~~0001422183Transaction Services Group Ltd, Software~~0001422183Industria Chimica Emiliana Srl, Pharmaceuticals, Biotechnology & ~~Services 12022-12-310001422183fsk:CreditOpportunitiesPartnersJVLLCMemberfsk:CanadianDollarOfferRateMember2023-03-31~~Life Sciences 12023-12-310001422183fsk:AssetBasedFinanceMemberus-gaap:FairValueInputsLevel3Memberfsk:ValuationIndicativeDealerQuotesApproachMembersrt:WeightedAverageMember2023-12-31

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, ~~2023~~2024


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

COMMISSION FILE NUMBER: 814-00757

FS KKR Capital Corp.

(Exact name of registrant as specified in its charter)


Maryland						26-1630040
(State of Incorporation)						(I.R.S. Employer Identification Number)

201 Rouse Boulevard Philadelphia, Pennsylvania						19112
(Address of principal executive offices)						(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 every Interactive Data File required to be submitted pursuant to Rule 405 of Regulation S-T (§232.405 of this chapter) during the preceding 12 months (or for such shorter period that the registrant was required to submit such files). Yes x 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	x	Accelerated filer	¨

Non-accelerated filer	¨	Smaller reporting company	¨

		Emerging growth company	¨

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

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

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

Title of each class

Trading Symbol(s)

Name of each exchange on which registered

Common stock, par value $0.001

FSK

New York Stock Exchange

Indicate the number of shares outstanding of each of the ~~issuer's~~issuer’s classes of common stock, as of the latest practicable date.

There were 280,066,433 shares of the registrant’s common stock outstanding as of April 30, ~~2023.~~2024.

Table of Contents

TABLE OF CONTENTS


		Page
PART I—FINANCIAL INFORMATION
ITEM 1.	FINANCIAL STATEMENTS	1
	Consolidated Balance Sheets as of March 31 , 202 34 (Unaudited) and December 31, 202 23	1
	Unaudited Consolidated Statements of Operations for the three months ended March 31 , ~~202~~32024 and 202 23	2
	Unaudited Consolidated Statements of Changes in Net Assets for the three months ended March 3 1 ~~, 202~~3 31, 2024 and 202 23	43
	Unaudited Consolidated Statements of Cash Flows for the three months ended March 31,~~, 202~~3 2024 and 202 23	54
	Consolidated Schedules of Investments as of March 31,~~, 202~~3 2024 (Unaudited) and December 31, 202 23	65
	Notes to Unaudited Consolidated Financial Statements	4446
ITEM 2.	MANAGEMENT’S DISCUSSION AND ANALYSIS OF FINANCIAL CONDITION AND RESULTS OF OPERATIONS	8170
ITEM 3.	QUANTITATIVE AND QUALITATIVE DISCLOSURES ABOUT MARKET RISK	9483
ITEM 4.	CONTROLS AND PROCEDURES	9786

PART II—OTHER INFORMATION
ITEM 1.	LEGAL PROCEEDINGS	9887
ITEM 1A.	RISK FACTORS	9887
ITEM 2.	UNREGISTERED SALES OF EQUITY SECURITIES AND USE OF PROCEEDS	9887
ITEM 3.	DEFAULTS UPON SENIOR SECURITIES	9988
ITEM 4.	MINE SAFETY DISCLOSURES	9988
ITEM 5.	OTHER INFORMATION	9988
ITEM 6.	EXHIBITS	~~100~~89
	SIGNATURES	~~101~~90

Table of Contents

PART I—FINANCIAL INFORMATION

Item 1. Financial Statements.

FS KKR Capital Corp.

Consolidated Balance Sheets

(in millions, except share and per share amounts)


			March 31, 2023		December 31, 2022
			(Unaudited)
		March 31, 2024						March 31, 2024	December 31, 2023
		(Unaudited)
Assets
Assets
Assets	Assets
Investments, at fair value	Investments, at fair value
Non-controlled/unaffiliated investments (amortized cost—$12,395 and $12,566, respectively)			$	11,861	$	12,026
Non-controlled/affiliated investments (amortized cost—$556 and $575, respectively)			439		443
Controlled/affiliated investments (amortized cost—$3,232 and $3,173, respectively)			2,977		2,908
Total investments, at fair value (amortized cost—$16,183 and $16,314, respectively)			$	15,277	$	15,377
Investments, at fair value
Investments, at fair value
Non-controlled/unaffiliated investments (amortized cost—$10,102 and $11,078, respectively)
Non-controlled/unaffiliated investments (amortized cost—$10,102 and $11,078, respectively)
Non-controlled/unaffiliated investments (amortized cost—$10,102 and $11,078, respectively)
Non-controlled/affiliated investments (amortized cost—$854 and $868, respectively)
Controlled/affiliated investments (amortized cost—$3,850 and $3,474, respectively)
Total investments, at fair value (amortized cost—$14,806 and $15,420, respectively)
Cash	Cash		245		248

Foreign currency, at fair value (cost—$5 and $3, respectively)			5		3
Foreign currency, at fair value (cost—$8 and $8, respectively)
Foreign currency, at fair value (cost—$8 and $8, respectively)
Foreign currency, at fair value (cost—$8 and $8, respectively)
Receivable for investments sold and repaid	Receivable for investments sold and repaid		205		212
Income receivable	Income receivable		275		227
Unrealized appreciation on foreign currency forward contracts	Unrealized appreciation on foreign currency forward contracts		21		25
Deferred financing costs	Deferred financing costs		23		23

Prepaid expenses and other assets	Prepaid expenses and other assets		7		9
Prepaid expenses and other assets
Prepaid expenses and other assets
Total assets	Total assets		$	16,058	$	16,124
Liabilities	Liabilities

Payable for investments purchased	Payable for investments purchased		$	—	$	14
Debt (net of deferred financing costs of $32 and $34, respectively)(1)			8,678		8,694

Payable for investments purchased

Payable for investments purchased
Debt (net of deferred financing costs and discount of $34 and $36, respectively)(1)

Unrealized depreciation on foreign currency forward contracts

Unrealized depreciation on foreign currency forward contracts

Unrealized depreciation on foreign currency forward contracts	Unrealized depreciation on foreign currency forward contracts		1		1
Stockholder distributions payable	Stockholder distributions payable		196		192
Management fees payable	Management fees payable		58		59

Subordinated income incentive fees payable(2)	Subordinated income incentive fees payable(2)		46		27
Subordinated income incentive fees payable(2)
Subordinated income incentive fees payable(2)
Administrative services expense payable	Administrative services expense payable		7		6
Interest payable	Interest payable		74		90

Other accrued expenses and liabilities	Other accrued expenses and liabilities		15		29

Other accrued expenses and liabilities

Other accrued expenses and liabilities
Total liabilities	Total liabilities		$	9,075	$	9,112
Commitments and contingencies(3)	Commitments and contingencies(3)						Commitments and contingencies(3)
Stockholders' equity
Stockholders’ equity
Preferred stock, $0.001 par value, 50,000,000 shares authorized, none issued and outstanding	Preferred stock, $0.001 par value, 50,000,000 shares authorized, none issued and outstanding		$	—	$	—
Common stock, $0.001 par value, 750,000,000 shares authorized, 280,066,433 and 281,731,750 shares issued and outstanding, respectively			0		0
Preferred stock, $0.001 par value, 50,000,000 shares authorized, none issued and outstanding
Preferred stock, $0.001 par value, 50,000,000 shares authorized, none issued and outstanding
Common stock, $0.001 par value, 750,000,000 shares authorized, 280,066,433 and 280,066,433 shares issued and outstanding, respectively
Capital in excess of par value	Capital in excess of par value		9,578		9,610

Retained earnings (accumulated deficit)(4)	Retained earnings (accumulated deficit)(4)		(2,595)		(2,598)
Total stockholders' equity			$	6,983	$	7,012
Total liabilities and stockholders' equity			$	16,058	$	16,124

Retained earnings (accumulated deficit)(4)

Retained earnings (accumulated deficit)(4)
Total stockholders’ equity
Total liabilities and stockholders’ equity
Net asset value per share of common stock at period end	Net asset value per share of common stock at period end		$	24.93	$	24.89

_______________

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

(2)See Note 2 and 4 for a discussion of the methodology employed by the Company in calculating the subordinated income incentive fees.

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

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

See notes to unaudited consolidated financial statements.

Table of Contents

FS KKR Capital Corp.

Unaudited Consolidated Statements of Operations

(in millions, except share and per share amounts)


	Three Months Ended
	March 31,
		2024			2023
Investment income
From non-controlled/unaffiliated investments:
Interest income		$	288		$	305
Paid-in-kind interest income		17			23
Fee income		17			5
Dividend and other income		6			19
From non-controlled/affiliated investments:
Interest income		6			3
Paid-in-kind interest income		10			9
Fee income		—			—
Dividend and other income		4			—
From controlled/affiliated investments:
Interest income		21			19
Paid-in-kind interest income		8			10
Fee income		—			—
Dividend and other income		57			63
Total investment income		434			456

Operating expenses
Management fees		55			58

Subordinated income incentive fees(1)		43			46
Administrative services expenses		3			3

Accounting and administrative fees		1			1
Interest expense(2)		116			114


Other general and administrative expenses		4			5
Total operating expenses		222			227




Net investment income		212			229

Realized and unrealized gain/loss
Net realized gain (loss) on investments:
Non-controlled/unaffiliated investments		(225)			(58)
Non-controlled/affiliated investments		(10)			0
Controlled/affiliated investments		(8)			—

Net realized gain (loss) on foreign currency forward contracts		(0		)	3
Net realized gain (loss) on foreign currency		(3)			1
Net change in unrealized appreciation (depreciation) on investments:
Non-controlled/unaffiliated investments		172			5
Non-controlled/affiliated investments		20			16
Controlled/affiliated investments		(6)			10

Net change in unrealized appreciation (depreciation) on foreign currency forward contracts		8			(4)
Net change in unrealized gain (loss) on foreign currency		13			(3)
Total net realized and unrealized gain (loss)		(39)			(30)


Net increase (decrease) in net assets resulting from operations		$	173		$	199

Per share information—basic and diluted
Net increase (decrease) in net assets resulting from operations (Earnings (Losses) per Share)		$	0.62		$	0.71
Weighted average shares outstanding		280,066,433			280,919,460

_______________

Three Months Ended
March 31,
2023 2022
Investment income
From non-controlled/unaffiliated investments:
Interest income $ 305 $ 241
Paid-in-kind interest income 23 18
Fee income 5 27
Dividend and other income 19 8
From non-controlled/affiliated investments:
Interest income 3 10
Paid-in-kind interest income 9 11
Fee income — 2
Dividend and other income — 5
From controlled/affiliated investments:
Interest income 19 10
Paid-in-kind interest income 10 14
Fee income — 0
Dividend and other income 63 50
     Total investment income 456 396
Operating expenses
Management fees 58 62
Subordinated income incentive fees(1)
46 40
Administrative services expenses 3 4
Accounting and administrative fees 1 1
Interest expense(2)
114 77
Other general and administrative expenses 5 7
     Total operating expenses 227 191
     Incentive fee waiver(1)
— (15)
     Net expenses 227 176
Net investment income 229 220
Realized and unrealized gain/loss
Net realized gain (loss) on investments:
Non-controlled/unaffiliated investments (58) (26)
Non-controlled/affiliated investments 0 (6)
Controlled/affiliated investments — —
Net realized gain (loss) on foreign currency forward contracts 3 5
Net realized gain (loss) on foreign currency 1 1
Net change in unrealized appreciation (depreciation) on investments:
Non-controlled/unaffiliated investments 5 (40)
Non-controlled/affiliated investments 16 30
Controlled/affiliated investments 10 37
Net change in unrealized appreciation (depreciation) on foreign currency forward contracts (4) 1

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

~~Table of Contents~~

~~FS KKR Capital Corp.~~

~~Unaudited Consolidated Statements of Operations (continued)~~

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

Three Months Ended
March 31,
2023 2022
Net change in unrealized gain (loss) on foreign currency $ (3) $ 3
Total net realized and unrealized gain (loss) (30) 5
Net increase (decrease) in net assets resulting from operations $ 199 $ 225
Per share information—basic and diluted
Net increase (decrease) in net assets resulting from operations (Earnings (Losses) per Share) $ 0.71 $ 0.79
Weighted average shares outstanding 280,919,460 284,323,542

~~_______________~~

(1)See Note 2 and 4 for a discussion of the methodology employed by the Company in calculating the subordinated income incentive fees.

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

See notes to unaudited consolidated financial statements.

Table of Contents

FS KKR Capital Corp.

Unaudited Consolidated Statements of Changes in Net Assets

(in millions)

Three Months Ended

March 31,

2023

2022

Three Months Ended

March 31,

2024

2023

Operations

Net investment income (loss)

229

220

Net realized gain (loss) on investments, foreign currency forward contracts and foreign currency

(54)

(26)

Net change in unrealized appreciation (depreciation) on investments and foreign currency forward contracts(1)

Net change in unrealized gain (loss) on foreign currency

(3)

Net change in unrealized gain (loss) on foreign currency

Net increase (decrease) in net assets resulting from operations

199

225

Stockholder distributions(2)

Distributions to stockholders

(196)

(179)

Distributions to stockholders

Net decrease in net assets resulting from stockholder distributions

(196)

(179)

Capital share transactions(3)

Repurchases of common stock

(32)

(9)

Repurchases of common stock

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

(32)

(9)

Total increase (decrease) in net assets

(29)

Net assets at beginning of period

7,012

7,730

Net assets at end of period

6,983

7,767

_______________

(1)See Note 7 for a discussion of ~~these~~the Company's financial instruments.

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

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

See notes to unaudited consolidated financial statements.

Table of Contents

FS KKR Capital Corp.

Unaudited Consolidated Statements of Cash Flows

(in millions)

Three Months Ended
March 31,
2023 2022
Cash flows from operating activities
Net increase (decrease) in net assets resulting from operations $ 199 $ 225
Adjustments to reconcile net increase (decrease) in net assets resulting from operations to net cash provided by (used in) operating activities:
Purchases of investments (270) (2,068)
Paid-in-kind interest (28) (34)
Proceeds from sales and repayments of investments 386 1,673
Net realized (gain) loss on investments 58 32
Net change in unrealized (appreciation) depreciation on investments (31) (27)
Net change in unrealized (appreciation) depreciation on foreign currency forward contracts 4 (1)
Accretion of discount (15) (29)
Amortization of deferred financing costs and discount 4 3
Unrealized (gain)/loss on borrowings in foreign currency 4 (6)
(Increase) decrease in receivable for investments sold and repaid 7 (289)
(Increase) decrease in income receivable (48) (23)
(Increase) decrease in prepaid expenses and other assets 2 —
Increase (decrease) in payable for investments purchased (14) 31
Increase (decrease) in management fees payable (1) 2
Increase (decrease) in subordinated income incentive fees payable 19 6
Increase (decrease) in administrative services expense payable 1 2
Increase (decrease) in interest payable (16) (4)
Increase (decrease) in other accrued expenses and liabilities (14) (13)
Net cash provided by (used in) operating activities 247 (520)
Cash flows from financing activities
Repurchases of common stock (32) (9)
Stockholder distributions (192) (176)
Borrowings under financing arrangements(1)
360 1,613
Repayments of financing arrangements(1)
(382) (907)
Deferred financing costs paid (2) (9)
Net cash provided by (used in) financing activities (248) 512
Total increase (decrease) in cash (1) (8)
Cash, and foreign currency at beginning of period 251 377
Cash, and foreign currency at end of period $ 250 $ 369
Supplemental disclosure
Non-cash purchases of investments $ (19) $ (242)
Non-cash sales of investments $ 19 $ 242
Local and excise taxes paid $ 19 $ 11

~~______________~~


		Three Months Ended
		March 31,
		2024		2023
Cash flows from operating activities
Net increase (decrease) in net assets resulting from operations		$	173	$	199
	Adjustments to reconcile net increase (decrease) in net assets resulting from operations to net cash provided by (used in) operating activities:
	Purchases of investments	(1,444)		(270)
	Paid-in-kind interest	(25)		(28)
	Proceeds from sales and repayments of investments	1,855		386
	Net realized (gain) loss on investments	243		58
	Net change in unrealized (appreciation) depreciation on investments	(186)		(31)

	Net change in unrealized (appreciation) depreciation on foreign currency forward contracts	(8)		4



	Accretion of discount	(15)		(15)
	Amortization of deferred financing costs and discount	4		4
	Unrealized (gain)/loss on borrowings in foreign currency	(11)		4

	(Increase) decrease in receivable for investments sold and repaid	(83)		7
	(Increase) decrease in income receivable	(10)		(48)

	(Increase) decrease in prepaid expenses and other assets	(2)		2
	Increase (decrease) in payable for investments purchased	—		(14)
	Increase (decrease) in management fees payable	(1)		(1)

	Increase (decrease) in subordinated income incentive fees payable	2		19
	Increase (decrease) in administrative services expense payable	1		1
	Increase (decrease) in interest payable	(7)		(16)



	Increase (decrease) in other accrued expenses and liabilities	(20)		(14)




Net cash provided by (used in) operating activities		466		247
Cash flows from financing activities



	Repurchases of common stock	—		(32)



	Stockholder distributions	(210)		(192)
	Borrowings under financing arrangements	1,019		360



	Repayments of financing arrangements	(1,263)		(382)

	Deferred financing costs paid	(1)		(2)
Net cash provided by (used in) financing activities		(455)		(248)
Total increase (decrease) in cash		11		(1)
Cash, and foreign currency at beginning of period		231		251
Cash, and foreign currency at end of period		$	242	$	250
Supplemental disclosure
	Non-cash purchases of investments	$	(423)	$	(19)
	Non-cash sales of investments	$	423	$	19
	Local and excise taxes paid	$	23	$	19
	Interest paid during the period	$	119	$	126

~~(1)~~See Note 9 for a discussion of the Company’s financing arrangements. During the three months ended March 31, 2023 and 2022, the Company paid $126 and $78, respectively, in interest expense on the financing arrangements.

See notes to unaudited consolidated financial statements.

Table of Contents

FS KKR Capital Corp.

Unaudited Consolidated Schedule of Investments

As of March 31, ~~2023~~2024

(in millions, except share amounts)

Portfolio Company(a)

Footnotes

Industry

Rate(b)

Floor(b)

Maturity

Principal
Amount(c)

Amortized
Cost

Fair
Value(d)

Senior Secured Loans—First Lien—133.5%

Portfolio Company(a)

Senior Secured Loans—First Lien—119.1%

3Pillar Global Inc

(v)

Software & Services

SF+600

0.8%

11/23/26

0.6

3Pillar Global Inc

(i)(k)(l)

Software & Services

SF+600

0.8%

11/23/27

95.1

94.2

92.3

3Pillar Global Inc

(v)

Software & Services

SF+600

0.8%

11/23/27

6.6

6.4

3Pillar Global Inc

(x)

Software & Services

SF+600

0.8%

11/23/26

8.6

8.3

3Pillar Global Inc

(x)

Software & Services

SF+600

0.8%

11/23/27

24.0

23.3

48Forty Solutions LLC

(f)(k)(l)(t)(v)

Commercial & Professional Services

SF+550

1.0%

11/30/26

182.2

180.8

180.6

48Forty Solutions LLC

(v)

Commercial & Professional Services

SF+550

1.0%

11/30/26

1.1

48Forty Solutions LLC

(x)

Commercial & Professional Services

SF+550

1.0%

11/30/26

9.6

9.5

48Forty Solutions LLC

5 Arch Income Fund 2 LLC

(q)(r)(w)(y)(z)

Financial Services

9.0%

11/18/23

88.6

64.8

37.5

Accuride Corp

(aa)(l)

Capital Goods

L+525

1.0%

11/17/23

8.9

8.5

7.1

Accuride Corp

Advanced Dermatology & Cosmetic Surgery

(m)(t)(v)

Health Care Equipment & Services

SF+650

1.0%

5/7/27

46.2

44.7

45.5

Advanced Dermatology & Cosmetic Surgery

(x)

Health Care Equipment & Services

SF+650

1.0%

5/7/26

3.6

3.5

Advanced Dermatology & Cosmetic Surgery

(x)

Health Care Equipment & Services

SF+650

1.0%

5/7/27

2.2

Advania Sverige AB

(v)(w)

Software & Services

SR+610, 0.0% PIK (3.3% Max PIK)

0.0%

4/28/28

SEK

933.6

106.2

87.7

Advania Sverige AB

(v)(w)

Software & Services

R+610, 0.0% PIK (3.3% Max PIK)

0.0%

4/28/28

ISK

1,345.8

10.1

9.6

Advania Sverige AB

Affordable Care Inc

(ac)(m)(v)

Health Care Equipment & Services

SF+450, 1.3% PIK (1.3% Max PIK)

0.8%

8/2/28

56.4

56.1

55.7

Affordable Care Inc

(ac)(x)

Health Care Equipment & Services

SF+450, 0.0% PIK (1.3% Max PIK)

0.8%

8/2/27

12.8

12.7

Affordable Care Inc

(ac)(x)

Health Care Equipment & Services

SF+450, 1.3% PIK (1.3% Max PIK)

0.8%

8/2/28

25.7

25.3

Alacrity Solutions Group LLC

(v)

Insurance

L+525

0.8%

12/22/27

4.9

4.7

Alacrity Solutions Group LLC

(m)(v)

Insurance

L+525

0.8%

12/22/28

28.3

27.9

27.4

Alacrity Solutions Group LLC

(x)

Insurance

L+525

0.8%

12/22/27

5.9

5.7

Alacrity Solutions Group LLC

Alera Group Intermediate Holdings Inc

(m)

Insurance

SF+600

0.8%

10/2/28

9.1

8.9

Alera Group Intermediate Holdings Inc

(m)(v)

Insurance

SF+600

0.8%

10/2/28

22.5

21.8

Alera Group Intermediate Holdings Inc

American Vision Partners

(v)

Health Care Equipment & Services

SF+575

0.8%

9/30/26

3.1

3.0

American Vision Partners

(i)(v)

Health Care Equipment & Services

SF+575

0.8%

9/30/27

74.1

73.5

71.5

American Vision Partners

(v)

Health Care Equipment & Services

SF+575

0.8%

9/30/27

38.6

37.3

American Vision Partners

(x)

Health Care Equipment & Services

SF+575

0.8%

9/30/26

4.7

4.5

Amerivet Partners Management Inc

(v)

Health Care Equipment & Services

SF+550

0.8%

2/25/28

113.6

112.7

109.5

Amerivet Partners Management Inc

(x)

Health Care Equipment & Services

SF+550

0.8%

2/25/28

8.4

8.1

Amerivet Partners Management Inc

(x)

Health Care Equipment & Services

SF+550

0.8%

2/25/28

48.8

47.0

Amerivet Partners Management Inc

Apex Group Limited

(aa)(m)(w)

Financial Services

L+375

0.5%

7/27/28

2.5

2.4

Apex Group Limited

(aa)(v)(w)

Financial Services

E+400

0.0%

7/27/28

€

2.0

2.3

2.1

Arcfield Acquisition Corp

(i)(t)

Capital Goods

L+575

0.8%

3/10/28

40.2

39.9

39.6

Arcfield Acquisition Corp

(x)

Capital Goods

L+575

0.8%

3/10/27

7.1

7.0

Arcos LLC/VA

(m)

Software & Services

L+575

1.0%

3/31/28

12.3

12.1

11.3

Apex Group Limited

Apex Service Partners LLC

See notes to unaudited consolidated financial statements.

Table of Contents

FS KKR Capital Corp.

Unaudited Consolidated Schedule of Investments (continued)

As of March 31, 2024

(in millions, except share amounts)


Portfolio Company(a)	Footnotes	Industry	Rate(b)	Floor(b)	Maturity	Principal Amount(c)		Amortized Cost		Fair Value(d)
Apex Service Partners LLC	(v)(x)	Commercial & Professional Services	SF+650	1.0%	10/24/29	€	3.2	$	3.2	$	3.2
Apex Service Partners LLC	(v)(x)	Commercial & Professional Services	SA+500, 2.0% PIK (2.0% Max PIK)	1.0%	10/24/30	7.0		7.0		7.0
Arcfield Acquisition Corp	(f)(i)(t)(v)	Capital Goods	SF+625	0.8%	8/4/29	84.8		84.4		86.1
Arcfield Acquisition Corp	(x)	Capital Goods	SF+625	0.8%	8/4/28	10.6		10.6		10.6
Arcos LLC/VA	(m)	Software & Services	SF+300, 3.3% PIK (3.3% Max PIK)	1.0%	4/20/28	12.6		12.4		11.2
Arcos LLC/VA	(x)	Software & Services	SF+625	1.0%	4/20/27	4.5		4.5		4.0
Ardonagh Group Ltd/The	(w)(x)	Insurance	SF+475	0.5%	2/17/31	3.4		3.4		3.4
ATX Networks Corp	(ad)(s)(v)(w)	Capital Goods	SF+750	1.0%	9/1/26	77.9		77.9		77.9
ATX Networks Corp	(ad)(s)(v)(w)(x)	Capital Goods	SF+750	1.0%	9/1/26	49.3		49.3		49.3
Barbri Inc	(f)(k)(m)(t)(v)	Consumer Services	SF+575	0.8%	4/28/28	130.1		126.8		127.1
BDO USA PA	(v)	Commercial & Professional Services	SF+600	2.0%	8/31/28	28.3		27.8		28.5
Belk Inc	(aa)(ac)(v)	Consumer Discretionary Distribution & Retail	P+650	2.0%	7/31/25	21.9		21.8		20.2
Belk Inc	(aa)(ac)(v)(y)(z)	Consumer Discretionary Distribution & Retail	5.0%, 8.0% PIK (8.0% Max PIK)		7/31/25	70.5		33.8		14.3
BGB Group LLC	(f)(i)(k)(m)(t)	Media & Entertainment	SF+575	1.0%	8/16/27	109.7		109.0		109.7
BGB Group LLC	(x)	Media & Entertainment	SF+575	1.0%	8/16/27	19.9		19.9		19.9
Bloom Fresh International Limited	(v)(w)	Food, Beverage & Tobacco	E+575	0.0%	8/9/30	€	7.4	7.9		7.9
Bowery Farming Inc	(v)(y)(z)	Food, Beverage & Tobacco	SF+1,000 PIK (SF+1,000 Max PIK)	1.0%	9/10/26	$	70.2	61.7		35.1
Caldic BV	(aa)(m)(w)	Consumer Discretionary Distribution & Retail	SF+400	0.5%	2/26/29	1.4		1.4		1.4
CFC Underwriting Ltd	(w)(x)	Insurance	SA+500, 0.0% PIK (2.8%Max PIK)	0.0%	5/16/29	£	4.7	5.7		5.7
Circana Group (f.k.a. NPD Group)	(v)	Consumer Services	SF+575	0.8%	12/1/27	$	0.6	0.6		0.6

Circana Group (f.k.a. NPD Group)	(m)(v)	Consumer Services	SF+350, 2.8% PIK (2.8% Max PIK)	0.8%	12/1/28	19.6		19.6		19.8
Circana Group (f.k.a. NPD Group)	(v)(x)	Consumer Services	SF+575	0.8%	12/1/27	0.4		0.4		0.4
Civica Group Ltd	(w)(x)	Software & Services	SA+625, 0.0% PIK (2.1% Max PIK)	0.0%	8/30/30	£	7.5	9.6		9.4
Clarience Technologies LLC	(v)	Capital Goods	SF+575	0.8%	2/13/30	$	0.7	0.7		0.7
Clarience Technologies LLC	(f)(k)(t)(v)	Capital Goods	SA+575, 0.0% PIK (2.5% Max PIK)	0.8%	2/13/31	160.1		158.6		158.5
Clarience Technologies LLC	(v)(x)	Capital Goods	SF+575	0.8%	2/13/30	21.0		21.0		20.8
Clarience Technologies LLC	(f)(k)(t)(v)(x)	Capital Goods	SF+575, 0.0% PIK (2.5% Max PIK)	0.8%	2/13/31	21.7		21.7		21.5
Community Brands Inc	(v)	Software & Services	SF+550	0.8%	2/24/28	32.3		31.8		32.3
Community Brands Inc	(x)	Software & Services	SF+550	0.8%	2/24/28	1.9		1.9		1.9
Constellis Holdings LLC	(ac)(v)	Capital Goods	SF+775	1.0%	9/27/25	15.1		14.7		15.1
Corsearch Intermediate Inc	(m)(v)	Software & Services	SF+550	1.0%	4/19/28	30.1		28.8		30.1
CSafe Global	(f)(k)(t)	Transportation	SF+575	0.8%	3/8/30	79.0		78.9		79.0

See notes to unaudited consolidated financial statements.

Table of Contents

FS KKR Capital Corp.

Unaudited Consolidated Schedule of Investments (continued)

As of March 31, ~~2023~~2024

(in millions, except share amounts)

Portfolio Company(a)
Footnotes Industry
Rate(b)
Floor(b)
Maturity
Principal
Amount(c)
Amortized
Cost
Fair
Value(d)
Arcos LLC/VA (x) Software & Services L+575 1.0% 4/20/27 $ 4.5 $ 4.5 $ 4.1
Ardonagh Group Ltd (v)(w) Insurance SA+725 0.8% 7/14/26 £ 0.8 1.0 1.0
Ardonagh Group Ltd (v)(w) Insurance E+725 1.0% 7/14/26 € 19.0 19.3 20.3
Ardonagh Group Ltd (v)(w) Insurance SF+700 0.8% 7/14/26 $ 9.9 9.3 9.7
Ardonagh Group Ltd (w)(x) Insurance SF+700 0.8% 7/14/26 9.9 9.9 9.7
Arrotex Australia Group Pty Ltd (v)(w) Pharmaceuticals, Biotechnology & Life Sciences B+525 1.0% 7/10/24 A$ 42.6 31.3 28.5
Arrotex Australia Group Pty Ltd (v)(w) Pharmaceuticals, Biotechnology & Life Sciences B+525 1.0% 7/10/24 3.1 2.2 2.1
ATX Networks Corp (ad)(s)(v)(w) Capital Goods L+750 1.0% 9/1/26 $ 55.6 55.6 55.6
AxiomSL Ltd (f)(m)(t)(v) Software & Services L+575 1.0% 12/3/27 34.6 34.1 33.8
AxiomSL Ltd (x) Software & Services L+575 1.0% 12/3/25 2.5 2.5 2.4
AxiomSL Ltd (x) Software & Services L+575 1.0% 12/3/27 2.3 2.3 2.2
Barbri Inc (f)(k)(l)(m)(t) Consumer Services SF+575 0.8% 4/28/28 61.3 57.7 60.9
Barbri Inc (v) Consumer Services SF+575 0.8% 4/28/28 29.9 29.9 29.7
Barbri Inc (k)(l) Consumer Services SF+575 0.8% 4/28/28 34.7 34.4 34.4
Barbri Inc (v) Consumer Services SF+575 0.8% 4/28/28 5.6 5.6 5.5
Barbri Inc (x) Consumer Services SF+575 0.8% 4/28/28 9.1 9.1 9.1
Belk Inc (aa)(ac)(v) Consumer Discretionary Distribution & Retail L+750 1.0% 7/31/25 21.9 21.8 18.7
Belk Inc (aa)(ac)(v)(y)(z) Consumer Discretionary Distribution & Retail 5.0%, 8.0% PIK (8.0% Max PIK) 7/31/25 72.1 42.3 12.5
BGB Group LLC (f)(i)(k)(l)(m)(t) Media & Entertainment L+575 1.0% 8/16/27 110.8 110.0 107.3
BGB Group LLC (x) Media & Entertainment L+575 1.0% 8/16/27 19.9 19.9 19.3
Bowery Farming Inc (v) Food, Beverage & Tobacco L+1,000 1.0% 4/30/26 75.0 74.4 70.2
Caldic BV (aa)(v)(w) Consumer Discretionary Distribution & Retail E+350 0.0% 2/4/29 € 0.8 0.9 0.9
Caldic BV (aa)(m)(w) Consumer Discretionary Distribution & Retail SF+375 0.5% 2/26/29 $ 1.4 1.4 1.4
Careismatic Brands Inc (v) Health Care Equipment & Services SF+675 1.0% 3/9/25 15.0 15.0 15.0
Careismatic Brands Inc (x) Health Care Equipment & Services SF+675 1.0% 3/9/25 15.0 15.0 15.0
CFC Underwriting Ltd (w)(x) Insurance SA+550, 0.0% PIK (2.8% Max PIK) 0.0% 5/16/29 £ 4.7 5.7 5.7
Circana Group (f.k.a. NPD Group) (v) Consumer Services SF+575 0.8% 12/1/27 $ 0.1 0.1 0.1
Circana Group (f.k.a. NPD Group) (m)(v) Consumer Services SF+350, 2.8% PIK (2.8% Max PIK) 0.8% 12/1/28 19.2 19.2 19.5
Circana Group (f.k.a. NPD Group) (x) Consumer Services SF+575 0.8% 12/1/27 0.9 0.9 0.9
Clarience Technologies LLC (f)(i)(k)(m)(s)(v) Capital Goods SF+625 1.0% 12/14/26 293.2 284.3 287.7
Clarience Technologies LLC (x) Capital Goods SF+625 1.0% 12/13/24 25.4 25.3 25.0
Community Brands Inc (v) Software & Services SF+575 0.8% 2/24/28 32.6 32.1 31.5
Community Brands Inc (x) Software & Services SF+575 0.8% 2/24/28 3.9 3.8 3.7
Community Brands Inc (x) Software & Services SF+575 0.8% 2/24/28 1.9 1.9 1.9
Constellis Holdings LLC (ac)(v) Capital Goods L+750 1.0% 9/27/25 15.0 14.5 15.0


Portfolio Company(a)	Footnotes	Industry	Rate(b)	Floor(b)	Maturity	Principal Amount(c)		Amortized Cost		Fair Value(d)
CSafe Global	(v)	Transportation	SF+575	0.8%	3/8/30	£	15.5	$	19.9	$	19.6
CSafe Global	(x)	Transportation	SF+575	0.8%	3/8/29	$	11.5	11.5		11.5
CSafe Global	(f)(k)(t)(x)	Transportation	SF+575	0.8%	3/8/30	4.7		4.7		4.7
Dechra Pharmaceuticals Ltd	(v)(w)	Pharmaceuticals, Biotechnology & Life Sciences	E+625, 0.0% PIK (3.3% Max PIK)	0.0%	1/24/31	€	13.8	14.2		14.8
Dechra Pharmaceuticals Ltd	(v)(w)	Pharmaceuticals, Biotechnology & Life Sciences	SF+625, 0.0% PIK (3.3% Max PIK)	0.8%	1/24/31	$	15.2	14.9		15.1
Dechra Pharmaceuticals Ltd	(v)(w)(x)	Pharmaceuticals, Biotechnology & Life Sciences	E+625, 0.0% PIK (3.3% Max PIK)	0.0%	1/24/31	€	3.3	3.4		3.5
Dechra Pharmaceuticals Ltd	(v)(w)(x)	Pharmaceuticals, Biotechnology & Life Sciences	SF+625, 0.0% PIK (3.3% Max PIK)	0.8%	1/24/31	$	3.7	3.6		3.6
Dental Care Alliance Inc	(k)(m)(t)(v)	Health Care Equipment & Services	SF+641	0.8%	4/3/28	110.6		108.1		110.6
DOC Generici Srl	(v)(w)	Pharmaceuticals, Biotechnology & Life Sciences	E+650	0.0%	10/27/28	€	11.6	11.3		12.5
DOC Generici Srl	(w)(x)	Pharmaceuticals, Biotechnology & Life Sciences	E+650	0.0%	10/28/28	2.4		2.3		2.4
DOXA Insurance Holdings LLC	(v)	Insurance	SF+550	0.8%	12/20/30	$	6.0	6.0		6.0
DOXA Insurance Holdings LLC	(v)	Insurance	SF+550	0.8%	12/31/30	15.3		15.2		15.2
DOXA Insurance Holdings LLC	(x)	Insurance	SF+550	0.8%	12/20/29	3.3		3.3		3.3
DOXA Insurance Holdings LLC	(v)(x)	Insurance	SF+550	0.8%	12/20/30	8.6		8.6		8.5
Element Materials Technology Group US Holdings Inc	(aa)(m)(w)	Commercial & Professional Services	SF+425	0.5%	7/6/29	1.4		1.4		1.4
Element Materials Technology Group US Holdings Inc	(aa)(v)(w)	Commercial & Professional Services	E+425	0.0%	7/6/29	€	0.3	0.4		0.4
Encora Digital LLC	(v)	Commercial & Professional Services	SF+508	0.8%	12/20/28	$	19.6	19.3		19.6

Encora Digital LLC	(v)	Commercial & Professional Services	SF+508, 0.0% PIK (2.3% Max PIK)	0.8%	12/20/28	65.1		64.2		65.1
Envirotainer Ltd	(w)(x)	Transportation	E+575, 0.0% PIK (3.0% Max PIK)	0.0%	7/30/29	€	2.7	2.7		2.7
Excelitas Technologies Corp	(v)	Technology Hardware & Equipment	SF+575	0.8%	8/12/28	$	1.7	1.7		1.7
Excelitas Technologies Corp	(v)	Technology Hardware & Equipment	SF+575	0.8%	8/12/29	2.3		2.3		2.3
Excelitas Technologies Corp	(v)(x)	Technology Hardware & Equipment	SF+575	0.8%	8/12/28	0.6		0.6		0.6
Excelitas Technologies Corp	(v)(x)	Technology Hardware & Equipment	SF+575	0.8%	8/12/29	0.8		0.8		0.8
Follett Software Co	(f)(k)(t)	Software & Services	SF+575	0.8%	8/31/28	72.7		72.2		72.7
Follett Software Co	(x)	Software & Services	SF+575	0.8%	8/31/27	9.9		9.9		9.9
Foundation Consumer Brands LLC	(f)(m)(v)	Pharmaceuticals, Biotechnology & Life Sciences	SF+625	1.0%	2/12/27	69.4		67.1		69.4
Foundation Consumer Brands LLC	(x)	Pharmaceuticals, Biotechnology & Life Sciences	SF+625	1.0%	2/12/27	6.6		6.6		6.6
Foundation Risk Partners Corp	(m)(v)	Insurance	SF+600	0.8%	10/29/28	54.1		53.4		54.1
Foundation Risk Partners Corp	(v)	Insurance	SF+550	0.8%	10/30/28	5.4		5.4		5.3
Foundation Risk Partners Corp	(x)	Insurance	SF+600	0.8%	10/29/27	7.0		6.9		7.0
Foundation Risk Partners Corp	(v)(x)	Insurance	SF+550	0.8%	10/30/28	13.2		13.2		13.1
Galaxy Universal LLC	(ac)(v)	Consumer Durables & Apparel	SF+600	1.0%	11/12/26	86.9		86.9		86.9
Galaxy Universal LLC	(ac)(v)	Consumer Durables & Apparel	SF+550	1.0%	11/30/26	18.6		18.5		18.4

See notes to unaudited consolidated financial statements.

Table of Contents

FS KKR Capital Corp.

Unaudited Consolidated Schedule of Investments (continued)

As of March 31, ~~2023~~2024

(in millions, except share amounts)

Portfolio Company(a)
Footnotes Industry
Rate(b)
Floor(b)
Maturity
Principal
Amount(c)
Amortized
Cost
Fair
Value(d)
Corsearch Intermediate Inc (m)(v) Software & Services L+550 1.0% 4/19/28 $ 30.1 $ 28.6 $ 29.9
Corsearch Intermediate Inc (x) Software & Services L+550 1.0% 4/19/28 4.4 4.4 4.4
CSafe Global (f)(i)(k)(l)(m)(t)(v) Capital Goods SF+625 1.0% 12/23/27 186.4 181.2 186.5
CSafe Global (v) Capital Goods SF+625 1.0% 12/23/27 £ 27.1 35.8 33.5
CSafe Global (m)(v) Capital Goods SF+625 1.0% 8/13/28 $ 11.8 11.8 11.8
CSafe Global (x) Capital Goods SF+625 0.8% 12/23/26 34.9 34.9 34.7
Dental Care Alliance Inc (f)(k)(m)(t)(v) Health Care Equipment & Services SF+641 0.8% 4/3/28 136.8 133.2 134.5
DOC Generici Srl (v)(w) Pharmaceuticals, Biotechnology & Life Sciences E+650 0.0% 10/27/28 € 23.1 22.5 24.6
DOC Generici Srl (v)(w) Pharmaceuticals, Biotechnology & Life Sciences E+650 0.0% 10/28/28 0.1 — 0.1
DOC Generici Srl (w)(x) Pharmaceuticals, Biotechnology & Life Sciences E+650 0.0% 10/28/28 2.3 2.3 2.2
Element Materials Technology Group US Holdings Inc (aa)(m)(w) Commercial & Professional Services SF+425 0.5% 6/22/29 $ 1.4 1.4 1.4
Element Materials Technology Group US Holdings Inc (aa)(v)(w) Commercial & Professional Services E+425 0.0% 7/6/29 € 0.3 0.4 0.4
Encora Digital Inc (v) Commercial & Professional Services L+550 0.8% 12/20/28 $ 19.6 19.3 18.9
Encora Digital Inc (v) Commercial & Professional Services L+550, 0.0% PIK (2.4% Max PIK) 0.8% 12/20/28 65.1 64.0 62.6
Envirotainer Ltd (w)(x) Transportation E+600, 0.0% PIK (3.0% Max PIK) 0.0% 7/30/29 € 2.7 2.7 2.7
Excelitas Technologies Corp (v) Technology Hardware & Equipment SF+575 0.8% 8/12/28 $ 0.9 0.9 0.9
Excelitas Technologies Corp (v) Technology Hardware & Equipment SF+575 0.8% 8/12/29 1.7 1.7 1.6
Excelitas Technologies Corp (x) Technology Hardware & Equipment SF+575 0.8% 8/12/28 1.4 1.4 1.4
Excelitas Technologies Corp (x) Technology Hardware & Equipment SF+575 0.8% 8/12/29 3.1 3.1 3.0
Follett Software Co (f)(k)(l)(t) Software & Services SF+575 0.8% 8/31/28 73.5 72.9 72.5
Follett Software Co (x) Software & Services SF+575 0.8% 8/31/27 9.9 9.9 9.7
Foundation Consumer Brands LLC (f)(m)(v) Pharmaceuticals, Biotechnology & Life Sciences L+550 1.0% 2/12/27 81.5 78.2 82.3
Foundation Consumer Brands LLC (x) Pharmaceuticals, Biotechnology & Life Sciences L+550 1.0% 2/12/27 6.6 6.6 6.6
Foundation Risk Partners Corp (m)(v) Insurance SF+600 0.8% 10/29/28 79.7 78.6 77.3
Foundation Risk Partners Corp (x) Insurance SF+600 0.8% 10/29/27 7.0 6.9 6.8
Galaxy Universal LLC (v) Consumer Durables & Apparel SF+575 1.0% 6/24/23 7.5 7.5 7.5
Galaxy Universal LLC (v) Consumer Durables & Apparel SF+575 1.0% 11/12/26 87.8 87.8 84.6
Galaxy Universal LLC (v) Consumer Durables & Apparel SF+500 1.0% 11/12/26 18.3 18.2 17.8
Galway Partners Holdings LLC (v) Insurance SF+525, 0.0% PIK (1.3% Max PIK) 0.8% 9/30/27 2.6 2.4 2.5
Galway Partners Holdings LLC (k)(l)(m)(t)(v) Insurance SF+525, 0.0% PIK (1.3% Max PIK) 0.8% 9/29/28 110.8 109.2 108.9
Galway Partners Holdings LLC (x) Insurance SF+525, 0.0% PIK (1.3% Max PIK) 0.8% 9/30/27 9.4 9.4 9.2
Galway Partners Holdings LLC (x) Insurance SF+525, 0.0% PIK (1.3% Max PIK) 0.8% 9/29/28 1.3 1.3 1.3
General Datatech LP (f)(k)(l)(m)(t)(v) Software & Services SF+625 1.0% 6/18/27 155.4 154.2 148.9


Portfolio Company(a)	Footnotes	Industry	Rate(b)	Floor(b)	Maturity	Principal Amount(c)		Amortized Cost		Fair Value(d)
Galway Partners Holdings LLC	(v)	Insurance	SF+525	0.8%	9/30/27	$	2.1	$	2.0	$	2.1
Galway Partners Holdings LLC	(k)(m)(t)(v)	Insurance	SF+525	0.8%	9/29/28	86.3		85.1		86.3
Galway Partners Holdings LLC	(v)(x)	Insurance	SF+525	0.8%	9/30/27	10.9		10.9		10.9
Galway Partners Holdings LLC	(x)	Insurance	SF+500, 0.0% PIK (1.3% Max PIK)	0.8%	9/29/28	8.4		8.4		8.3
General Datatech LP	(f)(k)(m)(t)(v)	Software & Services	SF+625	1.0%	6/18/27	129.8		129.0		127.9
Gigamon Inc	(i)(v)	Software & Services	SF+575	1.0%	3/9/29	105.9		105.1		105.9
Gigamon Inc	(x)	Software & Services	SF+575	0.8%	3/10/28	9.3		9.3		9.3
Gracent LLC	(ad)(v)	Health Care Equipment & Services	SF+1,200 PIK (SF+1,200 Max PIK)	1.0%	2/28/27	29.1		25.5		25.6
Granicus Inc	(v)	Software & Services	SF+575	0.8%	1/17/31	16.1		16.0		16.0
Granicus Inc	(x)	Software & Services	SF+525	0.8%	1/17/31	2.3		2.3		2.3
Granicus Inc	(x)	Software & Services	SF+350, 2.5% PIK (2.5% Max PIK)	0.8%	1/17/31	2.4		2.4		2.4
Heniff Transportation Systems LLC	(v)	Transportation	SF+575	1.0%	12/3/24	12.5		12.4		12.5
Heniff Transportation Systems LLC	(f)(k)(m)(v)	Transportation	SF+575	1.0%	12/3/26	94.0		89.4		94.0
Heniff Transportation Systems LLC	(v)(x)	Transportation	SF+575	1.0%	12/3/24	5.3		5.3		5.3
Heritage Environmental Services Inc	(f)(v)	Commercial & Professional Services	SF+550	0.8%	1/31/31	53.3		53.0		53.0
Heritage Environmental Services Inc	(x)	Commercial & Professional Services	SF+550	0.8%	1/31/30	7.3		7.3		7.3
Hibu Inc	(f)(k)(m)(t)(v)	Commercial & Professional Services	SF+625	1.0%	5/4/27	93.2		90.1		93.2
Hibu Inc	(f)(v)	Commercial & Professional Services	SF+625	1.0%	5/4/27	24.9		24.7		24.7
Higginbotham Insurance Agency Inc	(v)	Insurance	SF+550	1.0%	11/24/28	17.1		16.8		17.2
Higginbotham Insurance Agency Inc	(x)	Insurance	SF+475	1.0%	11/25/28	18.2		18.2		18.0
Highgate Hotels Inc	(v)	Consumer Services	SF+550	1.0%	11/5/29	33.9		33.6		33.5
Highgate Hotels Inc	(x)	Consumer Services	SF+550	1.0%	11/5/29	4.2		4.2		4.2
HKA	(m)(v)(w)	Commercial & Professional Services	SF+575, 0.0% PIK (1.8% Max PIK)	0.5%	8/9/29	4.6		4.5		4.5
HM Dunn Co Inc	(ad)(v)	Capital Goods	SF+600, 0.0% PIK (6.0% Max PIK)	1.0%	6/30/26	35.6		35.6		35.6
HM Dunn Co Inc	(ad)(v)	Capital Goods	SF+600, 0.0% PIK (6.0% Max PIK)	1.0%	6/30/26	1.0		1.0		1.0
HM Dunn Co Inc	(ad)(v)(x)	Capital Goods	SF+600, 0.0% PIK (6.0% Max PIK)	1.0%	6/30/26	4.0		4.0		4.0
Individual FoodService	(v)	Capital Goods	SF+600	1.0%	10/31/29	71.1		69.8		71.0
Individual FoodService	(v)(x)	Capital Goods	SF+600	1.0%	10/31/29	5.8		5.8		5.8
Individual FoodService	(x)	Capital Goods	SF+600	1.0%	10/31/29	5.9		5.9		5.9
Industria Chimica Emiliana Srl	(v)(w)	Pharmaceuticals, Biotechnology & Life Sciences	E+725	0.0%	9/27/26	€	71.2	82.5		74.0
Industria Chimica Emiliana Srl	(v)(w)	Pharmaceuticals, Biotechnology & Life Sciences	E+725	0.0%	9/27/26	17.6		20.6		18.3
Industry City TI Lessor LP	(s)(v)	Consumer Services	10.8%, 1.0% PIK (1.0% Max PIK)		6/30/26	$	19.6	19.6		20.1
iNova Pharmaceuticals (Australia) Pty Limited	(v)(w)	Pharmaceuticals, Biotechnology & Life Sciences	B+650	0.8%	10/30/28	A$	0.9	0.5		0.6

See notes to unaudited consolidated financial statements.

