
Preferred Equity
503,010 483,647 20 % 515,711 497,288 21 %
Sustainable Infrastructure Investments, LLC
54,514 52,100 2 % 54,514 50,770 2 %
Equity/Other
371,634 642,537 26 % 364,272 472,033 20 %

Total
$ 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 March 31, 2022 and December 31, 2021:~~

   March 31,
2022 December 31,
2021
Number of Portfolio Companies
   69 71
% Variable Rate (based on fair value)
   30.6 % 35.1 %
% Fixed Rate (based on fair value)
   21.8 % 22.3 %
% Income Producing Preferred Equity and Equity/Other Investments (based on fair value)
   13.1 % 14.1 %
% Non-Income Producing Preferred Equity and Equity/Other Investments (based on fair value)
   34.5 % 28.5 %
Weighted Average Purchase Price of Debt Investments (as a % of par value)
   99.4 % 98.5 %
% of Investments on Non-Accrual (based on fair value)
   8.5 % 10.4 %
Gross Portfolio Yield Prior to Leverage (based on amortized cost)
   5.7 % 5.5 %
Gross Portfolio Yield Prior to Leverage (based on amortized cost)—Excluding Non-Income Producing Assets
   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, 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 remain 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~~future.

We will continue to carefully monitor the impact of the ~~actual distribution rate~~COVID-19 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 have a negative impact on our business and the financial condition of certain of our portfolio companies.

Table of Contents

Portfolio Investment Activity for the Three and Nine Months Ended September 30, 2022 and for the Year Ended December 31, 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, 2022:


Net Investment Activity	For the Three Months Ended September 30, 2022				For the Nine Months Ended September 30, 2022
Purchases	$	30,614			$	375,112
Sales and Repayments	(143,603)				(651,005)
Net Portfolio Activity	$	(112,989)			$	(275,893)

	For the Three Months Ended September 30, 2022				For the Nine Months Ended September 30, 2022
New Investment Activity by Asset Class	Purchases		Percentage		Purchases		Percentage
Senior Secured Loans—First Lien	$	10,809	35	%	$	144,437	39	%
Senior Secured Loans—Second Lien	—		—		110,150		29	%

Unsecured Debt	19,800		65	%	73,069		19	%


Equity/Other	5		0	%	47,456		13	%
Total	$	30,614	100	%	$	375,112	100	%

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


	September 30, 2022 (Unaudited)						December 31, 2021
	Amortized Cost(1)		Fair Value		Percentage of Portfolio		Amortized Cost(1)		Fair Value		Percentage of Portfolio
Senior Secured Loans—First Lien	$	750,207	$	749,844	33	%	$	832,257	$	812,335	34	%
Senior Secured Loans—Second Lien	145,072		145,632		7	%	83,322		84,083		3	%
Senior Secured Bonds	10,052		10,195		1	%	77,266		81,646		3	%
Unsecured Debt	376,017		345,646		15	%	425,715		397,068		17	%
Preferred Equity	459,515		431,651		19	%	515,711		497,288		21	%
Sustainable Infrastructure Investments, LLC	54,514		52,047		2	%	54,514		50,770		2	%
Equity/Other	340,588		523,708		23	%	364,272		472,033		20	%
Total	$	2,135,965	$	2,258,723	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, 2022 and December 31, 2021:


	September 30, 2022	December 31, 2021
Number of Portfolio Companies	69	71
% Variable Rate (based on fair value)	34.4%	35.1%
% Fixed Rate (based on fair value)	21.0%	22.3%
% Income Producing Preferred Equity and Equity/Other Investments (based on fair value)	13.0%	14.1%
% Non-Income Producing Preferred Equity and Equity/Other Investments (based on fair value)	31.6%	28.5%
Weighted Average Purchase Price of Debt Investments (as a % of par value)	99.9%	98.5%
% of Investments on Non-Accrual (based on fair value)	10.1%	10.4%
Gross Portfolio Yield Prior to Leverage (based on amortized cost)	6.9%	5.5%
Gross Portfolio Yield Prior to Leverage (based on amortized cost)—Excluding Non-Income Producing Assets	9.4%	7.8%

Although our board of trustees has not declared or resumed regular cash distributions to shareholders for any ~~period.~~period after March 31, 2020, our board of trustees has since declared three cash distributions in 2020, four cash distributions in 2021 and three cash distributions in 2022, each in the amount of $0.03 per share. FS/EIG Advisor and our board of trustees expect that future regular

Table of Contents

cash distributions to shareholders will remain 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. For the ~~three~~nine months ended ~~March 31,~~September 30, 2022 and the year ended December 31, 2021, our total return was ~~11.98%~~9.69% and 14.22%, respectively, and our total return without assuming reinvestment of distributions was ~~11.98%~~9.75% and 14.15%, respectively.

Our estimated gross portfolio yield ~~and annualized distribution rate to shareholders do~~does not represent actual investment returns to shareholders. Our gross annual portfolio yield ~~and distribution rate to shareholders are~~is 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, 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 as of ~~March 31,~~September 30, 2022 and December 31, 2021:

Characteristics of All Direct Originations held in Portfolio
   March 31,
2022    December 31,
2021
Number of Portfolio Companies
   43    43
% of Investments on Non-Accrual (based on fair value)
   12.0%    15.4%
Total Cost of Direct Originations
   $1,489,778    $1,586,099
Total Fair Value of Direct Originations
   $1,757,562    $1,621,482
% of Total Investments, at Fair Value
   71.1%    67.7%
Gross Portfolio Yield Prior to Leverage (based on amortized cost) of Funded Direct Originations
   5.4%    5.1%
Gross Portfolio Yield Prior to Leverage (based on amortized cost) of Funded Direct Originations—Excluding Non-Income Producing Assets
   9.3%    8.4%

Characteristics of All Direct Originations held in Portfolio September 30, 2022 December 31, 2021
Number of Portfolio Companies 41 43
% of Investments on Non-Accrual (based on fair value) 13.8% 15.4%
Total Cost of Direct Originations $1,473,985 $1,586,099
Total Fair Value of Direct Originations $1,645,350 $1,621,482
% of Total Investments, at Fair Value 72.8% 67.7%
Gross Portfolio Yield Prior to Leverage (based on amortized cost) of Funded Direct Originations 6.9% 5.1%
Gross Portfolio Yield Prior to Leverage (based on amortized cost) of Funded Direct Originations—Excluding Non-Income Producing Assets 11.0% 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 ~~March 31,~~September 30, 2022 and December 31, 2021:

   March 31, 2022 December 31, 2021
Portfolio Composition by Strategy
   Fair Value    Percentage of
Portfolio Fair Value    Percentage
of Portfolio
Direct Originations
   $ 1,757,562    71 % $ 1,621,482    68 %
Broadly Syndicated/Other
   714,810    29 % 773,741    32 %






Total
   $ 2,472,372    100 % $ 2,395,223    100 %

September 30, 2022 December 31, 2021
Portfolio Composition by Strategy Fair Value Percentage of Portfolio Fair Value Percentage of Portfolio
Direct Originations $ 1,645,350 73 % $ 1,621,482 68 %
Broadly Syndicated/Other 613,373 27 % 773,741 32 %
Total $ 2,258,723 100 % $ 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.

Table of Contents

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

   March 31, 2022 December 31, 2021
Investment Rating
   Fair
Value    Percentage
of Portfolio Fair
Value    Percentage
of Portfolio
1
   $ —      —   $ —      —
2
   1,913,834    77 % 1,771,346    74 %
3
   178,155    7 % 232,319    10 %
4
   309,781    13 % 284,055    12 %
5
   70,602    3 % 107,503    4 %






Total
   $ 2,472,372    100 % $ 2,395,223    100 %


	September 30, 2022				December 31, 2021
Investment Rating	Fair Value		Percentage of Portfolio		Fair Value		Percentage of Portfolio
1	$	—	—		$	—	—
2	1,692,276		75	%	1,771,346		74	%
3	244,156		11	%	232,319		10	%
4	262,012		11	%	284,055		12	%
5	60,279		3	%	107,503		4	%
Total	$	2,258,723	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 ~~March 31,~~September 30, 2022 and 2021

Revenues

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

   Three Months Ended March 31,
   2022 2021
   Amount    Percentage
of Total
Income Amount    Percentage
of Total
Income
Interest income
   $ 27,087    76 % $ 29,165    77 %
Paid-in-kind interest income
   5,128    14 % 8,480    22 %
Fee income
   1,233    3 % 516    1 %
Dividend income
   2,461    7 % —      —






Total investment income⁽¹⁾
   $ 35,909    100 % $ 38,161    100 %

~~(1)~~

~~Such revenues represent $28,752 and $26,154 of cash income earned as well as $7,157 and $12,007 in~~ ~~non-cash~~ ~~portions relating to accretion of discount and PIK interest for the three months ended March 31, 2022 and 2021, 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.~~

Three Months Ended September 30, Nine Months Ended September 30,
2022 2021 2022 2021
Amount Percentage of Total Income Amount Percentage of Total Income Amount Percentage of Total Income Amount Percentage of Total Income
Interest income $ 33,449 79 % $ 24,200 64 % $ 87,351 70 % $ 80,707 70 %
Paid-in-kind interest income 5,799 14 % 8,614 23 % 18,268 15 % 26,455 23 %
Fee income 2,723 6 % 117 0 % 13,182 10 % 1,312 1 %
Dividend income 479 1 % 4,960 13 % 6,631 5 % 6,534 6 %
Total investment income(1)
$ 42,450 100 % $ 37,891 100 % $ 125,432 100 % $ 115,008 100 %
_____________________________

(1) Such revenues represent $35,111 and $27,991 of cash income earned as well as $7,339 and $9,900 in non-cash portions relating to accretion of discount and PIK interest for the three months ended September 30, 2022 and 2021, respectively, and represent $101,738 and $81,284 of cash income earned as well as $23,694 and $33,724 in non-cash portions relating to accretion of discount and PIK interest for the nine months ended September 30, 2022 and 2021, 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~~increase in the amount of interest income ~~and PIK income~~ for the three and nine months ended ~~March 31,~~September 30, 2022 compared to the three and nine months ended ~~March 31,~~September 30, 2021 was primarily due to ~~an increase in repayments on higher-yielding debt investments which were reinvested into assets with lower yields.~~

the rising interest rate environment.

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~~The increase in the amount of fee income for the three and nine months ended ~~March 31,~~September 30, 2022 compared to the three and nine months ended ~~March 31,~~September 30, 2021 was primarily due to an increase in prepayment fees.

~~The increase in the amount~~

Table 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.

Contents

Expenses

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

   Three Months Ended
March 31,
   2022 2021
Management fees
   $ 10,735 $ 10,650
Administrative services expenses
   1,420 1,581
Share transfer agent fees
   720 718
Accounting and administrative fees
   177 186
Interest expense
   13,694 15,490
Trustees’ fees
   227 207
Expenses associated with our independent audit and related fees
   111 111
Legal fees
   —   3
Printing fees
   333 187
Other
   1,000 371


Total operating expenses
   28,417 29,504
Less: Management fee offset
   (698 ) (2 )


Net operating expenses
   $ 27,719 $ 29,502


	Three Months Ended September 30,				Nine Months Ended September 30,
	2022		2021		2022		2021
Management fees	$	11,350	$	10,077	$	33,361	$	31,005
Administrative services expenses	1,695		1,457		4,605		4,480
Share transfer agent fees	768		736		2,216		2,182
Accounting and administrative fees	369		169		735		516
Interest expense	14,104		12,783		40,994		41,017
Trustees' fees	161		189		578		587
Expenses associated with our independent audit and related fees	213		113		436		336
Legal fees	101		15		251		18
Printing fees	73		89		482		399
Other	472		515		2,002		1,311
Total operating expenses	29,306		26,143		85,660		81,851
Less: Management fee offset	(208)		(1,026)		(2,606)		(1,349)
Net operating expenses	$	29,098	$	25,117	$	83,054	$	80,502

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

   Three Months Ended
March 31,
   2022 2021
Ratio of operating expenses to average net assets
   1.76 % 1.94 %
Ratio of management fee offset to average net assets
   (0.04 )% 0.00 %


Ratio of net operating expenses to average net assets
   1.72 % 1.94 %
Ratio of interest expense to average net assets
   (0.85 )% (1.02 )%


Ratio of net operating expenses, excluding interest expense, to average net assets
   0.87 % 0.92 %