Table of Contents

FS KKR Capital Corp.

Unaudited Consolidated Schedule of Investments (continued)

As of March 31, ~~2023~~2024

(in millions, except share amounts)

Portfolio Company(a)
Footnotes Industry
Rate(b)
Floor(b)
Maturity
Principal
Amount(c)
Amortized
Cost
Fair
Value(d)
Gigamon Inc (v) Software & Services SF+575 0.8% 3/9/29 $ 168.4 $ 167.0 $ 164.7
Gigamon Inc (x) Software & Services SF+575 0.8% 3/10/28 9.3 9.3 9.1
Gracent LLC (v) Health Care Equipment & Services SF+550 1.0% 2/28/27 25.8 26.5 22.1
Gracent LLC (v)(y)(z) Health Care Equipment & Services 12.0% PIK (12.0% Max PIK) 2/28/27 23.5 22.9 9.1
Greystone Equity Member Corp (v)(w) Financial Services L+725 3.8% 4/1/26 194.8 185.6 187.2
Heniff Transportation Systems LLC (v) Transportation SF+575 1.0% 12/3/24 3.5 3.3 3.4
Heniff Transportation Systems LLC (f)(i)(k)(l)(m)(v) Transportation SF+575 1.0% 12/3/26 134.9 129.2 132.7
Heniff Transportation Systems LLC (v) Transportation SF+625 1.0% 12/3/26 19.0 18.3 18.7
Heniff Transportation Systems LLC (x) Transportation SF+575 1.0% 12/3/24 14.3 14.3 14.1
Hibu Inc (f)(k)(l)(m)(t)(v) Commercial & Professional Services SF+625 1.0% 5/4/27 98.3 94.4 99.3
Higginbotham Insurance Agency Inc (v) Insurance L+550 0.8% 11/25/26 6.6 6.6 6.6
Higginbotham Insurance Agency Inc (v) Insurance L+525 0.8% 11/25/26 7.0 6.6 6.9
Higginbotham Insurance Agency Inc (x) Insurance L+550 0.8% 11/25/26 3.7 3.7 3.7
HKA (m)(v)(w) Commercial & Professional Services SF+575, 0.0% PIK (1.8% Max PIK) 0.5% 8/9/29 4.4 4.3 4.3
HKA (w)(x) Commercial & Professional Services SF+575, 0.0% PIK (1.8% Max PIK) 0.5% 8/9/29 0.2 0.2 0.2
HM Dunn Co Inc (ad)(v) Capital Goods L+600, 0.0% PIK (6.0% Max PIK) 1.0% 6/30/26 35.3 35.3 35.3
HM Dunn Co Inc (ad)(x) Capital Goods L+600, 0.0% PIK (6.0% Max PIK) 1.0% 6/30/26 2.0 2.0 2.0
Individual FoodService (s)(v) Capital Goods SF+625 1.0% 11/22/25 103.8 100.7 103.4
Individual FoodService (x) Capital Goods SF+625 1.0% 11/22/24 4.8 4.7 4.7
Individual FoodService (x) Capital Goods SF+625 1.0% 11/22/25 1.1 1.1 1.1
Industria Chimica Emiliana Srl (v)(w) Pharmaceuticals, Biotechnology & Life Sciences E+725 0.0% 9/27/26 € 88.8 102.3 94.0
Industry City TI Lessor LP (s)(v) Consumer Services 10.8%, 1.0% PIK (1.0% Max PIK) 6/30/26 $ 24.5 24.5 24.8
iNova Pharmaceuticals (Australia) Pty Limited (w)(x) Pharmaceuticals, Biotechnology & Life Sciences B+650 0.8% 10/30/28 A$ 3.5 2.2 2.2
Insight Global LLC (i)(v) Commercial & Professional Services SF+600 0.8% 9/22/28 $ 202.7 201.1 197.7
Insight Global LLC (x) Commercial & Professional Services SF+600 0.8% 9/22/27 21.1 21.1 20.5
Insight Global LLC (x) Commercial & Professional Services SF+600 0.8% 9/22/28 26.8 26.8 26.2
Integrity Marketing Group LLC (v) Insurance L+602 0.8% 8/27/25 124.1 124.1 122.5
J S Held LLC (f)(i)(s)(v) Insurance L+550 1.0% 7/1/25 124.9 123.0 122.8
J S Held LLC (v) Insurance L+550 1.0% 7/1/25 12.8 12.7 12.6
J S Held LLC (f)(v) Insurance SF+550 1.0% 7/1/25 26.6 26.6 26.2
J S Held LLC (x) Insurance L+550 1.0% 7/1/25 1.3 1.3 1.2
J S Held LLC (x) Insurance SF+550 1.0% 7/1/25 17.4 17.4 17.1
Jarrow Formulas Inc (f)(i)(k)(l)(m)(s)(t)(v) Household & Personal Products SF+625 1.0% 11/30/26 180.6 173.3 177.9
Karman Space Inc (v) Capital Goods L+700 1.0% 12/21/25 87.7 85.1 86.1


Portfolio Company(a)	Footnotes	Industry	Rate(b)	Floor(b)	Maturity	Principal Amount(c)		Amortized Cost		Fair Value(d)
iNova Pharmaceuticals (Australia) Pty Limited	(v)(w)(x)	Pharmaceuticals, Biotechnology & Life Sciences	B+650	0.8%	10/30/28	A$	2.6	$	1.7	$	1.6
Insight Global LLC	(i)(v)	Commercial & Professional Services	SF+600	0.8%	9/22/28	$	175.9	174.7		175.9
Insight Global LLC	(x)	Commercial & Professional Services	SF+600	0.8%	9/22/27	47.9		47.9		47.9
Insightsoftware.Com Inc	(v)	Software & Services	SF+500	0.8%	5/25/28	2.4		2.4		2.4
Insightsoftware.Com Inc	(x)	Software & Services	SF+500	0.8%	3/27/34	21.3		21.3		21.3
Insightsoftware.Com Inc	(x)	Software & Services	SF+500	0.8%	3/27/34	5.3		5.3		5.3
Integrity Marketing Group LLC	(v)	Insurance	SF+600	0.8%	8/27/26	0.2		0.2		0.2
Integrity Marketing Group LLC	(v)	Insurance	SF+602	0.8%	8/27/26	98.1		98.1		98.1
Integrity Marketing Group LLC	(v)(x)	Insurance	SF+600	0.8%	8/27/26	2.3		2.3		2.3
Integrity Marketing Group LLC	(x)	Insurance	SF+650	1.0%	8/27/26	0.1		0.1		0.1
J S Held LLC	(f)(i)(v)	Insurance	SF+550	1.0%	7/1/25	150.9		150.2		150.4
J S Held LLC	(v)	Insurance	SF+550	1.0%	7/1/25	13.8		13.7		13.8
J S Held LLC	(f)(i)(v)(x)	Insurance	SF+550	1.0%	7/1/25	0.5		0.5		0.5
J S Held LLC	(v)(x)	Insurance	SF+550	1.0%	7/1/25	0.3		0.3		0.3
Karman Space Inc	(v)	Capital Goods	SF+675	2.0%	12/21/25	96.2		94.4		97.1
Karman Space Inc	(v)	Capital Goods	SF+675	2.0%	12/21/25	5.5		5.4		5.5
Kellermeyer Bergensons Services LLC	(ad)(m)(s)(v)	Commercial & Professional Services	SF+175, 3.5% PIK (3.5% Max PIK)	1.0%	11/7/28	190.5		185.8		190.5
Kellermeyer Bergensons Services LLC	(ad)(m)(s)(v)	Commercial & Professional Services	SF+100, 7.0% PIK (7.0% Max PIK)	1.0%	11/7/28	82.8		81.1		82.8
Kellermeyer Bergensons Services LLC	(ad)(x)	Commercial & Professional Services	SF+175, 3.5% PIK (3.5% Max PIK)	1.0%	11/6/28	5.5		5.5		5.5
Laboratoires Vivacy SAS	(v)(w)	Pharmaceuticals, Biotechnology & Life Sciences	E+675, 0.0% PIK (2.4% Max PIK)	0.0%	9/30/30	€	7.9	8.1		8.5
Laboratoires Vivacy SAS	(v)(w)(x)	Pharmaceuticals, Biotechnology & Life Sciences	E+675, 0.0% PIK (2.4% Max PIK)	0.0%	9/30/30	0.5		0.6		0.6
Lakefield Veterinary Group	(v)	Health Care Equipment & Services	SF+550	0.8%	11/23/28	$	37.6	37.6		37.4
Lakefield Veterinary Group	(f)(i)(m)(v)	Health Care Equipment & Services	SF+550	0.8%	11/23/28	80.2		79.6		79.8
Lakeview Farms Inc	(k)(m)(v)	Food, Beverage & Tobacco	SF+575	1.0%	6/10/27	67.7		66.4		67.7
Lakeview Farms Inc	(x)	Food, Beverage & Tobacco	SF+575	1.0%	6/10/27	6.8		6.8		6.8
Lazer Logistics Inc	(v)	Transportation	SF+625	0.8%	5/4/29	0.3		0.3		0.3
Lazer Logistics Inc	(v)	Transportation	SF+625	0.8%	5/4/30	18.1		18.0		18.3
Lazer Logistics Inc	(f)	Transportation	SF+550	0.8%	5/4/30	2.1		2.0		2.0
Lazer Logistics Inc	(v)	Transportation	SF+550	0.8%	5/6/30	4.1		4.1		4.1
Lazer Logistics Inc	(v)(x)	Transportation	SF+625	0.8%	5/4/29	1.7		1.7		1.7
Lazer Logistics Inc	(v)(x)	Transportation	SF+550	0.8%	5/6/30	5.7		5.7		5.7
Lexitas Inc	(i)(k)(m)(v)	Commercial & Professional Services	SF+625	1.0%	5/18/29	116.5		114.0		117.2
Lexitas Inc	(x)	Commercial & Professional Services	SF+675	1.0%	5/18/29	8.4		8.4		8.4
Lexitas Inc	(aa)(x)	Commercial & Professional Services	SF+625	1.0%	5/19/29	30.2		30.2		29.9
Lionbridge Technologies Inc	(f)(i)(k)(s)(t)(v)	Media & Entertainment	SF+700	1.0%	12/29/25	106.2		104.1		106.2
Lipari Foods LLC	(f)(i)(m)(v)	Consumer Staples Distribution & Retail	SF+650	1.0%	10/31/28	88.1		87.0		87.4

See notes to unaudited consolidated financial statements.

Table of Contents

FS KKR Capital Corp.

Unaudited Consolidated Schedule of Investments (continued)

As of March 31, ~~2023~~2024

(in millions, except share amounts)

Portfolio Company(a)
Footnotes Industry
Rate(b)
Floor(b)
Maturity
Principal
Amount(c)
Amortized
Cost
Fair
Value(d)
Karman Space Inc (v) Capital Goods L+700 1.0% 12/21/25 $ 4.7 $ 4.5 $ 4.6
Karman Space Inc (x) Capital Goods L+700 1.0% 12/21/25 0.8 0.8 0.8
Kellermeyer Bergensons Services LLC (f)(i)(k)(l)(m)(s)(t)(v) Commercial & Professional Services L+600 1.0% 11/7/26 368.0 358.5 339.2
Laboratoires Vivacy SAS (v)(w) Pharmaceuticals, Biotechnology & Life Sciences E+675, 0.0% PIK (2.4% Max PIK) 0.0% 9/30/30 € 7.8 8.0 8.1
Laboratoires Vivacy SAS (w)(x) Pharmaceuticals, Biotechnology & Life Sciences E+675, 0.0% PIK (2.4% Max PIK) 0.0% 9/30/30 0.6 0.7 0.6
Lakefield Veterinary Group (f)(i)(m)(v) Health Care Equipment & Services SF+550 0.8% 11/23/28 $ 108.9 108.2 104.6
Lakefield Veterinary Group (x) Health Care Equipment & Services SF+550 0.8% 11/23/28 34.3 34.3 33.0
Lakeview Farms Inc (l)(m)(v) Food, Beverage & Tobacco SF+625 1.0% 6/10/27 76.0 74.5 73.8
Lakeview Farms Inc (v) Food, Beverage & Tobacco SF+625 1.0% 6/10/27 3.9 3.9 3.8
Lakeview Farms Inc (x) Food, Beverage & Tobacco SF+625 1.0% 6/10/27 10.8 10.8 10.5
Lakeview Farms Inc (x) Food, Beverage & Tobacco SF+625 1.0% 6/10/27 2.8 2.8 2.8
Lexitas Inc (v) Commercial & Professional Services SF+675 1.0% 5/18/29 0.8 0.8 0.8
Lexitas Inc (i)(k)(l)(m)(v) Commercial & Professional Services SF+675 1.0% 5/18/29 132.8 130.0 131.8
Lexitas Inc (x) Commercial & Professional Services SF+675 1.0% 5/18/29 7.6 7.6 7.5
Lionbridge Technologies Inc (f)(k)(s)(t)(v) Media & Entertainment SF+700 1.0% 12/29/25 119.4 116.1 120.2
Lipari Foods LLC (f)(i)(m)(v) Consumer Staples Distribution & Retail SF+650 1.0% 10/31/28 97.3 96.0 97.3
Lipari Foods LLC (x) Consumer Staples Distribution & Retail SF+650 1.0% 10/31/28 26.0 26.0 26.0
Lloyd's Register Quality Assurance Ltd (v)(w) Consumer Services SA+575, 0.0% PIK (2.9% Max PIK) 0.0% 12/2/28 £ 5.7 7.4 6.9
Lloyd's Register Quality Assurance Ltd (w)(x) Consumer Services SA+575, 0.0% PIK (2.9% Max PIK) 0.0% 12/2/28 9.3 12.6 12.4
Magna Legal Services LLC (m)(v) Commercial & Professional Services SF+650 0.8% 11/22/29 $ 23.0 22.8 22.9
Magna Legal Services LLC (x) Commercial & Professional Services SF+650 0.8% 11/22/28 2.2 2.2 2.1
Magna Legal Services LLC (x) Commercial & Professional Services SF+650 0.8% 11/22/29 0.6 0.6 0.6
Matchesfashion Ltd (v)(w)(y)(z) Consumer Durables & Apparel L+463, 3.0% PIK (3.0% Max PIK) 0.0% 10/11/24 13.3 12.2 2.8
MB2 Dental Solutions LLC (v) Health Care Equipment & Services SF+600 1.0% 1/29/27 55.8 55.1 54.8
MB2 Dental Solutions LLC (k)(l)(m)(t)(v) Health Care Equipment & Services SF+600 1.0% 1/29/27 139.6 131.9 137.2
MB2 Dental Solutions LLC (v) Health Care Equipment & Services SF+600 1.0% 1/29/27 71.9 71.9 70.7
Medallia Inc (m)(v) Software & Services L+325, 3.3% PIK (3.3% Max PIK) 0.8% 10/29/28 210.7 208.7 204.8
Med-Metrix (i)(m)(t)(v) Software & Services SF+600 1.0% 9/15/27 56.0 55.6 56.5
Med-Metrix (x) Software & Services SF+600 1.0% 9/15/27 25.0 25.0 25.3
Med-Metrix (x) Software & Services SF+600 1.0% 9/15/27 7.8 7.8 7.8
Miami Beach Medical Group LLC (m)(v) Health Care Equipment & Services SF+650, 1.5% PIK (1.5% Max PIK) 1.0% 12/14/27 132.0 126.6 116.2
Monitronics International Inc (aa)(f)(v)(y)(z) Commercial & Professional Services L+750 1.3% 3/29/24 18.6 17.7 7.7
Monitronics International Inc (v) Commercial & Professional Services L+600 1.5% 7/3/24 54.3 52.7 50.5
Monitronics International Inc (x) Commercial & Professional Services L+600 1.5% 7/3/24 15.7 15.7 14.6
Motion Recruitment Partners LLC (f)(i)(v) Commercial & Professional Services SF+650 1.0% 12/20/25 63.8 63.8 63.7


Portfolio Company(a)	Footnotes	Industry	Rate(b)	Floor(b)	Maturity	Principal Amount(c)		Amortized Cost		Fair Value(d)
Lipari Foods LLC	(v)	Consumer Staples Distribution & Retail	SF+650	1.0%	10/31/28	$	12.2	$	12.2	$	12.1
Lipari Foods LLC	(v)(x)	Consumer Staples Distribution & Retail	SF+650	1.0%	10/31/28	15.0		15.0		14.9
Lloyd's Register Quality Assurance Ltd	(v)(w)	Consumer Services	SA+600	0.0%	12/2/28	£	11.3	14.3		14.1
Lloyd's Register Quality Assurance Ltd	(v)(w)(x)	Consumer Services	SA+600	0.0%	12/2/28	3.7		5.7		5.6
Magna Legal Services LLC	(v)	Commercial & Professional Services	SF+600	0.8%	11/21/29	$	2.1	2.1		2.1
Magna Legal Services LLC	(m)(v)	Commercial & Professional Services	SF+650	0.8%	11/22/29	23.4		23.2		23.9
Magna Legal Services LLC	(x)	Commercial & Professional Services	SF+650	0.8%	11/22/28	2.2		2.2		2.2
Magna Legal Services LLC	(v)(x)	Commercial & Professional Services	SF+600	0.8%	11/21/29	11.2		11.2		11.3
MB2 Dental Solutions LLC	(k)(t)(v)	Health Care Equipment & Services	SF+600	0.8%	2/13/31	110.6		109.5		109.5
MB2 Dental Solutions LLC	(k)(t)(v)(x)	Health Care Equipment & Services	SF+600	0.8%	2/13/31	77.3		77.3		76.5
MB2 Dental Solutions LLC	(x)	Health Care Equipment & Services	SF+600	0.8%	2/13/31	10.7		10.7		10.6
Medallia Inc	(m)(v)	Software & Services	SF+250, 4.0% PIK (4.0% Max PIK)	0.8%	10/29/28	219.1		217.4		219.1
Med-Metrix	(i)(m)(t)(v)	Software & Services	SF+550	1.0%	9/15/27	68.9		68.5		68.9
Med-Metrix	(i)(m)(t)(v)(x)	Software & Services	SF+550	1.0%	9/15/27	11.4		11.4		11.4
Med-Metrix	(x)	Software & Services	SF+550	1.0%	9/15/27	7.8		7.8		7.8
Miami Beach Medical Group LLC	(m)(v)(y)(z)	Health Care Equipment & Services	SF+650, 1.5% PIK (1.5% Max PIK)	1.0%	12/14/27	115.0		106.5		63.5
Miami Beach Medical Group LLC	(v)(y)(z)	Health Care Equipment & Services	SF+650, 1.5% PIK (1.5% Max PIK)	1.0%	12/14/27	19.1		17.5		10.5
Misys Ltd	(v)(w)	Software & Services	SF+725	1.0%	9/13/29	0.3		0.3		0.3
Misys Ltd	(v)(w)(x)	Software & Services	SF+725	1.0%	9/13/29	1.3		1.3		1.2
Motion Recruitment Partners LLC	(f)(i)(t)(v)	Commercial & Professional Services	SF+675	1.0%	12/22/25	114.5		112.4		111.8
NBG Home	(ad)(v)(y)	Consumer Durables & Apparel			3/30/25	10.1		10.1		10.1
NBG Home	(ad)(v)(y)(z)	Consumer Durables & Apparel	SF+1,000 PIK (SF+1,000 Max PIK)	1.0%	3/31/25	32.7		30.7		9.9
NCI Inc	(ad)(v)	Software & Services	SF+750 PIK (SF+750 Max PIK)	1.0%	8/15/28	33.2		33.4		33.2
Net Documents	(v)	Software & Services	SF+625	1.0%	7/2/27	33.0		32.8		33.0
Net Documents	(v)	Software & Services	SF+625	1.0%	7/2/27	1.5		1.5		1.5
Net Documents	(v)(x)	Software & Services	SF+625	1.0%	7/2/27	1.5		1.5		1.5
New Era Technology Inc	(i)(k)	Software & Services	SF+625	1.0%	10/31/26	25.1		24.5		24.9
New Era Technology Inc	(x)	Software & Services	SF+625	1.0%	10/31/26	4.7		4.7		4.6
NovaTaste Austria GmbH	(w)(x)	Food, Beverage & Tobacco	E+700	0.0%	4/5/30	€	4.7	4.9		5.0
Novotech Pty Ltd	(w)(x)	Health Care Equipment & Services	SF+525	0.5%	1/13/28	$	5.7	5.6		5.7
Omnimax International Inc	(f)(i)(k)(m)(v)	Capital Goods	SF+800	1.0%	10/8/26	118.4		114.8		119.0
One Call Care Management Inc	(aa)(ac)(v)	Health Care Equipment & Services	SF+550	0.8%	4/22/27	4.9		4.7		4.6
Oxford Global Resources LLC	(f)(k)(m)(t)(v)	Commercial & Professional Services	SF+600	1.0%	8/17/27	93.6		93.1		93.6
Oxford Global Resources LLC	(f)(k)(m)(t)(v)(x)	Commercial & Professional Services	SF+600	1.0%	8/17/27	8.0		8.0		8.0

See notes to unaudited consolidated financial statements.

Table of Contents

FS KKR Capital Corp.

Unaudited Consolidated Schedule of Investments (continued)

As of March 31, ~~2023~~2024

(in millions, except share amounts)

Portfolio Company(a)

Footnotes

Industry

Rate(b)

Floor(b)

Maturity

Principal
Amount(c)

Amortized
Cost

Fair
Value(d)

Motion Recruitment Partners LLC

(t)(v)

Commercial & Professional Services

SF+650

1.0%

12/22/25

54.5

51.3

54.4

Motion Recruitment Partners LLC

(v)

Commercial & Professional Services

SF+650

1.0%

12/22/25

4.7

4.5

4.7

Motion Recruitment Partners LLC

(x)

Commercial & Professional Services

SF+650

1.0%

12/22/25

59.6

59.5

NBG Home

(v)

Consumer Durables & Apparel

SF+1,000 PIK (SF+1,000 Max PIK)

1.0%

6/30/23

26.1

NBG Home

(v)(y)(z)

Consumer Durables & Apparel

L+550

1.0%

4/26/24

63.2

57.2

23.4

NBG Home

(x)

Consumer Durables & Apparel

SF+1,000 PIK (SF+1,000 Max PIK)

1.0%

6/30/23

1.0

NCI Inc

(ad)(v)

Software & Services

SF+750 PIK (SF+750 Max PIK)

1.0%

8/15/28

29.2

29.5

29.2

Net Documents

(v)

Software & Services

SF+625

1.0%

6/30/27

33.0

32.8

32.0

Net Documents

(v)

Software & Services

SF+625

1.0%

6/30/27

0.3

Net Documents

(x)

Software & Services

SF+625

1.0%

6/30/27

2.7

2.6

New Era Technology Inc

(i)(l)(t)(v)

Software & Services

SF+625

1.0%

10/31/26

34.2

32.8

33.7

New Era Technology Inc

(v)

Software & Services

SF+625

1.0%

10/31/26

3.5

New Era Technology Inc

(i)(t)

Software & Services

SF+625

1.0%

10/31/26

16.7

16.5

New Era Technology Inc

(x)

Software & Services

SF+625

1.0%

10/31/26

1.2

Novotech Pty Ltd

(w)(x)

Health Care Equipment & Services

SF+525

0.5%

1/13/28

5.7

5.6

5.5

Omnimax International Inc

(f)(i)(k)(l)(m)(v)

Capital Goods

SF+850

1.0%

10/8/26

174.0

167.4

165.1

One Call Care Management Inc

(aa)(v)

Health Care Equipment & Services

L+550

0.8%

4/22/27

4.9

4.7

3.7

Portfolio Company(a)

Oxford Global Resources LLC

(f)(k)(l)(m)(t)(v)

Commercial & Professional Services

SF+600

1.0%

8/17/27

87.3

86.6

87.7

Oxford Global Resources LLC

(v)

Commercial & Professional Services

SF+600

1.0%

8/17/27

3.1

Oxford Global Resources LLC

(v)

Commercial & Professional Services

SF+600

1.0%

8/17/27

7.3

Oxford Global Resources LLC

(x)

Commercial & Professional Services

SF+600

1.0%

8/17/27

4.6

Oxford Global Resources LLC

(x)

Commercial & Professional Services

SF+600

1.0%

8/17/27

8.0

Parts Town LLC

(m)(t)(v)

Consumer Discretionary Distribution & Retail

SF+598

0.8%

11/1/28

100.1

99.3

97.1

PartsSource Inc

(v)

Health Care Equipment & Services

L+575

0.8%

8/21/26

1.0

0.9

PartsSource Inc

(v)

Health Care Equipment & Services

L+575

0.8%

8/23/28

64.9

64.3

63.2

PartsSource Inc

(x)

Health Care Equipment & Services

L+575

0.8%

8/21/26

3.3

3.2

PartsSource Inc

(x)

Health Care Equipment & Services

L+575

0.8%

8/23/28

22.9

22.7

22.3

PartsSource Inc

Performance Health Holdings Inc

(f)(i)(m)(v)

Health Care Equipment & Services

L+600

1.0%

7/12/27

108.3

107.4

106.3

Production Resource Group LLC

(ad)(v)

Media & Entertainment

SF+500, 3.1% PIK (3.1% Max PIK)

1.0%

8/21/24

62.4

60.1

64.3

Production Resource Group LLC

(ad)(v)

Media & Entertainment

SF+300, 5.5% PIK (5.5% Max PIK)

0.3%

8/21/24

153.1

148.2

156.2

Production Resource Group LLC

(ad)(v)

Media & Entertainment

SF+550 PIK (SF+550 Max PIK)

1.0%

8/21/24

0.1

Production Resource Group LLC

(ad)(v)

Media & Entertainment

SF+500, 3.1% PIK (3.1% Max PIK)

1.0%

8/21/24

34.3

34.2

34.6

Production Resource Group LLC

PSKW LLC (dba ConnectiveRx)

(i)(l)(m)(s)(t)(v)

Health Care Equipment & Services

L+625

1.0%

3/9/26

291.0

282.6

291.0

Pure Fishing Inc

(aa)(v)

Consumer Durables & Apparel

L+450

0.0%

12/22/25

33.6

33.1

20.9

Pure Fishing Inc

Radwell International LLC/PA

(v)

Capital Goods

SF+675

0.8%

4/1/28

0.9

Radwell International LLC/PA

Reliant Rehab Hospital Cincinnati LLC

Revere Superior Holdings Inc

Rise Baking Company

RSC Insurance Brokerage Inc

Safe-Guard Products International LLC

SAMBA Safety Inc

SavATree LLC

Sequel Youth & Family Services LLC

Shaw Development LLC

SitusAMC Holdings Corp

Sorenson Communications LLC

See notes to unaudited consolidated financial statements.

Table of Contents

FS KKR Capital Corp.

Unaudited Consolidated Schedule of Investments (continued)

As of March 31, ~~2023~~2024

(in millions, except share amounts)

Portfolio Company(a)
Footnotes Industry
Rate(b)
Floor(b)
Maturity
Principal
Amount(c)
Amortized
Cost
Fair
Value(d)
Radwell International LLC/PA (m) Capital Goods SF+653 0.8% 4/1/29 $ 1.0 $ 1.0 $ 1.0
Radwell International LLC/PA (i)(k)(l)(t) Capital Goods SF+675 0.8% 4/1/29 91.9 91.9 92.5
Radwell International LLC/PA (x) Capital Goods SF+675 0.8% 4/1/28 6.0 6.0 6.0
Reliant Rehab Hospital Cincinnati LLC (f)(i)(l)(s)(v) Health Care Equipment & Services L+625 0.0% 3/2/26 105.1 100.5 69.8
Revere Superior Holdings Inc (m)(v) Software & Services L+575 1.0% 9/30/26 33.4 32.8 33.0
Revere Superior Holdings Inc (x) Software & Services L+575 1.0% 9/30/26 3.2 3.2 3.2
Rise Baking Company (v) Food, Beverage & Tobacco SF+650 1.0% 8/13/27 0.7 0.6 0.6
Rise Baking Company (l)(m)(v) Food, Beverage & Tobacco SF+650 1.0% 8/13/27 28.5 27.9 27.7
Rise Baking Company (x) Food, Beverage & Tobacco SF+650 1.0% 8/13/27 4.6 4.6 4.5
RSC Insurance Brokerage Inc (i)(k)(l)(s)(v) Insurance SF+550 0.8% 10/30/26 239.4 234.0 235.3
RSC Insurance Brokerage Inc (v) Insurance SF+550 0.8% 10/30/26 4.8 4.7 4.7
RSC Insurance Brokerage Inc (x) Insurance SF+550 0.8% 10/30/26 3.0 3.0 2.9
Safe-Guard Products International LLC (f) Financial Services L+500 0.5% 1/27/27 0.1 0.1 0.1
SAMBA Safety Inc (m) Software & Services L+525 1.0% 9/1/27 6.0 6.0 6.0
SAMBA Safety Inc (v) Software & Services L+525 1.0% 9/1/27 0.6 0.6 0.6
SAMBA Safety Inc (x) Software & Services L+525 1.0% 9/1/27 1.8 1.8 1.8
SavATree LLC (v) Consumer Services L+525 0.8% 10/12/28 6.1 6.0 6.0
SavATree LLC (x) Consumer Services L+525 0.8% 10/12/28 3.4 3.4 3.3
SavATree LLC (x) Consumer Services L+525 0.8% 10/12/28 6.3 6.3 6.2
Sequel Youth & Family Services LLC (v)(y)(z) Health Care Equipment & Services 3.0% 2/28/25 57.2 8.9 0.3
SitusAMC Holdings Corp (k)(l)(t) Real Estate Management & Development L+550 0.8% 12/22/27 55.0 54.6 53.6
Solina France SASU (m)(v)(w) Food, Beverage & Tobacco SF+650 0.0% 7/31/28 19.5 18.9 19.4
Sorenson Communications LLC (aa)(f)(k)(t) Telecommunication Services L+550 0.8% 3/17/26 32.5 30.9 31.0
Source Code LLC (k)(l)(t) Software & Services SF+650 1.0% 6/30/27 52.6 51.8 51.6
Source Code LLC (x) Software & Services SF+650 1.0% 6/30/27 15.3 15.0 15.0
Spins LLC (m)(s)(t)(v) Software & Services SF+550 1.0% 1/20/27 68.0 65.3 68.0
Spins LLC (x) Software & Services L+550 1.0% 1/20/27 7.9 7.9 7.9
Spins LLC (x) Software & Services L+550 1.0% 1/20/27 16.5 16.5 16.5
Spotless Brands LLC (v) Consumer Services SF+650 1.0% 7/25/28 12.4 12.2 12.1
Spotless Brands LLC (x) Consumer Services SF+675 1.0% 7/25/28 18.7 18.4 18.4
Staples Canada (v)(w) Consumer Discretionary Distribution & Retail C+700 1.0% 9/12/24 C$ 29.2 22.8 22.0
Summit Interconnect Inc (f)(k)(l)(m)(t)(v) Capital Goods SF+600 1.0% 9/22/28 $ 136.2 135.2 128.6
Summit Interconnect Inc (x) Capital Goods SF+600 1.0% 9/22/28 9.4 9.4 8.9
Sungard Availability Services Capital Inc (v)(y)(z) Software & Services SF+375, 3.8% PIK (3.8% Max PIK) 1.0% 7/1/24 4.0 3.7 0.3
Sungard Availability Services Capital Inc (v)(y)(z) Software & Services SF+375, 3.8% PIK (3.8% Max PIK) 1.0% 7/1/24 2.1 2.0 —
Sweeping Corp of America Inc (m)(v) Commercial & Professional Services L+575 1.0% 11/30/26 72.0 70.1 71.5
Sweeping Corp of America Inc (v) Commercial & Professional Services L+575 1.0% 11/30/26 3.1 3.0 3.0


Portfolio Company(a)	Footnotes	Industry	Rate(b)	Floor(b)	Maturity	Principal Amount(c)		Amortized Cost		Fair Value(d)
Source Code LLC	(k)(t)(v)	Software & Services	SF+650	1.0%	6/30/27	$	55.9	$	55.2	$	55.6
Spins LLC	(m)(s)(t)(v)	Software & Services	SF+550	1.0%	1/20/27	59.7		58.1		59.7
Spins LLC	(m)(s)(t)(v)(x)	Software & Services	SF+550	1.0%	1/20/27	14.0		14.0		14.0
Spins LLC	(x)	Software & Services	SF+550	1.0%	1/20/27	7.9		7.9		7.9
Spotless Brands LLC	(v)	Consumer Services	SF+675	1.0%	7/25/28	9.7		9.5		9.9
Spotless Brands LLC	(v)	Consumer Services	SF+650	1.0%	7/25/28	12.3		12.1		12.5
Spotless Brands LLC	(v)(x)	Consumer Services	SF+675	1.0%	7/25/28	9.0		9.0		9.1
STV Group Inc	(f)(v)	Capital Goods	SF+525	0.8%	3/20/31	41.5		41.1		41.1
STV Group Inc	(f)(v)(x)	Capital Goods	SF+525	0.8%	3/20/31	11.9		11.9		11.7
STV Group Inc	(x)	Capital Goods	SF+525	0.8%	3/20/31	8.3		8.3		8.3
Summit Interconnect Inc	(f)(k)(m)(t)(v)	Capital Goods	SF+600	1.0%	9/22/28	135.2		134.3		126.4
Sweeping Corp of America Inc	(m)(v)	Commercial & Professional Services	SF+575	1.0%	6/30/27	15.7		15.1		15.7
Sweeping Corp of America Inc	(m)(v)	Commercial & Professional Services	SF+575 PIK (SF+575 Max PIK)	1.0%	6/30/27	28.1		28.1		28.1
Sweeping Corp of America Inc	(x)	Commercial & Professional Services	SF+575	1.0%	11/30/26	5.7		5.7		5.7
Tangoe LLC	(m)(s)(v)	Software & Services	SF+650	1.0%	11/28/25	179.5		170.1		155.3
Tangoe LLC	(m)(s)(v)(y)(z)	Software & Services	12.5% PIK (12.5% Max PIK)		11/28/25	10.6		8.9		—
TeamSystem SpA	(v)(w)	Software & Services	E+625	0.0%	2/15/28	€	19.8	19.0		21.4
Tekfor HoldCo (formerly Amtek Global Technology Pte Ltd)	(v)(w)(y)	Automobiles & Components			6/4/24	40.7		40.1		4.2
ThreeSixty Group	(f)(v)	Consumer Discretionary Distribution & Retail	SF+500, 2.5% PIK (2.5% Max PIK)	1.5%	9/30/25	$	45.8	45.7		43.7
ThreeSixty Group	(f)(v)	Consumer Discretionary Distribution & Retail	SF+500, 2.5% PIK (2.5% Max PIK)	1.5%	9/30/25	45.9		45.9		43.9
Time Manufacturing Co	(v)	Capital Goods	SF+650	0.8%	12/1/27	45.1		44.4		42.5
Time Manufacturing Co	(v)	Capital Goods	SF+650	0.8%	12/1/27	7.9		7.9		7.4
Time Manufacturing Co	(v)	Capital Goods	E+650	0.8%	12/1/27	€	13.6	14.4		13.8
Time Manufacturing Co	(v)(x)	Capital Goods	SF+650	0.8%	12/1/27	$	15.9	15.9		15.0
Transaction Services Group Ltd	(v)(w)	Software & Services	B+550	0.0%	10/14/26	A$	48.3	34.8		31.5
Transaction Services Group Ltd	(f)(i)(v)(w)	Software & Services	SF+550	0.0%	10/14/26	$	126.2	123.9		126.2
Trescal SA	(v)(w)	Commercial & Professional Services	E+650	0.0%	4/28/30	€	2.1	2.3		2.2
Trescal SA	(v)(w)(x)	Commercial & Professional Services	E+650	0.0%	4/28/30	2.5		2.7		2.7
Ultra Electronics Holdings Ltd	(aa)(m)(w)	Capital Goods	SF+350	0.5%	8/3/29	$	1.7	1.7		1.7
Ultra Electronics Holdings Ltd	(aa)(v)(w)	Capital Goods	E+325	0.0%	8/6/29	€	1.4	1.6		1.5
Version1 Software Ltd	(v)(w)	Software & Services	E+575, 0.0% PIK (1.7% Max PIK)	0.0%	7/11/29	1.1		1.1		1.2
Version1 Software Ltd	(v)(w)	Software & Services	SA+575, 0.0% PIK (1.7% Max PIK)	0.0%	7/11/29	£	1.1	1.3		1.4
Version1 Software Ltd	(w)(x)	Software & Services	E+625	0.0%	7/31/30	€	13.7	14.8		14.4
VetCor Professional Practices LLC	(m)(v)	Health Care Equipment & Services	SF+575	0.8%	8/31/29	$	68.3	67.7		68.9
VetCor Professional Practices LLC	(x)	Health Care Equipment & Services	SF+575	0.8%	8/31/29	6.7		6.6		6.7

See notes to unaudited consolidated financial statements.

Table of Contents

FS KKR Capital Corp.

Unaudited Consolidated Schedule of Investments (continued)

As of March 31, ~~2023~~2024

(in millions, except share amounts)

Portfolio Company(a)
Footnotes Industry
Rate(b)
Floor(b)
Maturity
Principal
Amount(c)
Amortized
Cost
Fair
Value(d)
Sweeping Corp of America Inc (x) Commercial & Professional Services L+575 1.0% 11/30/26 $ 2.6 $ 2.6 $ 2.6
Tangoe LLC (ab)(m)(s)(v) Software & Services L+650 1.0% 11/28/25 179.5 166.2 148.6
Tangoe LLC (m)(s)(v) Software & Services 12.5% PIK (12.5% Max PIK) 11/28/25 4.7 4.7 3.2
TeamSystem SpA (v)(w) Software & Services E+625 0.0% 2/15/28 € 19.8 18.9 22.1
Tekfor HoldCo (formerly Amtek Global Technology Pte Ltd) (ad)(v)(w)(y) Automobiles & Components 37.3 40.1 4.0
ThermaSys Corp (ac)(v)(y)(z) Capital Goods L+1,100 PIK (L+1,100 Max PIK) 1.0% 1/1/24 $ 10.0 8.3 6.1
ThreeSixty Group (f)(v) Consumer Discretionary Distribution & Retail SF+500, 2.5% PIK (2.5% Max PIK) 1.5% 3/1/24 46.1 46.1 45.2
ThreeSixty Group (f)(v) Consumer Discretionary Distribution & Retail SF+500, 2.5% PIK (2.5% Max PIK) 1.5% 3/1/24 45.9 45.7 44.9
TIBCO Software Inc (aa)(v) Software & Services SF+450 0.5% 3/30/29 39.9 36.6 36.4
Time Manufacturing Co (v) Capital Goods L+650 0.8% 12/1/27 45.2 44.4 42.3
Time Manufacturing Co (v) Capital Goods L+650 0.8% 12/1/27 5.4 5.4 5.1
Time Manufacturing Co (v) Capital Goods E+650 0.8% 12/1/27 € 13.7 14.4 13.9
Time Manufacturing Co (x) Capital Goods L+650 0.8% 12/1/27 $ 16.7 16.7 15.6
Transaction Services Group Ltd (v)(w) Software & Services B+550 0.0% 10/14/26 A$ 48.3 34.3 31.7
Transaction Services Group Ltd (f)(v)(w) Software & Services L+550 0.0% 10/14/26 $ 126.2 123.0 123.9
Ultra Electronics Holdings PLC (aa)(m)(w) Capital Goods L+350 0.5% 8/6/29 1.8 1.8 1.7
Ultra Electronics Holdings PLC (aa)(v)(w) Capital Goods E+325 0.0% 8/6/29 € 1.4 1.6 1.4
Version1 Software Ltd (v)(w) Software & Services SA+575, 0.0% PIK (1.7% Max PIK) 0.0% 7/11/29 £ 1.1 1.3 1.3
Version1 Software Ltd (w)(x) Software & Services E+575, 0.0% PIK (1.7% Max PIK) 0.0% 7/11/29 € 1.1 1.1 1.1
VetCor Professional Practices LLC (m)(v) Health Care Equipment & Services SF+575 0.8% 8/31/29 $ 88.8 88.0 89.1
VetCor Professional Practices LLC (v) Health Care Equipment & Services SF+575 0.8% 8/31/29 0.7 0.6 0.7
VetCor Professional Practices LLC (x) Health Care Equipment & Services SF+575 0.8% 8/31/29 3.8 3.8 3.8
VetCor Professional Practices LLC (x) Health Care Equipment & Services SF+575 0.8% 8/31/29 6.7 6.6 6.7
Warren Resources Inc (ad)(v) Energy SF+900, 1.0% PIK (1.0% Max PIK) 1.0% 5/22/24 18.7 18.0 18.7
Wealth Enhancement Group LLC (v)(w) Financial Services SF+600 1.0% 10/4/27 3.8 3.8 3.8
Wealth Enhancement Group LLC (w)(x) Financial Services SF+600 1.0% 10/4/27 2.4 2.4 2.4
Wealth Enhancement Group LLC (w)(x) Financial Services SF+600 1.0% 10/29/27 2.1 2.1 2.1
Woolpert Inc (f)(k)(l)(m)(t)(v) Capital Goods L+600 1.0% 4/5/28 90.8 85.1 86.2
Woolpert Inc (v) Capital Goods L+600 1.0% 4/5/28 68.3 68.3 64.9
Woolpert Inc (x) Capital Goods L+600 1.0% 4/5/28 3.7 3.7 3.5
Worldwise Inc (v) Household & Personal Products SF+625 1.0% 3/29/28 46.0 45.8 42.3
Worldwise Inc (v) Household & Personal Products SF+625 1.0% 3/29/28 7.4 7.4 6.8
Worldwise Inc (x) Household & Personal Products SF+625 1.0% 3/29/28 15.5 15.5 14.3
Worldwise Inc (x) Household & Personal Products SF+625 1.0% 3/29/28 6.8 6.8 6.3


Portfolio Company(a)	Footnotes	Industry	Rate(b)	Floor(b)	Maturity	Principal Amount(c)		Amortized Cost		Fair Value(d)
VetCor Professional Practices LLC	(x)	Health Care Equipment & Services	SF+600	0.8%	8/31/29	$	8.4	$	8.4	$	8.4
Vytalogy Wellness LLC (fka Jarrow Formulas Inc)	(f)(i)(k)(m)(t)(v)	Household & Personal Products	SF+625	1.0%	11/30/26	114.8		111.3		109.5
Vytalogy Wellness LLC (fka Jarrow Formulas Inc)	(v)	Household & Personal Products	SF+625	1.0%	11/30/26	5.2		5.2		5.0
Warren Resources Inc	(ad)(v)	Energy	SF+900, 1.0% PIK (1.0% Max PIK)	1.0%	5/22/24	18.8		18.7		18.8
Wealth Enhancement Group LLC	(v)(w)	Financial Services	SF+550	1.0%	10/4/27	5.9		5.9		5.9
Wealth Enhancement Group LLC	(v)(w)(x)	Financial Services	SF+550	1.0%	10/4/27	1.6		1.6		1.6
Wealth Enhancement Group LLC	(w)(x)	Financial Services	SF+550	1.0%	10/4/27	2.1		2.1		2.1
Woolpert Inc	(f)(k)(m)(t)(v)	Capital Goods	SF+600	1.0%	4/5/28	157.5		152.6		157.5
Woolpert Inc	(f)(k)(m)(t)(v)(x)	Capital Goods	SF+600	1.0%	4/5/28	3.7		3.7		3.7
Worldwise Inc	(v)	Household & Personal Products	SF+625, 0.5% PIK (0.5% Max PIK)	1.0%	3/29/28	40.8		40.7		36.6
Worldwise Inc	(v)	Household & Personal Products	SF+625, 0.5% PIK (0.5% Max PIK)	1.0%	3/29/28	6.3		6.3		5.6
Worldwise Inc	(v)(x)	Household & Personal Products	SF+625, 0.5% PIK (0.5% Max PIK)	1.0%	3/29/28	28.0		28.0		25.2
Worldwise Inc	(v)(x)	Household & Personal Products	SF+625, 0.5% PIK (0.5% Max PIK)	1.0%	3/29/28	8.0		8.0		7.1
Zendesk Inc	(m)(v)	Software & Services	SF+625, 0.0% PIK (3.5% Max PIK)	0.8%	11/22/28	59.6		59.2		60.2
Zendesk Inc	(x)	Software & Services	SF+625, 0.0% PIK (3.5% Max PIK)	0.8%	11/22/28	6.0		6.0		6.0
Zendesk Inc	(x)	Software & Services	SF+625, 0.0% PIK (3.5% Max PIK)	0.8%	11/22/28	14.5		14.4		14.7
Zeus Industrial Products Inc	(v)	Health Care Equipment & Services	SF+550, 0.0% PIK (2.8% Max PIK)	0.8%	2/28/31	83.1		82.5		82.5
Zeus Industrial Products Inc	(x)	Health Care Equipment & Services	SF+550	0.8%	2/28/30	11.6		11.6		11.5
Zeus Industrial Products Inc	(x)	Health Care Equipment & Services	SF+550	0.8%	2/28/31	15.5		15.5		15.3
Total Senior Secured Loans—First Lien								9,318.2		9,056.6
Unfunded Loan Commitments								(945.9)		(945.9)
Net Senior Secured Loans—First Lien								8,372.3		8,110.7





Senior Secured Loans—Second Lien—14.7%
Apex Group Limited	(v)(w)	Financial Services	SF+675	0.5%	7/27/29	55.0		54.1		54.6
Belk Inc	(ac)(v)(y)(z)	Consumer Discretionary Distribution & Retail	10.0% PIK (10.0% Max PIK)		7/31/25	32.0		4.2		—
Constellis Holdings LLC	(ac)(v)	Capital Goods	SF+1,100, 0.0% PIK (5.0% Max PIK)	1.0%	3/27/26	13.6		13.0		9.6
Cubic Corp	(v)	Software & Services	SF+763	0.8%	5/25/29	44.8		42.5		42.0
Ellucian Inc	(v)	Software & Services	SF+800	1.0%	10/9/28	112.8		107.0		113.9
Integrated Power Services LLC	(ab)(v)	Commercial & Professional Services	SF+750	0.8%	11/22/29	46.3		45.6		45.6

Miami Beach Medical Group LLC	(v)(y)	Health Care Equipment & Services			6/14/28	5.8		3.6		—
OEConnection LLC	(v)	Software & Services	SF+700	0.5%	9/25/27	76.1		75.8		76.1

See notes to unaudited consolidated financial statements.