	Three Months Ended September 30,				Nine Months Ended September 30,
	2022		2021		2022		2021
Ratio of operating expenses to average net assets	1.62	%	1.72	%	4.96	%	5.28	%
Ratio of management fee offset to average net assets	(0.01)	%	(0.07)	%	(0.15)	%	(0.09)	%
Ratio of net operating expenses to average net assets	1.61	%	1.65	%	4.81	%	5.19	%
Ratio of interest expense to average net assets	(0.78)	%	(0.84)	%	(2.38)	%	(2.64)	%
Ratio of net operating expenses, excluding interest expense, to average net assets	0.83	%	0.81	%	2.43	%	2.55	%

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, upfront or certain other ~~upfront~~ fees received by FS/EIG Advisor or its members which were offset against management fees due to FS/EIG Advisor from us were ~~$698~~$208 and $2$1,026 for the three months ended ~~March 31,~~September 30, 2022 and 2021, respectively, and $2,606 and $1,349 for the nine months ended September 30, 2022 and 2021, 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 ~~March 31,~~September 30, 2022 and ~~2021.~~

2021.

Net Investment Income

Our net investment income totaled ~~$8,190~~$13,352 ($~~0.02~~0.03 per share) and ~~$8,659~~$12,774 ($~~0.02~~0.03 per share) for the three months ended ~~March 31,~~September 30, 2022 and 2021, respectively, and $42,378 ($0.09 per share) and $34,506 ($0.08 per share) for the nine months ended September 30, 2022 and 2021, respectively.

Table of Contents

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 ~~March 31,~~September 30, 2022 and 2021, were as follows:

   Three Months
Ended
March 31,
   2022 2021
Net realized gain (loss) on investments⁽¹⁾
   $ (29,044 ) $ (440 )
Net realized gain (loss) on swap contracts
   (416 ) —
Net realized gain (loss) on debt extinguishment
   (746 ) —


Total net realized gain (loss)
   $ (30,206 ) $ (440 )

~~(1)~~

We sold investments and received principal repayments of $68,762 and $171,573, respectively, during the three months ended March 31, 2022 and $111,368 and $173,361, respectively, during the three months ended March 31, 2021.

Three Months Ended
September 30, Nine Months Ended
September 30,
2022 2021 2022 2021
Net realized gain (loss) on investments(1)
$ 3,648 $ 1,625 $ 35,108 $ (260,881)
Net realized gain (loss) on foreign currency (202) — (202) (6)
Net realized gain (loss) on swap contracts (812) — (2,620) —
Net realized gain (loss) on debt extinguishment — — (929) —
Total net realized gain (loss) $ 2,634 $ 1,625 $ 31,357 $ (260,887)

_________________________

(1) We sold investments and received principal repayments of $28,558 and $115,045, respectively, during the three months ended September 30, 2022 and $168,333 and $127,005, respectively, during the three months ended September 30, 2021. We sold investments and received principal repayments of $299,249 and $351,756, respectively, during the nine months ended September 30, 2022 and $376,878 and $430,274, respectively, during the nine months ended September 30, 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 ~~March 31,~~September 30, 2022 and 2021 were as follows:

   Three Months Ended
March 31,
   2022 2021
Net change in unrealized appreciation (depreciation) on investments
   $ 215,281 $ 131,563
Net change in unrealized appreciation (depreciation) on swap contracts
   (3,482 ) —
Net change in unrealized appreciation (depreciation) on foreign currency
   —   4


Total net change in unrealized appreciation (depreciation)
   $ 211,799 $ 131,567


	Three Months Ended September 30,				Nine Months Ended September 30,
	2022		2021		2022		2021
Net change in unrealized appreciation (depreciation) on investments	$	(70,610)	$	48,994	$	80,592	$	408,973
Net change in unrealized appreciation (depreciation) on swap contracts	3,582		—		(6)		—
Net change in unrealized appreciation (depreciation) on foreign currency	(59)		(21)		(59)		(13)
Total net change in unrealized appreciation (depreciation) and unrealized gain (loss)	$	(67,087)	$	48,973	$	80,527	$	408,960

During the three and nine months ended ~~March 31,~~September 30, 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~~appreciation to realized ~~losses.~~gains. During the three and nine months ended ~~March 31,~~September 30, 2021, the net change in unrealized appreciation (depreciation) on our investments was primarily driven by the performance of our directly originated ~~assets.~~

assets and the conversion of unrealized depreciation to realized losses.

Net Increase (Decrease) in Net Assets Resulting from Operations

For the three months ended ~~March 31,~~September 30, 2022 and 2021, the net increase (decrease) in net assets resulting from operations was ~~$189,783~~$(51,101) ($~~0.42~~(0.11) per share) and ~~$139,786~~$63,372 ($~~0.32~~0.14 per share), respectively.

For the nine months ended September 30, 2022 and 2021, the net increase (decrease) in net assets resulting from operations was $154,262 ($0.34 per share) and $182,579 ($0.41 per share), respectively.

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

Financial Condition, Liquidity and Capital Resources

Overview

As of ~~March 31,~~September 30, 2022, we had ~~$93,452~~$246,406 in cash, which we held in custodial accounts. As of ~~March 31,~~September 30, 2022, we also had broadly syndicated investments that could be sold to create additional liquidity. As of ~~March 31,~~September 30, 2022, we had ~~seven~~six senior secured loan investments with aggregate unfunded commitments of ~~$50,657~~$36,833 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/or liquid securities to fund such unfunded commitments should the need arise.

In addition, the JPMorgan Facility matures on February 16, 2023 and the Senior Secured Notes mature on August 15, 2023. We intend on maintaining sufficient liquid securities and cash on hand and/or seeking new financing arrangements to repay the maturing financing arrangements. For additional information regarding our financing arrangements, see Note 9 to our unaudited consolidated financial statements included herein.

Table of Contents

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. The share repurchase program and 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~~“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 ~~March 31,~~September 30, 2022:

Arrangement⁽¹⁾

Type of
Arrangement
   Rate⁽²⁾ Amount

Outstanding    Amount
Available    Maturity Date
JPMorgan Facility
   Revolving/Term    L+3.00% $ 305,676    $ —      February 16, 2023
Senior Secured Notes⁽³⁾
   Bond    7.50% 466,617    —      August 15, 2023





Total
      $ 772,293    $   —

~~(1)~~

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

~~(2)~~

Arrangement(1)
Type of
Arrangement
Rate(2)
Amount
Outstanding Amount
Available Maturity Date
JPMorgan Facility Revolving/Term L+3.00% $ 305,676 $ — February 16, 2023
Senior Secured Notes(3)
Bond 7.50% 457,075 — August 15, 2023
Total $ 762,751 $ —

________________________

(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 March 31, 2022, the fair value of the Senior Secured Notes was approximately $478,357.~~

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

a 0.00% floor.

(3) As of September 30, 2022, the fair value of the Senior Secured Notes was approximately $457,852.

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.

Table of Contents

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, four cash distributions in 2021 and ~~one~~three cash ~~distribution~~distributions 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 remain 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 ~~three~~nine months ended ~~March 31,~~September 30, 2022 and 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, 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

Table of Contents

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~~

Our board of trustees is responsible for overseeing the ~~fair value~~valuation of our ~~investment~~ portfolio ~~each quarter. Securities are valued~~investments at fair value as determined in good faith ~~by our board of trustees. In connection with that determination,~~ pursuant to FS/EIG Advisor ~~provides~~’s valuation policy. As permitted by Rule 2a-5 of the 1940 Act, our board of trustees has designated FS/EIG Advisor as our valuation designee, with day-to-day responsibility for implementing the 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.~~

process set forth in FS/EIG Advisor’s valuation policy.

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.

FS/EIG Advisor determines the fair value of our investment portfolio each quarter. Securities that are publicly-traded with readily available market prices will be valued at the reported closing price on the valuation date. Securities that are not publicly-traded with readily available market prices will be valued at fair value as determined in good faith by FS/EIG Advisor. In connection with that determination, FS/EIG Advisor will prepare portfolio company valuations which are based on relevant inputs, including, but not limited to, indicative dealer quotes, values of like securities, recent portfolio company financial statements and forecasts, and valuations prepared by independent third-party pricing and valuation services.

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

•our quarterly fair valuation process begins with FS/EIG Advisor ~~reviewing~~facilitating the delivery of updated quarterly financial and ~~documenting preliminary valuations of~~other information relating to each ~~portfolio company~~investment to an independent third-party pricing or ~~investment;~~

valuation service;

~~such preliminary~~•the independent third-party pricing or valuation service then reviews and analyzes the information, along with relevant market and economic data, and determines proposed valuations for each portfolio company or investment ~~are compared~~according to the valuation methodologies in FS/EIG Advisor’s valuation policy and communicates the information to FS/EIG Advisor in the form of a valuation range ~~that is obtained from an~~for Level 3 assets;

•FS/EIG Advisor then reviews the preliminary valuation information for each portfolio company or investment and provides feedback about the accuracy, completeness and timeliness of the valuation-related inputs considered by the independent third-party pricing or valuation ~~service;~~

service and any suggested revisions thereto prior to the independent third-party pricing or valuation service finalizing its valuation range;

•FS/EIG Advisor then provides the valuation committee ~~of our board of trustees, or the valuation committee,~~with its valuation ~~recommendation~~determinations and valuation-related information for each portfolio company or investment, along with any applicable supporting materials;

and other information that is relevant to the fair valuation process as required by FS/EIG Advisor’s board reporting obligations;

~~preliminary valuations are then discussed~~•the valuation committee meets with FS/EIG Advisor to receive the relevant quarterly reporting from FS/EIG Advisor and to discuss any questions from the valuation committee in connection with the valuation ~~committee;~~

committee’s role in overseeing the fair valuation process; and

•following the completion of its fair value oversight activities, the valuation committee ~~reviews~~(with the ~~preliminary valuations and~~assistance of 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~~Advisor) provides our board of trustees ~~approve our fair valuations; and~~

~~our board of trustees discusses~~with a report regarding 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, thequarterly valuation ~~committee and any independent third-party valuation services, if applicable.~~

process.

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~~FS/EIG Advisor may use any ~~approved~~ independent third-party pricing or valuation ~~services.~~services for which it has performed the appropriate level of due diligence. However, ~~our board of trustees~~FS/EIG Advisor 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~~sourced by FS/EIG Advisor or provided by any ~~approved~~ independent third-party ~~valuation~~pricing or ~~pricing~~valuation service that ~~our board of trustees~~FS/EIG Advisor deems to be reliable in determining fair value under the circumstances. Below is a description of factors that FS/EIG Advisor and any ~~approved~~ independent third-party valuation services ~~and our board of trustees~~ may consider when determining the fair value of our investments.

The valuation methods utilized for each portfolio company may vary depending on industry and company-specific considerations. Typically, the first step is to make an assessment as to the enterprise value of the portfolio company’s business in order

Table of Contents

to establish whether the portfolio company’s enterprise value is greater than the amount of its debt as of the valuation date. This analysis helps to determine a risk profile for the applicable portfolio company and its related investments, and the appropriate valuation methodology to utilize as part of the security valuation analysis. The enterprise valuation may be determined using a market or income approach.

Valuation of fixed income investments, such as loans and debt securities, depends upon a number of factors, including prevailing interest rates for like securities, expected volatility in future interest rates, call features, put features and other relevant terms of the debt. For investments without readily available market prices, weFS/EIG Advisor may incorporate these factors into discounted cash flow models to arrive at fair value. Various methods may be used to determine the appropriate discount rate in a discounted cash flow model.

Other factors that may be considered include the ~~borrower’s~~borrower's ability to adequately service its debt, the fair market value of the ~~portfolio company~~borrower in relation to the face amount of its outstanding debt and the quality of collateral securing ~~our~~the 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~~FS/EIG Advisor subsequently values these warrants or other equity securities received at their fair value.

Swap contracts typically are valued at their daily prices obtained from an independent third party. The aggregate settlement values and notional amounts of the swap contracts are not recorded in the statements of assets and liabilities. Fluctuations in the value of the swap contracts 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. FS/EIG Advisor is reimbursed for administrative services expenses incurred on our behalf. 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~~this agreement during the ~~three~~nine months ended ~~March 31,~~September 30, 2022 and 2021.