Table of Contents

FS KKR Capital Corp.

Unaudited Consolidated Schedule of Investments (continued)

As of March 31, ~~2023~~2024

(in millions, except share amounts)

Portfolio Company(a)
Footnotes Industry
Rate(b)
Floor(b)
Maturity
Principal
Amount(c)
Amortized
Cost
Fair
Value(d)
Zendesk Inc (m)(v) Software & Services SF+700, 0.0% PIK (3.5% Max PIK) 0.8% 11/22/28 $ 58.1 $ 57.6 $ 58.0
Zendesk Inc (x) Software & Services SF+650, 0.0% PIK (3.5% Max PIK) 0.8% 11/22/28 6.0 6.0 6.0
Zendesk Inc (x) Software & Services SF+650, 0.0% PIK (3.5% Max PIK) 0.8% 11/22/28 14.5 14.4 14.5
Total Senior Secured Loans—First Lien 10,518.9 10,203.9
Unfunded Loan Commitments (883.5) (883.5)
Net Senior Secured Loans—First Lien 9,635.4 9,320.4
Senior Secured Loans—Second Lien—16.8%
Ammeraal Beltech Holding BV (f)(s)(v)(w) Capital Goods L+775 0.0% 9/12/26 23.6 21.9 23.6
Apex Group Limited (v)(w) Financial Services L+675 0.5% 7/27/29 55.0 54.0 53.3
Belk Inc (ac)(v)(y)(z) Consumer Discretionary Distribution & Retail 10.0% PIK (10.0% Max PIK) 7/31/25 28.9 4.2 —
Caldic BV (v)(w) Consumer Discretionary Distribution & Retail SF+725 0.5% 2/25/30 40.0 39.0 39.0
Constellis Holdings LLC (ac)(v) Capital Goods L+1,100, 0.0% PIK (5.0% Max PIK) 1.0% 3/27/26 13.5 12.8 13.5
Cubic Corp (v) Software & Services SF+763 0.8% 5/25/29 44.8 42.2 40.4
Ellucian Inc (v) Software & Services L+800 1.0% 10/9/28 179.2 171.3 181.1
Miami Beach Medical Group LLC (v)(y) Health Care Equipment & Services 6/14/28 5.0 3.6 2.7
Misys Ltd (aa)(v)(w) Software & Services L+725 1.0% 6/13/25 16.3 15.7 13.3
NBG Home (v)(y)(z) Consumer Durables & Apparel L+1,275 PIK (L+1,275 Max PIK) 1.0% 9/30/24 37.4 28.2 —
OEConnection LLC (f)(v) Software & Services SF+700 0.5% 9/25/27 76.1 75.7 73.5
Peraton Corp (s)(v) Capital Goods SF+800 1.0% 2/1/29 175.0 166.5 176.8
Peraton Corp (v) Capital Goods SF+775 0.8% 2/1/29 130.4 124.9 130.4
Pure Fishing Inc (v) Consumer Durables & Apparel L+838 1.0% 12/21/26 100.0 95.5 54.3
Solera LLC (aa)(v) Software & Services L+800 1.0% 6/4/29 312.4 297.6 303.0
Valeo Foods Group Ltd (v)(w) Food, Beverage & Tobacco E+750 0.0% 10/1/29 € 3.8 4.0 3.4
Valeo Foods Group Ltd (w)(x) Food, Beverage & Tobacco E+750 0.0% 10/1/29 2.3 3.1 2.6
Wittur Holding GmbH (v)(w)(y)(z) Capital Goods E+850, 1.0% PIK (1.0% Max PIK) 0.0% 10/4/27 113.4 122.5 64.3
Total Senior Secured Loans—Second Lien 1,282.7 1,175.2
Unfunded Loan Commitments (3.1) (3.1)
Net Senior Secured Loans—Second Lien 1,279.6 1,172.1
Other Senior Secured Debt—1.5%
Angelica Corp (h)(y)(z) Health Care Equipment & Services 10.0% PIK (10.0% Max PIK) 12/29/23 $ 59.0 42.3 0.9
JW Aluminum Co (aa)(ad)(s)(v) Materials 10.3% 6/1/26 76.5 75.8 77.0


Portfolio Company(a)	Footnotes	Industry	Rate(b)	Floor(b)	Maturity	Principal Amount(c)		Amortized Cost		Fair Value(d)
Peraton Corp	(s)(v)	Capital Goods	SF+800	1.0%	2/1/29	$	175.0	$	167.4	$	174.9
Peraton Corp	(v)	Capital Goods	SF+775	0.8%	2/1/29	129.8		124.9		129.7
Quoizel, LLC	(ad)(v)	Consumer Durables & Apparel	SF+650 PIK (SF+650 Max PIK)	1.0%	7/11/27	6.7		6.7		6.7
Quoizel, LLC	(ad)(v)	Consumer Durables & Apparel	SF+650 PIK (SF+650 Max PIK)	1.0%	7/19/27	7.0		7.0		7.0
Solera LLC	(v)	Software & Services	SF+900	1.0%	6/4/29	335.9		322.5		335.9
Sweeping Corp of America Inc	(m)(v)(y)	Commercial & Professional Services			6/30/27	24.0		—		—
Sweeping Corp of America Inc	(m)(v)(y)	Commercial & Professional Services			6/30/27	8.3		4.5		4.5
Valeo Foods Group Ltd	(v)(w)	Food, Beverage & Tobacco	E+750	0.0%	10/1/30	€	3.8	4.1		3.6
Valeo Foods Group Ltd	(v)(w)(x)	Food, Beverage & Tobacco	E+750	0.0%	10/1/30	2.3		3.0		2.7














Total Senior Secured Loans—Second Lien								985.9		1,006.8
Unfunded Loan Commitments								(3.0)		(3.0)
Net Senior Secured Loans—Second Lien								982.9		1,003.8

Other Senior Secured Debt—2.4%
JW Aluminum Co	(aa)(ad)(s)(v)	Materials	10.3%		6/1/26	$	76.5	75.9		78.5
One Call Care Management Inc	(ac)(v)	Health Care Equipment & Services	8.5% PIK (8.5% Max PIK)		11/1/28	27.8		26.5		21.6
TIBCO Software Inc	(aa)(v)	Software & Services	6.5%		3/31/29	0.7		0.6		0.7
Wittur Holding GmbH	(ad)(v)(w)	Capital Goods	0.1%, 5.9% PIK (5.9% Max PIK)		12/29/28	€	52.2	55.8		53.5


















Total Other Senior Secured Debt								158.8		154.3


Subordinated Debt—4.9%
Apex Service Partners LLC	(v)	Commercial & Professional Services	14.3% PIK (14.3% Max PIK)		4/23/31	$	20.4	20.1		19.9
ATX Networks Corp	(ad)(s)(v)(w)(y)(z)	Capital Goods	10.0% PIK (10.0% Max PIK)		9/1/28	34.5		21.3		19.2
Element Materials Technology Group US Holdings Inc	(v)(w)	Commercial & Professional Services	SF+850 PIK (SF+850 Max PIK)	0.5%	7/9/31	80.2		78.9		81.8
Encora Digital LLC	(v)	Commercial & Professional Services	9.8% PIK (9.8% Max PIK)		12/13/29	26.2		25.6		25.4
Miami Beach Medical Group LLC	(v)	Health Care Equipment & Services	SF+650, 1.5% PIK (1.5% Max PIK)	1.0%	4/17/24	9.0		9.0		9.0
Miami Beach Medical Group LLC	(v)(x)	Health Care Equipment & Services	SF+650, 1.5% PIK (1.5% Max PIK)	1.0%	4/17/24	17.4		17.4		17.4
Sorenson Communications LLC	(j)(u)(v)(y)	Telecommunication Services			4/1/30	11.0		8.9		10.6
Sorenson Communications LLC	(j)(u)(v)(y)	Telecommunication Services			4/1/30	43.6		32.0		37.6
Ultra Electronics Holdings Ltd	(v)(w)	Capital Goods	SF+725	0.5%	1/31/30	62.9		61.3		61.8
Ultra Electronics Holdings Ltd	(v)(w)	Capital Goods	SF+900 PIK (SF+900 Max PIK)	0.5%	1/31/31	71.0		69.4		68.9

See notes to unaudited consolidated financial statements.

Table of Contents

FS KKR Capital Corp.

Unaudited Consolidated Schedule of Investments (continued)

As of March 31, ~~2023~~2024

(in millions, except share amounts)

Portfolio Company(a)
Footnotes Industry
Rate(b)
Floor(b)
Maturity
Principal
Amount(c)
Amortized
Cost
Fair
Value(d)
One Call Care Management Inc (v) Health Care Equipment & Services 8.5% PIK (8.5% Max PIK) 11/1/28 $ 25.6 $ 23.9 $ 18.8
TIBCO Software Inc (aa)(v) Software & Services 6.5% 3/31/29 1.0 0.8 0.9
TruckPro LLC (aa)(v) Capital Goods 11.0% 10/15/24 9.2 9.2 9.2
Total Other Senior Secured Debt 152.0 106.8
Subordinated Debt—4.0%
Ardonagh Group Ltd (aa)(v)(w) Insurance 11.5%, 0.0% PIK (12.8% Max PIK) 1/15/27 1.0 1.0 0.9
ATX Networks Corp (ad)(s)(v)(w) Capital Goods 10.0% PIK (10.0% Max PIK) 9/1/28 31.3 17.7 31.3
Covis Finco Sarl (w)(x) Pharmaceuticals, Biotechnology & Life Sciences SF+675 1.0% 11/20/26 20.0 20.0 20.0
Element Materials Technology Group US Holdings Inc (v)(w) Commercial & Professional Services SF+850 PIK (SF+850 Max PIK) 0.5% 7/9/31 70.1 68.7 67.3
Encora Digital Inc (v) Commercial & Professional Services 9.8% PIK (9.8% Max PIK) 12/13/29 23.8 23.2 22.6
Hilding Anders (ad)(v)(w)(y) Consumer Durables & Apparel € 135.2 26.9 —
Hilding Anders (ad)(v)(w)(y)(z) Consumer Durables & Apparel 13.0% PIK (13.0% Max PIK) 11/30/25 152.6 99.4 —
Sorenson Communications LLC (j)(u)(v)(y) Telecommunication Services $ 9.9 8.9 9.1
Sorenson Communications LLC (j)(u)(v)(y) Telecommunication Services 40.3 32.0 33.0
Ultra Electronics Holdings PLC (v)(w) Capital Goods L+725 0.5% 1/31/30 62.9 61.1 58.7
Ultra Electronics Holdings PLC (v)(w) Capital Goods L+900 PIK (L+900 Max PIK) 0.5% 1/31/31 61.8 60.1 57.6
Total Subordinated Debt 419.0 300.5
Unfunded Debt Commitments (20.0) (20.0)
Net Subordinated Debt 399.0 280.5


Portfolio Company(a)	Footnotes	Industry	Rate(b)	Floor(b)	Maturity	Principal Amount(c)	Amortized Cost		Fair Value(d)
Total Subordinated Debt							$	343.9	$	351.6
Unfunded Debt Commitments							(17.4)		(17.4)
Net Subordinated Debt							326.5		334.2

Portfolio Company(a)

Footnotes

Industry

Rate(b)

Floor(b)

Maturity

Principal
Amount(c)/ Shares

Amortized
Cost

Fair
Value(d)

Portfolio Company(a)

Footnotes

Industry

Rate(b)

Floor(b)

Maturity

Principal
Amount(c)/ Shares

Amortized
Cost

Fair
Value(d)

Asset Based Finance—25.5%

Asset Based Finance—30.5%

801 5th Ave, Seattle, Private Equity

(ad)(v)(w)(y)

Equity Real Estate Investment Trusts (REITs)

8,516,891

14.0

5.2

801 5th Ave, Seattle, Structure Mezzanine

(ad)(v)(w)

Equity Real Estate Investment Trusts (REITs)

8.0%, 3.0% PIK (3.0% Max PIK)

12/19/29

58.9

57.1

58.9

Abacus JV, Private Equity

(v)(w)

Insurance

47,045,141

46.1

49.2

Accelerator Investments Aggregator LP, Private Equity

(v)(w)(y)

Financial Services

3,869,291

4.5

3.5

Altavair AirFinance, Private Equity

(v)(w)

Capital Goods

130,473,039

131.4

144.2

Altitude II IRL WH Borrower DAC, Revolver

Australis Maritime II, Private Equity

Australis Maritime, Common Stock

(v)(w)

Transportation

53,622,786

52.3

53.7

Avenue One PropCo, Private Equity

(ad)(v)(w)(y)

Equity Real Estate Investment Trusts (REITs)

34,170,655

34.2

34.5

Avenue One PropCo, Term Loan

Avida Holding AB, Common Stock

(ad)(v)(w)(y)

Financial Services

405,023,756

44.6

35.5

Avida Holding AB, Subordinated Bond

Bankers Healthcare Group LLC, Term Loan

(v)(w)

Financial Services

SF+393

0.0%

11/8/27

11,300,000

11.3

11.4

Bausch Health Cos Inc, Revolver

Byrider Finance LLC, Private Equity

Callodine Commercial Finance LLC, 2L Term Loan A

Callodine Commercial Finance LLC, 2L Term Loan B

Capital Automotive LP, Private Equity

Capital Automotive LP, Structured Mezzanine

Covis Finco Sarl, Revolver

See notes to unaudited consolidated financial statements.

Table of Contents

FS KKR Capital Corp.

Unaudited Consolidated Schedule of Investments (continued)

As of March 31, ~~2023~~2024

(in millions, except share amounts)


Portfolio Company(a)	Portfolio Company(a)	Footnotes	Industry	Rate(b)	Floor(b)	Maturity	Principal Amount(c)/ Shares		Amortized Cost		Fair Value(d)		Portfolio Company(a)	Footnotes	Industry	Rate(b)	Floor(b)	Maturity		Principal Amount(c)/ Shares			Amortized Cost	Fair Value(d)
Byrider Finance LLC, Private Equity		(u)(v)(y)	Automobiles & Components				54,407		$	—	$	—
Byrider Finance LLC, Term Loan		(u)(v)(y)	Automobiles & Components			11/26/26	5,000,000		5.0		3.9
Callodine Commercial Finance LLC, 2L Term Loan A		(v)	Financial Services	L+900	1.0%	11/3/25	$	125.0	119.6		125.6
Callodine Commercial Finance LLC, 2L Term Loan B		(v)	Financial Services	L+900	1.0%	11/3/25	$	12.0	12.0		12.1
Callodine Commercial Finance LLC, 2L Term Loan B		(x)	Financial Services	L+900	1.0%	11/3/25	$	36.1	36.1		36.2
Capital Automotive LP, Private Equity		(v)(w)	Equity Real Estate Investment Trusts (REITs)				21,640,936		23.7		31.1
Capital Automotive LP, Structured Mezzanine		(v)(w)	Equity Real Estate Investment Trusts (REITs)	11.0%		12/22/28	$	41.9	41.2		41.9
Covis Finco Sarl, Revolver
Covis Finco Sarl, Revolver
Covis Finco Sarl, Revolver
Curia Global Inc, Revolver
Curia Global Inc, Revolver
Drive Revel, Private Equity
Global Jet Capital LLC, Preferred Stock	Global Jet Capital LLC, Preferred Stock	(j)(u)(v)(y)	Commercial & Professional Services				149,494,590		69.4		—
Global Jet Capital LLC, Preferred Stock	Global Jet Capital LLC, Preferred Stock	(j)(u)(v)(y)(z)	Commercial & Professional Services	9.0% PIK (9.0% Max PIK)		10/1/28	$	462.5	309.4		238.8
Global Jet Capital LLC, Structured Mezzanine	Global Jet Capital LLC, Structured Mezzanine	(j)(u)(v)(w)	Commercial & Professional Services	15.0% PIK (15.0% Max PIK)		12/4/25	$	16.7	13.6		16.7
Global Jet Capital LLC, Structured Mezzanine	Global Jet Capital LLC, Structured Mezzanine	(j)(u)(v)(w)	Commercial & Professional Services	15.0% PIK (15.0% Max PIK)		12/9/25	$	12.2	9.8		12.2
Global Jet Capital LLC, Structured Mezzanine	Global Jet Capital LLC, Structured Mezzanine	(j)(u)(v)(w)	Commercial & Professional Services	15.0% PIK (15.0% Max PIK)		1/29/26	$	1.4	1.1		1.4
Global Lending Services LLC, Private Equity	Global Lending Services LLC, Private Equity	(v)(w)	Financial Services				6,305,388		7.3		7.2
Global Lending Services LLC, Private Equity	Global Lending Services LLC, Private Equity	(v)(w)	Financial Services				9,625,411		9.6		9.8
Global Lending Services LLC, Private Equity	Global Lending Services LLC, Private Equity	(v)(w)(y)	Financial Services				13,864,865		13.9		14.1
GreenSky Holdings LLC, Private Equity
GreenSky Holdings LLC, Term Loan
GreenSky Holdings LLC, Term Loan
Home Partners JV 2, Private Equity	Home Partners JV 2, Private Equity	(ac)(v)(w)(y)	Equity Real Estate Investment Trusts (REITs)				4,471,509		4.4		4.5
Home Partners JV 2, Private Equity	Home Partners JV 2, Private Equity	(ac)(v)(w)(y)	Equity Real Estate Investment Trusts (REITs)				168,710		0.2		0.2
Home Partners JV 2, Structured Mezzanine	Home Partners JV 2, Structured Mezzanine	(ac)(v)(w)	Equity Real Estate Investment Trusts (REITs)	11.0% PIK (11.0% Max PIK)		3/20/30	$	10.5	10.5		10.5
Jet Edge International LLC, Term Loan		(v)	Transportation	10.0%, 2.0% PIK (2.0% Max PIK)		4/2/26	$	72.0	72.0		74.2
Jet Edge International LLC, Term Loan		(x)	Transportation	10.0%, 2.0% PIK (2.0% Max PIK)		4/2/26	$	0.7	0.7		0.7
Jet Edge International LLC, Structured Mezzanine
Jet Edge International LLC, Structured Mezzanine													Jet Edge International LLC, Structured Mezzanine	(v)(x)	Transportation	10.0%, 2.0% PIK (2.0% Max PIK)			4/2/26		$	0.6		0.6
Kilter Finance, Preferred Stock	Kilter Finance, Preferred Stock	(ad)(v)(w)	Insurance	12.0%			$	99.4	98.6		99.4
Kilter Finance, Private Equity	Kilter Finance, Private Equity	(ad)(v)(w)(y)	Insurance				536,709		0.5		0.5
KKR Altitude II Offshore Aggregator LP, Partnership Interest	KKR Altitude II Offshore Aggregator LP, Partnership Interest	(ad)(v)(w)(y)	Capital Goods				49,011,924		49.0		49.8
KKR Central Park Leasing Aggregator L.P., Partnership Interest	KKR Central Park Leasing Aggregator L.P., Partnership Interest	(v)(w)(y)(z)	Capital Goods	14.3%		5/31/23	$	39.1	39.1		16.2
KKR Chord IP Aggregator LP, Partnership Interest	KKR Chord IP Aggregator LP, Partnership Interest	(v)(w)	Media & Entertainment				89,453,083		89.5		98.7
KKR Residential Opportunities I LLC, Private Equity		(v)(y)	Real Estate Management & Development				19,576,347		19.6		20.4
KKR Rocket Loans Aggregator LLC, Partnership Interest	KKR Rocket Loans Aggregator LLC, Partnership Interest	(ad)(v)(w)	Financial Services				14,180,166		14.2		13.9
KKR Zeno Aggregator LP (K2 Aviation), Partnership Interest		(v)(w)(y)	Capital Goods				23,664,954		23.0		20.6
My Community Homes PropCo 2, Private Equity		(ad)(v)(w)(y)	Equity Real Estate Investment Trusts (REITs)				81,818,354		81.8		80.5

See notes to unaudited consolidated financial statements.

Table of Contents

FS KKR Capital Corp.

Unaudited Consolidated Schedule of Investments (continued)

As of March 31, ~~2023~~2024

(in millions, except share amounts)

Portfolio Company(a)
Footnotes Industry
Rate(b)
Floor(b)
Maturity
Principal
Amount(c)/ Shares
Amortized
Cost
Fair
Value(d)
NewStar Clarendon 2014-1A Class D (v)(w) Financial Services 18.3% 1/25/27 $ 8.3 $ 2.5 $ 3.7
Opendoor Labs Inc, Structured Mezzanine (v)(w) Real Estate Management & Development 10.0% 4/1/26 $ 56.9 56.9 54.1
Prime ST LLC, Private Equity (ad)(v)(w)(y) Equity Real Estate Investment Trusts (REITs) 5,612,193 7.3 —
Prime ST LLC, Structured Mezzanine (ad)(v)(w) Equity Real Estate Investment Trusts (REITs) 5.0%, 6.0% PIK (6.0% Max PIK) 3/12/30 $ 55.5 53.7 39.6
Roemanu LLC (FKA Toorak Capital Partners LLC), Private Equity (ad)(v) Financial Services 220,778,388 236.5 254.8
Saluda Grade Alternative Mortgage Trust 2022-BC2, Structured Mezzanine (v)(w) Real Estate Management & Development 18.0% 7/25/30 $ 3.4 2.3 2.3
Star Mountain Diversified Credit Income Fund III, LP, Private Equity (o)(w) Financial Services 23,500,000 23.5 23.6
Total Asset Based Finance 1,953.0 1,815.3
Unfunded commitments (36.8) (36.8)
Net Asset Based Finance 1,916.2 1,778.5
Credit Opportunities Partners JV, LLC —20.0%
Credit Opportunities Partners JV, LLC (ad)(v)(w) Financial Services $ 1,637.3 1,571.7 1,396.6
Credit Opportunities Partners JV, LLC 1,571.7 1,396.6

Portfolio Company(a)
Footnotes Industry
Rate(b)
Floor(b)
Maturity Number of
Shares Amortized
Cost
Fair
Value(d)
Equity/Other—17.5%(e)
Abaco Energy Technologies LLC, Common Stock (v)(y) Energy 3,055,556 $ 0.2 $ 0.6
Abaco Energy Technologies LLC, Preferred Stock (v)(y) Energy 12,734,481 1.5 4.0
Affordable Care Inc, Preferred Stock (ac)(v) Health Care Equipment & Services 11.8% PIK (11.8% Max PIK) 49,073,000 48.1 49.1
American Vision Partners, Private Equity (v)(y) Health Care Equipment & Services 2,655,491 2.7 2.2
Amerivet Partners Management Inc, Preferred Stock (v) Health Care Equipment & Services 11.5% PIK (11.5% Max PIK) 12,702,290 12.3 11.7
Amtek Global Technology Pte Ltd, Common Stock (ad)(g)(v)(w)(y) Automobiles & Components 7,046,126 — —
Amtek Global Technology Pte Ltd, Ordinary Shares (ad)(v)(w)(y) Automobiles & Components 5,735,804,056 30.7 —
Amtek Global Technology Pte Ltd, Private Equity (ad)(v)(w)(y) Automobiles & Components 4,097 — —
Arcos LLC/VA, Preferred Stock (v) Software & Services L+950 PIK (L+950 Max PIK) 1.0% 4/30/31 15,000,000 14.0 13.1
Arena Energy LP, Warrants (v) Energy 68,186,525 0.4 0.3
Ascent Resources Utica Holdings LLC / ARU Finance Corp, Common Stock (p)(y) Energy 10,193 9.7 2.8
Ascent Resources Utica Holdings LLC / ARU Finance Corp, Trade Claim (p)(y) Energy 86,607,143 19.4 23.4
athenahealth Inc, Preferred Stock (ac)(v) Health Care Equipment & Services 10.8% PIK (10.8% Max PIK) 267,493 262.2 230.7
ATX Networks Corp, Class B-1 Common Stock (ad)(v)(w)(y) Capital Goods 500 5.0 5.0


Portfolio Company(a)	Footnotes	Industry	Rate(b)	Floor(b)	Maturity	Principal Amount(c)/ Shares		Amortized Cost		Fair Value(d)
KKR Zeno Aggregator LP (K2 Aviation), Partnership Interest	(ad)(v)(w)(y)	Capital Goods				11,976,417		$	11.3	$	11.6
My Community Homes PropCo 2, Private Equity	(ad)(v)(w)(y)	Equity Real Estate Investment Trusts (REITs)				20,284,091		20.3		17.7
My Community Homes PropCo 2, Term Loan	(v)(w)	Equity Real Estate Investment Trusts (REITs)	7.5% PIK (7.5% Max PIK)		3/15/34	$	60.9	60.9		60.9
NewStar Clarendon 2014-1A Class D	(v)(w)	Financial Services	3.2%		1/25/27	$	8.3	2.4		2.4
Opendoor Labs Inc, Structured Mezzanine	(v)(w)	Real Estate Management & Development	10.0%		4/1/26	$	10.5	10.5		10.2
Optio Invest, Private Equity	(v)(w)	Financial Services				2,911,438		3.7		3.8
PayPal Europe Sarl et Cie SCA, Private Equity	(v)(w)	Financial Services				48,398,136		52.4		54.1
Prime ST LLC, Private Equity	(ad)(v)(w)(y)	Equity Real Estate Investment Trusts (REITs)				5,612,193		7.3		—
Prime ST LLC, Structured Mezzanine	(ad)(v)(w)	Equity Real Estate Investment Trusts (REITs)	5.0%, 6.0% PIK (6.0% Max PIK)		3/12/30	$	58.9	57.3		34.7
Residential Opportunities I LLC, Private Equity	(v)	Real Estate Management & Development				4,213,350		4.2		6.2
Roemanu LLC (FKA Toorak Capital Partners LLC), Private Equity	(ad)(v)	Financial Services				220,778,388		236.5		234.5
Saluda Grade Alternative Mortgage Trust 2022-BC2, Structured Mezzanine	(v)(w)	Real Estate Management & Development	18.0%		7/25/30	$	3.4	2.4		2.6
Star Mountain Diversified Credit Income Fund III, LP, Private Equity	(o)(w)	Financial Services				23,500,000		23.5		25.1
SunPower Financial, Private Equity	(v)(w)(y)	Financial Services				3,690,938		3.7		4.4
Synovus Financial Corp, Private Equity	(v)(w)	Banks				7,160,874		7.2		7.2
TalkTalk Telecom Group Ltd, Revolver	(v)(w)	Commercial & Professional Services	SA+700	1.5%	9/5/26	£	34.2	43.1		43.3
TalkTalk Telecom Group Ltd, Revolver	(v)(w)(x)	Commercial & Professional Services	SA+700	1.5%	9/5/26	£	9.1	11.5		11.4
TDC LLP, Preferred Equity	(ad)(v)(w)	Financial Services	8.0%			£	30.2	36.7		38.3
TDC LLP, Private Equity	(ad)(v)(w)	Financial Services				1,576,060		2.0		2.0
Vehicle Secured Funding Trust, Private Equity	(v)(w)	Financial Services				86,619,949		86.6		87.5
Weber-Stephen Products LLC, Revolver	(v)(w)	Consumer Discretionary Distribution & Retail	SF+575	1.0%	12/19/26	$	68.8	68.8		69.0
Weber-Stephen Products LLC, Revolver	(v)(w)(x)	Consumer Discretionary Distribution & Retail	SF+575	1.0%	12/19/26	$	14.5	14.5		14.6















Total Asset Based Finance								2,397.4		2,255.8
Unfunded commitments								(177.0)		(177.0)
Net Asset Based Finance								2,220.4		2,078.8

See notes to unaudited consolidated financial statements.

Table of Contents

FS KKR Capital Corp.

Unaudited Consolidated Schedule of Investments (continued)

As of March 31, ~~2023~~2024

(in millions, except share amounts)

Portfolio Company(a)
Footnotes Industry
Rate(b)
Floor(b)
Maturity Number of
Shares Amortized
Cost
Fair
Value(d)
ATX Networks Corp, Class B-2 Common Stock (ad)(v)(w)(y) Capital Goods 900 $ 4.0 $ 9.0
ATX Networks Corp, Common Stock (ad)(s)(v)(w)(y) Capital Goods 5,578 9.9 38.5
Belk Inc, Common Stock (ac)(v)(y) Consumer Discretionary Distribution & Retail 94,950 — —
Borden (New Dairy Opco), Common Stock (ac)(h)(n)(y) Food, Beverage & Tobacco 11,167,000 9.1 6.7
Bowery Farming Inc, Warrants (v)(y) Food, Beverage & Tobacco 4/30/26 161,828 0.0 2.1
CDS US Intermediate Holdings Inc, Warrant (v)(w)(y) Media & Entertainment 2,023,714 — 4.4
Cengage Learning, Inc, Common Stock (v)(y) Media & Entertainment 227,802 7.5 3.6
Constellis Holdings LLC, Private Equity (ac)(f)(v)(y) Capital Goods 849,702 10.3 3.9
CTI Foods Holding Co LLC, Common Stock (v)(y) Food, Beverage & Tobacco 5,892 0.7 —
Cubic Corp, Preferred Stock (v) Software & Services 11.0% PIK (11.0% Max PIK) 42,141,600 39.7 33.3
Fox Head Inc, Common Stock (j)(v) Consumer Durables & Apparel 10,000,000 2.9 —
Fronton BV, Common Stock (ac)(o)(y) Consumer Services 14,943 — 1.2
Galaxy Universal LLC, Common Stock (n)(y) Consumer Durables & Apparel 228,806 35.5 —
Galaxy Universal LLC, Trade Claim (v)(y) Consumer Durables & Apparel 7,701,195 4.6 1.8
Gracent LLC, NP-1 Common Stock (n)(y) Health Care Equipment & Services 1,000,000 4.2 —
Harvey Industries Inc, Common Stock (v)(y) Capital Goods 5,000,000 2.2 6.2
Hilding Anders, Class A Common Stock (ad)(v)(w)(y) Consumer Durables & Apparel 4,503,411 0.1 —
Hilding Anders, Class B Common Stock (ad)(v)(w)(y) Consumer Durables & Apparel 574,791 — 0.0
Hilding Anders, Class C Common Stock (ad)(v)(w)(y) Consumer Durables & Apparel 213,201 — —
Hilding Anders, Equity Options (ad)(v)(w)(y) Consumer Durables & Apparel 11/30/25 236,160,807 15.0 —
HM Dunn Co Inc, Preferred Stock, Series A (ad)(s)(v)(y) Capital Goods 85,385 7.1 16.6
HM Dunn Co Inc, Preferred Stock, Series B (ad)(s)(v)(y) Capital Goods 15,000 — —
Imagine Communications Corp, Common Stock (v)(y) Media & Entertainment 33,034 3.8 2.0
Jones Apparel Holdings, Inc., Common Stock (v)(y) Consumer Durables & Apparel 5,451 0.9 —
JW Aluminum Co, Common Stock (ad)(j)(u)(v)(y) Materials 2,105 — 2.4
JW Aluminum Co, Preferred Stock (ad)(j)(u)(v) Materials 6.3% PIK (12.5% Max PIK) 2/15/28 15,279 204.6 147.9
Lipari Foods LLC, Common Stock (v)(y) Consumer Staples Distribution & Retail 7,942,724 8.0 8.2
Magna Legal Services LLC, Common Stock (h)(y) Commercial & Professional Services 4,938,192 4.9 5.2
Maverick Natural Resources LLC, Common Stock (n)(o) Energy 259,211 84.5 143.6
Med-Metrix, Common Stock (h)(y) Software & Services 29,403 1.5 3.3
Med-Metrix, Preferred Stock (h) Software & Services 8.0% PIK (8.0% Max PIK) 29,403 1.5 1.5
Misys Ltd, Preferred Stock (v)(w) Software & Services L+1,025 PIK (L+1,025 Max PIK) 0.0% 67,825,135 63.8 64.5
NBG Home, Common Stock (v)(y) Consumer Durables & Apparel 1,903 2.4 —
NCI Inc, Class A-1 Common Stock (ad)(v)(y) Software & Services 42,923 — —
NCI Inc, Class B-1 Common Stock (ad)(v)(y) Software & Services 30,121 — —
NCI Inc, Class C Common Stock (ad)(v)(y) Software & Services 49,406 20.2 19.1
NCI Inc, Class I-1 Common Stock (ad)(v)(y) Software & Services 42,923 0.0 —

Portfolio Company(a)

Footnotes

Industry

Rate(b)

Floor(b)

Maturity

Principal
Amount(c)/ Shares

Amortized
Cost

Fair
Value(d)

Credit Opportunities Partners JV, LLC —20.4%

Credit Opportunities Partners JV, LLC

(ad)(v)(w)

Credit Opportunities Partners JV, LLC

1,637.3

1,571.7

1,390.3

Credit Opportunities Partners JV, LLC

1,571.7

1,390.3


Portfolio Company(a)	Footnotes	Industry	Rate(b)	Floor(b)	Maturity	Number of Shares	Amortized Cost		Fair Value(d)
Equity/Other—16.8%(e)
Abaco Energy Technologies LLC, Common Stock	(v)(y)	Energy				3,055,556	$	0.2	$	0.3
Abaco Energy Technologies LLC, Preferred Stock	(v)(y)	Energy				12,734,481	1.5		2.5
Affordable Care Inc, Preferred Stock	(ac)(v)	Health Care Equipment & Services	11.8% PIK (11.8% Max PIK)			49,073,000	48.1		50.1
American Vision Partners, Private Equity	(v)(y)	Health Care Equipment & Services				2,655,491	2.7		1.7
Amerivet Partners Management Inc, Preferred Stock	(v)	Health Care Equipment & Services	11.5% PIK (11.5% Max PIK)			12,702,290	12.3		8.9
Arcos LLC/VA, Preferred Stock	(v)	Software & Services	SF+950 PIK (SF+950 Max PIK)	1.0%	4/30/31	15,000,000	14.1		12.3
Arena Energy LP, Warrants	(v)	Energy				68,186,525	0.4		0.2
Ascent Resources Utica Holdings LLC / ARU Finance Corp	(n)(p)(y)	Energy				866,071	18.9		21.2
Ascent Resources Utica Holdings LLC / ARU Finance Corp, Common Stock	(n)(p)(y)	Energy				10,193	9.7		2.5
athenahealth Inc, Preferred Stock	(ac)(v)	Health Care Equipment & Services	10.8% PIK (10.8% Max PIK)			267,493	262.2		250.5
ATX Networks Corp, Class B-1 Common Stock	(ad)(v)(w)(y)	Capital Goods				500	5.0		0.0
ATX Networks Corp, Class B-2 Common Stock	(ad)(v)(w)(y)	Capital Goods				900	4.0		—
ATX Networks Corp, Common Stock	(ad)(s)(v)(w)(y)	Capital Goods				5,578	9.9		—
Belk Inc, Common Stock	(ac)(v)(y)	Consumer Discretionary Distribution & Retail				94,950	—		—
Borden (New Dairy Opco), Common Stock	(ad)(h)(n)(y)	Food, Beverage & Tobacco				5,179,936	4.2		11.2
Bowery Farming Inc, Common Stock	(v)(y)	Food, Beverage & Tobacco				1,058,391	10.0		2.8
Bowery Farming Inc, Warrants	(v)(y)	Food, Beverage & Tobacco			9/10/28	161,828	0.0		—
Bowery Farming Inc, Warrants	(v)(y)	Food, Beverage & Tobacco			9/10/28	1,918,831	—		0.6
CDS US Intermediate Holdings Inc, Warrant	(v)(w)(y)	Media & Entertainment				2,023,714	—		6.8
Cengage Learning, Inc, Common Stock	(v)(y)	Media & Entertainment				227,802	7.5		3.7
Constellis Holdings LLC, Private Equity	(ac)(f)(v)(y)	Capital Goods				849,702	10.3		—
Cubic Corp, Preferred Stock	(v)	Software & Services	11.0% PIK (11.0% Max PIK)			42,141,600	39.8		32.6
Fronton BV, Common Stock	(ac)(o)(y)	Consumer Services				14,943	—		1.7
Galaxy Universal LLC, Common Stock	(ac)(n)(y)	Consumer Durables & Apparel				228,806	35.4		9.9
Galaxy Universal LLC, Preferred Stock	(ac)(n)	Consumer Durables & Apparel	15.9% PIK (15.9% Max PIK)			2,068,400	4.0		6.1
Galaxy Universal LLC, Trade Claim	(ac)(v)(y)	Consumer Durables & Apparel				7,701,195	2.5		1.0
Gracent LLC, Class A Common Stock	(ad)(n)(y)	Health Care Equipment & Services				250	—		—

See notes to unaudited consolidated financial statements.

Table of Contents

FS KKR Capital Corp.

Unaudited Consolidated Schedule of Investments (continued)

As of March 31, ~~2023~~2024

(in millions, except share amounts)

Portfolio Company(a)
Footnotes Industry
Rate(b)
Floor(b)
Maturity Number of
Shares Amortized
Cost
Fair
Value(d)
Nine West Holdings Inc, Common Stock (v)(y) Consumer Durables & Apparel 5,451 $ 6.4 $ —
One Call Care Management Inc, Common Stock (v)(y) Health Care Equipment & Services 34,872 2.1 1.3
One Call Care Management Inc, Preferred Stock A (v)(y) Health Care Equipment & Services 371,992 22.8 17.7
One Call Care Management Inc, Preferred Stock B (v) Health Care Equipment & Services 9.0% PIK (9.0% Max PIK) 10/25/29 7,672,347 8.0 7.7
Petroplex Acidizing Inc, Trade Claim (v)(y) Energy 589,656 0.6 0.3
Polyconcept North America Inc, Class A - 1 Units (v) Household & Personal Products 30,000 3.0 10.3
PRG III LLC, Preferred Stock, Series A PIK (ad)(v)(y) Media & Entertainment 8/21/24 434,250 18.1 139.5
PRG III LLC, Preferred Stock, Series B PIK (ad)(v)(y) Media & Entertainment 8/21/24 140 — —
Proserv Acquisition LLC, Class A Common Units (ac)(v)(w)(y) Energy 2,635,005 33.5 1.9
Proserv Acquisition LLC, Class A Preferred Units (ac)(v)(w)(y) Energy 837,780 5.4 9.5
Quorum Health Corp, Trade Claim (v)(y) Health Care Equipment & Services 8,301,000 0.7 0.9
Quorum Health Corp, Trust Initial Funding Units (v)(y) Health Care Equipment & Services 143,400 0.2 0.2
Saturn Oil & Gas Inc, Common Stock (aa)(j)(u)(v)(w)(y) Energy 355,993 0.7 0.7
Sequel Youth & Family Services LLC, Class R Common Stock (n)(y) Health Care Equipment & Services 900,000 — —
Sorenson Communications LLC, Common Stock (j)(u)(v)(y) Telecommunication Services 42,731 7.1 —
Stuart Weitzman Inc, Common Stock (v)(y) Consumer Durables & Apparel 5,451 — —
Swift Worldwide Resources Holdco Ltd, Common Stock (v)(y) Energy 1,250,000 1.2 1.1
ThermaSys Corp, Common Stock (ac)(u)(v)(y) Capital Goods 17,383,026 10.2 —
ThermaSys Corp, Preferred Stock (ac)(v)(y) Capital Goods 1,529 1.7 —
TIBCO Software Inc, Preferred Stock (v) Software & Services SF+1,200 PIK (SF+1,200 Max PIK) 0.5% 133,186,150 127.4 129.8
Ultra Electronics Holdings PLC, Private Equity (v)(w)(y) Capital Goods 683,240,044 7.2 6.8
Ultra Electronics Holdings PLC, Private Equity (v)(w)(y) Capital Goods 1,272,105 1.3 1.2
Warren Resources Inc, Common Stock (ad)(v)(y) Energy 3,483,788 12.8 23.5
Worldwise Inc, Class A Private Equity (v)(y) Household & Personal Products 32,109 1.6 1.6
Worldwise Inc, Class B Private Equity (v)(y) Household & Personal Products 32,109 1.6 0.3
Total Equity/Other 1,228.7 1,222.2
TOTAL INVESTMENTS—218.8% $ 16,182.6 15,277.1
LIABILITIES IN EXCESS OF OTHER ASSETS—(118.8%) (8,294.1)
NET ASSETS—100.0% $ 6,983.0


Portfolio Company(a)	Footnotes	Industry	Rate(b)	Floor(b)	Maturity	Number of Shares	Amortized Cost		Fair Value(d)
Gracent LLC, Preferred Equity	(ad)(n)(y)	Health Care Equipment & Services				1,000	$	8.2	$	3.3
Gracent LLC, Preferred Stock B	(ad)(n)(y)	Health Care Equipment & Services				745	—		—
Harvey Industries Inc, Common Stock	(v)(y)	Capital Goods				5,000,000	2.2		9.5
HM Dunn Co Inc, Preferred Stock, Series A	(ad)(s)(v)(y)	Capital Goods				85,385	7.1		24.2
HM Dunn Co Inc, Preferred Stock, Series B	(ad)(s)(v)(y)	Capital Goods				15,000	—		—
Imagine Communications Corp, Common Stock	(v)(y)	Media & Entertainment				33,034	3.8		2.7
JW Aluminum Co, Common Stock	(ad)(j)(u)(v)(y)	Materials				2,105	0.0		2.5
JW Aluminum Co, Preferred Stock	(ad)(j)(u)(v)(y)(z)	Materials	0.0% PIK (12.5% Max PIK)		2/15/28	15,279	214.5		148.6
Kellermeyer Bergensons Services LLC, Common Stock	(ad)(m)(s)(v)(y)	Commercial & Professional Services				26,230,661	—		—
Kellermeyer Bergensons Services LLC, Preferred Stock	(ad)(m)(s)(v)(y)	Commercial & Professional Services				26,230,661	48.3		48.3
Lipari Foods LLC, Common Stock	(v)(y)	Consumer Staples Distribution & Retail				7,944,319	8.0		5.1
Magna Legal Services LLC, Common Stock	(h)(y)	Commercial & Professional Services				4,938,192	4.9		5.3
Maverick Natural Resources LLC, Common Stock	(n)(o)	Energy				259,211	61.3		40.5
Med-Metrix, Common Stock	(h)(y)	Software & Services				29,403	1.5		3.7
Med-Metrix, Preferred Stock	(h)	Software & Services	8.0% PIK (8.0% Max PIK)			29,403	1.5		1.5
Misys Ltd, Preferred Stock	(v)(w)	Software & Services	L+1,125 PIK (L+1,125 Max PIK)	0.0%		78,761,513	74.7		75.0
NCI Inc, Class A-1 Common Stock	(ad)(v)(y)	Software & Services				42,923	0.0		—
NCI Inc, Class B-1 Common Stock	(ad)(v)(y)	Software & Services				30,121	—		—
NCI Inc, Class C Common Stock	(ad)(v)(y)	Software & Services				49,406	20.2		20.3
NCI Inc, Class I-1 Common Stock	(ad)(v)(y)	Software & Services				42,923	—		—
One Call Care Management Inc, Common Stock	(ac)(v)(y)	Health Care Equipment & Services				34,872	2.1		2.3
One Call Care Management Inc, Preferred Stock A	(ac)(v)(y)	Health Care Equipment & Services				371,992	22.8		18.8
One Call Care Management Inc, Preferred Stock B	(ac)(v)	Health Care Equipment & Services	9.0% PIK (9.0% Max PIK)		10/25/29	7,672,347	7.9		7.7
Petroplex Acidizing Inc, Trade Claim	(v)(y)	Energy				589,656	0.6		0.3
Polyconcept North America Inc, Class A - 1 Units	(v)	Household & Personal Products				30,000	3.0		7.1
PRG III LLC, Preferred Stock, Series A PIK	(ad)(v)(y)	Media & Entertainment			8/21/24	434,250	18.1		143.0
PRG III LLC, Preferred Stock, Series B PIK	(ad)(v)(y)	Media & Entertainment			8/21/24	140	—		—
Proserv Acquisition LLC, Class A Common Units	(ac)(v)(w)(y)	Energy				2,635,005	33.5		3.3
Proserv Acquisition LLC, Class A Preferred Units	(ac)(v)(w)(y)	Energy				837,780	5.4		9.5
Quoizel, LLC, Common Stock	(ad)(v)(y)	Consumer Durables & Apparel				4,563	8.3		10.1
Quorum Health Corp, Private Equity	(ad)(v)(y)	Health Care Equipment & Services				1,840,376	1.8		8.1
Quorum Health Corp, Trade Claim	(ad)(v)(y)	Health Care Equipment & Services				8,301,000	0.7		0.9
Quorum Health Corp, Trust Initial Funding Units	(ad)(v)(y)	Health Care Equipment & Services				143,400	0.2		0.1
Saturn Oil & Gas Inc, Common Stock	(aa)(j)(u)(v)(w)(y)	Energy				355,993	0.7		0.7
Sorenson Communications LLC, Common Stock	(j)(u)(v)	Telecommunication Services				42,731	7.1		6.9
Stuart Weitzman Inc, Common Stock	(v)(y)	Consumer Durables & Apparel				5,451	—		—
Swift Worldwide Resources Holdco Ltd, Common Stock	(v)(y)	Energy				1,250,000	1.2		1.3

See notes to unaudited consolidated financial statements.

Table of Contents

FS KKR Capital Corp.

Unaudited Consolidated Schedule of Investments (continued)

As of March 31, ~~2023~~2024

(in millions, except share amounts)


Portfolio Company(a)	Footnotes	Industry	Rate(b)	Floor(b)	Maturity	Number of Shares	Amortized Cost		Fair Value(d)
TIBCO Software Inc, Preferred Stock	(v)	Software & Services	SF+1,200 PIK (SF+1,200 Max PIK)	0.5%		76,878,880	$	73.5	$	81.8
Ultra Electronics Holdings PLC, Private Equity	(v)(w)(y)	Capital Goods				454,343,603	4.8		8.4
Ultra Electronics Holdings PLC, Private Equity	(v)(w)(y)	Capital Goods				1,272,105	1.3		2.4
Warren Resources Inc, Common Stock	(ad)(v)(y)	Energy				3,483,788	12.8		11.4
Wittur Holding GmbH, Common Stock	(ad)(v)(w)(y)	Capital Goods				11,630	8.0		7.4
Worldwise Inc, Preferred Equity	(v)(y)	Household & Personal Products				830,617	0.3		0.1





















Total Equity/Other							1,173.0		1,148.7

TOTAL INVESTMENTS—208.8%							$	14,805.6	14,220.8
LIABILITIES IN EXCESS OF OTHER ASSETS—(108.8%)									(7,408.8)
NET ASSETS—100.0%									$	6,812.0

Foreign currency forward contracts


Foreign Currency	Foreign Currency	Settlement Date	Counterparty	Amount and Transaction			US$ Value at Settlement Date		US$ Value at March 31, 2023		Unrealized Appreciation (Depreciation)		Foreign Currency	Settlement Date	Counterparty	Amount and Transaction	US$ Value at Settlement Date	US$ Value at March 31, 2024	Unrealized Appreciation (Depreciation)
AUD	AUD	10/21/2024	JP Morgan Chase Bank	A$	8.3	Sold	$	5.2	$	5.6	$	(0.4)
AUD	AUD	10/21/2024	JP Morgan Chase Bank	A$	2.2	Sold	1.5		1.5		0.0
AUD
CAD	CAD	7/5/2023	JP Morgan Chase Bank	C$	1.9	Sold	1.5		1.4		0.1
CAD		7/5/2023	JP Morgan Chase Bank	C$	1.4	Sold	1.1		1.0		0.1
CAD		9/13/2024	JP Morgan Chase Bank	C$	2.1	Sold	1.6		1.6		0.0
CAD		11/15/2024	JP Morgan Chase Bank	C$	4.0	Sold	3.2		2.9		0.3
CAD		11/18/2024	JP Morgan Chase Bank	C$	1.5	Sold	1.1		1.1		0.0
EUR		2/23/2024	JP Morgan Chase Bank	€	27.6	Sold	32.0		30.3		1.7
EUR		8/8/2025	JP Morgan Chase Bank	€	4.8	Sold	5.7		5.3		0.4
EUR		8/8/2025	JP Morgan Chase Bank	€	1.9	Sold	2.3		2.2		0.1
GBP	GBP	10/13/2023	JP Morgan Chase Bank	£	6.2	Sold	8.5		7.7		0.8
GBP	GBP	11/25/2024	JP Morgan Chase Bank	£	1.4	Sold	1.7		1.7		0.0
GBP	GBP	11/25/2024	JP Morgan Chase Bank	£	3.4	Sold	4.1		4.2		(0.1)
GBP	GBP	11/25/2024	JP Morgan Chase Bank	£	1.7	Sold	2.1		2.1		0.0
GBP	GBP	11/25/2024	JP Morgan Chase Bank	£	5.0	Sold	6.0		6.2		(0.2)
GBP	GBP	11/25/2024	JP Morgan Chase Bank	£	1.9	Sold	2.3		2.4		(0.1)
NOK		8/8/2025	JP Morgan Chase Bank	NOK	45.0	Sold	4.8		4.4		0.4
GBP
GBP
SEK	SEK	5/10/2024	JP Morgan Chase Bank	SEK	503.0	Sold	60.1		49.3		10.8
SEK	SEK	5/10/2024	JP Morgan Chase Bank	SEK	34.5	Sold	4.1		3.4		0.7
SEK	SEK	5/10/2024	JP Morgan Chase Bank	SEK	68.0	Sold	8.1		6.7		1.4
SEK	SEK	5/10/2024	JP Morgan Chase Bank	NOK	250.0	Sold	26.3		24.5		1.8
SEK	SEK	8/8/2025	JP Morgan Chase Bank	SEK	119.3	Sold	13.3		11.8		1.5
SEK	SEK	8/8/2025	JP Morgan Chase Bank	SEK	27.8	Sold	3.1		2.7		0.4

Total	Total						$	199.7	$	180.0	$	19.7

Total

Total

_______________

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

See notes to unaudited consolidated financial statements.

Table of Contents

FS KKR Capital Corp.

Unaudited Consolidated Schedule of Investments (continued)

As of March 31, 2024

(in millions, except share amounts)

(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, ~~2023,~~2024, the three-month London Interbank Offered Rate, or LIBOR or “L”, was ~~5.19%~~5.56%, the Euro Interbank Offered Rate, or EURIBOR or “E”, was ~~3.04%~~3.89%, Canadian Dollar Offer Rate, or CDOR or “C”, was ~~5.03%~~5.30%, the Australian Bank Bill Swap Bid Rate, or BBSY or “B”, was ~~3.77%~~4.39%, the Reykjavik Interbank Offered Rate, or REIBOR or ~~"R"~~“R”, was ~~8.25%~~9.80%, the Stockholm Interbank Offered Rate, or STIBOR or ~~"SR"~~“SR”, was ~~3.36%~~4.03%, the Sterling Interbank Offered Rate, or SONIA or ~~"SA"~~“SA”, was ~~4.18%~~5.18%, the Secured Overnight Financing Rate, or SOFR or “SF”, was ~~4.91%~~5.30% and the U.S. Prime Lending Rate, or Prime or “P”, was ~~8.00%~~8.50%. PIK means paid-in-kind. PIK income accruals may be adjusted based on the ~~fair value~~performance 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~~Company’s financial instruments.

(e)Listed investments may be treated as debt for GAAP or tax purposes.

(f)Security or portion thereof held within Ambler Funding LLC and is pledged as collateral supporting the amounts outstanding under the revolving credit facility with Ally Bank (see Note 9).

(g)~~Security or portion thereof held within CCT Dublin Funding Limited.~~Not used.

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

~~Table of Contents~~

~~FS KKR Capital Corp.~~

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

~~As of March 31, 2023~~

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

(h)Security held within CCT Holdings II, LLC, a wholly-owned subsidiary of the Company.

(i)Security or portion thereof held within CCT Tokyo Funding LLC and pledged as collateral supporting the amounts outstanding under the revolving credit facility with Sumitomo Mitsui Banking Corporation (see Note 9).

(j)Security or portion thereof held within Cobbs Creek LLC and is pledged as collateral supporting the amounts outstanding under the senior secured revolving credit facility (see Note 9).

(k)Security or portion thereof held within Darby Creek LLC and is pledged as collateral supporting the amounts outstanding under a revolving credit facility with Deutsche Bank AG, New York Branch (see Note 9).

(l)Security or portion thereof held within Dunlap Funding LLC and is pledged as collateral supporting the amounts outstanding under a revolving credit facility with Deutsche Bank AG, New York Branch (see Note 9).Not used.

(m)Security or portion thereof held within FS KKR MM CLO 1 LLC (see Note 9).

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

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

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

(q)Security held within IC Arches Investments, LLC, a wholly-owned subsidiary of the Company.

(r)Security held within IC II Arches Investments, LLC, a wholly-owned subsidiary of the Company.

(s)Security or portion thereof held within Juniata River LLC and is pledged as collateral supporting the amounts outstanding under a term loan credit facility with JPMorgan Chase Bank, N.A. (see Note 9).

(t)Security or portion thereof held within Meadowbrook Run LLC and is pledged as collateral supporting the amounts outstanding under a revolving credit facility with Morgan Stanley Senior Funding, Inc. (see Note 9).

(u)Security or portion thereof held within Race Street Funding LLC. Security is available as collateral to support the amounts outstanding under the Senior Secured Revolving Credit Facility (see Note 9).

(v)Security or portion thereof is pledged as collateral supporting the amounts outstanding under the Senior Secured Revolving Credit Facility (see Note 9).

(w)The investment, or portion of the investment is not a qualifying asset under the Investment Company Act of 1940, as amended. A business development company may not acquire any asset other than qualifying assets, unless, at the time the acquisition is made, qualifying assets represent at least 70% of the company’s total assets. As of March 31, ~~2023, 76.1%~~2024, 74.8% of the Company’s total assets represented qualifying assets.

(x)Security is an unfunded commitment. Reflects the stated spread at the time of commitment, but may not be the actual rate received upon funding.

(y)Security is non-income producing.

(z)Asset is on non-accrual status.

(aa)Security is classified as Level 1 or Level 2 in the ~~Company's~~Company’s fair value hierarchy (see Note 8).

(ab)Position or portion thereof unsettled as of March 31, ~~2023.~~2024.

(ac)Under the Investment Company Act of 1940, as amended, 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, ~~2023,~~2024, 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, ~~2023:~~2024:

See notes to unaudited consolidated financial statements.

Table of Contents

FS KKR Capital Corp.

Unaudited Consolidated Schedule of Investments (continued)

As of March 31, ~~2023~~2024

(in millions, except share amounts)


Portfolio Company	Portfolio Company	Fair Value at December 31, 2022		Gross Additions(1)		Gross Reductions(2)		Net Realized Gain (Loss)		Net Change in Unrealized Appreciation (Depreciation)		Fair Value at March 31, 2023		Interest Income(3)		PIK Income(3)		Fee Income(3)		Dividend and Other Income(3)		Portfolio Company	Fair Value at December 31, 2023	Gross Additions(1)	Gross Reductions(2)	Net Realized Gain (Loss)	Net Change in Unrealized Appreciation (Depreciation)	Fair Value at March 31, 2024	Interest Income(3)	PIK Income(3)	Fee Income(3)	Dividend and Other Income(3)
Senior Secured Loans—First Lien	Senior Secured Loans—First Lien
Affordable Care Inc	Affordable Care Inc	$	53.1	$	2.9	$	(1.5)	$	—	$	0.7	$	55.2	$	1.3	$	0.2	$	—	$	—

Affordable Care Inc
Affordable Care Inc
Affordable Care Inc
Belk Inc	Belk Inc	8.8		0.9		(1.3)		0.2		3.9		12.5		—		—		—		—
Belk Inc	Belk Inc	19.4		—		—		—		(0.7)		18.7		0.7		—		—		—

Constellis Holdings LLC	Constellis Holdings LLC	15.0		0.1		—		—		(0.1)		15.0		0.6		—		—		—

Sungard Availability Services Capital Inc(4)		0.5		—		(5.8)		—		5.3		—		—		—		—		—
Sungard Availability Services Capital Inc(4)		2.0		—		(2.0)		—		—		—		—		—		—		—
ThermaSys Corp		8.6		—		—		—		(2.5)		6.1		—		—		—		—

Senior Secured Loans—Second Lien
Belk Inc		3.3		—		—		—		(3.3)		—		—		—		—		—
Constellis Holdings LLC		13.5		—		—		—		—		13.5		0.6		—		—		—

Sungard Availability Services Capital Inc(4)		—		—		(13.5)		—		13.5		—		—		—		—		—
Galaxy Universal LLC
Galaxy Universal LLC
One Call Care Management Inc

Senior Secured Loans—Second Lien

Senior Secured Loans—Second Lien

Senior Secured Loans—Second Lien
Belk Inc
Belk Inc
Belk Inc
Constellis Holdings LLC

Other Senior Secured Debt

Other Senior Secured Debt

Other Senior Secured Debt
One Call Care Management Inc
One Call Care Management Inc
One Call Care Management Inc

Asset Based Finance	Asset Based Finance

Asset Based Finance

Asset Based Finance
Altavair AirFinance, Private Equity
Altavair AirFinance, Private Equity
Altavair AirFinance, Private Equity
Accelerator Investments Aggregator LP, Private Equity
Home Partners JV 2, Structured Mezzanine	Home Partners JV 2, Structured Mezzanine	10.2		0.3		—		—		—		10.5		—		0.3		—		—
Home Partners JV 2, Private Equity	Home Partners JV 2, Private Equity	0.2		—		—		—		—		0.2		—		—		—		—
Home Partners JV 2, Private Equity	Home Partners JV 2, Private Equity	5.0		—		—		—		(0.5)		4.5		—		—		—		—

Equity/Other

Equity/Other

Equity/Other	Equity/Other
Affordable Care Inc, Preferred Stock	Affordable Care Inc, Preferred Stock	49.9		—		—		—		(0.8)		49.1		—		1.4		—		—
Affordable Care Inc, Preferred Stock
Affordable Care Inc, Preferred Stock
athenahealth Inc, Preferred Stock	athenahealth Inc, Preferred Stock	231.2		—		—		—		(0.5)		230.7		—		7.2		—		—
Belk Inc, Common Stock	Belk Inc, Common Stock	—		—		—		—		—		—		—		—		—		—
Borden (New Dairy Opco), Common Stock		4.8		—		—		—		1.9		6.7		—		—		—		—
Borden (New Dairy Opco), Common Stock(4)
Constellis Holdings LLC, Private Equity	Constellis Holdings LLC, Private Equity	6.3		—		—		—		(2.4)		3.9		—		—		—		—

Fronton BV, Common Stock	Fronton BV, Common Stock	1.0		—		—		—		0.2		1.2		—		—		—		—
Galaxy Universal LLC, Common Stock
Galaxy Universal LLC, Trade Claim
Galaxy Universal LLC, Preferred Stock
One Call Care Management Inc, Preferred Stock A
One Call Care Management Inc, Common Stock
One Call Care Management Inc, Preferred Stock B
Proserv Acquisition LLC, Class A Common Units
Proserv Acquisition LLC, Class A Preferred Units
ThermaSys Corp, Common Stock

Proserv Acquisition LLC, Class A Common Units		1.1		—		—		—		0.8		1.9		—		—		—		—
Proserv Acquisition LLC, Class A Preferred Units		9.5		—		—		—		—		9.5		—		—		—		—

ThermaSys Corp, Common Stock		—		—		—		—		—		—		—		—		—		—
ThermaSys Corp, Preferred Stock		—		—		—		—		—		—		—		—		—		—

Total	Total	$	443.4	$	4.2	$	(24.1)	$	0.2	$	15.5	$	439.2	$	3.2	$	9.1	$	—	$	—

Total

Total

______________

See notes to unaudited consolidated financial statements.

Table of Contents

FS KKR Capital Corp.

Unaudited Consolidated Schedule of Investments (continued)

As of March 31, 2024

(in millions, except share amounts)

(1)Gross additions 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 the movement of an existing portfolio company into this category from a different category.

(2)Gross reductions include decreases in the cost basis of investments resulting from principal collections related to investment repayments or sales, the exchange of one or more existing securities for one or more new securities and the movement of an existing portfolio company out of this category into a different category.

(3)Interest, PIK, fee and dividend income presented for the full three months ended March 31, 2024.

(4)The Company held this investment as of March 31, 2024 but it was not deemed to be an "affiliated person" of the portfolio company as of March 31, 2024.

(ad)Under the Investment Company Act of 1940, as amended, 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, 2024, the Company held investments in portfolio companies of which it is deemed to be an “affiliated person” and deemed to “control”. During the three months ended March 31, 2024, the Company disposed of investments in portfolio companies of which it was deemed to be an “affiliated person” 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, 2024:


Portfolio Company	Fair Value at December 31, 2023		Gross Additions(1)		Gross Reductions(2)		Net Realized Gain (Loss)		Net Change in Unrealized Appreciation (Depreciation)		Fair Value at March 31, 2024		Interest Income(3)		PIK Income(3)		Fee Income(3)		Dividend and Other Income(3)
Senior Secured Loans—First Lien
ATX Networks Corp	$	65.1	$	13.8	$	(1.0)	$	—	$	—	$	77.9	$	2.6	$	—	$	—	$	—
Gracent LLC	24.5		0.8		—		—		0.3		25.6		—		0.9		—		—
HM Dunn Co Inc	35.8		—		(0.2)		—		—		35.6		1.0		—		—		—
HM Dunn Co Inc	1.0		—		—		—		—		1.0		—		—		—		—
Kellermeyer Bergensons Services LLC	—		10.5		(10.5)		—		—		—		—		—		—		—
Kellermeyer Bergensons Services LLC	—		185.8		—		—		4.7		190.5		0.3		0.2		—		—
Kellermeyer Bergensons Services LLC	—		81.1		—		—		1.7		82.8		0.1		0.2		—		—
NCI Inc	32.2		1.0		—		—		—		33.2		—		1.0		—		—
Production Resource Group LLC	168.6		4.0		(0.3)		—		(0.7)		171.6		6.7		2.3		—		—
Production Resource Group LLC	0.1		—		—		—		—		0.1		—		—		—		—
Production Resource Group LLC	63.6		0.7		(0.8)		—		(0.3)		63.2		0.1		0.5		—		—
Production Resource Group LLC	34.8		0.2		(0.4)		—		—		34.6		0.8		0.3		—		—
Warren Resources Inc	18.8		0.2		—		—		(0.2)		18.8		0.9		—		—		—

Senior Secured Loans—Second Lien
Quoizel LLC	6.5		0.2		—		—		—		6.7		—		0.2		—		—
Quoizel LLC	6.8		0.2		—		—		—		7.0		—		0.2		—		—
Other Senior Secured Debt
JW Aluminum Co	77.1		—		—		—		1.4		78.5		2.0		—		—		—
Wittur Holding GmbH	—		55.8		—		—		(2.3)		53.5		—		0.3		—		—

Subordinated Debt
ATX Networks Corp	32.9		1.8		—		—		(15.5)		19.2		0.2		0.5		—		—





Asset Based Finance
801 5th Ave, Seattle, Structure Mezzanine	52.7		—		—		—		(4.2)		48.5		1.2		0.5		—		—
801 5th Ave, Seattle, Private Equity	—		—		—		—		—		—		—		—		—		—
Abacus JV, Private Equity	48.5		—		—		—		(1.7)		46.8		—		—		—		—
Avenue One PropCo, Private Equity	38.8		—		(37.9)		—		(0.9)		—		—		—		—		—
Avenue One PropCo, Private Equity	—		10.2		—		—		0.7		10.9		—		—		—		—

See notes to unaudited consolidated financial statements.

Table of Contents

FS KKR Capital Corp.

Unaudited Consolidated Schedule of Investments (continued)

As of March 31, 2024

(in millions, except share amounts)


Portfolio Company	Fair Value at December 31, 2023		Gross Additions(1)		Gross Reductions(2)		Net Realized Gain (Loss)		Net Change in Unrealized Appreciation (Depreciation)		Fair Value at March 31, 2024		Interest Income(3)		PIK Income(3)		Fee Income(3)		Dividend and Other Income(3)
Avenue One PropCo, Term Loan	$	—	$	2.2	$	28.4	$	—	$	—	$	30.6	$	—	$	—	$	—	$	—
Australis Maritime, Common Stock	35.8		—		(6.3)		—		(1.7)		27.8		—		—		—		—
Australis Maritime II, Private Equity	12.2		1.1		—		—		0.1		13.4		—		—		—		—
Avida Holding AB, Common Stock	42.9		—		—		—		(2.4)		40.5		—		—		—		—
Avida Holding AB, Subordinated Bond	1.5		—		—		—		(0.1)		1.4		—		—		—		—
Capital Automotive LP, Private Equity	32.4		—		(0.5)		—		—		31.9		—		—		—		0.8
Capital Automotive LP, Structured Mezzanine	41.5		—		(0.1)		—		—		41.4		1.2		—		—		—
GreenSky Holdings LLC, Private Equity	—		10.7		—		—		—		10.7		—		—		—		—
GreenSky Holdings LLC, Term Loan	—		32.0		—		—		—		32.0		—		0.1		—		—
Kilter Finance, Preferred Stock	99.7		—		—		—		—		99.7		3.6		—		—		—
Kilter Finance, Private Equity	0.5		—		—		—		—		0.5		—		—		—		—
KKR Altitude II Offshore Aggregator LP, Partnership Interest	65.6		20.2		—		—		1.6		87.4		—		—		—		1.2
KKR Central Park Leasing Aggregator L.P., Partnership Interest	15.3		—		—		—		0.2		15.5		—		—		—		—
KKR Chord IP Aggregator LP, Partnership Interest	99.9		—		(89.3)		—		19.9		30.5		—		—		—		0.1
KKR Rocket Loans Aggregator LLC, Partnership Interest	8.3		—		(1.2)		—		0.4		7.5		—		—		—		—
KKR Zeno Aggregator LP (K2 Aviation), Partnership Interest	11.8		—		—		—		(0.2)		11.6		—		—		—		—
My Community Homes PropCo 2, Private Equity	78.8		—		(81.1)		—		2.3		—		—		—		—		—
My Community Homes PropCo 2, Private Equity	—		20.3		—		—		(2.6)		17.7		—		—		—		—
My Community Homes PropCo 2, Term Loan	—		60.9		—		—		—		60.9		—		—		—		—
Prime St LLC, Private Equity	—		—		—		—		—		—		—		—		—		—
Prime St LLC, Structured Mezzanine	33.1		0.1		—		—		1.5		34.7		0.8		0.9		—		—
Roemanu LLC (FKA Toorak Capital Partners LLC), Private Equity	241.0		—		—		—		(6.5)		234.5		—		—		—		—
TDC LLP, Preferred Equity	27.8		10.4		—		—		0.1		38.3		(0.3)		—		—		—
TDC LLP, Preferred Equity	2.0		—		—		—		—		2.0		—		—		—		—

Credit Opportunities Partners JV, LLC
Credit Opportunities Partners JV, LLC	1,396.9		—		—		—		(6.6)		1,390.3		—		—		—		54.9
Equity/Other
ATX Networks Corp, Common Stock	25.9		—		—		—		(25.9)		—		—		—		—		—
ATX Networks Corp, Class B-1 Common Stock	2.5		—		—		—		(2.5)		—		—		—		—		—
ATX Networks Corp, Class B-2 Common Stock	0.8		—		—		—		(0.8)		—		—		—		—		—
Borden (New Dairy Opco), Common Stock(4)	—		4.9		(0.9)		0.2		7.0		11.2		—		—		—		—
Gracent LLC, Preferred Stock A	—		—		—		(8.0)		8.0		—		—		—		—		—
Gracent LLC, Preferred Stock B	—		—		—		—		—		—		—		—		—		—
Gracent LLC, Class A Common Stock	—		—		—		—		—		—
Gracent LLC, Preferred Equity	3.8		—		—		—		(0.5)		3.3
HM Dunn Co Inc, Preferred Stock, Series A	25.1		—		—		—		(0.9)		24.2		—		—		—		—

See notes to unaudited consolidated financial statements.

Table of Contents

FS KKR Capital Corp.

Unaudited Consolidated Schedule of Investments (continued)

As of March 31, 2024

(in millions, except share amounts)


Portfolio Company	Fair Value at December 31, 2023		Gross Additions(1)		Gross Reductions(2)		Net Realized Gain (Loss)		Net Change in Unrealized Appreciation (Depreciation)		Fair Value at March 31, 2024		Interest Income(3)		PIK Income(3)		Fee Income(3)		Dividend and Other Income(3)
HM Dunn Co Inc, Preferred Stock, Series B	$	—	$	—	$	—	$	—	$	—	$	—	$	—	$	—	$	—	$	—
JW Aluminum Co, Common Stock	2.5		—		—		—		—		2.5		—		—		—		—
JW Aluminum Co, Preferred Stock	148.7		—		—		—		(0.1)		148.6		—		—		—		—
Kellermeyer Bergensons Services LLC, Common Stock	—		—		—		—		—		—		—		—		—		—
Kellermeyer Bergensons Services LLC, Preferred Stock	—		48.3		—		—		—		48.3		—		—		—		—
Quoizel, LLC (fka NBG Home), Common Stock	10.2		—		—		—		(0.1)		10.1		—		—		—		—
NCI Inc, Class A-1 Common Stock	—		—		—		—		—		—		—		—		—		—
NCI Inc, Class B-1 Common Stock	—		—		—		—		—		—		—		—		—		—
NCI Inc, Class C Common Stock	19.7		—		—		—		0.6		20.3		—		—		—		—
NCI Inc, Class I-1 Common Stock	—		—		—		—		—		—		—		—		—		—
PRG III LLC, Preferred Stock, Series A PIK	120.7		—		—		—		22.3		143.0		—		—		—		—
PRG III LLC, Preferred Stock, Series B PIK	—		—		—		—		—		—		—		—		—		—
Quorum Health Corp, Trade Claim	0.9		—		—		—		—		0.9		—		—		—		—
Quorum Health Corp, Trust Initial Funding Units	0.1		—		—		—		—		0.1		—		—		—		—
Quorum Health Corp, Private Equity	7.7		0.9		—		—		(0.5)		8.1		—		—		—		—
Wittur Holding GmbH, Common Stock	—		8.0		—		—		(0.6)		7.4		—		—		—		—
Warren Resources Inc, Common Stock	12.3		—		—		—		(0.9)		11.4		—		—		—		—






Total	$	3,335.7	$	586.3	$	(202.1)	$	(7.8)	$	(5.9)	$	3,706.2	$	21.2	$	8.1	$	—	$	57.0

______________

(3)Interest, PIK, fee and dividend income presented for the full three months ended March 31, ~~2023.~~2024.

(4)The Company held this investment as of ~~March~~December 31, 2023 but it was not deemed to ~~be an “affiliated person” of~~“control” the portfolio company as of ~~March~~December 31, 2023. Transfers in or out have been presented at amortized cost.

See notes to unaudited consolidated financial statements.

~~Table of Contents~~

~~FS KKR Capital Corp.~~

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

~~As of March 31, 2023~~

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

~~(ad)~~Under the Investment Company Act of 1940, as amended, 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, 2023, the Company held investments in portfolio companies of which it is deemed to be an "affiliated person" and deemed to "control". During the three months ended March 31, 2023, the Company disposed of investments in portfolio companies of which it was deemed to be an "affiliated person" 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, 2023:

Portfolio Company Fair Value at December 31, 2022
Gross Additions(1)
Gross Reductions(2)
Net Realized Gain (Loss) Net Change in Unrealized Appreciation (Depreciation) Fair Value at March 31, 2023
Interest Income(3)
PIK Income(3)
Fee Income(3)
Dividend and Other Income(3)
Senior Secured Loans—First Lien
Tekfor HoldCo (formerly Amtek Global Technology Pte Ltd) $ 3.9 $ — $ — $ — $ 0.1 $ 4.0 $ — $ — $ — $ —
ATX Networks Corp 40.6 15.8 (0.8) — — 55.6 1.4 — — —
HM Dunn Co Inc 35.6 — (0.3) — — 35.3 1.0 — — —
HM Dunn Co Inc — — — — — — — — — —
NCI Inc 28.1 0.8 — — 0.3 29.2 (0.3) 0.9 — —
Production Resource Group LLC 152.5 4.6 (0.3) — (0.6) 156.2 4.8 2.1 — —
Production Resource Group LLC 0.1 — — — — 0.1 — — — —
Production Resource Group LLC 68.1 0.9 (0.7) — (0.5) 67.8 1.9 0.5 — —
Production Resource Group LLC 31.3 0.3 (0.4) — (0.1) 31.1 0.8 0.2 — —
Warren Resources Inc 18.6 0.2 — — (0.1) 18.7 0.8 — — —
Other Senior Secured Debt
JW Aluminum Co 78.1 0.1 — — (1.2) 77.0 2.0 — — —
Subordinated Debt
ATX Networks Corp 21.9 9.3 — — 0.1 31.3 0.3 0.6 — —
Hilding Anders — — — — — — — — — —
Hilding Anders — — — — — — 0.5 — — —
Hilding Anders — — — — — — 0.1 — — —
Asset Based Finance
801 5th Ave, Seattle, Structure Mezzanine 58.9 0.1 — — (0.1) 58.9 1.2 0.4 — —
801 5th Ave, Seattle, Private Equity 6.3 — — — (1.1) 5.2 — — — —
Avenue One PropCo, Private Equity 31.0 4.1 — — (0.6) 34.5 — — — —
Avida Holding AB, Common Stock 42.6 — — — (7.1) 35.5 — — — —
Kilter Finance, Preferred Stock 99.5 — — — (0.1) 99.4 3.7 — — —
Kilter Finance, Private Equity 0.5 — — — — 0.5 — — — —
KKR Altitude II Offshore Aggregator LP, Partnership Interest 44.4 4.6 — — 0.8 49.8 — — — —
KKR Rocket Loans Aggregator LLC, Partnership Interest 4.3 9.9 — — (0.3) 13.9 — — — 0.3
My Community Homes PropCo 2, Private Equity 79.0 — (2.5) — 4.0 80.5 — — — —
Prime St LLC, Private Equity — — (0.1) — 0.1 — — — — —
Prime St LLC, Structured Mezzanine 43.5 — — — (3.9) 39.6 0.8 0.8 — —
Roemanu LLC (FKA Toorak Capital Partners LLC), Private Equity 261.2 0.1 — — (6.5) 254.8 — — — 5.1
Credit Opportunities Partners JV, LLC

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

~~Table of Contents~~

~~FS KKR Capital Corp.~~

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

~~As of March 31, 2023~~

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

Portfolio Company Fair Value at December 31, 2022
Gross Additions(1)
Gross Reductions(2)
Net Realized Gain (Loss) Net Change in Unrealized Appreciation (Depreciation) Fair Value at March 31, 2023
Interest Income(3)
PIK Income(3)
Fee Income(3)
Dividend and Other Income(3)
Credit Opportunities Partners JV, LLC $ 1,428.3 $ — $ — $ — $ (31.7) $ 1,396.6 $ — $ — $ — $ 57.5
Equity/Other
Amtek Global Technology Pte Ltd, Common Stock — — — — — — — — — —
Amtek Global Technology Pte Ltd, Ordinary Shares — — — — — — — — — —
Amtek Global Technology Pte Ltd, Private Equity — — — — — — — — — —
ATX Networks Corp, Common Stock 29.2 8.2 — — 1.1 38.5 — — — —
ATX Networks Corp, Class B-1 Common Stock 5.0 — — — — 5.0 — — — —
ATX Networks Corp, Class B-2 Common Stock 9.0 — — — — 9.0 — — — —
Hilding Anders, Class A Common Stock — — — — — — — — — —
Hilding Anders, Class B Common Stock — — — — — — — — — —
Hilding Anders, Class C Common Stock — — — — — — — — — —
Hilding Anders, Equity Options — — — — — — — — — —
HM Dunn Co Inc, Preferred Stock, Series A 16.9 — — — (0.3) 16.6 — — — —
HM Dunn Co Inc, Preferred Stock, Series B — — — — — — — — — —
JW Aluminum Co, Common Stock 2.4 — — — — 2.4 — — — —
JW Aluminum Co, Preferred Stock 112.5 4.5 — — 30.9 147.9 0.1 4.5 — —
NCI Inc, Class A-1 Common Stock — — — — — — — — — —
NCI Inc, Class B-1 Common Stock — — — — — — — — — —
NCI Inc, Class C Common Stock 20.2 — — — (1.1) 19.1 — — — —
NCI Inc, Class I-1 Common Stock — — — — — — — — — —
PRG III LLC, Preferred Stock, Series A PIK 105.7 — — — 33.8 139.5 — — — —
PRG III LLC, Preferred Stock, Series B PIK — — — — — — — — — —
Warren Resources Inc, Common Stock 29.2 — — — (5.7) 23.5 — — — —
Total $ 2,908.4 $ 63.5 $ (5.1) $ — $ 10.2 $ 2,977.0 $ 19.1 $ 10.0 $ — $ 62.9

~~______________~~

~~(1)~~Gross additions 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 the movement of an existing portfolio company into this category from a different category.

~~(2)~~Gross reductions include decreases in the cost basis of investments resulting from principal collections related to investment repayments or sales, the exchange of one or more existing securities for one or more new securities and the movement of an existing portfolio company out of this category into a different category.

~~(3)Interest, PIK, fee and dividend income presented for the full three months ended March 31, 2023.~~

~~(4)The Company held this investment as of March 31, 2023 but it was not deemed to be an “control” of the portfolio company as of March 31, 2023.~~

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

2425

Table of Contents

FS KKR Capital Corp.

Consolidated Schedule of Investments

As of December 31, ~~2022~~2023

(in millions, 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—132.3%
3Pillar Global Inc (i)(k)(l)(v) Software & Services L+600 0.8% 11/23/27 $ 101.0 $ 100.2 $ 96.7
3Pillar Global Inc (x) Software & Services L+600 0.8% 11/23/26 9.2 9.2 8.8
3Pillar Global Inc (x) Software & Services L+600 0.8% 11/23/27 24.9 24.9 23.8
48Forty Solutions LLC (f)(k)(l)(t)(v) Commercial & Professional Services SF+550 1.0% 11/30/26 182.7 181.2 177.8
48Forty Solutions LLC (x) Commercial & Professional Services SF+550 1.0% 11/30/26 10.6 10.6 10.3
5 Arch Income Fund 2 LLC (q)(r)(w)(y)(z) Diversified Financials 9.0% 11/18/23 95.5 69.9 52.5
Accuride Corp (aa)(l) Capital Goods L+525 1.0% 11/17/23 8.9 8.4 7.6
Advanced Dermatology & Cosmetic Surgery (m)(t)(v) Health Care Equipment & Services L+650 1.0% 5/7/27 46.3 44.7 45.6
Advanced Dermatology & Cosmetic Surgery (x) Health Care Equipment & Services L+650 1.0% 5/7/27 2.2 2.2 2.2
Advanced Dermatology & Cosmetic Surgery (x) Health Care Equipment & Services L+650 1.0% 5/7/26 3.6 3.6 3.5
Advania Sverige AB (v)(w) Software & Services SR+610, 0.0% PIK (3.3% Max PIK) 0.0% 4/28/28 SEK 933.6 106.1 86.0
Advania Sverige AB (v)(w) Software & Services R+610, 0.0% PIK (3.3% Max PIK) 0.0% 4/28/28 ISK 1,345.8 10.1 9.2
Affordable Care Inc (ac)(m)(v) Health Care Equipment & Services L+550, 0.0% PIK (1.3% Max PIK) 0.8% 8/2/28 $ 53.6 53.3 52.5
Affordable Care Inc (ac)(v) Health Care Equipment & Services L+550, 0.0% PIK (1.3% Max PIK) 0.8% 8/2/27 1.4 1.4 1.4
Affordable Care Inc (ac)(x) Health Care Equipment & Services L+550, 0.0% PIK (1.3% Max PIK) 0.8% 8/2/28 28.4 28.4 27.8
Affordable Care Inc (ac)(x) Health Care Equipment & Services L+550, 0.0% PIK (1.3% Max PIK) 0.8% 8/2/27 11.4 11.4 11.2
Alacrity Solutions Group LLC (v) Insurance L+525 0.8% 12/22/28 28.4 28.0 27.3
Alacrity Solutions Group LLC (x) Insurance L+525 0.8% 12/22/27 10.8 10.6 10.4
Alera Group Intermediate Holdings Inc (m) Insurance SF+600 0.8% 10/2/28 9.2 9.1 8.7
Alera Group Intermediate Holdings Inc (m)(v) Insurance SF+600 0.8% 10/2/28 22.5 22.5 21.4
American Vision Partners (i)(v) Health Care Equipment & Services L+575 0.8% 9/30/27 113.0 112.5 109.1
American Vision Partners (x) Health Care Equipment & Services L+575 0.8% 9/30/26 7.8 7.8 7.5
Amerivet Partners Management Inc (v) Health Care Equipment & Services SF+550 0.8% 2/25/28 95.4 94.5 91.8
Amerivet Partners Management Inc (v) Health Care Equipment & Services SF+550 0.8% 2/25/28 17.2 17.2 16.6
Amerivet Partners Management Inc (x) Health Care Equipment & Services SF+550 0.8% 2/25/28 8.4 8.4 8.1
Amerivet Partners Management Inc (x) Health Care Equipment & Services SF+550 0.8% 2/25/28 50.1 50.1 48.2
Apex Group Limited (aa)(v)(w) Diversified Financials L+375 0.5% 7/27/28 2.5 2.5 2.4
Apex Group Limited (aa)(v)(w) Diversified Financials E+400 0.0% 7/27/28 € 2.0 2.3 2.0
Arcfield Acquisition Corp (i)(t) Capital Goods L+575 0.8% 3/10/28 $ 40.3 39.9 39.4
Arcfield Acquisition Corp (x) Capital Goods L+575 0.8% 3/10/27 7.1 7.1 6.9
Arcos LLC/VA (m) Software & Services L+575 1.0% 3/31/28 12.3 12.2 11.4
Arcos LLC/VA (x) Software & Services L+575 1.0% 4/20/27 4.5 4.5 4.2
Ardonagh Group Ltd (v)(w) Insurance SA+700 0.8% 7/14/26 £ 0.8 1.0 0.9
Ardonagh Group Ltd (v)(w) Insurance E+700 1.0% 7/14/26 € 19.0 19.3 20.2
Arrotex Australia Group Pty Ltd (v)(w) Pharmaceuticals, Biotechnology & Life Sciences B+525 1.0% 7/10/24 A$ 42.6 31.1 29.0
Arrotex Australia Group Pty Ltd (v)(w) Pharmaceuticals, Biotechnology & Life Sciences B+525 1.0% 7/10/24 3.1 2.2 2.1
ATX Networks Corp (ad)(s)(v)(w) Capital Goods L+750 1.0% 9/1/26 $ 40.6 40.6 40.6
AxiomSL Ltd (f)(m)(t)(v) Software & Services L+600 1.0% 12/3/27 34.7 34.1 33.7

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

~~Table of Contents~~

~~FS KKR Capital Corp.~~

~~Consolidated Schedule of Investments (continued)~~

~~As of December 31, 2022~~

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

Portfolio Company(a)
Footnotes Industry
Rate(b)
Floor Maturity
Principal
Amount(c)
Amortized
Cost
Fair
Value(d)
AxiomSL Ltd (x) Software & Services L+600 1.0% 12/3/25 $ 2.5 $ 2.4 $ 2.4
AxiomSL Ltd (x) Software & Services L+600 1.0% 12/3/27 2.3 2.3 2.2
Barbri Inc (f)(k)(l)(m)(t) Consumer Services L+575 0.8% 4/28/28 61.5 57.7 61.0
Barbri Inc (k)(l)(v) Consumer Services L+575 0.8% 4/28/28 70.3 70.0 69.7
Barbri Inc (x) Consumer Services L+575 0.8% 4/28/28 9.1 9.1 9.1
Belk Inc (aa)(ac)(v) Retailing L+750 1.0% 7/31/25 21.9 21.8 19.4
Belk Inc (aa)(ac)(v)(y)(z) Retailing 5.0%, 8.0% PIK (8.0% Max PIK) 7/31/25 71.0 42.5 8.8
BGB Group LLC (f)(i)(k)(l)(m)(t) Media & Entertainment L+575 1.0% 8/16/27 111.1 110.3 108.4
BGB Group LLC (x) Media & Entertainment L+575 1.0% 8/16/27 19.9 19.9 19.5
Bowery Farming Inc (v) Food, Beverage & Tobacco L+1,000 1.0% 4/30/26 75.0 74.4 70.3
Caldic BV (aa)(v)(w) Retailing E+350 0.0% 2/4/29 € 0.8 0.9 0.8
Caldic BV (aa)(v)(w) Retailing SF+375 0.5% 2/26/29 $ 1.4 1.4 1.4
CFC Underwriting Ltd (w)(x) Insurance SA+550, 0.0% PIK (2.8% Max PIK) 0.0% 5/16/29 £ 4.7 5.7 5.7
Cimarron Energy Inc (v)(y)(z) Energy L+900 1.0% 12/31/24 $ 7.5 4.8 3.7
Clarience Technologies LLC (f)(i)(k)(m)(s)(v) Capital Goods SF+625 1.0% 12/14/26 294.0 284.6 287.9
Clarience Technologies LLC (x) Capital Goods SF+625 1.0% 12/13/24 25.4 25.3 24.9
Community Brands Inc (v) Software & Services SF+575 0.8% 2/24/28 32.7 32.1 31.6
Community Brands Inc (x) Software & Services SF+575 0.8% 2/24/28 3.9 3.8 3.7
Community Brands Inc (x) Software & Services SF+575 0.8% 2/24/28 1.9 1.9 1.9
Constellis Holdings LLC (ac)(v) Capital Goods L+750 1.0% 3/27/24 15.0 14.4 15.0
Corsearch Intermediate Inc (m)(v) Software & Services L+550 1.0% 4/19/28 30.1 28.5 29.8
Corsearch Intermediate Inc (x) Software & Services L+550 1.0% 4/19/28 4.4 4.4 4.4
CSafe Global (f)(i)(k)(l)(m)(t)(v) Capital Goods L+625 0.8% 12/23/27 186.8 181.5 186.8
CSafe Global (v) Capital Goods L+625 0.8% 12/23/27 £ 27.2 35.9 32.8
CSafe Global (v) Capital Goods L+625 0.8% 8/13/28 $ 11.8 11.8 11.8
CSafe Global (x) Capital Goods L+625 0.8% 12/23/26 34.9 34.9 34.7
Dental Care Alliance Inc (f)(k)(m)(t)(v) Health Care Equipment & Services SF+641 0.8% 4/3/28 135.4 131.7 132.7
Dental Care Alliance Inc (x) Health Care Equipment & Services SF+641 0.8% 4/3/28 1.7 1.7 1.6
DOC Generici Srl (v)(w) Pharmaceuticals, Biotechnology & Life Sciences E+650 0.0% 10/27/28 € 23.1 22.5 24.1
DOC Generici Srl (w)(x) Pharmaceuticals, Biotechnology & Life Sciences E+650 0.0% 10/28/28 2.4 2.3 2.2
Element Materials Technology Group US Holdings Inc (aa)(v)(w) Commercial & Professional Services E+425 0.0% 7/6/29 0.3 0.4 0.4
Element Materials Technology Group US Holdings Inc (aa)(v)(w) Commercial & Professional Services SF+425 0.5% 6/22/29 $ 1.4 1.4 1.4
Encora Digital Inc (v) Software & Services L+550, 0.0% PIK (2.4% Max PIK) 0.8% 12/20/28 65.1 63.9 61.7
Encora Digital Inc (x) Software & Services L+550 0.8% 12/20/28 19.6 19.4 18.6
Envirotainer Ltd (w)(x) Transportation E+600, 0.0% PIK (3.0% Max PIK) 0.0% 7/30/29 € 2.7 2.7 2.6
Excelitas Technologies Corp (v) Technology Hardware & Equipment SF+575 0.8% 8/12/28 $ 1.3 1.3 1.3
Excelitas Technologies Corp (x) Technology Hardware & Equipment SF+575 0.8% 8/12/28 1.0 1.0 1.0


Portfolio Company(a)	Footnotes	Industry	Rate(b)	Floor	Maturity	Principal Amount(c)		Amortized Cost		Fair Value(d)
Senior Secured Loans—First Lien—124.5%

3Pillar Global Inc	(v)	Software & Services	SF+600	0.8%	11/23/26	$	2.2	$	2.2	$	2.2
3Pillar Global Inc	(i)(k)(v)	Software & Services	SF+575	0.8%	11/23/27	124.7		124.0		122.7
3Pillar Global Inc	(x)	Software & Services	SF+600	0.8%	11/23/26	6.9		6.9		6.8
48Forty Solutions LLC	(f)(k)(t)(v)	Commercial & Professional Services	SF+600	1.0%	11/30/26	180.9		179.7		171.6
48Forty Solutions LLC	(v)	Commercial & Professional Services	SF+600	1.0%	11/30/26	6.4		6.4		6.0
48Forty Solutions LLC	(x)	Commercial & Professional Services	SF+600	1.0%	11/30/26	4.2		4.2		4.0
5 Arch Income Fund 2 LLC	(q)(r)(w)(y)(z)	Financial Services	9.0%		3/31/24	84.2		61.7		19.5
Aareon AG	(v)(w)	Software & Services	E+625	0.8%	8/19/30	€	35.9	38.2		38.7
Accuride Corp	(aa)(k)	Capital Goods	SF+525, 1.6% PIK (1.6% Max PIK)	1.0%	5/18/26	$	7.5	7.5		6.2
Advanced Dermatology & Cosmetic Surgery	(m)(t)(v)	Health Care Equipment & Services	SF+650	1.0%	5/7/27	38.1		36.7		37.5
Advanced Dermatology & Cosmetic Surgery	(v)	Health Care Equipment & Services	SF+650	1.0%	5/7/27	7.8		7.8		7.7
Advanced Dermatology & Cosmetic Surgery	(x)	Health Care Equipment & Services	SF+650	1.0%	5/7/26	3.6		3.6		3.5
Advania Sverige AB	(v)(w)	Software & Services	SR+610, 0.0% PIK (3.3% Max PIK)	0.0%	4/28/28	SEK	933.6	106.7		91.4
Advania Sverige AB	(v)(w)	Software & Services	R+610, 0.0% PIK (3.3% Max PIK)	0.0%	4/28/28	ISK	1,345.8	10.2		9.8
Affordable Care Inc	(ac)(v)	Health Care Equipment & Services	SF+550, 0.0% PIK (1.3% Max PIK)	0.8%	8/2/27	$	1.9	1.9		1.9
Affordable Care Inc	(ac)(m)(v)	Health Care Equipment & Services	SF+550	0.8%	8/2/28	13.7		13.6		13.5
Affordable Care Inc	(ac)(v)	Health Care Equipment & Services	SF+550	0.8%	8/2/28	28.0		28.0		27.7
Affordable Care Inc	(ac)(x)	Health Care Equipment & Services	SF+550, 0.0% PIK (1.3% Max PIK)	0.8%	8/2/27	10.9		10.9		10.8
Affordable Care Inc	(ac)(x)	Health Care Equipment & Services	SF+550	0.8%	8/2/28	15.3		15.3		15.2
Alacrity Solutions Group LLC	(v)	Insurance	SF+525	0.8%	12/22/27	4.6		4.5		4.6
Alacrity Solutions Group LLC	(m)	Insurance	SF+525	0.8%	12/22/28	11.9		11.8		11.8
Alacrity Solutions Group LLC	(x)	Insurance	SF+525	0.8%	12/22/27	6.1		6.1		6.1
Alera Group Intermediate Holdings Inc	(m)(v)	Insurance	SF+600	0.8%	10/2/28	31.4		31.3		31.4
Alera Group Intermediate Holdings Inc	(x)	Insurance	SF+575	0.8%	10/2/28	7.6		7.6		7.5
American Vision Partners	(v)	Health Care Equipment & Services	SF+600	0.8%	9/30/26	4.4		4.4		4.2
American Vision Partners	(i)(v)	Health Care Equipment & Services	SF+600	0.8%	9/30/27	91.4		91.0		88.0
American Vision Partners	(x)	Health Care Equipment & Services	SF+600	0.8%	9/30/26	3.4		3.4		3.3
Amerivet Partners Management Inc	(v)	Health Care Equipment & Services	SF+550	0.8%	2/25/28	68.3		68.0		67.8
Amerivet Partners Management Inc	(x)	Health Care Equipment & Services	SF+550	0.8%	2/25/28	8.4		8.4		8.3
Apex Group Limited	(aa)(m)(w)	Financial Services	SF+375	0.5%	7/27/28	2.5		2.4		2.5
Apex Group Limited	(aa)(v)(w)	Financial Services	E+400	0.0%	7/27/28	€	2.0	2.3		2.2
Apex Service Partners LLC	(v)	Commercial & Professional Services	SF+650	1.0%	10/24/29	$	0.4	0.4		0.4
Apex Service Partners LLC	(v)	Commercial & Professional Services	SF+500, 2.0% PIK (2.0% Max PIK)	1.0%	10/24/30	80.7		79.8		79.7
Apex Service Partners LLC	(x)	Commercial & Professional Services	SF+650	1.0%	10/24/29	4.7		4.7		4.7
Apex Service Partners LLC	(x)	Commercial & Professional Services	SF+500, 2.0% PIK (2.0% Max PIK)	1.0%	10/24/30	12.0		12.0		11.8
Arcfield Acquisition Corp	(f)(i)(t)(v)	Capital Goods	SF+625	0.8%	8/4/29	85.0		84.6		85.0
Arcfield Acquisition Corp	(x)	Capital Goods	SF+625	0.8%	8/4/28	10.6		10.6		10.6
Arcos LLC/VA	(m)	Software & Services	SF+300, 3.3% PIK (3.3% Max PIK)	1.0%	4/20/28	12.5		12.3		11.2
Arcos LLC/VA	(x)	Software & Services	SF+625	1.0%	4/20/27	4.5		4.5		4.0

See notes to unaudited consolidated financial statements.