~~Recently Issued Accounting Standards~~

~~In March 2020, the FASB issued ASU~~

~~No. 2020-04,~~49 “~~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

Table of ~~reference rate reform. In January 2021, the FASB issued ASU~~ ~~No. 2021-01,~~Contents~~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.~~

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

Item 3. Quantitative and Qualitative Disclosures About Market Risk.

We are subject to financial market risks, including changes in interest rates. As of ~~March 31,~~September 30, 2022, ~~30.6%~~34.4% of our portfolio investments (based on fair value) paid variable interest rates, ~~21.8%~~21.0% paid fixed interest rates, ~~13.1%~~13.0% were income producing preferred equity and equity/other investments and the remaining ~~34.5%~~31.6% 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.

~~Pursuant~~

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 ~~March 31,~~September 30, 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
Down 96 basis points
   $ (3,312 ) $ (2,818 ) $ (494 ) (0.6 )%
No change
   —   —   —   —
Up 100 basis points
   $ 6,697 $ 2,967 $ 3,730 4.9 %
Up 300 basis points
   $ 21,120 $ 8,900 $ 12,220 15.9 %
Up 500 basis points
   $ 35,544 $ 14,833 $ 20,711 27.0 %

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
Down 100 basis points $ (10,652) $ (3,057) $ (7,595) (7.9) %
No change — — — —
Up 100 basis points $ 4,923 $ 3,057 $ 1,866 1.9 %
Up 300 basis points $ 21,226 $ 9,170 $ 12,056 12.5 %
Up 500 basis points $ 37,530 $ 15,284 $ 22,246 23.1 %

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 ~~three~~nine months ended ~~March 31,~~September 30, 2022 and 2021, we did not engage in interest rate hedging activities.

We also have risks regarding the inability to renew, extend or replace the JPMorgan Facility. See “Item 1A. Risk Factors” for additional information.

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 and Estimates—Valuation of Portfolio Investments.”

~~Item 4.~~

~~Controls and Procedures.~~

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 ~~March 31,~~September 30, 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 ~~March 31,~~September 30, 2022 that has materially affected, or is reasonably likely to materially affect, our internal control over financial reporting.

Table of Contents

PART II—OTHER INFORMATION

~~Item 1.~~

~~Legal Proceedings.~~

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.~~

~~Risk Factors.~~

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.~~10-K, as supplemented by our Quarterly Reports on Form 10-Q for the quarters ended March 31, 2022 and June 30, 2022. There are no material changes from the risk factors included within our most recent Annual Report on Form 10-K, as supplemented by our Quarterly Reports on Form 10-Q for the quarters ended March 31, 2022 and June 30, 2022, other than the ~~risks~~risk described below.

~~The Russian invasion~~

Any inability to renew, extend or replace the JPMorgan Facility could adversely impact our liquidity and ability to fund new investments or maintain distributions to our shareholders.

There can be no assurance that we will be able to renew, extend or replace the JPMorgan Facility upon its maturity on terms that are favorable to us, if at all. Our ability to renew, extend or replace such facility will be constrained by then-current economic conditions affecting the credit markets. In the event that we were not able to renew, extend or replace the JPMorgan Facility at the time of ~~Ukraine and sanctions on Russian energy exports may~~its maturity, this could have a material adverse ~~impact~~effect on usour liquidity and ability to fund new investments, our ability to make distributions to our shareholders and our ~~portfolio companies.~~

~~The conflict between Russia and Ukraine could lead~~ability 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 toqualify as 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.

RIC.

~~Item 2.~~

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

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.~~

~~Defaults upon Senior Securities.~~

Item 3. Defaults upon Senior Securities.

Not applicable.

~~Item 4.~~

~~Mine Safety Disclosures.~~

Item 4. Mine Safety Disclosures.

Not applicable.

~~Item 5.~~

~~Other Information.~~

~~Effective May 10, 2022, Kathleen A. McGinty resigned from our board~~

Item 5. Other Information.

Not applicable.

Table 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.

Contents

~~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~~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.) ~~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~~		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.)~~

~~10.4~~		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.)~~

~~10.5~~		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.)~~

~~10.6~~		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.)~~

~~10.7~~		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~~ ~~under the Securities Exchange Act of 1934, as amended.~~

31.2*		~~Certification of Chief Financial Officer pursuant to Rule~~ ~~13a-14~~ ~~under 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.~~

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 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.)

10.4 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.)

10.5 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.)

10.6 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.)

10.7 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 under the Securities Exchange Act of 1934, as amended.

31.2* Certification of Chief Financial Officer pursuant to Rule 13a-14 under 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.

Table of Contents

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 ~~May~~November 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, J~~R. 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)


	March 31, 2022 (Unaudited)			December 31, 2021
Assets
Investments, at fair value
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—$2,214,925 and $2,353,057, respectively)		2,472,372			2,395,223
Cash		93,452			33,879
Receivable for investments sold and repaid		—			4,975
Interest receivable		19,113			26,242
Prepaid expenses and other assets		88			156

Total assets	$	2,585,025		$	2,460,475

Liabilities
Payable for investments purchased	$	—		$	49,500
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		13,426			13,388
Management fees payable		10,037			10,466
Administrative services expense payable		1,405			1,324
Interest payable		4,702			14,170
Trustees’ fees payable		227			200
Other accrued expenses and liabilities		1,668			2,036

Total liabilities		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, 447,523,931 and 446,089,499 shares issued and outstanding, respectively		448			446
Capital in excess of par value		3,134,485			3,129,252
Accumulated earnings (deficit)		(1,351,018	)		(1,527,375	)