Table of Contents

FS KKR Capital Corp.

Consolidated Schedule of Investments (continued)

As of December 31, ~~2022~~2023

(in millions, except share amounts)

Portfolio Company(a)
Footnotes Industry
Rate(b)
Floor Maturity
Principal
Amount(c)
Amortized
Cost
Fair
Value(d)
Excelitas Technologies Corp (x) Technology Hardware & Equipment SF+575 0.8% 8/12/29 $ 4.7 $ 4.7 $ 4.6
Follett Software Co (f)(k)(l)(t) Software & Services L+575 0.8% 8/31/28 73.7 73.1 72.1
Follett Software Co (x) Software & Services L+575 0.8% 8/31/27 9.9 9.9 9.7
Foundation Consumer Brands LLC (f)(m)(v) Pharmaceuticals, Biotechnology & Life Sciences L+550 1.0% 2/12/27 83.9 80.5 84.7
Foundation Consumer Brands LLC (x) Pharmaceuticals, Biotechnology & Life Sciences L+550 1.0% 2/12/27 6.6 6.6 6.6
Foundation Risk Partners Corp (v) Insurance SF+625 0.8% 10/29/27 2.9 2.8 2.8
Foundation Risk Partners Corp (m)(v) Insurance SF+600 0.8% 10/29/28 79.9 78.8 78.1
Foundation Risk Partners Corp (x) Insurance SF+625 0.8% 10/29/27 4.1 4.1 4.0
Galaxy Universal LLC (v) Consumer Durables & Apparel SF+575 1.0% 6/24/23 7.5 7.5 7.5
Galaxy Universal LLC (v) Consumer Durables & Apparel SF+575 1.0% 11/12/26 88.0 88.0 85.3
Galaxy Universal LLC (v) Consumer Durables & Apparel SF+500 1.0% 11/12/26 21.5 21.4 21.2
Galway Partners Holdings LLC (k)(l)(m)(t)(v) Insurance L+525, 0.0% PIK (1.3% Max PIK) 0.8% 9/29/28 111.1 109.4 109.7
Galway Partners Holdings LLC (x) Insurance L+525, 0.0% PIK (1.3% Max PIK) 0.8% 9/30/27 12.0 11.8 11.8
Galway Partners Holdings LLC (x) Insurance L+525, 0.0% PIK (1.3% Max PIK) 0.8% 9/29/28 1.3 1.3 1.3
General Datatech LP (f)(k)(l)(m)(t)(v) Software & Services L+625 1.0% 6/18/27 156.4 155.1 146.5
Gigamon Inc (v) Software & Services SF+575 0.8% 3/9/29 170.4 168.9 163.2
Gigamon Inc (x) Software & Services SF+575 0.8% 3/10/28 9.3 9.3 8.9
Gracent LLC (v) Health Care Equipment & Services SF+550 1.0% 2/28/27 25.9 26.6 22.1
Gracent LLC (v)(y)(z) Health Care Equipment & Services 12.0% PIK (12.0% Max PIK) 2/28/27 22.9 22.6 11.4
Greystone Equity Member Corp (v)(w) Diversified Financials L+725 3.8% 4/1/26 194.8 185.0 188.7
Heniff Transportation Systems LLC (f)(i)(k)(l)(m)(v) Transportation SF+575 1.0% 12/3/26 135.7 129.8 131.3
Heniff Transportation Systems LLC (v) Transportation SF+625 1.0% 12/3/26 19.1 18.4 18.5
Heniff Transportation Systems LLC (x) Transportation SF+575 1.0% 12/3/24 17.8 17.6 17.2
Hibu Inc (f)(k)(l)(m)(t)(v) Commercial & Professional Services SF+625 1.0% 5/4/27 99.0 94.8 99.8
Higginbotham Insurance Agency Inc (v) Insurance L+550 0.8% 11/25/26 4.4 4.4 4.4
Higginbotham Insurance Agency Inc (v) Insurance L+525 0.8% 11/25/26 7.0 6.6 7.0
Higginbotham Insurance Agency Inc (x) Insurance L+550 0.8% 11/25/26 6.0 6.0 6.0
HKA (v)(w) Commercial & Professional Services SF+575, 0.0% PIK (1.8% Max PIK) 0.5% 8/9/29 4.4 4.3 4.2
HKA (w)(x) Commercial & Professional Services SF+575, 0.0% PIK (1.8% Max PIK) 0.5% 8/9/29 0.2 0.2 0.2
HM Dunn Co Inc (ad)(v) Capital Goods L+600, 0.0% PIK (6.0% Max PIK) 1.0% 6/30/26 35.6 35.6 35.6
HM Dunn Co Inc (ad)(x) Capital Goods L+600, 0.0% PIK (6.0% Max PIK) 1.0% 6/30/26 2.0 2.0 2.0
Individual FoodService (m)(s) Capital Goods SF+625 1.0% 11/22/25 69.4 66.1 68.7
Individual FoodService (v) Capital Goods SF+625 1.0% 11/22/25 5.2 5.2 5.2
Individual FoodService (m)(v) Capital Goods SF+625 1.0% 11/22/25 16.7 16.7 16.6
Individual FoodService (v) Capital Goods SF+625 1.0% 11/22/25 5.4 5.4 5.4
Individual FoodService (v) Capital Goods SF+625 1.0% 11/22/25 6.9 6.9 6.8
Individual FoodService (x) Capital Goods SF+625 1.0% 11/22/24 4.8 4.7 4.7
Individual FoodService (x) Capital Goods SF+625 1.0% 11/22/25 1.4 1.4 1.4


Portfolio Company(a)	Footnotes	Industry	Rate(b)	Floor	Maturity	Principal Amount(c)		Amortized Cost		Fair Value(d)
Ardonagh Group Ltd	(v)(w)	Insurance	SA+725	0.8%	7/14/26	£	0.8	$	1.0	$	1.0
Ardonagh Group Ltd	(v)(w)	Insurance	E+725	1.0%	7/14/26	€	19.0	19.3		20.9
Ardonagh Group Ltd	(v)(w)	Insurance	SF+675	0.8%	7/14/26	$	9.9	9.4		9.8
Ardonagh Group Ltd	(w)(x)	Insurance	SF+675	0.8%	7/14/26	9.9		9.9		9.8
ATX Networks Corp	(ad)(s)(v)(w)	Capital Goods	SF+750	1.0%	9/1/26	65.1		65.1		65.1
ATX Networks Corp	(ad)(w)(x)	Capital Goods	SF+750	1.0%	9/1/26	63.0		63.0		63.0
Barbri Inc	(f)(k)(m)(t)(v)	Consumer Services	SF+575	0.8%	4/28/28	130.5		127.0		126.9
BDO USA PA	(v)	Commercial & Professional Services	SF+600	2.0%	8/31/28	28.4		27.8		28.1

Belk Inc	(aa)(ac)(v)	Consumer Discretionary Distribution & Retail	P+650	2.0%	7/31/25	21.9		21.8		20.0
Belk Inc	(aa)(ac)(v)(y)(z)	Consumer Discretionary Distribution & Retail	5.0%, 8.0% PIK (8.0% Max PIK)		7/31/25	70.9		35.6		13.2
BGB Group LLC	(f)(i)(k)(m)(t)	Media & Entertainment	SF+575	1.0%	8/16/27	110.0		109.2		107.5
BGB Group LLC	(x)	Media & Entertainment	SF+575	1.0%	8/16/27	19.9		19.9		19.5
Bloom Fresh International Limited	(v)(w)	Food, Beverage & Tobacco	E+575	0.0%	8/9/30	€	7.4	7.9		8.0
Bowery Farming Inc	(v)(y)(z)	Food, Beverage & Tobacco	SF+1,000 PIK (SF+1,000 Max PIK)	1.0%	9/10/26	$	67.5	61.7		35.4
Caldic BV	(aa)(m)(w)	Consumer Discretionary Distribution & Retail	SF+375	0.5%	2/26/29	1.4		1.4		1.4
Caldic BV	(aa)(v)(w)	Consumer Discretionary Distribution & Retail	E+350	0.0%	2/26/29	€	0.8	0.9		0.9
Careismatic Brands Inc	(v)	Health Care Equipment & Services	SF+675	1.0%	3/9/25	$	11.5	11.5		11.5
Careismatic Brands Inc	(x)	Health Care Equipment & Services	SF+675	1.0%	3/9/25	18.5		18.5		18.5
CFC Underwriting Ltd	(w)(x)	Insurance	SA+500, 0.0% PIK (2.8% Max PIK)	0.0%	5/16/29	£	4.7	5.7		5.8
Circana Group (f.k.a. NPD Group)	(v)	Consumer Services	SF+575	0.8%	12/1/27	$	0.2	0.2		0.2
Circana Group (f.k.a. NPD Group)	(m)(v)	Consumer Services	SF+350, 2.8% PIK (2.8% Max PIK)	0.8%	12/1/28	19.5		19.5		19.7
Circana Group (f.k.a. NPD Group)	(x)	Consumer Services	SF+575	0.8%	12/1/27	0.8		0.8		0.8
Civica Group Ltd	(v)(w)	Software & Services	SA+625, 0.0% PIK (2.1% Max PIK)	0.0%	8/30/30	£	17.7	21.8		22.1
Civica Group Ltd	(v)(w)	Software & Services	BW+625, 0.0% PIK (2.1% Max PIK)	0.0%	8/30/30	A$	1.0	0.6		0.7
Civica Group Ltd	(w)(x)	Software & Services	SA+625, 0.0% PIK (2.1% Max PIK)	0.0%	8/30/30	£	7.5	9.6		9.4
Clarience Technologies LLC	(f)(i)(k)(m)(s)(v)	Capital Goods	SF+625	1.0%	12/14/26	$	225.5	221.1		225.5
Clarience Technologies LLC	(x)	Capital Goods	SF+625	1.0%	12/13/24	25.4		25.4		25.4
Community Brands Inc	(v)	Software & Services	SF+550	0.8%	2/24/28	32.4		31.9		31.9
Community Brands Inc	(x)	Software & Services	SF+550	0.8%	2/24/28	3.9		3.8		3.8
Community Brands Inc	(x)	Software & Services	SF+550	0.8%	2/24/28	1.9		1.9		1.9
Constellis Holdings LLC	(ac)(v)	Capital Goods	SF+775	1.0%	9/27/25	15.1		14.6		15.1
Corsearch Intermediate Inc	(m)(v)	Software & Services	SF+550	1.0%	4/19/28	30.1		28.7		29.9
CSafe Global	(v)	Transportation	SF+625	0.8%	12/23/26	7.0		7.0		6.9
CSafe Global	(f)(i)(k)(m)(t)(v)	Transportation	SF+625	1.0%	12/23/27	184.9		180.5		184.2
CSafe Global	(v)	Transportation	SF+625	1.0%	12/23/27	£	26.9	35.6		34.1
CSafe Global	(m)(v)	Transportation	SF+625	1.0%	8/13/28	11.7		11.7		11.6
CSafe Global	(x)	Transportation	SF+625	0.8%	12/23/26	27.9		27.9		27.8

See notes to unaudited consolidated financial statements.

Table of Contents

FS KKR Capital Corp.

Consolidated Schedule of Investments (continued)

As of December 31, ~~2022~~2023

(in millions, except share amounts)

Portfolio Company(a)
Footnotes Industry
Rate(b)
Floor Maturity
Principal
Amount(c)
Amortized
Cost
Fair
Value(d)
Industria Chimica Emiliana Srl (v)(w) Pharmaceuticals, Biotechnology & Life Sciences E+725 0.0% 9/27/26 € 88.8 $ 102.1 $ 91.3
Industry City TI Lessor LP (s)(v) Consumer Services 10.8%, 1.0% PIK (1.0% Max PIK) 6/30/26 $ 25.6 25.7 26.0
iNova Pharmaceuticals (Australia) Pty Limited (w)(x) Pharmaceuticals, Biotechnology & Life Sciences B+650 0.8% 10/30/28 A$ 3.5 2.2 2.2
Insight Global LLC (v) Commercial & Professional Services L+600 0.8% 9/22/27 $ 8.4 8.4 8.2
Insight Global LLC (i)(v) Commercial & Professional Services L+600 0.8% 9/22/28 203.3 201.5 197.0
Insight Global LLC (x) Commercial & Professional Services L+600 0.8% 9/22/27 12.6 12.6 12.2
Insight Global LLC (x) Commercial & Professional Services L+600 0.8% 9/22/28 26.8 26.8 26.0
Integrity Marketing Group LLC (v) Insurance L+602 0.8% 8/27/25 124.4 124.4 122.4
J S Held LLC (f)(i)(m)(s)(v) Insurance L+550 1.0% 7/1/25 103.0 101.0 101.8
J S Held LLC (v) Insurance L+550 1.0% 7/1/25 8.9 8.7 8.8
J S Held LLC (v) Insurance L+550 1.0% 7/1/25 22.2 22.2 22.0
J S Held LLC (f)(v) Insurance SF+550 1.0% 7/1/25 24.8 24.8 24.6
J S Held LLC (x) Insurance L+550 1.0% 7/1/25 5.2 5.2 5.2
J S Held LLC (x) Insurance SF+550 1.0% 7/1/25 19.2 19.2 19.0
Jarrow Formulas Inc (f)(i)(k)(l)(m)(s)(t)(v) Household & Personal Products L+625 1.0% 11/30/26 181.8 174.1 181.3
Karman Space Inc (m)(v) Capital Goods L+700 1.0% 12/21/25 51.1 48.9 49.7
Karman Space Inc (v) Capital Goods L+700 1.0% 12/21/25 4.5 4.3 4.4
Karman Space Inc (v) Capital Goods L+700 1.0% 12/21/25 37.1 36.6 36.1
Karman Space Inc (x) Capital Goods L+700 1.0% 12/21/25 1.0 1.0 0.9
Kellermeyer Bergensons Services LLC (f)(i)(k)(l)(m)(s)(t)(v) Commercial & Professional Services L+600 1.0% 11/7/26 268.9 259.5 244.6
Kellermeyer Bergensons Services LLC (v) Commercial & Professional Services L+600 1.0% 11/7/26 84.6 84.1 77.0
Kellermeyer Bergensons Services LLC (v) Commercial & Professional Services L+600 1.0% 11/7/26 15.4 15.3 14.0
Lakefield Veterinary Group (f)(i)(v) Health Care Equipment & Services L+550 0.8% 11/23/28 108.3 107.6 103.8
Lakefield Veterinary Group (x) Health Care Equipment & Services L+550 0.8% 11/23/28 35.2 35.2 33.7
Lakeview Farms Inc (l)(m) Food, Beverage & Tobacco L+625 1.0% 6/10/27 31.2 29.6 30.2
Lakeview Farms Inc (v) Food, Beverage & Tobacco L+625 1.0% 6/10/27 4.5 4.5 4.3
Lakeview Farms Inc (m)(v) Food, Beverage & Tobacco L+625 1.0% 6/10/27 45.0 45.0 43.6
Lakeview Farms Inc (x) Food, Beverage & Tobacco L+625 1.0% 6/10/27 10.8 10.8 10.5
Lakeview Farms Inc (x) Food, Beverage & Tobacco L+625 1.0% 6/10/27 2.3 2.3 2.2
Lexitas Inc (i)(k)(l)(m)(v) Commercial & Professional Services SF+675 1.0% 5/18/29 133.1 130.2 131.1
Lexitas Inc (x) Commercial & Professional Services SF+675 1.0% 5/18/29 8.4 8.4 8.3
Lionbridge Technologies Inc (f)(k)(m)(s)(t)(v) Media & Entertainment SF+700 1.0% 12/29/25 122.7 119.0 123.4
Lipari Foods LLC (f)(i)(v) Food & Staples Retailing SF+650 1.0% 10/31/28 96.0 94.6 94.9
Lipari Foods LLC (x) Food & Staples Retailing SF+650 1.0% 10/31/28 27.3 27.3 27.0
Lloyd's Register Quality Assurance Ltd (v)(w) Consumer Services SA+575, 0.0% PIK (2.9% Max PIK) 0.0% 12/2/28 £ 5.7 7.4 6.7
Lloyd's Register Quality Assurance Ltd (w)(x) Consumer Services SA+575, 0.0% PIK (2.9% Max PIK) 0.0% 12/2/28 9.3 12.6 12.3
Magna Legal Services LLC (v) Commercial & Professional Services SF+650 0.8% 11/22/29 $ 18.5 18.2 18.2
Magna Legal Services LLC (x) Commercial & Professional Services SF+650 0.8% 9/30/28 2.2 2.2 2.1
Magna Legal Services LLC (x) Commercial & Professional Services SF+650 0.8% 11/22/29 5.2 5.2 5.1


Portfolio Company(a)	Footnotes	Industry	Rate(b)	Floor	Maturity	Principal Amount(c)		Amortized Cost		Fair Value(d)
Dental Care Alliance Inc	(k)(m)(t)(v)	Health Care Equipment & Services	SF+641	0.8%	4/3/28	$	98.7	$	96.2	$	97.7
Dental Care Alliance Inc	(v)	Health Care Equipment & Services	SF+641	0.8%	4/3/28	12.1		12.1		12.0
DOC Generici Srl	(v)(w)	Pharmaceuticals, Biotechnology & Life Sciences	E+650	0.0%	10/27/28	€	23.1	22.6		25.3
DOC Generici Srl	(w)(x)	Pharmaceuticals, Biotechnology & Life Sciences	E+650	0.0%	10/28/28	2.4		2.3		2.4
DOXA Insurance Holdings LLC	(v)	Insurance	SF+550	0.8%	12/31/30	$	15.3	15.2		15.2
DOXA Insurance Holdings LLC	(x)	Insurance	SF+550	0.8%	12/20/29	3.3		3.3		3.3
DOXA Insurance Holdings LLC	(x)	Insurance	SF+550	0.8%	12/31/30	14.6		14.6		14.4
Element Materials Technology Group US Holdings Inc	(aa)(m)(w)	Commercial & Professional Services	SF+425	0.5%	7/6/29	1.4		1.4		1.4
Element Materials Technology Group US Holdings Inc	(aa)(v)(w)	Commercial & Professional Services	E+425	0.0%	7/6/29	€	0.3	0.4		0.4
Encora Digital LLC	(v)	Commercial & Professional Services	SF+508	0.8%	12/20/28	$	19.6	19.3		19.6
Encora Digital LLC	(v)	Commercial & Professional Services	SF+508, 0.0% PIK (2.3% Max PIK)	0.8%	12/20/28	65.1		64.2		65.1
Envirotainer Ltd	(w)(x)	Transportation	E+575, 0.0% PIK (3.0% Max PIK)	0.0%	7/30/29	€	2.7	2.7		2.7
Excelitas Technologies Corp	(v)	Technology Hardware & Equipment	SF+575	0.8%	8/12/28	$	1.5	1.5		1.4
Excelitas Technologies Corp	(v)	Technology Hardware & Equipment	SF+575	0.8%	8/12/29	2.3		2.3		2.3
Excelitas Technologies Corp	(x)	Technology Hardware & Equipment	SF+575	0.8%	8/12/28	0.9		0.9		0.9
Excelitas Technologies Corp	(x)	Technology Hardware & Equipment	SF+575	0.8%	8/12/29	0.8		0.8		0.8
Follett Software Co	(f)(k)(t)	Software & Services	SF+575	0.8%	8/31/28	72.9		72.4		72.8
Follett Software Co	(x)	Software & Services	SF+575	0.8%	8/31/27	9.9		9.9		9.8
Foundation Consumer Brands LLC	(f)(m)(v)	Pharmaceuticals, Biotechnology & Life Sciences	SF+625	1.0%	2/12/27	69.6		67.1		69.6
Foundation Consumer Brands LLC	(x)	Pharmaceuticals, Biotechnology & Life Sciences	SF+625	1.0%	2/12/27	6.6		6.6		6.6
Foundation Risk Partners Corp	(m)(v)	Insurance	SF+600	0.8%	10/29/28	54.2		53.5		54.2
Foundation Risk Partners Corp	(x)	Insurance	SF+600	0.8%	10/29/27	7.0		6.9		7.0
Foundation Risk Partners Corp	(x)	Insurance	SF+550	0.8%	10/29/28	18.5		18.5		18.2
Galaxy Universal LLC	(ac)(v)	Consumer Durables & Apparel	SF+575	1.0%	11/12/26	87.1		87.1		86.4
Galaxy Universal LLC	(ac)(v)	Consumer Durables & Apparel	SF+550	1.0%	11/30/26	18.6		18.5		18.1
Galway Partners Holdings LLC	(k)(m)(t)(v)	Insurance	SF+525, 0.0% PIK (1.3% Max PIK)	0.8%	9/29/28	86.5		85.3		85.7
Galway Partners Holdings LLC	(x)	Insurance	SF+525, 0.0% PIK (1.3% Max PIK)	0.8%	9/30/27	12.0		11.8		11.8
General Datatech LP	(f)(k)(m)(t)(v)	Software & Services	SF+625	1.0%	6/18/27	131.6		130.7		128.5
Gigamon Inc	(i)(v)	Software & Services	SF+575	1.0%	3/9/29	106.1		105.4		105.6
Gigamon Inc	(x)	Software & Services	SF+575	0.8%	3/10/28	9.3		9.3		9.3


Gracent LLC	(ad)(v)	Health Care Equipment & Services	SF+1,200 PIK (SF+1,200 Max PIK)	1.0%	2/28/27	28.3		24.7		24.5
Greystone Equity Member Corp	(v)(w)	Financial Services	SF+725	3.8%	4/1/26	194.8		187.5		194.8
Heniff Transportation Systems LLC	(v)	Transportation	SF+575	1.0%	12/3/24	6.8		6.7		6.8
Heniff Transportation Systems LLC	(f)(k)(m)(v)	Transportation	SF+575	1.0%	12/3/26	94.3		89.3		94.3
Heniff Transportation Systems LLC	(x)	Transportation	SF+575	1.0%	12/3/24	11.0		11.0		11.0
Hibu Inc	(f)(k)(m)(t)(v)	Commercial & Professional Services	SF+625	1.0%	5/4/27	94.5		91.2		95.4

See notes to unaudited consolidated financial statements.

Table of Contents

FS KKR Capital Corp.

Consolidated Schedule of Investments (continued)

As of December 31, ~~2022~~2023

(in millions, except share amounts)

Portfolio Company(a)
Footnotes Industry
Rate(b)
Floor Maturity
Principal
Amount(c)
Amortized
Cost
Fair
Value(d)
Matchesfashion Ltd (v)(w)(y)(z) Consumer Durables & Apparel L+463, 3.0% PIK (3.0% Max PIK) 0.0% 10/11/24 $ 13.3 $ 12.2 $ 4.8
MB2 Dental Solutions LLC (k)(l)(m)(t)(v) Health Care Equipment & Services SF+600 1.0% 1/29/27 268.0 259.2 263.6
Medallia Inc (v) Software & Services L+325, 3.3% PIK (3.3% Max PIK) 0.8% 10/29/28 207.8 205.8 203.0
Med-Metrix (i)(t)(v) Software & Services L+600 1.0% 9/15/27 56.1 56.1 56.6
Med-Metrix (x) Software & Services L+600 1.0% 9/15/27 25.0 25.0 25.3
Med-Metrix (x) Software & Services L+600 1.0% 9/15/27 7.8 7.8 7.8
Miami Beach Medical Group LLC (m)(v) Health Care Equipment & Services SF+650, 1.5% PIK (1.5% Max PIK) 1.0% 12/14/26 164.4 157.1 139.8
Monitronics International Inc (aa)(f)(v) Commercial & Professional Services L+750 1.3% 3/29/24 18.6 17.7 12.5
Monitronics International Inc (v) Commercial & Professional Services L+600 1.5% 7/3/24 46.1 44.3 42.3
Monitronics International Inc (x) Commercial & Professional Services L+600 1.5% 7/3/24 23.9 23.9 21.9
Motion Recruitment Partners LLC (f)(i)(v) Commercial & Professional Services SF+650 1.0% 12/20/25 64.0 64.0 63.6
Motion Recruitment Partners LLC (m)(t)(v) Commercial & Professional Services SF+650 1.0% 12/22/25 59.4 55.8 59.0
Motion Recruitment Partners LLC (x) Commercial & Professional Services SF+650 1.0% 12/22/25 59.6 59.6 59.2
NBG Home (v)(y)(z) Consumer Durables & Apparel L+550 1.0% 4/26/24 75.9 69.9 21.2
NCI Inc (ad)(v) Software & Services L+750 PIK (L+750 Max PIK) 1.0% 8/15/28 28.1 28.7 28.1
Net Documents (v) Software & Services SF+625 1.0% 6/30/27 33.0 32.8 32.0
Net Documents (x) Software & Services L+625 1.0% 6/30/27 3.0 2.9 2.9
New Era Technology Inc (i)(l)(m)(t) Software & Services L+625 1.0% 10/31/26 51.1 49.4 50.2
New Era Technology Inc (v) Software & Services L+625 1.0% 10/31/26 2.6 2.5 2.5
New Era Technology Inc (x) Software & Services L+625 1.0% 10/31/26 2.1 2.1 2.1
Novotech Pty Ltd (w)(x) Health Care Equipment & Services SF+525 0.5% 1/13/28 5.7 5.6 5.5
NPD Group Inc/The (v) Consumer Services SF+575 0.8% 12/1/27 0.1 0.1 0.1
NPD Group Inc/The (v) Consumer Services SF+350, 2.8% PIK (2.8% Max PIK) 0.8% 12/1/28 19.2 19.2 19.2
NPD Group Inc/The (x) Consumer Services SF+575 0.8% 12/1/27 0.9 0.9 0.9
Omnimax International Inc (f)(i)(k)(l)(m)(v) Capital Goods SF+850 1.0% 10/8/26 183.6 176.6 175.0
One Call Care Management Inc (aa)(v) Health Care Equipment & Services L+550 0.8% 4/22/27 4.9 4.7 4.1
Oxford Global Resources LLC (f)(k)(l)(m)(t)(v) Commercial & Professional Services SF+600 1.0% 8/17/27 94.5 93.7 94.1
Oxford Global Resources LLC (v) Commercial & Professional Services SF+600 1.0% 8/17/27 3.5 3.5 3.5
Oxford Global Resources LLC (x) Commercial & Professional Services SF+600 1.0% 8/17/27 8.3 8.3 8.3
Oxford Global Resources LLC (x) Commercial & Professional Services SF+600 1.0% 8/17/27 4.1 4.1 4.1
Parts Town LLC (t)(v) Retailing L+550 0.8% 11/1/28 37.1 36.8 35.9
Parts Town LLC (v) Retailing L+550 0.8% 11/1/28 63.2 62.7 61.1
PartsSource Inc (v) Health Care Equipment & Services L+575 0.8% 8/23/28 65.1 64.5 62.9
PartsSource Inc (x) Health Care Equipment & Services L+575 0.8% 8/21/26 4.3 4.3 4.1
PartsSource Inc (x) Health Care Equipment & Services L+575 0.8% 8/23/28 22.9 22.7 22.1
Performance Health Holdings Inc (f)(i)(m)(v) Health Care Equipment & Services L+600 1.0% 7/12/27 108.3 107.4 105.4
Production Resource Group LLC (ad)(v) Media & Entertainment L+500, 3.1% PIK (3.1% Max PIK) 1.0% 8/21/24 62.7 59.9 64.6
Production Resource Group LLC (ad)(v) Media & Entertainment L+300, 5.5% PIK (5.5% Max PIK) 0.3% 8/21/24 149.6 143.9 152.5
Production Resource Group LLC (ad)(v) Media & Entertainment L+550 PIK (L+550 Max PIK) 1.0% 8/21/24 0.1 0.1 0.1
Production Resource Group LLC (ad)(v) Media & Entertainment L+500, 3.1% PIK (3.1% Max PIK) 1.0% 8/21/24 34.4 34.3 34.8


Portfolio Company(a)	Footnotes	Industry	Rate(b)	Floor	Maturity	Principal Amount(c)		Amortized Cost		Fair Value(d)
Higginbotham Insurance Agency Inc	(v)	Insurance	SF+550	1.0%	11/24/28	$	10.3	$	10.2	$	10.2
Higginbotham Insurance Agency Inc	(v)	Insurance	SF+550	1.0%	11/24/28	6.9		6.6		6.8
Highgate Hotels Inc	(v)	Consumer Services	SF+550	1.0%	11/5/29	34.0		33.6		33.6
Highgate Hotels Inc	(x)	Consumer Services	SF+550	1.0%	11/5/29	4.2		4.2		4.2
HKA	(m)(v)(w)	Commercial & Professional Services	SF+575, 0.0% PIK (1.8% Max PIK)	0.5%	8/9/29	4.6		4.5		4.4
HM Dunn Co Inc	(ad)(v)	Capital Goods	SF+600, 0.0% PIK (6.0% Max PIK)	1.0%	6/30/26	35.8		35.8		35.8
HM Dunn Co Inc	(ad)(v)	Capital Goods	SF+600, 0.0% PIK (6.0% Max PIK)	1.0%	6/30/26	1.0		1.0		1.0
HM Dunn Co Inc	(ad)(x)	Capital Goods	SF+600, 0.0% PIK (6.0% Max PIK)	1.0%	6/30/26	1.0		1.0		1.0
Individual FoodService	(v)	Capital Goods	SF+600	1.0%	10/31/29	71.3		69.9		69.9
Individual FoodService	(x)	Capital Goods	SF+600	1.0%	10/31/29	5.8		5.8		5.7
Individual FoodService	(x)	Capital Goods	SF+600	1.0%	10/31/29	5.9		5.9		5.8
Industria Chimica Emiliana Srl	(v)(w)	Pharmaceuticals, Biotechnology & Life Sciences	E+725	0.0%	9/27/26	€	71.2	82.3		75.4
Industria Chimica Emiliana Srl	(v)(w)	Pharmaceuticals, Biotechnology & Life Sciences	E+725	0.0%	9/27/26	€	17.6	20.6		18.7
Industry City TI Lessor LP	(s)(v)	Consumer Services	10.8%, 1.0% PIK (1.0% Max PIK)		6/30/26	$	20.9	20.9		21.4
iNova Pharmaceuticals (Australia) Pty Limited	(v)(w)	Pharmaceuticals, Biotechnology & Life Sciences	B+650	0.8%	10/30/28	A$	0.9	0.5		0.6
iNova Pharmaceuticals (Australia) Pty Limited	(w)(x)	Pharmaceuticals, Biotechnology & Life Sciences	B+650	0.8%	10/30/28	2.6		1.7		1.6
Insight Global LLC	(i)(v)	Commercial & Professional Services	SF+600	0.8%	9/22/28	$	176.4	175.1		176.4
Insight Global LLC	(x)	Commercial & Professional Services	SF+600	0.8%	9/22/27	21.1		21.1		21.1
Insight Global LLC	(x)	Commercial & Professional Services	SF+600	0.8%	9/22/28	26.8		26.8		26.8
Integrity Marketing Group LLC	(v)	Insurance	SF+600	0.8%	8/27/26	0.2		0.2		0.2
Integrity Marketing Group LLC	(v)	Insurance	SF+602	0.8%	8/27/26	98.4		98.4		98.2
Integrity Marketing Group LLC	(x)	Insurance	SF+600	0.8%	8/27/26	2.3		2.3		2.3
Integrity Marketing Group LLC	(x)	Insurance	SF+650	1.0%	8/27/26	0.1		0.1		0.1
J S Held LLC	(f)(i)(v)	Insurance	SF+550	1.0%	7/1/25	86.0		85.2		85.4
J S Held LLC	(v)	Insurance	SF+550	1.0%	7/1/25	5.1		5.0		5.0
J S Held LLC	(f)(v)	Insurance	SF+550	1.0%	7/1/25	63.2		63.2		62.8
J S Held LLC	(x)	Insurance	SF+550	1.0%	7/1/25	9.0		9.0		9.0
J S Held LLC	(x)	Insurance	SF+550	1.0%	7/1/25	2.5		2.5		2.5
Karman Space Inc	(v)	Capital Goods	SF+700	2.0%	12/21/25	49.8		48.2		49.8
Karman Space Inc	(v)	Capital Goods	SF+700	2.0%	12/21/25	5.5		5.4		5.5
Karman Space Inc	(v)	Capital Goods	SF+700	1.0%	12/21/25	36.1		35.7		36.1
Kellermeyer Bergensons Services LLC	(m)(s)(v)	Commercial & Professional Services	SF+600	1.0%	11/7/26	165.7		160.6		165.7
Kellermeyer Bergensons Services LLC	(m)(s)(v)(y)(z)	Commercial & Professional Services	SF+100, 7.0% PIK (7.0% Max PIK)	0.8%	11/7/26	200.4		197.6		135.3
Laboratoires Vivacy SAS	(v)(w)	Pharmaceuticals, Biotechnology & Life Sciences	E+675, 0.0% PIK (2.4% Max PIK)	0.0%	9/30/30	€	7.8	8.0		8.4
Laboratoires Vivacy SAS	(w)(x)	Pharmaceuticals, Biotechnology & Life Sciences	E+675, 0.0% PIK (2.4% Max PIK)	0.0%	9/30/30	0.6		0.7		0.6
Lakefield Veterinary Group	(v)	Health Care Equipment & Services	SF+550	0.8%	11/23/28	$	37.7	37.7		36.8

See notes to unaudited consolidated financial statements.

Table of Contents

FS KKR Capital Corp.

Consolidated Schedule of Investments (continued)

As of December 31, ~~2022~~2023

(in millions, except share amounts)

Portfolio Company(a)
Footnotes Industry
Rate(b)
Floor Maturity
Principal
Amount(c)
Amortized
Cost
Fair
Value(d)
PSKW LLC (dba ConnectiveRx) (i)(l)(s)(t)(v) Health Care Equipment & Services L+625 1.0% 3/9/26 $ 291.8 $ 282.8 $ 291.8
Pure Fishing Inc (aa)(v) Consumer Durables & Apparel L+450 0.0% 12/22/25 33.7 33.2 22.6
Radwell International LLC/PA (v) Capital Goods SF+653 0.8% 4/1/29 1.0 1.0 1.0
Radwell International LLC/PA (i)(k)(l)(t) Capital Goods SF+675 0.8% 4/1/29 92.1 92.1 92.1
Radwell International LLC/PA (x) Capital Goods SF+675 0.8% 4/1/28 6.9 6.9 6.9
Reliant Rehab Hospital Cincinnati LLC (f)(i)(l)(m)(s)(v) Health Care Equipment & Services L+625 0.0% 2/28/26 106.1 101.1 84.2
Revere Superior Holdings Inc (m)(v) Software & Services L+575 1.0% 9/30/26 33.5 32.9 33.5
Revere Superior Holdings Inc (v) Software & Services L+575 1.0% 9/30/26 1.5 1.5 1.5
Revere Superior Holdings Inc (x) Software & Services L+575 1.0% 9/30/26 1.7 1.7 1.7
Rise Baking Company (v) Food, Beverage & Tobacco L+650 1.0% 8/13/27 1.4 1.3 1.3
Rise Baking Company (l)(m) Food, Beverage & Tobacco L+650 1.0% 8/13/27 28.5 28.0 27.4
Rise Baking Company (x) Food, Beverage & Tobacco L+650 1.0% 8/13/27 3.9 3.9 3.7
RSC Insurance Brokerage Inc (i)(k)(l)(m)(s)(v) Insurance SF+550 0.8% 10/30/26 240.0 234.3 236.0
RSC Insurance Brokerage Inc (x) Insurance SF+550 0.8% 10/30/26 7.7 7.6 7.6
Safe-Guard Products International LLC (f) Diversified Financials L+500 0.5% 1/27/27 0.1 0.1 0.1
SAMBA Safety Inc (m) Software & Services L+525 1.0% 9/1/27 6.1 6.0 6.0
SAMBA Safety Inc (x) Software & Services L+525 1.0% 9/1/27 2.4 2.4 2.4
SavATree LLC (v) Consumer Services L+525 0.8% 10/12/28 5.5 5.5 5.4
SavATree LLC (x) Consumer Services L+525 0.8% 10/12/28 4.0 4.0 3.9
SavATree LLC (x) Consumer Services L+525 0.8% 10/12/28 6.3 6.3 6.2
Sequel Youth & Family Services LLC (v)(y)(z) Health Care Equipment & Services 3.0% 2/28/25 57.2 8.9 0.3
SitusAMC Holdings Corp (k)(l)(t) Real Estate L+550 0.8% 12/22/27 55.2 54.7 53.2
Solina France SASU (m)(v)(w) Food, Beverage & Tobacco SF+650 0.0% 7/31/28 40.0 38.8 39.1
Sorenson Communications LLC (aa)(f)(k)(t) Telecommunication Services L+550 0.8% 3/17/26 33.6 31.9 32.2
Source Code LLC (k)(l)(t) Software & Services SF+650 1.0% 6/30/27 52.8 51.9 51.3
Source Code LLC (x) Software & Services SF+650 1.0% 6/30/27 15.3 15.0 14.8
Spins LLC (m)(s)(t)(v) Software & Services L+550 1.0% 1/20/27 68.2 65.4 68.2
Spins LLC (x) Software & Services L+550 1.0% 1/20/27 16.5 16.5 16.5
Spins LLC (x) Software & Services L+550 1.0% 1/20/27 7.9 7.9 7.9
Staples Canada (v)(w) Retailing C+700 1.0% 9/12/24 C$ 30.5 23.9 22.9
Summit Interconnect Inc (f)(k)(l)(m)(t)(v) Capital Goods SF+600 1.0% 9/22/28 $ 136.5 135.4 128.7
Summit Interconnect Inc (x) Capital Goods SF+600 1.0% 9/22/28 9.4 9.4 8.9
Sungard Availability Services Capital Inc (ac)(v) Software & Services L+100, 8.5% PIK (8.5% Max PIK) 0.0% 11/30/23 2.0 2.0 2.0
Sungard Availability Services Capital Inc (ac)(v)(y)(z) Software & Services SF+375, 3.8% PIK (3.8% Max PIK) 1.0% 7/1/24 6.1 5.8 0.5
Sungard Availability Services Capital Inc (ac)(x) Software & Services L+100, 8.5% PIK (8.5% Max PIK) 0.0% 11/30/23 1.2 1.2 1.2
Sweeping Corp of America Inc (m)(v) Commercial & Professional Services L+575 1.0% 11/30/26 72.2 70.2 72.2
Sweeping Corp of America Inc (v) Commercial & Professional Services L+575 1.0% 11/30/26 1.0 1.0 1.0
Sweeping Corp of America Inc (x) Commercial & Professional Services L+575 1.0% 11/30/26 4.7 4.7 4.7
Tangoe LLC (m)(s)(v) Software & Services L+650 1.0% 11/28/25 179.5 165.3 147.2
Tangoe LLC (m)(s)(v) Software & Services 12.5% PIK (12.5% Max PIK) 11/28/25 3.3 3.3 2.6


Portfolio Company(a)	Footnotes	Industry	Rate(b)	Floor	Maturity	Principal Amount(c)		Amortized Cost		Fair Value(d)
Lakefield Veterinary Group	(f)(i)(m)(v)	Health Care Equipment & Services	SF+550	0.8%	11/23/28	$	80.4	$	79.8	$	78.5
Lakeview Farms Inc	(k)(m)	Food, Beverage & Tobacco	SF+575	1.0%	6/10/27	30.9		29.6		30.8
Lakeview Farms Inc	(m)(v)	Food, Beverage & Tobacco	SF+575	1.0%	6/10/27	36.9		36.9		36.8
Lakeview Farms Inc	(x)	Food, Beverage & Tobacco	SF+575	1.0%	6/10/27	6.8		6.8		6.8
Lazer Logistics Inc	(v)	Transportation	SF+625	0.8%	5/6/30	18.2		18.0		18.5
Lazer Logistics Inc	(f)(v)	Transportation	SF+550	0.8%	5/6/30	3.3		3.3		3.3
Lazer Logistics Inc	(x)	Transportation	SF+625	0.8%	5/4/29	1.9		1.9		1.9
Lazer Logistics Inc	(x)	Transportation	SF+550	0.8%	5/6/30	8.6		8.6		8.4
Lexitas Inc	(v)	Commercial & Professional Services	SF+675	1.0%	5/18/29	2.9		2.9		2.9
Lexitas Inc	(i)(k)(m)(v)	Commercial & Professional Services	SF+675	1.0%	5/18/29	116.8		114.2		118.6
Lexitas Inc	(x)	Commercial & Professional Services	SF+675	1.0%	5/18/29	5.5		5.5		5.5
Lionbridge Technologies Inc	(f)(i)(k)(s)(t)(v)	Media & Entertainment	SF+700	1.0%	12/29/25	109.5		107.1		109.5
Lipari Foods LLC	(f)(i)(m)(v)	Consumer Staples Distribution & Retail	SF+650	1.0%	10/31/28	100.6		99.4		99.8
Lipari Foods LLC	(x)	Consumer Staples Distribution & Retail	SF+650	1.0%	10/31/28	15.0		15.0		14.9
Lloyd's Register Quality Assurance Ltd	(v)(w)	Consumer Services	SA+600, 0.0% PIK (2.9% Max PIK)	0.0%	12/2/28	£	11.3	14.3		14.1
Lloyd's Register Quality Assurance Ltd	(w)(x)	Consumer Services	SA+600, 0.0% PIK (2.9% Max PIK)	0.0%	12/2/28	3.7		5.7		5.6
Magna Legal Services LLC	(m)(v)	Commercial & Professional Services	SF+650	0.8%	11/22/29	$	18.3	18.1		18.3
Magna Legal Services LLC	(v)	Commercial & Professional Services	SF+650	0.8%	11/22/29	5.1		5.1		5.1
Magna Legal Services LLC	(v)	Commercial & Professional Services	SF+600	0.8%	11/21/29	0.5		0.5		0.5
Magna Legal Services LLC	(x)	Commercial & Professional Services	SF+650	0.8%	11/22/28	2.2		2.2		2.2
Magna Legal Services LLC	(x)	Commercial & Professional Services	SF+600	0.8%	11/21/29	12.9		12.9		12.8
MB2 Dental Solutions LLC	(k)(m)(t)(v)	Health Care Equipment & Services	SF+600	1.0%	1/29/27	220.2		214.8		220.2
Medallia Inc	(m)(v)	Software & Services	SF+250, 4.0% PIK (4.0% Max PIK)	0.8%	10/29/28	217.0		215.2		216.1
Med-Metrix	(i)(m)(t)(v)	Software & Services	SF+600	1.0%	9/15/27	69.1		68.7		69.1
Med-Metrix	(x)	Software & Services	SF+600	1.0%	9/15/27	11.4		11.4		11.4
Med-Metrix	(x)	Software & Services	SF+600	1.0%	9/15/27	7.8		7.8		7.8
Miami Beach Medical Group LLC	(m)(v)(y)(z)	Health Care Equipment & Services	SF+650, 1.5% PIK (1.5% Max PIK)	1.0%	12/14/27	114.6		106.5		68.9
Miami Beach Medical Group LLC	(v)(y)(z)	Health Care Equipment & Services	SF+650, 1.5% PIK (1.5% Max PIK)	1.0%	12/14/27	19.0		17.5		11.4
Misys Ltd	(v)(w)	Software & Services	SF+725	1.0%	9/13/29	0.4		0.4		0.4
Misys Ltd	(w)(x)	Software & Services	SF+725	1.0%	9/13/29	1.1		1.1		1.1
Motion Recruitment Partners LLC	(f)(i)(t)(v)	Commercial & Professional Services	SF+650	1.0%	12/22/25	114.5		112.1		111.3
NBG Home	(v)(y)	Consumer Durables & Apparel			3/31/24	10.1		10.1		10.1
NBG Home	(v)(y)(z)	Consumer Durables & Apparel	SF+1,000 PIK (SF+1,000 Max PIK)	1.0%	3/31/24	32.7		30.7		9.8
NBG Home	(v)(y)(z)	Consumer Durables & Apparel	L+550	1.0%	4/26/24	44.3		38.7		—
NCI Inc	(ad)(v)	Software & Services	SF+750 PIK (SF+750 Max PIK)	1.0%	8/15/28	32.2		32.4		32.2
Net Documents	(v)	Software & Services	SF+625	1.0%	7/2/27	33.0		32.8		33.0
Net Documents	(v)	Software & Services	SF+625	1.0%	7/2/27	1.5		1.5		1.5
Net Documents	(x)	Software & Services	SF+625	1.0%	7/2/27	1.5		1.5		1.5
New Era Technology Inc	(i)(k)	Software & Services	SF+625	1.0%	10/31/26	25.2		24.5		24.9

See notes to unaudited consolidated financial statements.

Table of Contents

FS KKR Capital Corp.

Consolidated Schedule of Investments (continued)

As of December 31, ~~2022~~2023

(in millions, except share amounts)

Portfolio Company(a)
Footnotes Industry
Rate(b)
Floor Maturity
Principal
Amount(c)
Amortized
Cost
Fair
Value(d)
TeamSystem SpA (v)(w) Software & Services E+625 0.0% 2/15/28 € 19.8 $ 18.9 $ 21.4
Tekfor HoldCo (formerly Amtek Global Technology Pte Ltd) (ad)(v)(w)(y) Automobiles & Components 36.7 40.1 3.9
ThermaSys Corp (ac)(v)(y)(z) Capital Goods L+1,100 PIK (L+1,100 Max PIK) 1.0% 1/1/24 $ 9.7 8.3 8.6
ThreeSixty Group (f)(m)(v) Retailing SF+500, 2.5% PIK (2.5% Max PIK) 1.5% 3/1/24 46.1 46.1 45.1
ThreeSixty Group (m)(v) Retailing SF+500, 2.5% PIK (2.5% Max PIK) 1.5% 3/1/24 45.9 45.9 44.8
TIBCO Software Inc (aa)(v) Software & Services SF+450 0.5% 3/30/29 39.9 36.4 35.7
Time Manufacturing Co (v) Capital Goods L+650 0.8% 12/1/27 45.4 44.5 42.7
Time Manufacturing Co (v) Capital Goods L+650 0.8% 12/1/27 7.3 7.3 6.9
Time Manufacturing Co (v) Capital Goods E+650 0.8% 12/1/27 € 13.7 14.4 13.8
Time Manufacturing Co (x) Capital Goods L+650 0.8% 12/1/27 $ 14.8 14.8 13.9
Transaction Services Group Ltd (v)(w) Software & Services B+550 0.0% 10/14/26 A$ 48.3 34.2 32.1
Transaction Services Group Ltd (f)(v)(w) Software & Services L+550 0.0% 10/14/26 $ 126.2 122.9 123.5
Ultra Electronics Holdings PLC (aa)(v)(w) Capital Goods L+375 0.5% 8/6/29 1.8 1.8 1.7
Ultra Electronics Holdings PLC (aa)(v)(w) Capital Goods E+375 0.0% 8/6/29 € 1.4 1.6 1.4
Version1 Software Ltd (w)(x) Software & Services E+575, 0.0% PIK (1.7% Max PIK) 0.0% 7/11/29 2.4 2.4 2.3
VetCor Professional Practices LLC (v) Health Care Equipment & Services SF+575 0.8% 8/31/29 $ 82.3 81.5 80.9
VetCor Professional Practices LLC (v) Health Care Equipment & Services SF+575 0.8% 8/31/29 1.8 1.7 1.8
VetCor Professional Practices LLC (x) Health Care Equipment & Services SF+575 0.8% 8/31/29 11.0 10.9 10.8
VetCor Professional Practices LLC (x) Health Care Equipment & Services SF+575 0.8% 8/31/29 4.9 4.9 4.8
Warren Resources Inc (ad)(v) Energy L+900, 1.0% PIK (1.0% Max PIK) 1.0% 5/22/24 18.6 17.8 18.6
Wealth Enhancement Group LLC (v)(w) Diversified Financials SF+600 1.0% 10/4/27 31.1 31.0 30.7
Wealth Enhancement Group LLC (w)(x) Diversified Financials SF+600 1.0% 10/4/27 3.3 3.3 3.2
Wealth Enhancement Group LLC (w)(x) Diversified Financials SF+600 1.0% 10/29/27 2.1 2.1 2.0
Woolpert Inc (f)(k)(l)(m)(t) Capital Goods L+600 1.0% 4/5/28 91.0 85.1 88.6
Woolpert Inc (v) Capital Goods L+600 1.0% 4/5/28 68.5 68.5 66.7
Woolpert Inc (x) Capital Goods L+600 1.0% 4/5/28 3.7 3.7 3.6
Worldwise Inc (v) Household & Personal Products SF+625 1.0% 3/29/28 26.3 26.3 24.4
Worldwise Inc (v) Household & Personal Products SF+625 1.0% 3/29/28 20.0 19.8 18.5
Worldwise Inc (v) Household & Personal Products SF+625 1.0% 3/29/28 7.4 7.4 6.8
Worldwise Inc (x) Household & Personal Products SF+625 1.0% 3/29/28 15.5 15.5 14.4
Worldwise Inc (x) Household & Personal Products SF+625 1.0% 3/29/28 6.8 6.8 6.3
Zendesk Inc (v) Software & Services SF+650, 0.0% PIK (3.5% Max PIK) 0.8% 11/22/28 58.1 57.5 57.5
Zendesk Inc (x) Software & Services SF+650, 0.0% PIK (3.5% Max PIK) 0.8% 11/22/28 14.5 14.4 14.4
Zendesk Inc (x) Software & Services SF+650, 0.0% PIK (3.5% Max PIK) 0.8% 11/22/28 6.0 6.0 5.9
Total Senior Secured Loans—First Lien 10,515.6 10,186.5
Unfunded Loan Commitments (908.1) (908.1)
Net Senior Secured Loans—First Lien 9,607.5 9,278.4
Senior Secured Loans—Second Lien—17.0%


Portfolio Company(a)	Footnotes	Industry	Rate(b)	Floor	Maturity	Principal Amount(c)		Amortized Cost		Fair Value(d)
New Era Technology Inc	(x)	Software & Services	SF+625	1.0%	10/31/26	$	4.7	$	4.7	$	4.6
NovaTaste Austria GmbH	(v)(w)	Food, Beverage & Tobacco	E+700	0.0%	5/30/30	€	4.0	4.1		4.3
NovaTaste Austria GmbH	(w)(x)	Food, Beverage & Tobacco	E+700	0.0%	5/30/30	4.7		4.9		4.9
Novotech Pty Ltd	(w)(x)	Health Care Equipment & Services	SF+525	0.5%	1/13/28	5.7		5.6		5.6
Omnimax International Inc	(f)(i)(k)(m)(v)	Capital Goods	SF+800	1.0%	10/8/26	121.2		117.3		120.3
One Call Care Management Inc	(aa)(ac)(v)	Health Care Equipment & Services	SF+550	0.8%	4/22/27	4.9		4.7		4.2
Oxford Global Resources LLC	(f)(k)(m)(t)(v)	Commercial & Professional Services	SF+600	1.0%	8/17/27	93.9		93.3		94.8
Oxford Global Resources LLC	(x)	Commercial & Professional Services	SF+600	1.0%	8/17/27	8.0		8.0		8.1
Oxford Global Resources LLC	(x)	Commercial & Professional Services	SF+600	1.0%	8/17/27	7.6		7.6		7.6
Parts Town LLC	(m)(v)	Consumer Discretionary Distribution & Retail	SF+598	0.8%	11/1/28	74.5		74.0		74.3
PartsSource Inc	(v)	Health Care Equipment & Services	SF+575	0.8%	8/21/26	1.3		1.3		1.3
PartsSource Inc	(v)	Health Care Equipment & Services	SF+575	0.8%	8/23/28	69.2		68.5		68.7
PartsSource Inc	(x)	Health Care Equipment & Services	SF+575	0.8%	8/21/26	3.0		3.0		2.9
PartsSource Inc	(x)	Health Care Equipment & Services	SF+575	0.8%	8/23/28	20.5		20.5		20.3
Performance Health Holdings Inc	(f)(i)(m)(v)	Health Care Equipment & Services	SF+575	1.0%	7/12/27	93.2		92.5		92.9
Production Resource Group LLC	(ad)(v)	Media & Entertainment	SF+500, 3.1% PIK (3.1% Max PIK)	1.0%	8/21/24	95.5		94.3		98.4
Production Resource Group LLC	(ad)(v)	Media & Entertainment	SF+300, 5.5% PIK (5.5% Max PIK)	0.3%	8/21/24	165.3		162.7		168.6
Production Resource Group LLC	(ad)(v)	Media & Entertainment	SF+550 PIK (SF+550 Max PIK)	1.0%	8/21/24	0.1		0.1		0.1
PSKW LLC (dba ConnectiveRx)	(i)(k)(m)(s)(t)(v)	Health Care Equipment & Services	SF+625	1.0%	3/9/26	242.8		237.9		242.8
Pure Fishing Inc	(v)	Consumer Durables & Apparel	SF+450	0.0%	12/22/25	33.4		33.0		30.0
Radwell International LLC/PA	(v)	Capital Goods	SF+675	0.8%	4/1/28	1.4		1.4		1.4
Radwell International LLC/PA	(m)	Capital Goods	SF+653	0.8%	4/1/29	1.0		1.0		1.0
Radwell International LLC/PA	(i)(k)	Capital Goods	SF+675	0.8%	4/1/29	66.4		66.4		67.7
Radwell International LLC/PA	(x)	Capital Goods	SF+675	0.8%	4/1/28	5.5		5.5		5.5
Reliant Rehab Hospital Cincinnati LLC	(s)(v)(y)(z)	Health Care Equipment & Services	SF+625, 0.0% PIK (6.3% Max PIK)	0.0%	2/28/26	44.0		42.7		0.4
Reliant Rehab Hospital Cincinnati LLC	(s)(v)	Health Care Equipment & Services	SF+625	0.0%	3/2/26	44.0		42.2		39.7
Revere Superior Holdings Inc	(m)(v)	Software & Services	SF+550	1.0%	9/30/26	33.1		32.7		33.1
Revere Superior Holdings Inc	(x)	Software & Services	SF+575	1.0%	9/30/26	3.2		3.2		3.2
Rise Baking Company	(k)(m)(v)	Food, Beverage & Tobacco	SF+625	1.0%	8/13/27	28.3		27.8		28.3
Rise Baking Company	(x)	Food, Beverage & Tobacco	SF+625	1.0%	8/13/27	5.3		5.2		5.3
RSC Insurance Brokerage Inc	(i)(k)(v)	Insurance	SF+550	0.8%	11/1/29	187.2		183.4		186.5
RSC Insurance Brokerage Inc	(x)	Insurance	SF+550	0.8%	11/1/29	7.7		7.6		7.7
Safe-Guard Products International LLC	(f)	Financial Services	SF+550	0.5%	1/27/27	0.1		0.1		0.1
SAMBA Safety Inc	(m)	Software & Services	SF+525	1.0%	9/1/27	6.0		6.0		6.0
SAMBA Safety Inc	(v)	Software & Services	SF+525	1.0%	9/1/27	1.8		1.8		1.8
SAMBA Safety Inc	(x)	Software & Services	SF+525	1.0%	9/1/27	0.6		0.6		0.6
SavATree LLC	(v)	Consumer Services	SF+525	0.8%	10/12/28	9.4		9.4		9.3
SavATree LLC	(v)	Consumer Services	SF+525	0.8%	10/12/28	0.4		0.3		0.4
SavATree LLC	(x)	Consumer Services	SF+525	0.8%	10/12/28	6.0		6.0		5.9
Sequel Youth & Family Services LLC	(v)(y)(z)	Health Care Equipment & Services	3.0%		2/28/25	57.2		8.9		0.3

See notes to unaudited consolidated financial statements.

Table of Contents

FS KKR Capital Corp.

Consolidated Schedule of Investments (continued)

As of December 31, ~~2022~~2023

(in millions, except share amounts)

Portfolio Company(a)
Footnotes Industry
Rate(b)
Floor Maturity
Principal
Amount(c)
Amortized
Cost
Fair
Value(d)
Advanced Lighting Technologies Inc (v)(y)(z) Materials L+1,600 PIK (L+1,600 Max PIK) 1.0% 3/16/27 $ 13.5 $ 10.5 $ 3.4
Ammeraal Beltech Holding BV (f)(s)(v)(w) Capital Goods L+775 9/12/26 23.6 21.8 23.0
Apex Group Limited (v)(w) Diversified Financials L+675 0.5% 7/27/29 55.0 54.0 51.7
Belk Inc (ac)(v)(y)(z) Retailing 10.0% PIK (10.0% Max PIK) 7/31/25 28.2 4.2 3.3
Caldic BV (v)(w) Retailing SF+725 0.5% 2/25/30 40.0 39.0 38.2
Constellis Holdings LLC (ac)(v) Capital Goods L+1,100, 0.0% PIK (5.0% Max PIK) 1.0% 3/27/25 13.5 12.8 13.5
Cubic Corp (v) Software & Services L+763 0.8% 5/25/29 44.8 42.2 40.6
Ellucian Inc (v) Software & Services L+800 1.0% 10/9/28 179.2 170.9 177.5
Misys Ltd (aa)(v)(w) Software & Services L+725 1.0% 6/13/25 16.3 15.6 12.3
NBG Home (v)(y)(z) Consumer Durables & Apparel L+1,275 PIK (L+1,275 Max PIK) 1.0% 9/30/24 35.8 28.2 —
OEConnection LLC (f)(v) Software & Services SF+700 0.5% 9/25/27 76.1 75.7 73.6
Peraton Corp (s)(v) Capital Goods L+800 1.0% 2/1/29 175.0 166.2 174.7
Peraton Corp (v) Capital Goods L+775 0.8% 2/1/29 130.4 124.8 128.8
Pure Fishing Inc (m)(v) Consumer Durables & Apparel L+838 1.0% 12/21/26 100.0 95.3 56.1
Solera LLC (aa)(v) Software & Services L+800 1.0% 6/4/29 312.4 297.3 307.7
Sungard Availability Services Capital Inc (ac)(v)(y)(z) Software & Services SF+400, 2.8% PIK (2.8% Max PIK) 1.0% 8/1/24 15.1 13.5 —
Valeo Foods Group Ltd (v)(w) Food, Beverage & Tobacco E+750 10/1/29 € 3.8 4.0 3.6
Valeo Foods Group Ltd (w)(x) Food, Beverage & Tobacco E+750 10/1/29 2.3 3.1 2.8
Vantage Specialty Chemicals Inc (aa)(v) Materials L+825 1.0% 10/27/25 $ 0.8 0.7 0.7
Wittur Holding GmbH (v)(w) Capital Goods E+850, 1.0% PIK (1.0% Max PIK) 9/23/27 € 113.4 122.5 86.1
Total Senior Secured Loans—Second Lien 1,302.3 1,197.6
Unfunded Loan Commitments (3.1) (3.1)
Net Senior Secured Loans—Second Lien 1,299.2 1,194.5
Other Senior Secured Debt—1.6%
Angelica Corp (h)(y)(z) Health Care Equipment & Services 10.0% PIK (10.0% Max PIK) 12/29/23 $ 59.0 42.3 0.9
JW Aluminum Co (aa)(ad)(s)(v) Materials 10.3% 6/1/26 76.5 75.7 78.1
One Call Care Management Inc (v) Health Care Equipment & Services 8.5% PIK (8.5% Max PIK) 11/1/28 25.6 23.9 20.9
TIBCO Software Inc (aa)(v) Software & Services 6.5% 3/31/29 1.0 0.8 0.8
TruckPro LLC (aa)(v) Capital Goods 11.0% 10/15/24 9.2 9.2 9.1
Total Other Senior Secured Debt 151.9 109.8
Subordinated Debt—3.8%
Ardonagh Group Ltd (aa)(v)(w) Insurance 11.5%, 0.0% PIK (12.8% Max PIK) 1/15/27 1.0 1.0 0.9
ATX Networks Corp (ab)(ad)(s)(v)(w) Capital Goods 10.0% PIK (10.0% Max PIK) 9/1/28 21.9 8.4 21.9
Element Materials Technology Group US Holdings Inc (v)(w) Commercial & Professional Services SF+850 PIK (SF+850 Max PIK) 0.5% 7/9/31 67.9 66.5 64.6
Encora Digital Inc (v) Software & Services 9.8% PIK (9.8% Max PIK) 12/13/29 23.8 23.2 22.6
Hilding Anders (ad)(v)(w)(y) Consumer Durables & Apparel € 135.2 26.9 —
Hilding Anders (ad)(v)(w)(y)(z) Consumer Durables & Apparel 13.0% PIK (13.0%Max PIK) 11/30/25 152.6 99.4 —


Portfolio Company(a)	Footnotes	Industry	Rate(b)	Floor	Maturity	Principal Amount(c)		Amortized Cost		Fair Value(d)
Shaw Development LLC	(v)	Capital Goods	SF+600	0.5%	10/30/29	$	28.8	$	28.5	$	28.6
Shaw Development LLC	(x)	Capital Goods	SF+600	0.5%	10/30/29	3.4		3.4		3.4
SitusAMC Holdings Corp	(k)	Real Estate Management & Development	SF+550	1.0%	12/22/27	28.2		28.0		28.2
Solina France SASU	(m)(v)(w)	Food, Beverage & Tobacco	SF+650	0.0%	7/28/28	19.5		19.0		19.7
Sorenson Communications LLC	(aa)(f)(k)(t)	Telecommunication Services	SF+550	0.8%	3/17/26	29.6		28.4		29.5
Source Code LLC	(k)(t)(v)	Software & Services	SF+650	1.0%	6/30/27	56.0		55.3		56.0
Spins LLC	(m)(s)(t)(v)	Software & Services	SF+550	1.0%	1/20/27	57.4		55.6		57.4
Spins LLC	(x)	Software & Services	SF+550	1.0%	1/20/27	16.5		16.5		16.5
Spins LLC	(x)	Software & Services	SF+550	1.0%	1/20/27	7.9		7.9		7.9
Spotless Brands LLC	(v)	Consumer Services	SF+650	1.0%	7/25/28	12.4		12.1		12.4
Spotless Brands LLC	(x)	Consumer Services	SF+675	1.0%	7/25/28	18.7		18.4		19.0
Summit Interconnect Inc	(f)(k)(m)(t)(v)	Capital Goods	SF+600	1.0%	9/22/28	135.4		134.5		125.3
Sweeping Corp of America Inc	(m)(v)(y)(z)	Commercial & Professional Services	SF+575	1.0%	11/30/26	71.5		69.8		53.1
Sweeping Corp of America Inc	(v)(y)(z)	Commercial & Professional Services	SF+575	1.0%	11/30/26	5.6		5.5		4.1
Sweeping Corp of America Inc	(x)(y)(z)	Commercial & Professional Services	SF+575	1.0%	11/30/26	0.1		0.1		0.1
Tangoe LLC	(m)(s)(v)	Software & Services	SF+650	1.0%	11/28/25	179.5		169.1		155.4
Tangoe LLC	(m)(s)(v)(y)(z)	Software & Services	12.5% PIK (12.5% Max PIK)		11/28/25	9.8		8.4		0.0
TeamSystem SpA	(v)(w)	Software & Services	E+625	0.0%	2/15/28	€	19.8	19.0		21.9
Tekfor HoldCo (formerly Amtek Global Technology Pte Ltd)	(v)(w)(y)	Automobiles & Components			4/4/24	39.8		40.1		4.3
ThreeSixty Group	(f)(v)	Consumer Discretionary Distribution & Retail	SF+500, 2.5% PIK (2.5% Max PIK)	1.5%	4/30/24	$	46.0	45.9		44.0
ThreeSixty Group	(f)(v)	Consumer Discretionary Distribution & Retail	SF+500, 2.5% PIK (2.5% Max PIK)	1.5%	4/30/24	45.8		45.7		43.8
TIBCO Software Inc	(aa)(v)	Software & Services	SF+450	0.5%	3/30/29	15.1		13.9		14.7
Time Manufacturing Co	(v)	Capital Goods	SF+650	0.8%	12/1/27	45.1		44.4		42.1
Time Manufacturing Co	(v)	Capital Goods	SF+650	0.8%	12/1/27	7.1		7.1		6.7
Time Manufacturing Co	(v)	Capital Goods	E+650	0.8%	12/1/27	€	13.6	14.4		14.1
Time Manufacturing Co	(x)	Capital Goods	SF+650	0.8%	12/1/27	$	15.0	15.0		14.0
Transaction Services Group Ltd	(v)(w)	Software & Services	B+550	0.0%	10/14/26	A$	48.3	34.7		33.0
Transaction Services Group Ltd	(f)(i)(v)(w)	Software & Services	SF+550	0.0%	10/14/26	$	126.2	123.7		126.2
Trescal SA	(v)(w)	Commercial & Professional Services	E+650	0.0%	5/2/30	€	9.6	10.4		10.5
Trescal SA	(v)(w)	Commercial & Professional Services	SF+650	0.5%	5/2/30	$	8.6	8.4		8.5
Trescal SA	(w)(x)	Commercial & Professional Services	E+650	0.0%	5/2/30	€	2.8	3.1		3.1
Ultra Electronics Holdings Ltd	(aa)(m)(w)	Capital Goods	SF+350	0.5%	8/6/29	$	1.8	1.7		1.7
Ultra Electronics Holdings Ltd	(aa)(v)(w)	Capital Goods	E+325	0.0%	8/6/29	€	1.4	1.6		1.5
Version1 Software Ltd	(v)(w)	Software & Services	E+575, 0.0% PIK (1.7% Max PIK)	0.0%	7/11/29	€	1.1	1.1		1.2
Version1 Software Ltd	(v)(w)	Software & Services	SA+575, 0.0% PIK (1.7% Max PIK)	0.0%	7/11/29	£	1.1	1.3		1.4
Version1 Software Ltd	(w)(x)	Software & Services	E+625	0.0%	7/31/30	€	13.7	14.8		14.3
VetCor Professional Practices LLC	(m)(v)	Health Care Equipment & Services	SF+575	0.8%	8/31/29	$	68.3	67.7		68.0
VetCor Professional Practices LLC	(x)	Health Care Equipment & Services	SF+575	0.8%	8/31/29	6.7		6.6		6.7

See notes to unaudited consolidated financial statements.

Table of Contents

FS KKR Capital Corp.

Consolidated Schedule of Investments (continued)

As of December 31, ~~2022~~2023

(in millions, except share amounts)

Portfolio Company(a)
Footnotes Industry
Rate(b)
Floor Maturity
Principal
Amount(c)
Amortized
Cost
Fair
Value(d)
Sorenson Communications LLC (j)(u)(v)(y) 0.13 $ 9.9 $ 8.9 $ 9.3
Sorenson Communications LLC (j)(u)(v)(y) Telecommunication Services 40.3 32.0 34.1
Ultra Electronics Holdings PLC (v)(w) Capital Goods L+725 0.5% 1/31/30 62.9 61.1 58.2
Ultra Electronics Holdings PLC (v)(w) Capital Goods L+900 ,0.0% PIK (9.0% Max PIK) 0.5% 1/31/31 58.2 56.5 53.4
Total Subordinated Debt 383.9 265.0

Portfolio Company(a)
Footnotes Industry
Rate(b)
Floor Maturity
Principal
Amount(c)/ Shares
Amortized
Cost
Fair
Value(d)
Asset Based Finance—27.1%
801 5th Ave, Seattle, Private Equity (ad)(v)(w)(y) Real Estate 8,516,891 $ 14.0 $ 6.3
801 5th Ave, Seattle, Structure Mezzanine (ad)(v)(w) Real Estate 8.0%, 3.0% PIK (3.0% Max PIK) 12/19/29 $ 58.9 57.0 58.9
Abacus JV, Private Equity (v)(w) Insurance 49,223,047 48.2 53.3
Accelerator Investments Aggregator LP, Private Equity (v)(w)(y) Diversified Financials 3,869,291 4.5 3.4
Altavair AirFinance, Private Equity (v)(w) Capital Goods 140,212,883 141.1 162.1
Australis Maritime, Common Stock (v)(w) Transportation 48,936,056 47.6 49.3
Avenue One PropCo, Private Equity (ad)(v)(w)(y) Real Estate 30,064,353 30.1 31.0
Avida Holding AB, Common Stock (ad)(v)(w)(y) Diversified Financials 405,023,756 44.6 42.6
Bankers Healthcare Group LLC, Term Loan (v)(w) Diversified Financials SF+393 11/8/27 $ 11.3 11.3 11.3
Byrider Finance LLC, Private Equity (u)(v)(y) Automobiles & Components 54,407 — —
Byrider Finance LLC, Structured Mezzanine (v) Automobiles & Components L+1,050 0.3% 6/3/28 $ 16.2 16.2 16.1
Byrider Finance LLC, Structured Mezzanine (x) Automobiles & Components L+1,050 0.3% 6/3/28 $ 6.8 6.8 6.8
Byrider Finance LLC, Term Loan (u)(v)(y) Automobiles & Components 11/26/26 5,000,000 5.0 5.0
Callodine Commercial Finance LLC, 2L Term Loan A (v) Diversified Financials L+900 1.0% 11/3/25 $ 125.0 119.3 125.3
Callodine Commercial Finance LLC, 2L Term Loan B (v) Diversified Financials L+900 1.0% 11/3/25 $ 12.0 12.0 12.0
Callodine Commercial Finance LLC, 2L Term Loan B (x) Diversified Financials L+900 1.0% 11/3/25 $ 36.1 36.1 36.1
Capital Automotive LP, Private Equity (v)(w) Real Estate 21,640,936 23.7 27.0
Capital Automotive LP, Structured Mezzanine (v)(w) Real Estate 11.0% 12/22/28 $ 42.4 41.7 42.4
Global Jet Capital LLC, Preferred Stock (j)(u)(v)(y) Commercial & Professional Services 149,494,590 69.4 —
Global Jet Capital LLC, Preferred Stock (j)(u)(v)(y)(z) Commercial & Professional Services 9.0% PIK (9.0% Max PIK) 10/1/28 $ 453.1 309.4 232.2
Global Jet Capital LLC, Structured Mezzanine (j)(u)(v)(w) Commercial & Professional Services 15.0% PIK (15.0% Max PIK) 12/4/25 $ 28.0 21.2 28.0
Global Jet Capital LLC, Structured Mezzanine (j)(u)(v)(w) Commercial & Professional Services 15.0% PIK (15.0% Max PIK) 12/9/25 $ 20.5 15.1 20.5
Global Jet Capital LLC, Structured Mezzanine (j)(u)(v)(w) Commercial & Professional Services 15.0% PIK (15.0% Max PIK) 1/29/26 $ 2.4 1.7 2.4
Global Lending Services LLC, Private Equity (v)(w) Diversified Financials 7,391,109 8.6 8.2
Global Lending Services LLC, Private Equity (v)(w) Diversified Financials 10,356,657 10.4 10.9
Global Lending Services LLC, Private Equity (v)(w)(y) Diversified Financials 9,963,808 10.0 10.0
Home Partners JV 2, Private Equity (ac)(v)(w)(y) Real Estate 4,471,509 4.4 5.0
Home Partners JV 2, Private Equity (ac)(v)(w)(y) Real Estate 168,710 0.2 0.2


Portfolio Company(a)	Footnotes	Industry	Rate(b)	Floor	Maturity	Principal Amount(c)		Amortized Cost		Fair Value(d)
VetCor Professional Practices LLC	(x)	Health Care Equipment & Services	SF+600	0.8%	8/31/29	$	8.4	$	8.4	$	8.5
Vytalogy Wellness LLC (fka Jarrow Formulas Inc)	(v)	Household & Personal Products	SF+625	1.0%	9/21/26	5.3		5.3		5.1
Vytalogy Wellness LLC (fka Jarrow Formulas Inc)	(f)(i)(k)(m)(t)(v)	Household & Personal Products	SF+625	1.0%	11/30/26	116.4		112.6		113.4
Warren Resources Inc	(ad)(v)	Energy	SF+900, 1.0% PIK (1.0% Max PIK)	1.0%	5/22/24	18.8		18.5		18.8
Wealth Enhancement Group LLC	(v)(w)	Financial Services	SF+575	1.0%	10/4/27	5.3		5.2		5.3
Wealth Enhancement Group LLC	(w)(x)	Financial Services	SF+575	1.0%	10/4/27	0.9		0.9		0.9
Wealth Enhancement Group LLC	(w)(x)	Financial Services	SF+575	1.0%	10/29/27	2.1		2.1		2.1
Wittur Holding GmbH	(v)(w)	Capital Goods	10.0% PIK (10.0% Max PIK)		12/31/28	€	1.6	1.7		1.7
Wittur Holding GmbH	(w)(x)	Capital Goods	10.0% PIK (10.0% Max PIK)		12/31/28	19.6		21.4		21.4
Woolpert Inc	(f)(k)(m)(t)(v)	Capital Goods	SF+600	1.0%	4/5/28	$	157.9	152.8		157.9
Woolpert Inc	(x)	Capital Goods	SF+600	1.0%	4/5/28	3.7		3.7		3.7
Worldwise Inc	(v)	Household & Personal Products	SF+625, 0.5% PIK (0.5% Max PIK)	1.0%	3/29/28	40.9		40.8		37.5
Worldwise Inc	(v)	Household & Personal Products	SF+675, 0.0% PIK (0.5% Max PIK)	1.0%	3/29/28	5.7		5.7		5.2
Worldwise Inc	(x)	Household & Personal Products	SF+625, 0.5% PIK (0.5% Max PIK)	1.0%	3/29/28	28.0		28.0		25.7
Worldwise Inc	(x)	Household & Personal Products	SF+675, 0.0% PIK (0.5% Max PIK)	1.0%	3/29/28	8.5		8.5		7.8
Zendesk Inc	(m)(v)	Software & Services	SF+350, 3.5% PIK (3.5% Max PIK)	0.8%	11/22/28	59.6		59.1		59.5
Zendesk Inc	(x)	Software & Services	SF+625, 0.0% PIK (3.5% Max PIK)	0.8%	11/22/28	6.0		6.0		6.0
Zendesk Inc	(x)	Software & Services	SF+625, 0.0% PIK (3.5% Max PIK)	0.8%	11/22/28	14.5		14.4		14.5








Total Senior Secured Loans—First Lien								9,697.2		9,336.2
Unfunded Loan Commitments								(807.1)		(807.1)
Net Senior Secured Loans—First Lien								8,890.1		8,529.1

Senior Secured Loans—Second Lien—15.9%
Apex Group Limited	(v)(w)	Financial Services	SF+675	0.5%	7/27/29	55.0		54.1		53.9
Belk Inc	(ac)(v)(y)(z)	Consumer Discretionary Distribution & Retail	10.0% PIK (10.0% Max PIK)		7/31/25	31.2		4.2		—
Caldic BV	(v)(w)	Consumer Discretionary Distribution & Retail	SF+725	0.5%	2/25/30	40.0		39.1		39.6
Constellis Holdings LLC	(ac)(v)	Capital Goods	SF+1,100, 0.0% PIK (5.0% Max PIK)	1.0%	3/27/26	13.6		13.1		9.0
Cubic Corp	(v)	Software & Services	SF+763	0.8%	5/25/29	44.8		42.4		42.8
Ellucian Inc	(v)	Software & Services	SF+800	1.0%	10/9/28	179.2		171.9		181.0
Miami Beach Medical Group LLC	(v)(y)	Health Care Equipment & Services			6/14/28	5.6		3.6		—
OEConnection LLC	(v)	Software & Services	SF+700	0.5%	9/25/27	76.1		75.8		75.7
Peraton Corp	(s)(v)	Capital Goods	SF+800	1.0%	2/1/29	175.0		167.1		175.0
Peraton Corp	(v)	Capital Goods	SF+775	0.8%	2/1/29	129.8		124.8		129.5
Quoizel, LLC	(ad)(v)	Consumer Durables & Apparel	SF+650 PIK (SF+650 Max PIK)	1.0%	7/11/27	6.5		6.5		6.5
Quoizel, LLC	(ad)(v)	Consumer Durables & Apparel	SF+650 PIK (SF+650 Max PIK)	1.0%	7/19/27	6.8		6.8		6.8
Solera LLC	(v)	Software & Services	SF+900	1.0%	6/4/29	335.9		322.1		335.9
Valeo Foods Group Ltd	(v)(w)	Food, Beverage & Tobacco	E+750	0.0%	10/1/29	€	3.8	4.1		3.5

See notes to unaudited consolidated financial statements.

Table of Contents

FS KKR Capital Corp.

Consolidated Schedule of Investments (continued)

As of December 31, ~~2022~~2023

(in millions, except share amounts)

Portfolio Company(a)
Footnotes Industry
Rate(b)
Floor Maturity
Principal
Amount(c)/ Shares
Amortized
Cost
Fair
Value(d)
Home Partners JV 2, Structured Mezzanine (ac)(v)(w) Real Estate 11.0% PIK (11.0% Max PIK) 3/20/30 $ 10.2 $ 10.2 $ 10.2
Jet Edge International LLC, Term Loan (v) Transportation 10.0%, 2.0% PIK (2.0% Max PIK) 4/2/26 $ 74.5 74.5 76.7
Jet Edge International LLC, Term Loan (x) Transportation 10.0%, 2.0% PIK (2.0% Max PIK) 4/2/26 $ 0.7 0.7 0.7
Kilter Finance, Preferred Stock (ad)(v)(w) Insurance 12.0% $ 99.4 98.6 99.5
Kilter Finance, Private Equity (ad)(v)(w)(y) Insurance 536,709 0.5 0.5
KKR Altitude II Offshore Aggregator LP, Partnership Interest (ad)(v)(w)(y) Capital Goods 44,424,346 44.4 44.4
KKR Central Park Leasing Aggregator L.P., Partnership Interest (v)(w)(y)(z) Capital Goods 14.3% 5/31/23 $ 39.1 39.1 16.3
KKR Chord IP Aggregator LP, Partnership Interest (v)(w) Media & Entertainment 89,453,083 89.5 96.3
KKR Residential Opportunities I LLC, Private Equity (v)(y) Real Estate 17,510,867 17.5 17.6
KKR Rocket Loans Aggregator LLC, Partnership Interest (ad)(v)(w) Diversified Financials 4,336,415 4.3 4.3
KKR Zeno Aggregator LP (K2 Aviation), Partnership Interest (v)(w)(y) Capital Goods 23,664,954 23.0 20.0
Luxembourg Life Fund - Absolute Return Fund II, Structured Mezzanine (v)(w) Insurance SF+750 0.5% 2/10/27 $ 24.9 24.9 24.6
My Community Homes PropCo 2, Private Equity (ad)(v)(w)(y) Real Estate 84,291,667 84.3 79.0
NewStar Clarendon 2014-1A Class D (v)(w) Diversified Financials 19.3% 1/25/27 $ 8.3 2.5 3.5
Opendoor Labs Inc, Structured Mezzanine (v)(w) Real Estate 10.0% 4/1/26 $ 71.1 71.1 66.4
Pretium Partners LLC P2, Term Loan (v)(w) Real Estate 11.0% 12/16/29 $ 33.5 33.0 32.9
Prime ST LLC, Private Equity (ad)(v)(w)(y) Real Estate 5,666,079 7.4 —
Prime ST LLC, Structured Mezzanine (ad)(v)(w) Real Estate 5.0%, 6.0% PIK (6.0% Max PIK) 3/12/30 $ 55.5 53.7 43.5
Roemanu LLC (FKA Toorak Capital Partners LLC), Private Equity (ad)(v) Real Estate 220,778,388 236.4 261.2
Saluda Grade Alternative Mortgage Trust 2022-BC2, Structured Mezzanine (v)(w) Real Estate 8.0% 7/25/30 $ 5.7 5.7 5.7
Saluda Grade Alternative Mortgage Trust 2022-BC2, Structured Mezzanine (v)(w) Real Estate 18.0% 7/25/30 $ 3.4 2.3 2.4
Saluda Grade Alternative Mortgage Trust 2022-BC2, Term Loan (v)(w) Real Estate 7.3% 7/25/30 $ 10.5 10.5 10.3
Star Mountain Diversified Credit Income Fund III, LP, Private Equity (o)(w) Diversified Financials 23,500,000 23.5 23.8
Total Asset Based Finance 2,067.2 1,946.1
Unfunded Asset Based Finance Commitments (43.6) (43.6)
Net Asset Based Finance 2,023.6 1,902.5
Credit Opportunities Partners JV, LLC—20.4%
Credit Opportunities Partners JV, LLC (ad)(v)(w) Diversified Financials $ 1,637.3 1,571.7 1,428.3
Total Credit Opportunities Partners JV, LLC 1,571.7 1,428.3


Portfolio Company(a)	Footnotes	Industry	Rate(b)	Floor	Maturity	Principal Amount(c)		Amortized Cost	Fair Value(d)
Valeo Foods Group Ltd	(w)(x)	Food, Beverage & Tobacco	E+750	0.0%	10/1/29	2.3		3.0	2.6
Wittur Holding GmbH	(v)(w)(y)(z)	Capital Goods	E+850, 1.0% PIK (1.0% Max PIK)	0.0%	10/4/27	114.5		122.5	31.0















































Total Senior Secured Loans—Second Lien								1,161.1	1,092.8
Unfunded Loan Commitments								(3.0)	(3.0)
Net Senior Secured Loans—Second Lien								1,158.1	1,089.8

Other Senior Secured Debt—1.5%
Angelica Corp	(h)(y)(z)	Health Care Equipment & Services	10.0% PIK (10.0% Max PIK)		12/31/24	$	65.1	2.7	0.7
JW Aluminum Co	(aa)(ad)(s)(v)	Materials	10.3%		6/1/26	76.5		75.9	77.1
One Call Care Management Inc	(ac)(v)	Health Care Equipment & Services	8.5% PIK (8.5% Max PIK)		11/1/28	27.8		26.3	20.6
TIBCO Software Inc	(aa)(v)	Software & Services	6.5%		3/31/29	0.7		0.6	0.7


































Total Other Senior Secured Debt								105.5	99.1



Subordinated Debt—4.7%
Apex Service Partners LLC	(v)	Commercial & Professional Services	14.3% PIK (14.3% Max PIK)		4/23/31	13.3		13.0	13.0
Apex Service Partners LLC	(x)	Commercial & Professional Services	14.3% PIK (14.3% Max PIK)		4/23/31	6.5		6.5	6.3
Ardonagh Group Ltd	(aa)(v)(w)	Insurance	11.5%, 0.0% PIK (12.8% Max PIK)		1/15/27	1.0		1.0	1.0
ATX Networks Corp	(ad)(s)(v)(w)	Capital Goods	10.0% PIK (10.0% Max PIK)		9/1/28	32.9		19.5	32.9
Element Materials Technology Group US Holdings Inc	(v)(w)	Commercial & Professional Services	SF+850 PIK (SF+850 Max PIK)	0.5%	7/9/31	77.5		76.3	74.1
Encora Digital LLC	(v)	Commercial & Professional Services	9.8% PIK (9.8% Max PIK)		12/13/29	26.2		25.6	25.1
Miami Beach Medical Group LLC	(v)	Health Care Equipment & Services	SF+650, 1.5% PIK (1.5% Max PIK)	1.0%	5/24/24	6.3		6.3	6.4
Miami Beach Medical Group LLC	(x)	Health Care Equipment & Services	SF+650, 1.5% PIK (1.5% Max PIK)	1.0%	5/24/24	20.0		20.0	20.2
Sorenson Communications LLC	(j)(u)(v)(y)	Telecommunication Services			4/1/30	11.0		8.9	10.4
Sorenson Communications LLC	(j)(u)(v)(y)	Telecommunication Services			4/1/30	43.6		32.0	36.0
Ultra Electronics Holdings Ltd	(v)(w)	Capital Goods	SF+725	0.5%	1/31/30	62.9		61.2	61.0
Ultra Electronics Holdings Ltd	(v)(w)	Capital Goods	SF+900 PIK (SF+900 Max PIK)	0.5%	1/31/31	66.1		64.5	62.7























Total Subordinated Debt								334.8	349.1
Unfunded Loan Commitments								(26.5)	(26.5)
Net Subordinated Debt								308.3	322.6

Portfolio Company(a)

Footnotes

Industry

Rate(b)

Floor

Maturity

Principal
Amount(c)/ Shares

Amortized
Cost

Fair
Value(d)

Asset Based Finance—30.3%

801 5th Ave, Seattle, Private Equity

(ad)(v)(w)(y)

Equity Real Estate Investment Trusts (REITs)

8,516,891

14.0

—

801 5th Ave, Seattle, Structure Mezzanine

(ad)(v)(w)

Equity Real Estate Investment Trusts (REITs)

8.0%, 3.0% PIK (3.0% Max PIK)

12/19/29

60.6

59.0

52.7

Abacus JV, Private Equity

(ad)(v)(w)

Insurance

47,045,141

46.1

48.5

Accelerator Investments Aggregator LP, Private Equity

(ac)(v)(w)(y)

Financial Services

2,778,491

3.2

2.5

See notes to unaudited consolidated financial statements.

Table of Contents

FS KKR Capital Corp.