Total shareholders’ equity		1,783,915			1,602,323

Total liabilities and shareholders’ equity	$	2,585,025		$	2,460,475

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


	September 30, 2022 (Unaudited)		December 31, 2021
Assets
Investments, at fair value
Non-controlled/unaffiliated investments (amortized cost—$1,862,402 and $1,961,617, respectively)	$	2,017,216	$	2,037,956
Non-controlled/affiliated investments (amortized cost—$101,089 and $200,189, respectively)	65,795		175,908
Controlled/affiliated investments (amortized cost—$172,474 and $191,251, respectively)	175,712		181,359
Total investments, at fair value (amortized cost—$2,135,965 and $2,353,057, respectively)	2,258,723		2,395,223
Cash	246,406		33,879
Receivable for investments sold and repaid	17		4,975
Interest receivable	18,098		26,242
Dividends receivable	864		—
Unrealized appreciation on swap contracts	682		—
Prepaid expenses and other assets	138		156
Total assets	$	2,524,928	$	2,460,475
Liabilities
Payable for investments purchased	$	—	$	49,500
Credit facilities payable (net of deferred financing costs of $206 and $2,036, respectively)(1)	305,470		284,631
Secured note payable (net of deferred financing costs of $1,752 and $3,350, respectively)(1)	453,705		482,437
Unrealized depreciation on swap contracts	688		—
Swap income payable	47		—
Shareholder distributions payable	13,504		13,388
Management fees payable	11,142		10,466
Administrative services expense payable	1,980		1,324
Interest payable	4,768		14,170
Trustees' fees payable	161		200
Other accrued expenses and liabilities	1,622		2,036
Total liabilities	793,087		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, 450,129,732 and 446,089,499 shares issued and outstanding, respectively	450		446
Capital in excess of par value	3,144,899		3,129,252
Accumulated earnings (deficit)	(1,413,508)		(1,527,375)
Total shareholders' equity	1,731,841		1,602,323
Total liabilities and shareholders' equity	$	2,524,928	$	2,460,475
Net asset value per common share at period end	$	3.85	$	3.59


	Three Months Ended March 31,
	2022			2021
Investment income
From non-controlled/unaffiliated investments:
Interest income	$	23,140		$	26,059
Paid-in-kind interest income		4,423			8,339
Fee income		1,233			516
From non-controlled/affiliated investments:
Interest income		1,910			1,086
Paid-in-kind interest income		35			72
Dividend income		1,726			—
From controlled/affiliated investments:
Interest income		2,037			2,020
Paid-in-kind interest income		670			69
Dividend income		735			—

Total investment income		35,909			38,161

Operating expenses
Management fees		10,735			10,650
Administrative services expenses		1,420			1,581
Share transfer agent fees		720			718
Accounting and administrative fees		177			186
Interest expense⁽¹⁾		13,694			15,490
Trustees’ fees		227			207
Other general and administrative expenses		1,444			672

Total operating expenses		28,417			29,504
Less: Management fee offset⁽²⁾		(698	)		(2	)

Net expenses		27,719			29,502

Net investment income		8,190			8,659

Realized and unrealized gain/loss
Net realized gain (loss) on investments:
Non-controlled/unaffiliated		(16,664	)		(440	)
Non-controlled/affiliated		(12,380	)		—
Net realized gain (loss) on swap contracts		(416	)		—
Net realized gain (loss) on debt extinguishment		(746	)		—
Net change in unrealized appreciation (depreciation) on investments:
Non-controlled/unaffiliated		135,503			149,226
Non-controlled/affiliated		56,051			(6,441	)
Controlled/affiliated		23,727			(11,222	)
Net change in unrealized appreciation (depreciation) on swap contracts		(3,482	)		—
Net change in unrealized gain (loss) on foreign currency		—			4

Total net realized and unrealized gain (loss)		181,593			131,127

Net increase (decrease) in net assets resulting from operations	$	189,783		$	139,786

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

Weighted average shares outstanding		447,404,395			441,521,922


	Three Months Ended March 31,
	2022			2021
Operations
Net investment income	$	8,190		$	8,659
Net realized gain (loss) on investments, swap contracts and debt extinguishment		(30,206	)		(440	)
Net change in unrealized appreciation (depreciation) on investments		215,281			131,563
Net change in unrealized appreciation (depreciation) on swap contracts		(3,482	)		—
Net change in unrealized gain (loss) on foreign currency		—			4

Net increase (decrease) in net assets resulting from operations		189,783			139,786

Shareholder distributions⁽¹⁾
Distributions to shareholders		(13,426	)		(13,249	)

Net decrease in net assets resulting from shareholder distributions		(13,426	)		(13,249	)

Capital share transactions⁽²⁾
Reinvestment of shareholder distributions		5,235			5,341

Net increase in net assets resulting from capital share transactions		5,235			5,341

Total increase (decrease) in net assets		181,592			131,878
Net assets at beginning of period		1,602,323			1,428,577

Net assets at end of period	$	1,783,915		$	1,560,455


Portfolio Company^(a)	Footnotes	Industry	Rate^(b)	Floor	Maturity	Principal Amount^(c)		Amortized Cost		Fair Value^(d)
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	$	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		14,602		14,602		12,713
Allied Downhole Technologies, LLC	(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)(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		261		261		261
Brazos Delaware II LLC		Midstream	L+400		5/21/25		39,579		38,104		39,153
Cimarron Energy Inc.	(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)(s)(v)	Upstream	10.5%		12/31/23		100,000		20,927		37,511
CPV Maryland, LLC		Power	L+400	1.0%	5/11/28		15,353		15,187		15,199
CPV Shore Holdings LLC		Power	L+375		12/29/25		23,601		22,583		22,601
EIF Van Hook Holdings, LLC		Midstream	L+525		9/5/24		29,790		29,389		28,872
FR BR Holdings LLC	(f)(s)	Midstream	L+650		12/14/23		82,367		80,319		83,396
FR XIII PAA Holdings HoldCo, LLC	(s)	Midstream	L+725	0.5%	10/15/26		28,957		28,489		30,576
GasLog Ltd.	(k)(s)	Midstream	L+775		3/31/29		14,648		14,542		14,539
Generation Bridge LLC		Power	L+500	0.8%	12/1/28		7,817		7,667		7,817
Generation Bridge LLC		Power	L+500	0.8%	12/1/28		163		160		163
GIP II Blue Holding LP		Midstream	L+450	1.0%	9/29/28		7,481		7,376		7,472
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		12,804		12,804		12,804
MRP West Power Holdings II, LLC	(s)	Power	L+500	1.5%	1/27/25		13,849		13,849		13,849
NNE Holding LLC	(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		14,621		14,526		14,789
OE2 North, LLC	(e)(s)	Midstream	L+525	1.0%	5/21/26		15,379		15,379		15,556
Oryx Midstream Services Permian Basin LLC	(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)(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	6.4%, 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		3,469		3,469		—
Plainfield Renewable Energy Holdings LLC, Letter of Credit	(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