Consolidated Schedule of Investments (continued)

As of December 31, ~~2022~~2023

(in millions, except share amounts)

Portfolio Company(a)
Footnotes Industry
Rate(b)
Floor Maturity Number of
Shares Amortized
Cost
Fair
Value(d)
Equity/Other—17.1%(e)
Abaco Energy Technologies LLC, Common Stock (v)(y) Energy 3,055,556 $ 0.2 $ 0.5
Abaco Energy Technologies LLC, Preferred Stock (v)(y) Energy 12,734,481 1.5 3.7
Affordable Care Inc, Preferred Stock (ac)(v) Health Care Equipment & Services 11.8% PIK (11.8% Max PIK) 49,073,000 48.1 49.9
American Vision Partners, Private Equity (v)(y) Health Care Equipment & Services 2,655,491 2.7 2.2
Amerivet Partners Management Inc, Preferred Stock (v) Health Care Equipment & Services 11.5% PIK (11.5% Max PIK) 12,702,290 12.3 11.8
Amtek Global Technology Pte Ltd, Common Stock (ad)(g)(v)(w)(y) Automobiles & Components 7,046,126 — —
Amtek Global Technology Pte Ltd, Ordinary Shares (ad)(v)(w)(y) Automobiles & Components 5,735,804,056 30.7 —
Amtek Global Technology Pte Ltd, Private Equity (ad)(v)(w)(y) Automobiles & Components 4,097 — —
Angelica Corp, Limited Partnership Interest (h)(y) Health Care Equipment & Services 877,044 47.6 —
Arcos LLC/VA, Preferred Stock (v) Software & Services L+950 PIK (L+950 Max PIK) 1.0% 4/30/31 15,000,000 14.0 13.4
Arena Energy LP, Warrants (v) Energy 68,186,525 0.4 0.5
Ascent Resources Utica Holdings LLC / ARU Finance Corp, Common Stock (p)(y) Energy 10,193 9.7 3.6
Ascent Resources Utica Holdings LLC / ARU Finance Corp, Trade Claim (p)(y) Energy 86,607,143 19.4 30.5
athenahealth Inc, Preferred Stock (ac)(v) Health Care Equipment & Services 10.8% PIK (10.8% Max PIK) 267,493,473 262.2 231.2
ATX Networks Corp, Class B-1 Common Stock (ad)(v)(w)(y) Capital Goods 500 5.0 5.0
ATX Networks Corp, Class B-2 Common Stock (ad)(v)(w)(y) Capital Goods 900 4.0 9.0
ATX Networks Corp, Common Stock (ab)(ad)(s)(v)(w)(y) Capital Goods 4,214 1.7 29.2
AVF Parent LLC, Trade Claim (v)(y) Retailing 44,507 — —
Belk Inc, Common Stock (ac)(v)(y) Retailing 94,950 — —
Borden (New Dairy Opco), Common Stock (ac)(h)(n)(y) Food, Beverage & Tobacco 11,167,000 9.1 4.8
Bowery Farming Inc, Warrants (v)(y) Food, Beverage & Tobacco 4/30/26 161,828 — 2.5
Catalina Marketing Corp, Common Stock (v)(y) Media & Entertainment 6,522 — —
CDS US Intermediate Holdings Inc, Warrant (v)(w)(y) Media & Entertainment 2,023,714 — 4.0
Cengage Learning, Inc, Common Stock (v)(y) Media & Entertainment 227,802 7.6 3.6
Cimarron Energy Inc, Common Stock (v)(y) Energy 4,302,293 — —
Cimarron Energy Inc, Participation Option (v)(y) Energy 25,000,000 — —
Constellis Holdings LLC, Private Equity (ac)(f)(v)(y) Capital Goods 849,702 10.3 6.3
CTI Foods Holding Co LLC, Common Stock (v)(y) Food, Beverage & Tobacco 5,892 0.7 —
Cubic Corp, Preferred Stock (v) Software & Services 11.0% PIK (11.0% Max PIK) 42,141,600 39.8 34.7
Envigo Laboratories Inc, Series A Warrant (s)(y) Health Care Equipment & Services 4/29/24 10,924 — —
Envigo Laboratories Inc, Series B Warrant (s)(y) Health Care Equipment & Services 4/29/24 17,515 — —
Fox Head Inc, Common Stock (j)(v) Consumer Durables & Apparel 10,000,000 2.9 —
Fronton BV, Common Stock (ac)(o)(y) Consumer Services 14,943 — 1.0
Galaxy Universal LLC, Common Stock (n)(y) Consumer Durables & Apparel 228,806 35.4 7.5
Galaxy Universal LLC, Trade Claim (v)(y) Consumer Durables & Apparel 7,701,195 4.6 1.7
Genesys Telecommunications Laboratories Inc, Class A Shares (v)(y) Technology Hardware & Equipment 40,529 — —


Portfolio Company(a)	Footnotes	Industry	Rate(b)	Floor	Maturity	Principal Amount(c)/ Shares		Amortized Cost		Fair Value(d)
Altavair AirFinance, Private Equity	(ac)(v)(w)	Capital Goods				128,878,615		$	129.9	$	133.9
Altitude II IRL WH Borrower DAC, Revolver	(v)(w)	Capital Goods	SF+1,000	0.0%	1/12/30	$	4.9	4.9		4.8
Altitude II IRL WH Borrower DAC, Revolver	(w)(x)	Capital Goods	SF+1,000	0.0%	1/12/30	$	4.9	4.9		4.8
Australis Maritime II, Private Equity	(ad)(v)(w)(y)	Transportation				10,877,686		10.9		12.2
Australis Maritime, Common Stock	(ad)(v)(w)	Transportation				35,450,153		35.4		35.8
Avenue One PropCo, Private Equity	(ad)(v)(w)(y)	Equity Real Estate Investment Trusts (REITs)				37,850,611		37.9		38.8
Avida Holding AB, Common Stock	(ad)(v)(w)(y)	Financial Services				444,962,569		49.9		42.9
Avida Holding AB, Subordinated Bond	(ad)(v)(w)	Financial Services	SR+925	0.0%	1/27/34	SEK	15.0	1.3		1.5
Bankers Healthcare Group LLC, Term Loan	(v)(w)	Financial Services	22.0%		11/8/27	$	9.0	9.0		9.0
Bausch Health Cos Inc, Revolver	(v)(w)	Pharmaceuticals, Biotechnology & Life Sciences	SF+665	1.0%	1/28/28	$	70.0	70.0		70.0
Bausch Health Cos Inc, Revolver	(w)(x)	Pharmaceuticals, Biotechnology & Life Sciences	SF+665	1.0%	1/28/28	$	50.0	50.0		50.0
Byrider Finance LLC, Private Equity	(u)(v)(y)	Automobiles & Components				54,407		—		—
Byrider Finance LLC, Term Loan	(u)(v)(y)	Automobiles & Components			11/26/26	5,000,000		5.0		—
Callodine Commercial Finance LLC, 2L Term Loan A	(v)	Financial Services	SF+900	1.0%	11/3/25	$	125.0	121.0		126.0
Callodine Commercial Finance LLC, 2L Term Loan B	(v)	Financial Services	SF+900	1.0%	11/3/25	$	12.0	12.0		12.1
Callodine Commercial Finance LLC, 2L Term Loan B	(x)	Financial Services	SF+900	1.0%	11/3/25	$	36.1	36.1		36.4
Capital Automotive LP, Private Equity	(ad)(v)(w)	Equity Real Estate Investment Trusts (REITs)				21,190,090		23.2		32.4
Capital Automotive LP, Structured Mezzanine	(ad)(v)(w)	Equity Real Estate Investment Trusts (REITs)	11.0%		12/22/28	41.5		40.9		41.5
Covis Finco Sarl, Revolver	(v)(w)	Pharmaceuticals, Biotechnology & Life Sciences	SF+675	1.0%	11/20/26	$	14.1	14.1		14.1
Covis Finco Sarl, Revolver	(v)(w)	Pharmaceuticals, Biotechnology & Life Sciences	C+675	1.0%	11/30/26	$	1.8	1.3		1.3
Covis Finco Sarl, Revolver	(v)(w)	Pharmaceuticals, Biotechnology & Life Sciences	E+675	1.0%	11/30/26	€	2.0	2.1		2.3
Covis Finco Sarl, Revolver	(w)(x)	Pharmaceuticals, Biotechnology & Life Sciences	SF+675	1.0%	11/20/26	$	5.9	5.9		5.9
Covis Finco Sarl, Revolver	(w)(x)	Pharmaceuticals, Biotechnology & Life Sciences	C+675	1.0%	11/30/26	$	2.2	1.7		1.8
Covis Finco Sarl, Revolver	(w)(x)	Pharmaceuticals, Biotechnology & Life Sciences	E+675	1.0%	11/30/26	€	2.0	2.1		2.0
Drive Revel, Private Equity	(v)(w)(y)	Financial Services				1,853,796		2.0		2.2
Global Jet Capital LLC, Preferred Stock	(j)(u)(v)(y)	Commercial & Professional Services				149,494,590		69.4		—
Global Jet Capital LLC, Preferred Stock	(j)(u)(v)(y)(z)	Commercial & Professional Services	9.0% PIK (9.0% Max PIK)		10/1/28	$	494.5	309.4		256.5
Global Jet Capital LLC, Structured Mezzanine	(j)(u)(v)(w)	Commercial & Professional Services	15.0% PIK (15.0% Max PIK)		12/4/25	$	18.7	15.6		18.7
Global Jet Capital LLC, Structured Mezzanine	(j)(u)(v)(w)	Commercial & Professional Services	15.0% PIK (15.0% Max PIK)		12/9/25	$	13.7	11.2		13.7
Global Jet Capital LLC, Structured Mezzanine	(j)(u)(v)(w)	Commercial & Professional Services	15.0% PIK (15.0% Max PIK)		1/29/26	$	1.6	1.3		1.6
Global Lending Services LLC, Private Equity	(v)(w)	Financial Services				3,839,633		4.4		4.5
Global Lending Services LLC, Private Equity	(v)(w)	Financial Services				7,193,212		7.2		6.9

See notes to unaudited consolidated financial statements.

Table of Contents

FS KKR Capital Corp.

Consolidated Schedule of Investments (continued)

As of December 31, ~~2022~~2023

(in millions, except share amounts)

Portfolio Company(a)
Footnotes Industry
Rate(b)
Floor Maturity Number of
Shares Amortized
Cost
Fair
Value(d)
Genesys Telecommunications Laboratories Inc, Ordinary Shares (v)(y) Technology Hardware & Equipment 41,339 $ — $ —
Genesys Telecommunications Laboratories Inc, Preferred Stock (v)(y) Technology Hardware & Equipment 1,050,465 — —
Gracent LLC, NP-1 Common Stock (n)(y) Health Care Equipment & Services 1,000,000 4.2 —
Harvey Industries Inc, Common Stock (v)(y) Capital Goods 5,000,000 2.2 5.2
Hilding Anders, Class A Common Stock (ad)(v)(w)(y) Consumer Durables & Apparel 4,503,411 0.1 —
Hilding Anders, Class B Common Stock (ad)(v)(w)(y) Consumer Durables & Apparel 574,791 — —
Hilding Anders, Class C Common Stock (ad)(v)(w)(y) Consumer Durables & Apparel 213,201 — —
Hilding Anders, Equity Options (ad)(v)(w)(y) Consumer Durables & Apparel 11/30/25 236,160,807 15.0 —
HM Dunn Co Inc, Preferred Stock, Series A (ad)(s)(v)(y) Capital Goods 85,385 7.1 16.9
HM Dunn Co Inc, Preferred Stock, Series B (ad)(s)(v)(y) Capital Goods 15,000 — —
Imagine Communications Corp, Common Stock (v)(y) Media & Entertainment 33,034 3.8 2.0
Jones Apparel Holdings, Inc., Common Stock (v)(y) Consumer Durables & Apparel 5,451 0.9 —
JW Aluminum Co, Common Stock (ad)(j)(u)(v)(y) Materials 2,105 0.0 2.4
JW Aluminum Co, Preferred Stock (ad)(j)(u)(v) Materials 6.3% PIK (12.5% Max PIK) 2/15/28 15,279 200.1 112.5
Lipari Foods LLC, Common Stock (v)(y) Food & Staples Retailing 7,936,123 8.0 8.0
Magna Legal Services LLC, Common Stock (h)(y) Commercial & Professional Services 4,938,192 4.9 4.9
Maverick Natural Resources LLC, Common Stock (n)(o) Energy 259,211 84.6 160.9
MB Precision Holdings LLC, Class A - 2 Units (n)(o)(y) Capital Goods 8,081,288 0.5 —
Med-Metrix, Common Stock (h)(y) Software & Services 29,403 1.5 2.9
Med-Metrix, Preferred Stock (h) Software & Services 8.0% PIK (8.0% Max PIK) 29,403 1.5 1.5
Miami Beach Medical Group LLC, Common Stock (v)(y) Health Care Equipment & Services 5,000,000 4.8 —
Misys Ltd, Preferred Stock (v)(w) Software & Services L+1,025 PIK (L+1,025 Max PIK) 65,200,765 61.1 61.1
NBG Home, Common Stock (v)(y) Consumer Durables & Apparel 1,903 2.4 —
NCI Inc, Class A-1 Common Stock (ad)(v)(y) Software & Services 42,923 — —
NCI Inc, Class B-1 Common Stock (ad)(v)(y) Software & Services 30,121 — —
NCI Inc, Class C Common Stock (ad)(v)(y) Software & Services 49,406 20.2 20.2
NCI Inc, Class I-1 Common Stock (ad)(v)(y) Software & Services 42,923 — —
Nine West Holdings Inc, Common Stock (v)(y) Consumer Durables & Apparel 5,451 6.4 —
One Call Care Management Inc, Common Stock (v)(y) Health Care Equipment & Services 34,872 2.1 1.9
One Call Care Management Inc, Preferred Stock A (v)(y) Health Care Equipment & Services 371,992 22.8 20.5
One Call Care Management Inc, Preferred Stock B (v) Health Care Equipment & Services 9.0% PIK (9.0% Max PIK) 10/25/29 7,672,347 8.0 7.7
Petroplex Acidizing Inc, Trade Claim (v)(y) Energy 646,309 0.6 0.6
Polyconcept North America Inc, Class A - 1 Units (v) Household & Personal Products 30,000 3.0 10.3
PRG III LLC, Preferred Stock, Series A PIK (ad)(v)(y) Media & Entertainment 8/21/24 434,250 18.1 105.7
PRG III LLC, Preferred Stock, Series B PIK (ad)(v)(y) Media & Entertainment 8/21/24 140 — —
Proserv Acquisition LLC, Class A Common Units (ac)(v)(w)(y) Energy 2,635,005 33.5 1.1
Proserv Acquisition LLC, Class A Preferred Units (ac)(v)(w)(y) Energy 837,780 5.4 9.5
Quorum Health Corp, Trade Claim (v)(y) Health Care Equipment & Services 8,301,000 0.7 0.9
Quorum Health Corp, Trust Initial Funding Units (v)(y) Health Care Equipment & Services 143,400 0.2 0.2


Portfolio Company(a)	Footnotes	Industry	Rate(b)	Floor	Maturity	Principal Amount(c)/ Shares		Amortized Cost		Fair Value(d)
Global Lending Services LLC, Private Equity	(v)(w)	Financial Services				32,850,984		$	32.9	$	34.5
Home Partners JV 2, Private Equity	(ac)(v)(w)(y)	Equity Real Estate Investment Trusts (REITs)				4,471,509		4.4		4.2
Home Partners JV 2, Private Equity	(ac)(v)(w)(y)	Equity Real Estate Investment Trusts (REITs)				168,710		0.2		0.2
Home Partners JV 2, Structured Mezzanine	(ac)(v)(w)	Equity Real Estate Investment Trusts (REITs)	11.0% PIK (11.0% Max PIK)		3/20/30	$	11.4	11.4		11.4
Jet Edge International LLC, Structured Mezzanine	(v)	Transportation	10.0%, 2.0% PIK (2.0% Max PIK)		4/2/26	$	46.0	46.0		46.9
Jet Edge International LLC, Structured Mezzanine	(x)	Transportation	10.0%, 2.0% PIK (2.0% Max PIK)		4/2/26	$	0.7	$	0.7	$	0.7
Kilter Finance, Preferred Stock	(ad)(v)(w)	Insurance	12.0%			99,700,000		98.9		99.7
Kilter Finance, Private Equity	(ad)(v)(w)(y)	Insurance				536,709		0.5		0.5
KKR Altitude II Offshore Aggregator LP, Partnership Interest	(ad)(v)(w)	Capital Goods				63,265,438		63.3		65.6
KKR Central Park Leasing Aggregator L.P., Partnership Interest	(ad)(v)(w)(y)(z)	Capital Goods	14.3%		5/31/26	$	39.1	39.1		15.3
KKR Chord IP Aggregator LP, Partnership Interest	(ad)(v)(w)	Media & Entertainment				89,492,619		89.6		99.9
KKR Residential Opportunities I LLC, Private Equity	(v)	Real Estate Management & Development				6,285,920		6.3		7.3
KKR Rocket Loans Aggregator LLC, Partnership Interest	(ad)(v)(w)(y)	Financial Services				9,221,222		9.2		8.3
KKR Zeno Aggregator LP (K2 Aviation), Partnership Interest	(ad)(v)(w)(y)	Capital Goods				11,976,417		11.3		11.8
My Community Homes PropCo 2, Private Equity	(ad)(v)(w)(y)	Equity Real Estate Investment Trusts (REITs)				81,136,364		81.1		78.8
NewStar Clarendon 2014-1A Class D	(v)(w)	Financial Services	2.0%		1/25/27	$	8.3	2.4		2.2
Opendoor Labs Inc, Structured Mezzanine	(v)(w)	Real Estate Management & Development	10.0%		4/1/26	$	42.6	42.6		40.9
Optio Invest, Private Equity	(v)(w)(y)	Financial Services				810,922		1.0		1.0
PayPal Europe Sarl et Cie SCA, Private Equity	(v)(w)(y)	Financial Services				55,605,051		59.8		59.6
Prime ST LLC, Private Equity	(ad)(v)(w)(y)	Equity Real Estate Investment Trusts (REITs)				5,612,193		7.3		—
Prime ST LLC, Structured Mezzanine	(ad)(v)(w)	Equity Real Estate Investment Trusts (REITs)	5.0%, 6.0% PIK (6.0% Max PIK)		3/12/30	$	58.9	57.2		33.1
Roemanu LLC (FKA Toorak Capital Partners LLC), Private Equity	(ad)(v)	Financial Services				220,778,388		236.5		241.0
Saluda Grade Alternative Mortgage Trust 2022-BC2, Structured Mezzanine	(v)(w)	Real Estate Management & Development	18.0%		7/25/30	$	3.4	2.4		2.7
Star Mountain Diversified Credit Income Fund III, LP, Private Equity	(o)(w)	Financial Services				23,500,000		23.5		24.4
SunPower Financial, Private Equity	(v)(w)(y)	Financial Services				3,690,938		3.7		4.5
Synovus Financial Corp, Private Equity	(v)(w)	Banks				8,345,434		8.3		8.4
TalkTalk Telecom Group Ltd, Revolver	(v)(w)	Commercial & Professional Services	SA+700	1.5%	9/5/26	£	33.1	41.6		42.1
TalkTalk Telecom Group Ltd, Revolver	(w)(x)	Commercial & Professional Services	SA+700	1.5%	9/5/26	£	10.3	13.0		12.9
TDC LLP, Preferred Equity	(ad)(v)(w)	Financial Services	8.0%			£	21.7	26.3		27.8
TDC LLP, Private Equity	(ad)(v)(w)	Financial Services				1,576,060		2.0		2.0

See notes to unaudited consolidated financial statements.

Table of Contents

FS KKR Capital Corp.

Consolidated Schedule of Investments (continued)

As of December 31, ~~2022~~2023

(in millions, except share amounts)

Portfolio Company(a)
Footnotes Industry
Rate(b)
Floor Maturity Number of
Shares Amortized
Cost
Fair
Value(d)
Ridgeback Resources Inc, Common Stock (j)(u)(v)(w) Energy 1,969,418 $ 6.4 $ 8.6
Sequel Youth & Family Services LLC, Class R Common Stock (n)(y) Health Care Equipment & Services 900,000 — —
Sorenson Communications LLC, Common Stock (j)(u)(v)(y) Telecommunication Services 42,731 7.1 —
Sound United LLC, Common Stock (v)(y) Consumer Durables & Apparel 532,768 0.7 7.0
Stuart Weitzman Inc, Common Stock (v)(y) Consumer Durables & Apparel 5,451 — —
Swift Worldwide Resources Holdco Ltd, Common Stock (v)(y) Energy 1,250,000 1.2 1.0
ThermaSys Corp, Common Stock (ac)(u)(v)(y) Capital Goods 17,383,026 10.2 —
ThermaSys Corp, Preferred Stock (ac)(v)(y) Capital Goods 1,529 1.7 —
TIBCO Software Inc, Preferred Stock (v) Software & Services SF+1,200 PIK (SF+1,200 Max PIK) 0.5% 133,186,150 127.3 129.6
Ultra Electronics Holdings PLC, Private Equity (v)(w)(y) Capital Goods 683,240,044 7.2 6.7
Ultra Electronics Holdings PLC, Private Equity (v)(w)(y) Capital Goods 1,272,105 1.3 1.2
Versatile Processing Group Inc, Class A - 2 Units (u)(y) Materials 3,637,500 3.6 —
Warren Resources Inc, Common Stock (ad)(v)(y) Energy 3,483,788 12.8 29.2
Worldwise Inc, Class A Private Equity (v)(y) Household & Personal Products 32,109 1.6 1.6
Worldwise Inc, Class B Private Equity (v)(y) Household & Personal Products 32,109 1.6 0.4
Total Equity/Other 1,276.3 1,198.8
TOTAL INVESTMENTS—219.3% $ 16,314.1 15,377.3
LIABILITIES IN EXCESS OF OTHER ASSETS—(119.3%) (8,365.3)
NET ASSETS—100.0% $ 7,012.0


Portfolio Company(a)	Footnotes	Industry	Rate(b)	Floor	Maturity	Principal Amount(c)/ Shares		Amortized Cost		Fair Value(d)
Vehicle Secured Funding Trust, Private Equity	(v)(w)(y)	Financial Services				94,927,993		$	94.9	$	94.9
Weber-Stephen Products LLC, Revolver	(v)(w)	Consumer Discretionary Distribution & Retail	SF+575	1.0%	12/19/26	$	21.8	21.8		21.8
Weber-Stephen Products LLC, Revolver	(w)(x)	Consumer Discretionary Distribution & Retail	SF+575	1.0%	12/19/26	$	44.9	44.9		44.9

















Total Asset Based Finance								2,396.4		2,236.6
Unfunded Asset Based Finance Commitments								(159.3)		(159.3)
Net Asset Based Finance								2,237.1		2,077.3


Credit Opportunities Partners JV, LLC—20.4%
Credit Opportunities Partners JV, LLC	(ad)(v)(w)	Credit Opportunities Partners JV, LLC				1,637.3		1,571.7		1,396.9
Total Credit Opportunities Partners JV, LLC								1,571.7		1,396.9


Portfolio Company(a)	Footnotes	Industry	Rate(b)	Floor	Maturity	Number of Shares	Amortized Cost		Fair Value(d)
Equity/Other—16.6%(e)
Abaco Energy Technologies LLC, Common Stock	(v)(y)	Energy				3,055,556	$	0.2	$	0.6
Abaco Energy Technologies LLC, Preferred Stock	(v)(y)	Energy				12,734,481	1.5		4.5
Affordable Care Inc, Preferred Stock	(ac)(v)	Health Care Equipment & Services	11.8% PIK (11.8% Max PIK)			49,073,000	48.1		50.0
American Vision Partners, Private Equity	(v)(y)	Health Care Equipment & Services				2,655,491	2.7		1.8
Amerivet Partners Management Inc, Preferred Stock	(v)	Health Care Equipment & Services	11.5% PIK (11.5% Max PIK)			12,702,290	12.3		8.8
Arcos LLC/VA, Preferred Stock	(v)	Software & Services	SF+950 PIK (SF+950 Max PIK)	1.0%	4/30/31	15,000,000	14.1		12.5
Arena Energy LP, Warrants	(v)	Energy				68,186,525	0.4		0.3
Ascent Resources Utica Holdings LLC / ARU Finance Corp	(p)(y)	Energy				866,071	19.4		22.9
Ascent Resources Utica Holdings LLC / ARU Finance Corp, Common Stock	(p)(y)	Energy				10,193	9.7		2.7
athenahealth Inc, Preferred Stock	(ac)(v)	Health Care Equipment & Services	10.8% PIK (10.8% Max PIK)			267,493	262.2		252.6
ATX Networks Corp, Class B-1 Common Stock	(ad)(v)(w)(y)	Capital Goods				500	5.0		2.5
ATX Networks Corp, Class B-2 Common Stock	(ad)(v)(w)(y)	Capital Goods				900	4.0		0.8
ATX Networks Corp, Common Stock	(ad)(s)(v)(w)(y)	Capital Goods				5,578	9.9		25.9
Belk Inc, Common Stock	(ac)(v)(y)	Consumer Discretionary Distribution & Retail				94,950	—		—
Borden (New Dairy Opco), Common Stock	(ac)(h)(n)(y)	Food, Beverage & Tobacco				6,044,502	4.9		11.2
Bowery Farming Inc, Common Stock	(v)(y)	Food, Beverage & Tobacco				1,058,391	10.0		3.1
Bowery Farming Inc, Warrants	(v)(y)	Food, Beverage & Tobacco			9/10/28	161,828	—		0.1
Bowery Farming Inc, Warrants	(v)(y)	Food, Beverage & Tobacco			9/10/28	1,058,391	—		—
CDS US Intermediate Holdings Inc, Warrant	(v)(w)(y)	Media & Entertainment				2,023,714	—		6.3
Cengage Learning, Inc, Common Stock	(v)(y)	Media & Entertainment				227,802	7.5		3.6
Constellis Holdings LLC, Private Equity	(ac)(f)(v)(y)	Capital Goods				849,702	10.3		—
CTI Foods Holding Co LLC, Common Stock	(v)(y)	Food, Beverage & Tobacco				5,892	$	0.7	$	—

See notes to unaudited consolidated financial statements.

Table of Contents

FS KKR Capital Corp.

Consolidated Schedule of Investments (continued)

As of December 31, ~~2022~~2023

(in millions, except share amounts)


Portfolio Company(a)	Footnotes	Industry	Rate(b)	Floor	Maturity	Number of Shares	Amortized Cost		Fair Value(d)
Cubic Corp, Preferred Stock	(v)	Software & Services	11.0% PIK (11.0% Max PIK)			42,141,600	39.7		33.9
Fox Head Inc, Common Stock	(j)(v)(y)	Consumer Durables & Apparel				10,000,000	2.9		—
Fronton BV, Common Stock	(ac)(o)(y)	Consumer Services				14,943	—		1.8
Galaxy Universal LLC, Common Stock	(ac)(n)(y)	Consumer Durables & Apparel				228,806	35.4		0.5
Galaxy Universal LLC, Preferred Stock	(ac)(n)	Consumer Durables & Apparel	15.9% PIK (15.9% Max PIK)			2,068,400	4.0		5.5
Galaxy Universal LLC, Trade Claim	(ac)(v)(y)	Consumer Durables & Apparel				7,701,195	2.5		1.0
Gracent LLC, Class A Common Stock	(ad)(n)(y)	Health Care Equipment & Services				250	—		—
Gracent LLC, Preferred Equity	(ad)(n)(y)	Health Care Equipment & Services				1,000	8.2		3.8
Gracent LLC, Preferred Stock A	(ad)(n)(y)	Health Care Equipment & Services				500	8.0		—
Gracent LLC, Preferred Stock B	(ad)(n)(y)	Health Care Equipment & Services				745	—		—
Harvey Industries Inc, Common Stock	(v)(y)	Capital Goods				5,000,000	2.2		7.3
HM Dunn Co Inc, Preferred Stock, Series A	(ad)(s)(v)(y)	Capital Goods				85,385	7.1		25.1
HM Dunn Co Inc, Preferred Stock, Series B	(ad)(s)(v)(y)	Capital Goods				15,000	—		—
Imagine Communications Corp, Common Stock	(v)(y)	Media & Entertainment				33,034	3.8		2.4
Jones Apparel Holdings, Inc., Common Stock	(v)(y)	Consumer Durables & Apparel				5,451	0.9		—
JW Aluminum Co, Common Stock	(ad)(j)(u)(v)(y)	Materials				2,105	—		2.5
JW Aluminum Co, Preferred Stock	(ad)(j)(u)(v)(y)(z)	Materials	0.0% PIK (12.5% Max PIK)		2/15/28	15,279	214.5		148.7
Lipari Foods LLC, Common Stock	(v)(y)	Consumer Staples Distribution & Retail				7,944,319	8.0		5.6
Magna Legal Services LLC, Common Stock	(h)(y)	Commercial & Professional Services				4,938,192	4.9		5.0
Maverick Natural Resources LLC, Common Stock	(n)(o)	Energy				259,211	61.3		84.4
Med-Metrix, Common Stock	(h)(y)	Software & Services				29,403	1.5		3.7
Med-Metrix, Preferred Stock	(h)	Software & Services	8.0% PIK (8.0% Max PIK)			29,403	1.5		1.5
Misys Ltd, Preferred Stock	(v)(w)	Software & Services	L+1,125 PIK (L+1,125 Max PIK)	0.0%		75,534,743	71.5		71.2
NCI Inc, Class A-1 Common Stock	(ad)(v)(y)	Software & Services				42,923	—		—
NCI Inc, Class B-1 Common Stock	(ad)(v)(y)	Software & Services				30,121	—		—
NCI Inc, Class C Common Stock	(ad)(v)(y)	Software & Services				49,406	20.2		19.7
NCI Inc, Class I-1 Common Stock	(ad)(v)(y)	Software & Services				42,923	—		—
Nine West Holdings Inc, Common Stock	(v)(y)	Consumer Durables & Apparel				5,451	6.4		—
One Call Care Management Inc, Common Stock	(ac)(v)(y)	Health Care Equipment & Services				34,872	2.1		1.9
One Call Care Management Inc, Preferred Stock A	(ac)(v)(y)	Health Care Equipment & Services				371,992	22.8		18.5
One Call Care Management Inc, Preferred Stock B	(ac)(v)	Health Care Equipment & Services	9.0% PIK (9.0% Max PIK)		10/25/29	7,672,347	8.0		7.7
Petroplex Acidizing Inc, Trade Claim	(v)(y)	Energy				589,656	$	0.6	$	0.3
Polyconcept North America Inc, Class A - 1 Units	(v)(y)	Household & Personal Products				30,000	3.0		7.1
PRG III LLC, Preferred Stock, Series A PIK	(ad)(v)(y)	Media & Entertainment			8/21/24	434,250	18.1		120.7
PRG III LLC, Preferred Stock, Series B PIK	(ad)(v)(y)	Media & Entertainment			8/21/24	140	—		—
Proserv Acquisition LLC, Class A Common Units	(ac)(v)(w)(y)	Energy				2,635,005	33.5		3.5
Proserv Acquisition LLC, Class A Preferred Units	(ac)(v)(w)(y)	Energy				837,780	5.4		9.5
Quoizel, LLC, Common Stock	(ad)(v)(y)	Consumer Durables & Apparel				4,563	8.3		10.2
Quorum Health Corp, Private Equity	(ad)(v)(y)	Health Care Equipment & Services				920,188	0.9		7.7

See notes to unaudited consolidated financial statements.

Table of Contents

FS KKR Capital Corp.

Consolidated Schedule of Investments (continued)

As of December 31, 2023

(in millions, except share amounts)


Portfolio Company(a)	Footnotes	Industry	Rate(b)	Floor	Maturity	Number of Shares	Amortized Cost		Fair Value(d)
Quorum Health Corp, Trade Claim	(ad)(v)(y)	Health Care Equipment & Services				8,301,000	0.7		0.9
Quorum Health Corp, Trust Initial Funding Units	(ad)(v)(y)	Health Care Equipment & Services				143,400	0.2		0.1
Saturn Oil & Gas Inc, Common Stock	(aa)(j)(u)(v)(w)(y)	Energy				355,993	0.7		0.6
Sorenson Communications LLC, Common Stock	(j)(u)(v)	Telecommunication Services				42,731	7.1		2.9
Stuart Weitzman Inc, Common Stock	(v)(y)	Consumer Durables & Apparel				5,451	—		—
Swift Worldwide Resources Holdco Ltd, Common Stock	(v)(y)	Energy				1,250,000	1.2		1.1
ThermaSys Corp, Common Stock	(ac)(u)(v)(y)	Capital Goods				17,383,026	10.2		—
TIBCO Software Inc, Preferred Stock	(v)	Software & Services	SF+1,200 PIK (SF+1,200 Max PIK)	0.5%		76,878,880	73.5		82.6
Ultra Electronics Holdings PLC, Private Equity	(v)(w)(y)	Capital Goods				683,240,044	7.2		10.4
Ultra Electronics Holdings PLC, Private Equity	(v)(w)(y)	Capital Goods				1,272,105	1.3		1.9
Warren Resources Inc, Common Stock	(ad)(v)(y)	Energy				3,483,788	12.8		12.3
Worldwise Inc, Class A Private Equity	(v)(y)	Household & Personal Products				32,109	1.6		—
Worldwise Inc, Class B Private Equity	(v)(y)	Household & Personal Products				43,974	2.1		—
Worldwise Inc, Preferred Equity	(v)	Household & Personal Products	20.0% PIK (20.0% Max PIK)			830,617	0.3		0.8














Total Equity/Other							1,149.0		1,134.5


TOTAL INVESTMENTS—213.9%							$	15,419.8	14,649.3
LIABILITIES IN EXCESS OF OTHER ASSETS—(113.9%)									(7,800.3)
NET ASSETS—100%									$	6,849.0

See notes to unaudited consolidated financial statements.

Table of Contents

FS KKR Capital Corp.

Consolidated Schedule of Investments (continued)

As of December 31, 2023

(in millions, except share amounts)

Foreign currency forward contracts


Foreign Currency	Foreign Currency	Settlement Date	Counterparty	Amount and Transaction			US$ Value at Settlement Date		US$ Value at December 31, 2022		Unrealized Appreciation (Depreciation)		Foreign Currency	Settlement Date	Counterparty	Amount and Transaction	US$ Value at Settlement Date	US$ Value at December 31, 2023	Unrealized Appreciation (Depreciation)
AUD	AUD	2/14/2023	JP Morgan Chase Bank	A$	2.2	Sold	$	1.6	$	1.5	$	0.1
AUD	AUD	10/21/2024	JP Morgan Chase Bank	A$	8.3	Sold	5.2		5.7		(0.5)
AUD
CAD	CAD	1/11/2023	JP Morgan Chase Bank	C$	1.5	Sold	1.2		1.1		0.1
CAD		1/11/2023	JP Morgan Chase Bank	C$	1.5	Bought	1.1		1.1		—
CAD		7/5/2023	JP Morgan Chase Bank	C$	1.9	Sold	1.5		1.4		0.1
CAD		7/5/2023	JP Morgan Chase Bank	C$	1.4	Sold	1.1		1.0		0.1
CAD		9/13/2024	JP Morgan Chase Bank	C$	2.1	Sold	1.6		1.6		—
CAD		11/15/2024	JP Morgan Chase Bank	C$	4.0	Sold	3.2		2.9		0.3
CAD		11/18/2024	JP Morgan Chase Bank	C$	1.5	Sold	1.1		1.1		—
EUR		7/17/2023	JP Morgan Chase Bank	€	1.3	Sold	1.7		1.4		0.3
EUR		12/15/2023	JP Morgan Chase Bank	€	13.0	Sold	13.4		14.2		(0.8)
EUR		2/23/2024	JP Morgan Chase Bank	€	42.3	Sold	49.1		46.1		3.0
EUR		8/8/2025	JP Morgan Chase Bank	€	4.8	Sold	5.7		5.3		0.4
EUR		8/8/2025	JP Morgan Chase Bank	€	1.9	Sold	2.3		2.1		0.2
GBP	GBP	1/11/2023	JP Morgan Chase Bank	£	1.9	Sold	2.9		2.3		0.6
GBP	GBP	1/11/2023	JP Morgan Chase Bank	£	1.7	Sold	2.6		2.1		0.5
GBP	GBP	1/11/2023	JP Morgan Chase Bank	£	3.4	Sold	4.8		4.1		0.7
GBP	GBP	1/11/2023	JP Morgan Chase Bank	£	5.0	Sold	6.6		6.0		0.6
GBP	GBP	1/11/2023	JP Morgan Chase Bank	£	1.4	Sold	1.9		1.7		0.2
GBP	GBP	10/13/2023	JP Morgan Chase Bank	£	6.2	Sold	8.5		7.5		1.0
NOK		8/8/2025	JP Morgan Chase Bank	NOK	45.0	Sold	4.8		4.7		0.1
GBP
GBP
SEK	SEK	5/10/2024	JP Morgan Chase Bank	SEK	503.0	Sold	60.1		49.3		10.8
SEK	SEK	5/10/2024	JP Morgan Chase Bank	SEK	34.5	Sold	4.1		3.4		0.7
SEK	SEK	5/10/2024	JP Morgan Chase Bank	SEK	68.0	Sold	8.1		6.7		1.4
SEK	SEK	5/10/2024	JP Morgan Chase Bank	SEK	250.0	Sold	26.3		24.5		1.8
SEK	SEK	8/8/2025	JP Morgan Chase Bank	SEK	119.3	Sold	13.3		11.8		1.5
SEK	SEK	8/8/2025	JP Morgan Chase Bank	SEK	27.8	Sold	3.1		2.7		0.4

Total	Total						$	236.9	$	213.3	$	23.6

Total

Total

_______________

(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, ~~2022,~~2023, the three-month London Interbank Offered Rate, or LIBOR or “L”, was ~~4.77%~~5.59%, the Euro Interbank Offered Rate, or EURIBOR or “E”, was ~~2.13%~~3.91%, Canadian Dollar Offer Rate, or CDOR “C”, was ~~4.94%~~5.45%, the Bank Bill Swap Bid Rate, or BBSY or “B”, was ~~3.32%~~4.41%, the Reykjavik Interbank Offered Rate, or REIBOR or “R”, was ~~6.55%~~9.91%, the Stockholm Interbank Offered Rate, or STIBOR or “SR”, was ~~2.70%~~4.05%, the Sterling Overnight Index Average, or SONIA or “SA”, was ~~3.43%~~5.21%, the Secured Overnight Financing Rate, or SOFR or “SF”, was ~~4.59%~~5.33%, and the U.S. Prime Lending Rate, or Prime or “P”, was ~~7.50%~~8.50%. 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 directors (see Note 8).

(e)Listed investments may be treated as debt for GAAP or tax purposes.

(f)Security or portion thereof held within Ambler Funding LLC and is pledged as collateral supporting the amounts outstanding under the revolving credit facility with Ally Bank (see Note 9).

(g)Security or portion thereof was held within CCT Dublin Funding Limited

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

~~Table of Contents~~

~~FS KKR Capital Corp.~~

~~Consolidated Schedule of Investments (continued)~~

~~As of December 31, 2022~~

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

(h)Security held within CCT Holdings II, LLC, a wholly-owned subsidiary of the Company.

(i)Security or portion thereof was held within CCT Tokyo Funding LLC and was pledged as collateral supporting the amounts outstanding under the revolving credit facility with Sumitomo Mitsui Banking Corporation (see Note 9).

(j)Security or portion thereof held within Cobbs Creek LLC and is pledged as collateral supporting the amounts outstanding under the senior secured revolving credit facility (see Note 9).

(m)Security or portion thereof was held within FSK CLO as of December 31, ~~2022.~~2023.

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

See notes to unaudited consolidated financial statements.

Table of Contents

FS KKR Capital Corp.

Consolidated Schedule of Investments (continued)

As of December 31, 2023

(in millions, except share amounts)

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

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

(q)Security held within IC Arches Investments LLC, a wholly-owned subsidiary of the Company.

(r)Security held within IC II Arches Investments, LLC, a wholly-owned subsidiary of the Company.

(u)Security or portion thereof held within Race Street Funding LLC. Security is available as collateral supporting the amounts outstanding under the Senior Secured Revolving Credit Facility (see Note 9).

(v)Security or portion thereof is pledged as collateral supporting the amounts outstanding under the Senior Secured Revolving Credit Facility (see Note 9).

(w)The investment is not a qualifying asset under the Investment Company Act of 1940, as amended. A business development company may not acquire any asset other than qualifying assets, unless, at the time the acquisition is made, qualifying assets represent at least 70% of the company’s total assets. As of December 31, ~~2022, 75.3%~~2023, 73.1% of the Company’s total assets represented qualifying assets.

(x)Security is an unfunded commitment. Reflects the stated spread at the time of commitment, but may not be the actual rate received upon funding.

(y)Security is non-income producing.

(z)Asset is on non-accrual status.

(aa)Security is classified as Level 1 or 2 in the Company's fair value hierarchy (see Note 8).

(ab)Position or portion thereof unsettled as of December 31, ~~2022.~~2023.

(ac)Under the Investment Company Act of 1940, as amended, 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, ~~2022,~~2023, 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 for the year ended December 31, ~~2022:~~2023:


Portfolio Company	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 December 31, 2022		Interest Income(3)		PIK Income(3)		Fee Income(3)		Dividend Income(3)		Portfolio Company	Fair Value at December 31, 2022	Gross Additions(1)	Gross Reductions(2)	Net Realized Gain (Loss)	Net Change in Unrealized Appreciation (Depreciation)	Fair Value at December 31, 2023	Interest Income(3)	PIK Income(3)	Fee Income(3)	Dividend and Other Income(3)
Senior Secured Loans—First Lien	Senior Secured Loans—First Lien
Affordable Care Inc	Affordable Care Inc	$	—	$	—	$	—	$	—	$	—	$	—	$	—	$	—	$	—	$	—
Affordable Care Inc	Affordable Care Inc	59.9		16.2		(21.4)		—		(1.6)		53.1		4.1		—		0.2		—
athenahealth Inc		—		6.8		(6.1)		(0.7)		—		—		0.2		—		0.2		—
Affordable Care Inc
Affordable Care Inc
Belk Inc	Belk Inc	49.2		4.7		(2.2)		(0.2)		(42.7)		8.8		3.7		2.7		—		—
Belk Inc	Belk Inc	21.9		0.1		—		—		(2.6)		19.4		2.2		—		—		—
Borden (New Dairy Opco)		9.0		—		(9.0)		0.6		(0.6)		—		0.1		—		0.3		—
Borden (New Dairy Opco)		42.0		0.1		(42.0)		1.7		(1.8)		—		0.9		—		1.3		—
Borden Dairy Co		—		—		—		(25.4)		25.4		—		—		—		—		—
Constellis Holdings LLC	Constellis Holdings LLC	15.0		0.4		—		—		(0.4)		15.0		1.8		—		—		—
Fairway Group Holdings Corp		0.7		—		—		(1.0)		0.3		—		—		—		—		—
Galaxy Universal LLC
Galaxy Universal LLC
Galaxy Universal LLC
One Call Care Management Inc(4)
Sungard Availability Services Capital Inc
Sungard Availability Services Capital Inc
ThermaSys Corp

Senior Secured Loans—Second Lien

Senior Secured Loans—Second Lien

Senior Secured Loans—Second Lien
Belk Inc
Belk Inc
Belk Inc
Constellis Holdings LLC
Sungard Availability Services Capital Inc

Other Senior Secured Debt

Other Senior Secured Debt

Other Senior Secured Debt
One Call Care Management Inc(4)
One Call Care Management Inc(4)
One Call Care Management Inc(4)
Asset Based Finance

See notes to unaudited consolidated financial statements.

3941

Table of Contents

FS KKR Capital Corp.