Portfolio Company(a)	Footnotes	Industry	Rate(b)	Floor(b)	Maturity	Principal Amount(c)		Amortized Cost		Fair Value(d)
Senior Secured Loans—First Lien—43.3%
AIRRO (Mauritius) Holdings II	(k)(p)(s)	Power	L+400, 3.0% PIK (3.0% Max PIK)	1.5%	7/24/25	$	22,568	$	19,916	$	23,163
AIRRO (Mauritius) Holdings II	(e)(k)(p)(s)	Power	L+400, 3.0% PIK (3.0% Max PIK)	1.5%	7/24/25	14,634		14,634		15,020
Allied Downhole Technologies, LLC	(f)(s)(y)	Service & Equipment	8.0% PIK (8.0% Max PIK)		9/30/23	8,267		8,267		8,267
Allied Downhole Technologies, LLC	(e)(s)(y)	Service & Equipment	8.0% PIK (8.0% Max PIK)		9/30/23	2,500		2,500		2,500
Allied Wireline Services, LLC	(f)(s)(y)	Service & Equipment	10.0% PIK (10.0% Max PIK)		6/15/25	63,888		63,888		60,412
Brazos Delaware II LLC		Midstream	L+400		5/21/25	39,366		38,091		38,067
Cimarron Energy Inc.	(f)(m)(o)(s)	Service & Equipment	L+900	1.0%	12/31/24	7,500		6,750		3,488
Compass Power Generation LLC		Power	S+425	1.0%	4/14/29	32,393		31,466		31,193
Cox Oil Offshore, LLC, Volumetric Production Payments	(i)(s)(v)	Upstream	12.9%		12/31/23	100,000		14,465		27,066
CPV Maryland, LLC		Power	L+400	1.0%	5/11/28	14,495		14,348		14,224
CPV Shore Holdings LLC		Power	L+375		12/29/25	23,601		22,701		21,465
EIF Van Hook Holdings, LLC		Midstream	S+525		9/5/24	28,538		28,218		27,634
FR BR Holdings LLC	(f)(s)	Midstream	L+650		12/14/23	81,865		80,373		81,496
FR XIII PAA Holdings HoldCo, LLC	(s)	Midstream	L+725	0.5%	10/15/26	17,422		17,164		17,271
GasLog Ltd.	(k)(s)	Midstream	L+775		3/31/29	14,648		14,553		14,168
Generation Bridge LLC		Power	L+500	0.8%	12/1/28	7,778		7,637		7,687
Generation Bridge LLC		Power	L+500	0.8%	12/1/28	163		160		161
GIP II Blue Holding LP		Midstream	L+450	1.0%	9/29/28	6,016		5,937		5,941
Goodnight Water Solutions, LLC	(s)	Midstream	S+775	0.5%	6/3/27	15,000		14,783		14,787
Hamilton Intermediate Holdings, LLC	(s)	Power	16.5% PIK (16.5% Max PIK)		6/17/25	29,152		29,891		29,913
Medallion Midland Acquisition LP		Midstream	L+375	0.8%	10/18/28	7,940		7,905		7,697
NNE Holding LLC	(s)	Upstream	L+475, 4.5% PIK (4.5% Max PIK)		12/31/23	42,333		42,313		42,081
OE2 North, LLC	(s)	Midstream	L+525	1.0%	5/21/26	18,285		18,200		18,496
OE2 North, LLC	(e)(s)	Midstream	L+525	1.0%	5/21/26	11,715		11,715		11,850
Oryx Midstream Services Permian Basin LLC	(f)	Midstream	L+325	0.5%	10/5/28	32,752		32,608		31,841
Parkway Generation LLC		Power	L+475	0.8%	2/18/29	6,140		6,083		6,021
Parkway Generation LLC		Power	L+475	0.8%	2/18/29	43,640		43,234		42,768
Permian Production Holdings, LLC	(f)(s)(x)	Upstream	7.0%, 2.0% PIK (2.0% Max PIK)		11/23/25	4,743		4,209		4,743
Pinnacle Midland Gas Holdco LLC	(s)	Midstream	L+675	1.0%	12/9/26	8,078		8,009		8,069
Pinnacle Midland Gas Holdco LLC	(e)(s)	Midstream	L+675	1.0%	12/9/26	3,770		3,770		3,766
Plainfield Renewable Energy Holdings LLC	(f)(s)	Power	6.0%, 9.5% PIK (9.5% Max PIK)		8/22/25	12,121		12,121		10,473
Plainfield Renewable Energy Holdings LLC	(f)(s)	Power	10.0% PIK (10.0% Max PIK)		8/22/25	3,643		3,643		—
Plainfield Renewable Energy Holdings LLC, Letter of Credit	(e)(s)	Power	10.0%		8/22/23	2,709		2,709		—
Potomac Energy Center, LLC	(s)	Power	L+600	0.5%	11/12/26	58,459		57,461		58,267


Counterparty	Type	Settlement Index	Period	Bbls	Weighted Average Price ($/Bbls)	Unrealized Appreciation(w)		Unrealized Depreciation(w)
BP Energy Co.	Fixed	ICE Brent	October 1, 2022 – December 31, 2023	211,557	$81.47	$	682	$	10
Total Swap Contracts—Crude Oil						$	682	$	10


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	)


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 September 30, 2022		Interest Income(3)		PIK Income(3)		Fee 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		640		(3,674)		551		(663)		4,743		420		81		—		—
Senior Secured Bonds
Great Western Petroleum, LLC	58,055		96		(55,096)		1,087		(4,142)		—		2,649		—		7,268		—
Equity/Other
Great Western Petroleum, LLC, Common Equity	40,731		—		(83,601)		52,811		(9,941)		—		—		—		—		—
GWP Midstream Holdco, LLC, Common Equity	—		6,681		—		—		(514)		6,167		—		—		—		—
Harvest Oil & Gas Corp., Common Equity	2,836		—		(743)		—		(1,541)		552		—		—		—		—
Limetree Bay Energy, LLC, Class A Units	6,046		1,795		—		—		(3,225)		4,616		—		—		—		—
Permian Production Holdings, LLC, Common Equity	8,829		4		—		—		224		9,057		—		—		—		1,726
Ridgeback Resources Inc., Common Equity	48,356		—		(5,537)		229		(2,388)		40,660		—		—		—		3,691
Telpico, LLC, Common Equity	—		—		—		—		—		—		—		—		—		—
	$	175,908	$	9,216	$	(150,238)	$	41,922	$	(11,013)	$	65,795	$	3,069	$	81	$	7,268	$	5,417


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


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


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


	Source Agreement		Description	Three Months Ended March 31,
Related Party	Source Agreement		Description	2022		2021
FS/EIG Advisor		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⁾	$	1,420	$	1,581


	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


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

Total	$	—	$	(3,482	)


Instrument	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	$	(392	)	$	(2,976	)
Swap Contracts—Natural Gas		(24	)		(506	)

Total	$	(416	)	$	(3,482	)


Instrument	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	$	(1,968)	$	672
Swap Contracts—Natural Gas	(652)		(678)
Total	$	(2,620)	$	(6)


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	)


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.	$	682	$	(688)	$	(6)	—	—	$	(6)


	March 31, 2022 (Unaudited)							December 31, 2021
	Amortized Cost⁽¹⁾		Fair Value		Percentage of Portfolio			Amortized Cost⁽¹⁾		Fair Value		Percentage of Portfolio
Senior Secured Loans—First Lien	$	694,232	$	696,726		28	%	$	832,257	$	812,335		34	%
Senior Secured Loans—Second Lien		129,504		130,401		5	%		83,322		84,083		3	%
Senior Secured Bonds		77,248		85,452		3	%		77,266		81,646		3	%
Unsecured Debt		384,783		381,509		16	%		425,715		397,068		17	%
Preferred Equity		503,010		483,647		20	%		515,711		497,288		21	%
Sustainable Infrastructure Investments, LLC		54,514		52,100		2	%		54,514		50,770		2	%
Equity/Other		371,634		642,537		26	%		364,272		472,033		20	%

Total	$	2,214,925	$	2,472,372		100	%	$	2,353,057	$	2,395,223		100	%


	March 31, 2022 (Unaudited)					December 31, 2021
Industry Classification	Fair Value		Percentage of Portfolio			Fair Value		Percentage of Portfolio
Upstream	$	1,195,465		48	%	$	1,071,201		44	%
Midstream		839,124		34	%		893,004		37	%
Power		306,876		13	%		302,510		13	%
Service & Equipment		68,316		3	%		65,534		3	%
Industrials		10,491		0	%		12,204		1	%
Sustainable Infrastructure Investments, LLC⁽¹⁾		52,100		2	%		50,770		2	%

Total	$	2,472,372		100	%	$	2,395,223		100	%


	March 31, 2022 (Unaudited)			December 31, 2021
Total investments⁽¹⁾	$	315,010		$	316,422
Weighted average current interest rate on debt investments⁽²⁾		3.15	%		3.34	%
Number of portfolio assets in SIIJV		11			11
Largest investment in a single portfolio company⁽¹⁾	$	79,521		$	79,521


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


	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


	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
Fair value at beginning of period	$	414,075		$	84,083		$	10,371	$	104,659		$	497,288		$	50,770	$	460,236	$	1,621,482
Accretion of discount (amortization of premium)		549			74			13		22			1,406			—		—		2,064
Net realized gain (loss)		(12,397	)		434			—		(27,729	)		167			—		—		(39,525	)
Net change in unrealized appreciation (depreciation)		24,374			136			106		34,665			(940	)		1,330		172,334		232,005
Purchases		17,642			63,250			—		—			—			—		9,157		90,049
Paid-in-kind interest		1,097			—			—		3,843			188			—		—		5,128
Sales and repayments		(74,622	)		(17,576	)		—		(47,571	)		(14,462	)		—		—		(154,231	)
Transfers into Level 3		58,705			—			—		—			—			—		—		58,705
Transfers out of Level 3		—			—			—		—			—			—		—		—

Fair value at end of period	$	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	$	14,611		$	359		$	106	$	(22	)	$	(940	)	$	1,330	$	172,334	$	187,778


	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
Fair value at beginning of period	$	482,368		$	237,751		$	340,042		$	108,317		$	471,077		$	61,816		$	252,434		$	1,953,805
Accretion of discount (amortization of premium)		1,709			91			19			21			732			—			455			3,027
Net realized gain (loss)		(1,041	)		1,185			—			441			(16,595	)		—			(455	)		(16,465	)
Net change in unrealized appreciation (depreciation)		7,541			1,647			(26,252	)		1,269			66,693			(1,970	)		53,729			102,657
Purchases		291			—			35,312			—			13			—			30,790			66,406
Paid-in-kind interest		2,074			—			—			4,104			2,302			—			—			8,480
Sales and repayments		(8,334	)		(157,904	)		—			(13,636	)		(41,207	)		—			—			(221,081	)
Net transfers in or out of Level 3		—			—			—			—			—			—			—			—

Fair value at end of period	$	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	$	8,254		$	(1,231	)	$	(26,252	)	$	1,017		$	58,776		$	(1,970	)	$	53,729		$	92,323


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

Total					$	772,293	$	—


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

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

Shareholder distributions⁽³⁾
Distributions from net investment income		(0.03	)		(0.12	)

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

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

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

Net asset value, end of period	$	3.99		$	3.59

Shares outstanding, end of period		447,523,931			446,089,499

Total return⁽⁵⁾		11.98	%		14.22	%

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

Ratio/Supplemental Data:
Net assets, end of period	$	1,783,915		$	1,602,323
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	$	772,293		$	775,667
Asset coverage per unit⁽⁸⁾		3.31			3.07


Net Investment Activity	For the Three Months Ended March 31, 2022			For the Year Ended December 31, 2021
Purchases	$	124,090		$	1,010,496
Sales and Repayments		(240,335	)		(998,391	)

Net Portfolio Activity	$	(116,245	)	$	12,105


	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
Senior Secured Loans—First Lien	$	17,642		14	%	$	423,495		42	%
Senior Secured Loans—Second Lien		63,250		51	%		18,750		2	%
Senior Secured Bonds		—		—			169,298		17	%
Unsecured Debt		34,041		28	%		334,396		33	%
Preferred Equity		—		—			11,942		1	%
Equity/Other		9,157		7	%		52,615		5	%

Total	$	124,090		100	%	$	1,010,496		100	%