Consolidated Schedule of Investments (continued)

As of December 31, ~~2022~~2023

(in millions, except share amounts)

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 December 31, 2022
Interest Income(3)
PIK Income(3)
Fee Income(3)
Dividend Income(3)
Fairway Group Holdings Corp — — — — — — — — — —
Micronics Filtration Holdings Inc 51.0 5.7 (51.7) — (5.0) — 0.2 0.3 — —
Petroplex Acidizing Inc 9.7 — (16.7) (5.3) 12.3 — — — — —
Sorenson Communications LLC(4)
60.1 — (56.9) — (3.2) — — — — —
Sungard Availability Services Capital Inc(4)
6.0 0.1 — — (5.6) 0.5 — — — —
Sungard Availability Services Capital Inc(4)
— 4.5 (2.5) — — 2.0 0.3 0.2 0.3 —
ThermaSys Corp 3.5 — — — 5.1 8.6 — — — —
Senior Secured Loans—Second Lien
Belk Inc 6.7 — — — (3.4) 3.3 — — — —
Constellis Holdings LLC 12.0 0.3 — — 1.2 13.5 2.0 — — —
Fairway Group Holdings Corp — — — — — — — — — —
Sungard Availability Services Capital Inc(4)
8.3 — (0.2) — (8.1) — — — — —
Subordinated Debt
athenahealth Inc — 5.5 (4.7) (0.8) — — 0.1 — — —
Asset Based Finance
Home Partners JV, Structured Mezzanine 90.4 7.9 (98.1) 4.6 (4.8) — 0.3 7.5 — —
Home Partners JV, Private Equity 9.4 — (11.8) 6.4 (4.0) — — — — 0.7
Home Partners JV, Common Stock 80.6 — (101.0) 53.4 (33.0) — — — — 4.3
Home Partners JV 2, Structured Mezzanine 3.5 6.7 — 0.1 (0.1) 10.2 — 0.7 — —
Home Partners JV 2, Private Equity 0.1 0.1 — — — 0.2 — — — —
Home Partners JV 2, Private Equity 1.6 2.9 — — 0.5 5.0 — — — —
Jet Edge International LLC, Preferred Stock 16.8 — (30.1) 9.2 4.1 — 0.7 — — —
Jet Edge International LLC, Warrant 4.5 — (13.5) 13.5 (4.5) — — — — 1.5
Jet Edge International LLC, Term Loan 75.6 — (75.9) — 0.3 — 11.6 2.3 3.3 —
Orchard Marine Limited, Class B Common Stock — — — (3.1) 3.1 — — — — —
Orchard Marine Limited, Series A Preferred Stock 64.6 0.1 (66.0) 3.9 (2.6) — — — — —
Equity/Other
Affordable Care Inc, Common Stock 52.1 — — — (2.2) 49.9 — 5.5 — —
athenahealth Inc, Preferred Stock — 311.3 (47.5) (1.6) (31.0) 231.2 — 29.0 — —
Belk Inc, Common Stock — — — — — — — — — —
Borden (New Dairy Opco), Common Stock 7.7 — — — (2.9) 4.8 — — — —
Constellis Holdings LLC, Private Equity 0.2 — — — 6.1 6.3 — — — —
Fairway Group Holdings Corp, Common Stock — — — — — — — — — —
Fronton BV, Common Stock 1.4 — — — (0.4) 1.0 — — — —
Micronics Filtration Holdings Inc, Common Stock — — (0.1) (0.5) 0.6 — — — — —
Micronics Filtration Holdings Inc, Preferred Stock, Series A 0.1 — — (0.6) 0.5 — — — — —
Micronics Filtration Holdings Inc, Preferred Stock, Series B 0.4 — (0.4) 0.2 (0.2) — — — — —
Micronics Filtration Holdings Inc, Preferred Stock, Series B PIK 11.9 — (11.9) 11.9 (11.9) — — — — —

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

~~Table of Contents~~

~~FS KKR Capital Corp.~~

~~Consolidated Schedule of Investments (continued)~~

~~As of December 31, 2022~~

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


Portfolio Company	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 December 31, 2022		Interest Income(3)		PIK Income(3)		Fee Income(3)		Dividend Income(3)		Portfolio Company	Fair Value at December 31, 2022	Gross Additions(1)	Gross Reductions(2)	Net Realized Gain (Loss)	Net Change in Unrealized Appreciation (Depreciation)	Fair Value at December 31, 2023	Interest Income(3)	PIK Income(3)	Fee Income(3)	Dividend and Other Income(3)
Micronics Filtration Holdings Inc, Preferred Stock, Series C PIK		6.2		—		(6.2)		6.2		(6.2)		—		—		—		—		—

Petroplex Acidizing Inc, Preferred Stock A		—		—		—		(4.9)		4.9		—		—		—		—		—
Petroplex Acidizing Inc, Warrant		—		—		—		—		—		—		—		—		—		—
Proserv Acquisition LLC, Class A Common Units		0.1		0.1		—		—		0.9		1.1		—		—		—		—
Proserv Acquisition LLC, Class A Preferred Units		9.3		—		—		—		0.2		9.5		—		—		—		—
Sorenson Communications LLC, Common Stock(4)		67.5		—		(65.4)		22.9		(25.0)		—		—		—		—		—
Sungard Availability Services Capital Inc, Common Stock(4)		—		—		—		(6.9)		6.9		—		—		—		—		—
ThermaSys Corp, Common Stock		—		—		—		—		—		—		—		—		—		—
ThermaSys Corp, Preferred Stock		—		—		—		—		—		—		—		—		—		—
Altavair AirFinance, Private Equity(4)
Accelerator Investments Aggregator LP, Private Equity4)
Home Partners JV 2, Structured Mezzanine
Home Partners JV 2, Private Equity
Home Partners JV 2, Private Equity

Equity/Other

Equity/Other

Equity/Other
Affordable Care Inc, Preferred Stock
Affordable Care Inc, Preferred Stock
Affordable Care Inc, Preferred Stock
athenahealth Inc, Preferred Stock
Belk Inc, Common Stock
Borden (New Dairy Opco), Common Stock
Constellis Holdings LLC, Private Equity
Fronton BV, Common Stock
Galaxy Universal LLC, Common Stock(4)
Galaxy Universal LLC, Trade Claim(4)
Galaxy Universal LLC, Preferred Stock
One Call Care Management Inc, Preferred Stock A(4)
One Call Care Management Inc, Common Stock(4)
One Call Care Management Inc, Preferred Stock B(4)
Proserv Acquisition LLC, Class A Common Units
Proserv Acquisition LLC, Class A Preferred Units
ThermaSys Corp, Common Stock
ThermaSys Corp, Preferred Stock

Total	Total	$	859.0	$	373.5	$	(741.3)	$	83.6	$	(131.4)	$	443.4	$	28.2	$	48.2	$	5.6	$	6.5

Total

Total

______________

(3)Interest, PIK, fee and dividend income presented for the full year ended December 31, ~~2022.~~2023.

(4)The Company held this investment as of December 31, ~~2021~~2022 but it was not deemed to be an “affiliated person” of the portfolio company as of December 31, ~~2021.~~2022. Transfers in or out have been presented at amortized cost.

See notes to unaudited consolidated financial statements.

Table of Contents

FS KKR Capital Corp.

Consolidated Schedule of Investments (continued)

As of December 31, 2023

(in millions, except share amounts)

(ad)Under the Investment Company Act of 1940, as amended, 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, ~~2022,~~2023, the Company held investments in one portfolio company of which it is deemed to be an “affiliated person” and deemed to “control”. During the year ended December 31, ~~2022,~~2023, the Company disposed of investments in one portfolio of which it was deemed to be an ~~"affiliated person"~~“affiliated person” and deemed to ~~"control"~~“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 for the year ended December 31, ~~2022:~~2023:


Portfolio Company	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 December 31, 2022		Interest Income(3)		PIK Income(3)		Fee Income(3)		Dividend Income(3)		Portfolio Company	Fair Value at December 31, 2022	Gross Additions(1)	Gross Reductions(2)	Net Realized Gain (Loss)	Net Change in Unrealized Appreciation (Depreciation)	Fair Value at December 31, 2023	Interest Income(3)	PIK Income(3)	Fee Income(3)	Dividend and Other Income(3)
Senior Secured Loans—First Lien	Senior Secured Loans—First Lien
Amtek Global Technology Pte Ltd		$	34.8	$	—	$	(24.3)	$	(4.3)	$	(2.3)	$	3.9	$	—	$	—	$	—	$	—
Tekfor HoldCo (formerly Amtek Global Technology Pte Ltd)
Tekfor HoldCo (formerly Amtek Global Technology Pte Ltd)
Tekfor HoldCo (formerly Amtek Global Technology Pte Ltd)
ATX Networks Corp	ATX Networks Corp	46.8		0.4		(6.6)		—		—		40.6		3.2		1.0		—		—
Gracent LLC
HM Dunn Co Inc	HM Dunn Co Inc	33.6		2.0		—		—		—		35.6		0.8		2.1		—		—
HM Dunn Co Inc	HM Dunn Co Inc	2.0		—		(2.0)		—		—		—		—		—		—		—
NCI Inc	NCI Inc	—		79.1		(21.9)		(28.5)		(0.6)		28.1		6.5		0.4		—		—
One Call Care Management Inc(5)		5.0		—		(4.7)		—		(0.3)		—		—		—		—		—
Production Resource Group LLC	Production Resource Group LLC	133.3		19.3		(0.3)		—		0.2		152.5		12.9		8.0		—		—
Production Resource Group LLC	Production Resource Group LLC	0.1		—		—		—		—		0.1		—		—		—		—
Production Resource Group LLC	Production Resource Group LLC	64.4		3.7		(0.6)		—		0.6		68.1		6.4		2.0		—		—
Production Resource Group LLC
Warren Resources Inc

Senior Secured Loans—Second Lien
Senior Secured Loans—Second Lien
Senior Secured Loans—Second Lien
Quoizel, LLC
Quoizel, LLC
Quoizel, LLC
Quoizel, LLC
Other Senior Secured Debt
JW Aluminum Co
JW Aluminum Co
JW Aluminum Co

Subordinated Debt

Subordinated Debt

Subordinated Debt
ATX Networks Corp
ATX Networks Corp
ATX Networks Corp
Hilding Anders
Hilding Anders
Hilding Anders
Asset Based Finance
801 5th Ave, Seattle, Structure Mezzanine
801 5th Ave, Seattle, Structure Mezzanine
801 5th Ave, Seattle, Structure Mezzanine
801 5th Ave, Seattle, Private Equity
Abacus JV, Private Equity(4)
Avenue One PropCo, Private Equity
Australis Maritime, Common Stock(4)
Australis Maritime II, Private Equity
Avida Holding AB, Common Stock
Avida Holding AB, Subordinated Bond
Capital Automotive LP, Private Equity(4)
Capital Automotive LP, Structured Mezzanine(4)
Kilter Finance, Preferred Stock
Kilter Finance, Private Equity

See notes to unaudited consolidated financial statements.

4143

Table of Contents

FS KKR Capital Corp.

Consolidated Schedule of Investments (continued)

As of December 31, ~~2022~~2023

(in millions, except share amounts)

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 December 31, 2022
Interest Income(3)
PIK Income(3)
Fee Income(3)
Dividend Income(3)
Production Resource Group LLC 20.2 11.1 (0.3) — 0.3 31.3 — 0.9 — —
Warren Resources Inc 18.7 0.6 (0.2) — (0.5) 18.6 2.5 0.2 — —
Senior Secured Loans—Second Lien
Amtek Global Technology Pte Ltd — — — (39.1) 39.1 — — — — —
Other Senior Secured Debt
JW Aluminum Co 81.0 0.2 — — (3.1) 78.1 8.0 — — —
One Call Care Management Inc(5)
23.5 — (21.6) — (1.9) — — — — —
Subordinated Debt
ATX Networks Corp 7.1 3.6 — — 11.2 21.9 1.6 1.5 — —
Hilding Anders 46.6 — — — (46.6) — — — — —
Hilding Anders — — — — — — 0.3 — — —
Hilding Anders — — — — — — 0.1 — — —
Asset Based Finance
801 5th Ave, Seattle, Structure Mezzanine 57.2 1.9 — — (0.2) 58.9 4.7 1.7 — —
801 5th Ave, Seattle, Private Equity 23.1 — (0.1) — (16.7) 6.3 — — — —
Avenue One PropCo, Private Equity — 46.3 (16.2) — 0.9 31.0 — — — —
Avida Holding AB, Common Stock 52.3 — — — (9.7) 42.6 — — — —
Kilter Finance, Preferred Stock 36.1 87.3 (24.0) 0.7 (0.6) 99.5 7.4 1.9 — —
Kilter Finance, Private Equity 0.5 — — — — 0.5 — — — —
KKR Altitude II Offshore Aggregator LP, Partnership Interest — 44.4 — — 44.4 — — — —
KKR Rocket Loans Aggregator LLC, Partnership Interest 1.4 2.9 — — — 4.3 — — — 1.3
My Community Homes SFR PropCo 2, Private Equity 33.0 157.0 (105.7) — (5.3) 79.0 — — — —
Prime St LLC, Private Equity 9.1 — (0.3) — (8.8) — — — — —
Prime St LLC, Structured Mezzanine 52.4 3.3 — — (12.2) 43.5 3.2 3.1 — —
Toorak Capital Funding LLC, Membership Interest 1.7 — (1.7) (0.2) 0.2 — — — — 0.3
Roemanu LLC (FKA Toorak Capital Partners LLC), Private Equity 199.3 78.3 — — (16.4) 261.2 — — — 18.8
Roemanu LLC (FKA Toorak Capital Partners LLC), Structured Mezzanine 22.0 32.0 (54.0) — — — — 0.6 — —
Credit Opportunities Partners JV, LLC
Credit Opportunities Partners JV, LLC 1,396.2 175.0 — — (142.9) 1,428.3 — — — 208.3
Equity/Other
Amtek Global Technology Pte Ltd, Common Stock — — — — — — — — — —
Amtek Global Technology Pte Ltd, Ordinary Shares — — — — — — — — — —
Amtek Global Technology Pte Ltd, Private Equity — — — — — — — — — —
ATX Networks Corp, Common Stock — 1.7 — — 27.5 29.2 — — — —
ATX Networks Corp, Class B-1 Common Stock — 5.0 — — — 5.0 — — — —
ATX Networks Corp, Class B-2 Common Stock — 4.0 — — 5.0 9.0 — — — —
Hilding Anders, Class A Common Stock — — — — — — — — — —
Hilding Anders, Class B Common Stock — — — — — — — — — —


Portfolio Company	Fair Value at December 31, 2022		Gross Additions(1)		Gross Reductions(2)		Net Realized Gain (Loss)		Net Change in Unrealized Appreciation (Depreciation)		Fair Value at December 31, 2023		Interest Income(3)		PIK Income(3)		Fee Income(3)		Dividend and Other Income(3)
KKR Altitude II Offshore Aggregator LP, Partnership Interest	$	44.4	$	19.5	$	(0.6)	$	—	$	2.3	$	65.6	$	—	$	—	$	—	$	1.9
KKR Central Park Leasing Aggregator L.P., Partnership Interest(4)	—		39.1		—		—		(23.8)		15.3		—		—		—		—
KKR Chord IP Aggregator LP, Partnership Interest(4)	—		89.6		—		—		10.3		99.9		—		—		—		4.3
KKR Rocket Loans Aggregator LLC, Partnership Interest	4.3		9.9		(5.0)		—		(0.9)		8.3		—		—		—		—
KKR Zeno Aggregator LP (K2 Aviation), Partnership Interest(4)	—		23.0		(11.7)		—		0.5		11.8		—		—		—		—
My Community Homes PropCo 2, Private Equity	79.0		—		(3.2)		—		3.0		78.8		—		—		—		—
Prime ST LLC, Private Equity	—		—		(0.1)		—		0.1		—		—		—		—		—
Prime ST LLC, Structured Mezzanine	43.5		3.5		—		—		(13.9)		33.1		3.0		3.3		—		—
Roemanu LLC (FKA Toorak Capital Partners LLC), Private Equity	261.2		0.1		—		—		(20.3)		241.0		—		—		—		14.5
TDC LLP, Preferred Equity	—		26.3		—		—		1.5		27.8		1.5		—		—		—
TDC LLP, Preferred Equity	—		2.0		—		—		—		2.0		—		—		—		0.1


Credit Opportunities Partners JV, LLC
Credit Opportunities Partners JV, LLC	1,428.3		—		—		—		(31.4)		1,396.9		—		—		—		228.1
Equity/Other
Amtek Global Technology Pte Ltd, Common Stock	—		—		—		—		—		—		—		—		—		—
Amtek Global Technology Pte Ltd, Ordinary Shares	—		—		—		(30.7)		30.7		—		—		—		—		—
Amtek Global Technology Pte Ltd, Private Equity	—		—		—		—		—		—		—		—		—		—
ATX Networks Corp, Common Stock	29.2		8.2		—		—		(11.5)		25.9		—		—		—		—
ATX Networks Corp, Class B-1 Common Stock	5.0		—		—		—		(2.5)		2.5		—		—		—		—
ATX Networks Corp, Class B-2 Common Stock	9.0		—		—		—		(8.2)		0.8		—		—		—		—


Gracent LLC, Preferred Stock A	—		8.0		—		—		(8.0)		—		—		—		—		—
Gracent LLC, Preferred Stock B	—		—		—		—		—		—		—		—		—		—
Gracent LLC, Class A Common Stock	—		—		—		—		—		—		—		—		—		—
Gracent LLC, Preferred Equity	—		8.2		—		—		(4.4)		3.8		—		—		—		—
Hilding Anders, Class A Common Stock	—		—		—		(0.1)		0.1		—		—		—		—		—
Hilding Anders, Class B Common Stock	—		—		—		—		—		—		—		—		—		—
Hilding Anders, Class C Common Stock	—		—		—		—		—		—		—		—		—		—
Hilding Anders, Equity Options	—		—		—		(15.0)		15.0		—		—		—		—		—
HM Dunn Co Inc, Preferred Stock, Series A	16.9		—		—		—		8.2		25.1		—		—		—		—
HM Dunn Co Inc, Preferred Stock, Series B	—		—		—		—		—		—		—		—		—		—
JW Aluminum Co, Common Stock	2.4		—		—		—		0.1		2.5		—		—		—		—
JW Aluminum Co, Preferred Stock	112.5		18.6		(4.2)		—		21.8		148.7		—		16.4		—		—

NCI Inc, Class A-1 Common Stock	—		—		—		—		—		—		—		—		—		—
NCI Inc, Class B-1 Common Stock	—		—		—		—		—		—		—		—		—		—
NCI Inc, Class C Common Stock	20.2		—		—		—		(0.5)		19.7		—		—		—		—
NCI Inc, Class I-1 Common Stock	—		—		—		—		—		—		—		—		—		—
PRG III LLC, Preferred Stock, Series A PIK	105.7		—		—		—		15.0		120.7		—		—		—		—
PRG III LLC, Preferred Stock, Series B PIK	—		—		—		—		—		—		—		—		—		—

See notes to unaudited consolidated financial statements.

4244

Table of Contents

FS KKR Capital Corp.

Consolidated Schedule of Investments (continued)

As of December 31, ~~2022~~2023

(in millions, except share amounts)


Portfolio Company	Fair Value at December 31, 2022		Gross Additions(1)		Gross Reductions(2)		Net Realized Gain (Loss)		Net Change in Unrealized Appreciation (Depreciation)		Fair Value at December 31, 2023		Interest Income(3)		PIK Income(3)		Fee Income(3)		Dividend and Other Income(3)
Quoizel, LLC, Common Stock	$	—	$	8.3	$	—	$	—	$	1.9	$	10.2	$	—	$	—	$	—	$	—
Quorum Health Corp, Trade Claim(4)	—		0.7		—		—		0.2		0.9		—		—		—		—
Quorum Health Corp, Trust Initial Funding Units(4)	—		0.2		—		—		(0.1)		0.1		—		—		—		—
Quorum Health Corp, Private Equity	—		0.9		—		—		6.8		7.7		—		—		—		—


Warren Resources Inc, Common Stock	29.2		—		—		—		(16.9)		12.3		—		—		—		—





Total	$	2,908.4	$	599.2	$	(123.8)	$	(174.8)	$	126.7	$	3,335.7	$	87.1	$	44.5	$	3.8	$	266.0

______________

(3)Interest, PIK, fee and dividend income presented for the full year ended December 31, ~~2022.~~2023.

(4)The Company held this investment as of December 31, 2021 but it was not deemed to be an “control” of the portfolio company as of December 31, 2021. Transfers in or out have been presented at amortized cost.

~~(5)~~The Company held this investment as of December 31, 2022 but it was not deemed to be anin “control” of the portfolio company as of December 31, 2022. Transfers in or out have been presented at amortized cost.

See notes to unaudited consolidated financial statements.

4345

Table of Contents

FS KKR Capital Corp.

Notes to Unaudited Consolidated Financial Statements

(in millions, except share and per share amounts)

Note 1. Principal Business and Organization

FS KKR Capital Corp. (NYSE: FSK), or the Company, was incorporated under the general corporation laws of the State of Maryland on December 21, 2007 and formally commenced investment operations on January 2, 2009. The Company is an externally managed, non-diversified, closed-end management investment company that has elected to be regulated as a business development company, or BDC, under the Investment Company Act of 1940, as amended, or the 1940 Act. In addition, the Company has elected to be treated for U.S. federal income tax purposes, and intends to qualify annually, as a regulated investment company, or RIC, as defined under Subchapter M of the Internal Revenue Code of 1986, as amended, or the Code. The Company has various wholly-owned subsidiaries, including special-purpose financing subsidiaries and subsidiaries through which it holds interests in portfolio companies. The unaudited consolidated financial statements include both the Company’s accounts and the accounts of its wholly-owned subsidiaries as of March 31, ~~2023.~~2024. All intercompany transactions have been eliminated in consolidation. Certain of the Company’s consolidated subsidiaries are subject to U.S. federal and state income taxes.

The Company’s investment objectives are to generate current income and, to a lesser extent, long-term capital appreciation. The Company's portfolio is comprised primarily of investments in senior secured loans and second lien secured loans of private middle-market U.S. companies and, to a lesser extent, subordinated loans and certain asset-based financing loans of private U.S. companies. In addition, a portion of the Company’s portfolio may be comprised of equity and equity-related securities, corporate bonds, structured products, other debt securities and derivatives, including total return swaps and credit default swaps.

The Company is externally managed by FS/KKR Advisor, LLC, or the ~~Advisor,~~Adviser, pursuant to an investment advisory agreement, dated as of June 16, 2021, or the investment advisory agreement. Prior to entering into the investment advisory agreement, the Company was a party to an investment advisory agreement, dated as of December 20, 2018, with the ~~Advisor,~~Adviser, or the prior investment advisory agreement, which remained in effect until June 16, 2021.

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, ~~2022~~2023 included in the Company’s annual report on Form 10-K for the year ended December 31, ~~2022.~~2023. Operating results for the three months ended March 31, ~~2023~~2024 are not necessarily indicative of the results that may be expected for the year ending December 31, ~~2023.~~2024. The December 31, ~~2022~~2023 consolidated balance sheet and consolidated schedule of investments are derived from the Company’s audited consolidated financial statements as of and for the year ended December 31, ~~2022.~~2023. The Company is considered an investment company under GAAP and follows the accounting and reporting guidance applicable to investment companies under Financial Accounting Standards Board, or the FASB, Accounting Standards Codification Topic 946, Financial Services—Investment Companies.

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.

Capital Gains Incentive Fee: Pursuant to the terms of the investment advisory agreement, the incentive fee on capital gains is determined and payable in arrears as of the end of each calendar year (or upon termination of the investment advisory agreement). This fee equals 20.0% of the Company’s incentive fee capital gains, which shall equal the realized capital gains of Corporate Capital Trust, Inc., or CCT, (as predecessor-by-merger to the Company), FS KKR Capital Corp. II, or FSKR, (as predecessor-by-merger to the Company) and the Company (without duplication) on a cumulative basis from inception, calculated as of the end of each calendar year, computed net of all realized capital losses and unrealized capital depreciation (without duplication) on a cumulative basis, less the aggregate amount of any capital gain incentive fees previously paid by CCT, FSKR and the Company. On a quarterly basis, the Company accrues for the capital gains incentive fee by calculating such fee as if it were due and payable as of the end of such period.

The Company includes unrealized gains in the calculation of the capital gains incentive fee expense and related accrued capital gains incentive fee. This accrual reflects the incentive fees that would be payable to the ~~Advisor~~Adviser if the Company’s entire portfolio was liquidated at its fair value as of the balance sheet date even though the ~~Advisor~~Adviser is not entitled to an incentive fee with respect to unrealized gains unless and until such gains are actually realized.

4446

Table of Contents

FS KKR Capital Corp.

Notes to Unaudited Consolidated Financial Statements (continued)

(in millions, except share and per share amounts)

Note 2. Summary of Significant Accounting Policies (continued)

Subordinated Income Incentive Fee: Pursuant to the terms of the investment advisory agreement, the ~~Advisor~~Adviser may also be entitled to receive a subordinated incentive fee on income. The subordinated incentive fee on income under the investment advisory agreement, which is calculated and payable quarterly in arrears, equals 17.5% of the Company’s “pre-incentive fee net investment income” for the immediately preceding quarter and is subject to a hurdle rate, expressed as a rate of return on the value of the Company’s net assets, equal to 1.75% per quarter, or an annualized hurdle rate of 7.0%. As a result, the ~~Advisor~~Adviser will not earn this incentive fee for any quarter until the Company’s pre-incentive fee net investment income for such quarter exceeds the hurdle rate of 1.75%. Once the Company’s pre-incentive fee net investment income in any quarter exceeds the hurdle rate, the ~~Advisor~~Adviser will be entitled to a “catch-up” fee equal to the amount of the pre-incentive fee net investment income in excess of the hurdle rate, until the Company’s pre-incentive fee net investment income for such quarter equals 2.12%, or 8.48% annually, of net assets. Thereafter, the ~~Advisor~~Adviser will be entitled to receive 17.5% of pre-incentive fee net investment income. See Note 4 for a discussion of the subordinated incentive fee on income under the prior investment advisory agreement.

Reclassifications: Certain amounts in the unaudited consolidated financial statements as of and for the three months ended March 31, ~~2022~~2023 and the audited consolidated financial statements as of and for the year ended December 31, ~~2022~~2023 may have been reclassified to conform to the classifications used to prepare the unaudited consolidated financial statements as of and for the three months ended March 31, ~~2023.~~2024.

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 ~~("LLC"~~(“LLC”) and limited partnership ~~("LP"~~(“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~~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~~Company’s judgment.

Loan origination fees, original issue discount and market discount are capitalized and the Company amortizes such amounts as interest income over the respective term of the loan or security. Upon the prepayment of a loan or security, any unamortized loan origination fees and original issue discount are recorded as interest income. Structuring and other non-recurring upfront fees are recorded as fee income when earned. For the three months ended March 31, ~~2023~~2024 and ~~2022,~~2023, the Company recognized $2$12 and ~~$14,~~$2, respectively, in structuring fee revenue. The Company records prepayment premiums on loans and securities as fee income when it receives such amounts.

Derivative Instruments: The ~~Company's~~Company’s derivative instruments include foreign currency forward contracts and cross currency swaps. The Company recognizes all derivative instruments as assets or liabilities at fair value in its consolidated financial statements. Derivative contracts entered into by the Company are not designated as hedging instruments, and as a result, the Company presents changes in fair value through net change in unrealized appreciation (depreciation) on derivative instruments in the consolidated statements of operations. Realized gains and losses of the derivative instruments are included in net realized gains (losses) on derivative instruments in the consolidated statements of operations.

~~Recent Accounting Pronouncements:~~ ~~In March 2020, the FASB issued ASU No. 2020-04, “Reference Rate Reform (Topic 848)~~,” which provides optional expedients and exceptions for applying GAAP to contracts, hedging relationships, and other transactions affected by reference rate reform if certain criteria are met. The amendments apply only to contracts, hedging relationships, and other transactions that reference London Interbank Offered Rate (“LIBOR”) or another reference rate expected to be discontinued because of reference rate reform. In January 2021, the FASB issued ASU No. 2021-01, ~~Reference Rate Reform (Topic 848)~~, which expanded the scope of Topic 848 to include derivative instruments impacted by discounting transition. ASU 2020-04 and ASU 2021-01 are effective for all entities through December 31, 2022. The expedients and exceptions provided by the amendments do not apply to contract modifications and hedging relationships entered into or evaluated after December 31, 2022, except for hedging transactions as of December 31, 2022, that an entity has elected certain optional expedients for and that are retained through the end of the hedging relationship. In December 2022, the FASB issued ASU No. 2022-06, ~~Reference Rate Reform (Topic 848): Deferral of the Sunset Date of Topic 848~~, which deferred the sunset day of this guidance to December 31, 2024. The Company is currently evaluating the impact of the adoption of ASU 2020-04 and 2021-01 on its consolidated financial statements.

4547

FS KKR Capital Corp.

Notes to Unaudited Consolidated Financial Statements (continued)

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

Note 3. Share Transactions

Below is a summary of transactions with respect to shares of the Company’s common stock during the three months ended March 31, ~~2023~~2024 and ~~2022:~~2023:


		Three Months Ended March 31,						Three Months Ended March 31,
		2023			2022			2024		2023
		Shares	Amount		Shares	Amount		Shares	Amount		Shares	Amount

Share Repurchase Program	Share Repurchase Program	(1,665,317)	$	(32)	(404,928)	$	(9)

Share Repurchase Program

Share Repurchase Program

Net Proceeds from Share Transactions	Net Proceeds from Share Transactions	(1,665,317)	$	(32)	(404,928)	$	(9)

Net Proceeds from Share Transactions

Net Proceeds from Share Transactions

During the three months ended March 31, 2024, the administrator for the Company’s distribution reinvestment plan, or DRP, purchased 784,075 shares of common stock in the open market at an average price per share of $20.67 (totaling $16) pursuant to the DRP, and distributed such shares to participants in the DRP. During the three months ended March 31, 2023, the administrator for the ~~Company's distribution reinvestment plan, or~~ DRP purchased 761,191 shares of common stock in the open market at an average price per share of $18.20 (totaling $14) pursuant to the DRP, and distributed such shares to participants in the DRP. During the ~~three months ended March 31, 2022,~~period from April 1, 2024 to April 30, 2024, the administrator for the DRP purchased ~~595,933~~790,561 shares of common stock in the open market at an average price per share of ~~$21.68~~$19.20 (totaling $13) pursuant to the DRP, and distributed such shares to participants in the DRP. During the period from April 1, 2023 to April 30, 2023, the administrator for the DRP purchased 750,490 shares of common stock in the open market at an average price per share of $18.46 (totaling $14)$15) pursuant to the DRP, and distributed such shares to participants in the DRP. For additional information regarding the terms of the DRP, see Note 5.

Share Repurchase Program

On October 31, 2022, the Company's board of directors approved a renewal of the previously approved stock repurchase program. The program provided for aggregate purchases of the Company’s common stock in an amount up to $54, which was the aggregate amount remaining of the $100 amount originally approved by the board of directors. ~~Under the program, the Company was permitted to repurchase up to $100 in the aggregate of its outstanding common stock in the open market at prices below the then-current net asset values per share.~~

During the three months ended March 31, 2023, the Company repurchased 1,665,317 shares of common stock pursuant to the share repurchase program at an average price per share (inclusive of commissions paid) of ~~$18.89~~18.89 (totaling $32). During the three months ended March 31, 2022, the Company repurchased 404,928 shares of common stock pursuant to the share repurchase program at an average price per share (inclusive of commissions paid) of $21.98 (totaling $9). The program has concluded since the aggregate repurchase amount that was approved by the ~~Company's~~Company’s board of directors has been expended.

4648

Table of Contents

FS KKR Capital Corp.

Notes to Unaudited Consolidated Financial Statements (continued)

(in millions, except share and per share amounts)

Note 4. Related Party Transactions

Compensation of the Investment Adviser

Pursuant to the investment advisory agreement, the ~~Advisor~~Adviser is entitled to a base management fee calculated at an annual rate of 1.50% of the average weekly value of the Company’s gross assets excluding cash and cash equivalents (gross assets equal the total assets of the Company as set forth on the ~~Company's~~Company’s consolidated balance sheets) and an incentive fee based on the Company’s performance. Effective June 15, 2019, in connection with stockholder approval of the modification of the asset coverage requirement applicable to senior securities from 200% to 150%, the ~~Advisor~~Adviser reduced (by permanent waiver) the annual base management fee payable under the investment advisory agreement from 1.5% to 1.0% on all assets financed using leverage over 1.0x debt-to-equity. The base management fee is payable quarterly in arrears. All or any part of the base management fee not taken as to any quarter will be deferred without interest and may be taken in such other quarter as the ~~Advisor~~Adviser determines. The prior investment advisory agreement had substantially similar terms as the investment advisory agreement, except that the investment advisory agreement amended the prior investment advisory agreement to (i) reduce the Company’s income incentive fee rate from 20% to 17.5%; and (ii) remove the total return lookback provision applicable to the subordinated incentive fee on income from the prior investment advisory agreement. Under the prior investment advisory agreement, the subordinated incentive fee on income was subject to a cap equal to (i) 20.0% of the “per share pre-incentive fee return” for the then-current and eleven preceding calendar quarters minus the cumulative “per share incentive fees” accrued and/or payable for the eleven preceding calendar quarters multiplied by (ii) the weighted average number of shares outstanding during the calendar quarter (or any portion thereof) for which the subordinated incentive fee on income was being calculated. The definitions of “per share pre-incentive fee return” and “per share incentive fees” under the prior investment advisory agreement took into account the historic per share pre-incentive fee return of both the Company and CCT, together with the historic per share incentive fees paid by both the Company and CCT. For the purpose of calculating the “per share pre-incentive fee return,” any unrealized appreciation or depreciation recognized as a result of the purchase accounting for the Company’s acquisition of CCT was excluded. See Note 2 for a discussion of the capital gains and subordinated income incentive fees that the Advisor may be entitled to under the investment advisory agreement.

On June 16, 2021, the Company completed its acquisition, or the 2021 Merger, of FSKR pursuant to that certain Agreement and Plan of Merger, or the 2020 Merger Agreement, dated as of November 23, 2020, by and among the Company, FSKR, Rocky Merger Sub, Inc., a former wholly-owned subsidiary of the Company, or Merger Sub, and the Adviser. In connection with the entry into the investment advisory agreement, the ~~Advisor~~Adviser agreed to waive income incentive fees in the amount of $15 per quarter for the first six full fiscal quarters of operations following the closing of the 2021 Merger, commencing on July 1, 2021, for a total waiver of $90. The fee waiver expired on December 31, 2022. In addition, the ~~Advisor~~Adviser has agreed to exclude from the calculation of the subordinated incentive fee on income and the incentive fee on capital gains any changes to the fair value recorded for the assets and liabilities of FSKR resulting solely from the new cost basis of the acquired FSKR investments determined in accordance with Accounting Standards Codification Topic 805-50, Business Combinations—Related Issues as a result of the 2021 Merger.

On April 9, 2018, the Company entered into an administration agreement with the ~~Advisor,~~Adviser, or the administration agreement. Pursuant to the administration agreement, the ~~Advisor~~Adviser oversees the Company’s day-to-day operations, including the provision of general ledger accounting, fund accounting, legal services, investor relations, certain government and regulatory affairs activities, and other administrative services. The ~~Advisor~~Adviser also performs, or oversees the performance of, the Company’s corporate operations and required administrative services, which includes being responsible for the financial records that the Company is required to maintain and preparing reports for the Company’s stockholders and reports filed with the U.S. Securities and Exchange Commission, or the SEC. In addition, the ~~Advisor~~Adviser assists the Company in calculating its net asset value, overseeing the preparation and filing of tax returns and the printing and dissemination of reports to the Company’s stockholders, and generally overseeing the payment of the Company’s expenses and the performance of administrative and professional services rendered to the Company by others.

Pursuant to the administration agreement, the Company reimburses the ~~Advisor~~Adviser for expenses necessary to perform services related to its administration and operations, including the ~~Advisor’s~~Adviser’s allocable portion of the compensation and related expenses of certain personnel of Franklin Square Holdings, L.P., which does business as FS Investments, or FS Investments, and KKR Credit Advisors (US), LLC, or KKR Credit, providing administrative services to the Company on behalf of the ~~Advisor.~~Adviser. The Company reimburses the ~~Advisor~~Adviser no less than quarterly for all costs and expenses incurred by the ~~Advisor~~Adviser in performing its obligations and providing personnel and facilities under the administration agreement. The ~~Advisor~~Adviser allocates the cost of such services to the Company based on factors such as total assets, revenues, time allocations and/or other reasonable metrics. The Company’s board of directors reviews the methodology employed in determining how the expenses are allocated to the Company and the proposed allocation of administrative expenses among the Company and certain affiliates of the ~~Advisor.~~Adviser. The Company’s board of directors then assesses the reasonableness of such reimbursements for expenses allocated to it based on the breadth, depth and quality of such services as compared to the estimated cost to the Company of obtaining similar services from third-party service providers known to be available. In addition, the Company’s board of directors considers whether any single third-party service provider would be capable of providing

Table of Contents

FS KKR Capital Corp.

Notes to Unaudited Consolidated Financial Statements (continued)

(in millions, except share and per share amounts)

Note 4. Related Party Transactions (continued)

all such services at comparable cost and quality. Finally, the Company’s board of directors compares the total amount paid to the ~~Advisor~~Adviser for such services as a percentage of the Company’s net assets to the same ratio as reported by other comparable BDCs.

~~Table of Contents~~

~~FS KKR Capital Corp.~~

~~Notes to Unaudited Consolidated Financial Statements~~

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

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

The following table describes the fees and expenses accrued under the investment advisory agreement and the administration agreement, as applicable, during the three months ended March 31, ~~2023~~2024 and ~~2022:~~2023:

Three Months Ended
Related Party March 31,
Source Agreement Description 2023 2022
The Advisor Investment advisory agreement
Base Management Fee(1)
$ 58 $ 62
The Advisor Investment advisory agreement
Subordinated Incentive Fee on Income(2)
$ 46 $ 25
The Advisor Administration agreement
Administrative Services Expenses(3)
$ 3 $ 4


			Three Months Ended
Related Party			March 31,
	Source Agreement	Description		2024		2023
The Adviser	Investment advisory agreement	Base Management Fee(1)		$	55	$	58

The Adviser	Investment advisory agreement	Subordinated Incentive Fee on Income(2)		$	43	$	46
The Adviser	Administration agreement	Administrative Services Expenses(3)		$	3	$	3

________________

(1)During the three months ended March 31, 2024 and 2023, $56 and ~~2022,~~ $59 ~~and $60, respectively,~~ in base management fees were paid to the ~~Advisor.~~Adviser. As of March 31, ~~2023, $58~~2024, $55 in base management fees were payable to the ~~Advisor.~~Adviser.

(2)During the three months ended March 31, ~~2022, the amount shown is net of waivers of $15. During the three months ended March 31,~~2024 and 2023, $41 and ~~2022,~~ $27, ~~and $19,~~ respectively, of subordinated incentive fees on income were paid to the ~~Advisor.~~Adviser. As of March 31, ~~2023,~~2024, subordinated incentive fees on income of ~~$46~~$43 were payable to the ~~Advisor.~~Adviser.

(3)During the three months ended March 31, ~~2023~~2024 and ~~2022,~~2023, $3 and ~~$4,~~$3, respectively, of administrative services expenses related to the allocation of costs of administrative personnel for services rendered to the Company by the ~~Advisor~~Adviser and the remainder related to other reimbursable expenses, including reimbursement of fees related to transactional expenses for prospective investments, such as fees and expenses associated with performing due diligence reviews of investments that do not close, often referred to as ~~"broken deal"~~“broken deal” costs. Broken deal costs were $0.3 for the three months ended March 31, ~~2023.~~2024. The Company paid $2 and $2, respectively, in administrative services expenses to the ~~Advisor~~Adviser during the three months ended March 31, ~~2023~~2024 and ~~2022.~~2023.

Potential Conflicts of Interest

The members of the senior management and investment teams of the ~~Advisor~~Adviser serve or may serve as officers, directors or principals of entities that operate in the same or a related line of business as the Company does, or of investment vehicles managed by the same personnel. ~~The~~For example, the Adviser is the investment adviser to KKR FS Income Trust and KKR FS Income Trust Select, and the officers, managers and other personnel of the ~~Advisor~~Adviser may serve in similar or other capacities for the investment advisers to future investment vehicles affiliated with FS Investments or KKR Credit. In serving in these multiple and other capacities, they may have obligations to other clients or investors in those entities, the fulfillment of which may not be in the Company’s best interests or in the best interest of the Company’s stockholders. The Company’s investment objectives may overlap with the investment objectives of such investment funds, accounts or other investment vehicles. For additional information regarding potential conflicts of interest, see the Company’s annual report on Form 10-K for the year ended December 31, ~~2022.~~2023.

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 FS Order, the SEC granted exemptive relief permitting the Company, subject to the satisfaction of certain conditions, to co-invest in certain privately negotiated investment transactions with certain affiliates of its former investment adviser ~~including FS Energy and Power Fund~~ and any future BDCs that are advised by its former investment adviser or its affiliated investment advisers. However, in connection with the investment advisory relationship with the ~~Advisor,~~Adviser, and in an effort to mitigate potential future conflicts of interest, the ~~Company's~~Company’s board of directors authorized and directed that the Company (i) withdraw from the FS Order, except with respect to any transaction in which the Company participated in reliance on the FS Order prior to April 9, 2018, and (ii) rely on an exemptive relief order, dated January 5, 2021, that permits the Company, subject to the satisfaction of certain conditions, to co-invest in certain privately negotiated investment transactions, including investments originated and directly negotiated by the ~~Advisor~~Adviser or KKR Credit, with certain affiliates of the ~~Advisor.~~Adviser.

Affiliated Purchaser Program

As previously disclosed, certain affiliates of the owners of the ~~Advisor~~Adviser committed $100 to a $350 investment vehicle that may invest from time to time in shares of the ~~Company's~~Company’s common stock. In September 2021 and December 2021, ~~and November 2022,~~ that investment vehicle entered into a written trading plan with a ~~third party~~third-party broker in accordance with Rule 10b5-1 and Rule 10b-18 promulgated under the Exchange Act to facilitate the purchase of shares of the Company’s common stock pursuant to the terms and conditions of such plan. In September 2022, that investment vehicle entered into a written trading plan with a third party broker in accordance with Rule 10b-51 and Rule 10b-18 promulgated under the Exchange Act to facilitate the sale of shares of the Company's

4850

Table of Contents

FS KKR Capital Corp.

Notes to Unaudited Consolidated Financial Statements (continued)

(in millions, except share and per share amounts)

Note 4. Related Party Transactions (continued)

In September 2022, August 2023, and March 2024, that investment vehicle entered into a written trading plan with a third-party broker in accordance with Rule 10b5-1 and Rule 10b-18 promulgated under the Exchange Act to facilitate the sale of shares of the Company’s common stock pursuant to the terms and conditions of such plan. The Company is not a party to any transaction with the investment vehicle.

Note 5. Distributions

The following table reflects the cash distributions per share that the Company has declared on its common stock during the three months ended March 31, ~~2023~~2024 and ~~2022:~~2023:

Distribution

For the Three Months Ended

Per Share

Amount

For the Three Months Ended

Per Share

Amount

Fiscal 2022

March 31, 2022

0.63

179

Total

0.63

179

Fiscal 2023

March 31, 2023

0.70

196

Total

0.70

196

Total

Fiscal 2024

March 31, 2024

Total

On May ~~4, 2023,~~2, 2024, the Company’s board of directors declared a regular quarterly cash distribution of $0.70 per share, which will be paid on or about July ~~5, 2023~~2, 2024 to stockholders of record as of the close of business on June ~~14, 2023.~~12, 2024. Additionally, the Company's board of directors ~~has~~previously declared special distributions totaling ~~$0.15~~$0.10 per share to be paid in ~~three~~two equal installments by the ~~end~~second calendar quarter of ~~2023.~~2024. The first of these two $0.05 per share special ~~distribution will be~~distributions was paid on ~~or about May 31, 2023~~February 28, 2024 to stockholders of record as of the close of business on ~~May 17, 2023.~~February 14, 2024. The second $0.05 per share special distribution will be paid on or about ~~August 30, 2023~~May 29, 2024 to stockholders of record as of the close of business on ~~August 16, 2023. The third $0.05 per share special distribution will be paid on or about November 29, 2023 to stockholders of record as of the close of business on November~~May 15, ~~2023.~~2024. The timing and amount of any future distributions to stockholders are subject to applicable legal restrictions and the sole discretion of the Company’s board of directors.

Pursuant to the DRP, the Company will reinvest all cash dividends or distributions declared by the Company’s board of directors on behalf of stockholders who do not elect to receive their distributions in cash. As a result, if the Company’s board of directors declares a distribution, then stockholders who have not elected to “opt out” of the DRP will have their distributions automatically reinvested in additional shares of the Company’s common stock.

With respect to each distribution pursuant to the DRP, the Company reserves the right to either issue new shares of common stock or purchase shares of common stock in the open market in connection with implementation of the DRP. Unless the Company, in its sole discretion, otherwise directs the plan administrator, (A) if the per share market price (as defined in the DRP) is equal to or greater than the estimated net asset value per share (rounded up to the nearest whole cent) of the Company’s common stock on the payment date for the distribution, then the Company will issue shares of common stock at the greater of (i) net asset value per share of common stock or (ii) 95% of the market price; or (B) if the market price is less than the net asset value per share, then, in the sole discretion of the Company, (i) shares of common stock will be purchased in open market transactions for the accounts of participants to the extent practicable, or (ii) the Company will issue shares of common stock at net asset value per share. Pursuant to the terms of the DRP, the number of shares of common stock to be issued to a participant will be determined by dividing the total dollar amount of the distribution payable to a participant by the price per share at which the Company issues such shares; provided, however, that shares purchased in open market transactions by the plan administrator will be allocated to a participant based on the average purchase price, excluding any brokerage charges or other charges, of all shares of common stock purchased in the open market.

If a stockholder receives distributions in the form of common stock pursuant to the DRP, such stockholder generally will be subject to the same federal, state and local tax consequences as if it elected to receive distributions in cash. If the Company’s common stock is trading at or below net asset value, a stockholder receiving distributions in the form of additional common stock will be treated as receiving a distribution in the amount of cash that they would have received if they had elected to receive the distribution in cash. If the Company’s common stock is trading above net asset value, a stockholder receiving distributions in the form of additional common stock will be treated as receiving a distribution in the amount of the fair market value of the Company’s common stock. The stockholder’s basis for determining gain or loss upon the sale of common stock received in a distribution will be equal to the total dollar amount of the distribution payable to the stockholder. Any stock received in a distribution will have a holding period for tax purposes commencing on the day following the day on which the shares of common stock are credited to the stockholder’s account.

Table of Contents

FS KKR Capital Corp.

Notes to Unaudited Consolidated Financial Statements (continued)

(in millions, except share and per share amounts)

Note 5. Distributions (continued)

The Company may fund its cash distributions to stockholders from any sources of funds legally available to it, including proceeds from the sale of shares of the Company’s common stock, borrowings, net investment income from operations, capital gains

~~Table of Contents~~

~~FS KKR Capital Corp.~~

~~Notes to Unaudited Consolidated Financial Statements~~

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

~~Note 5. Distributions (continued)~~

proceeds from the sale of assets, non-capital gains proceeds from the sale of assets, and dividends or other distributions paid to the Company on account of preferred and common equity investments in portfolio companies. The Company has not established limits on the amount of funds it may use from available sources to make distributions. During certain periods, the Company’s distributions may exceed its earnings. As a result, it is possible that a portion of the distributions the Company makes may represent a return of capital. A return of capital generally is a return of a stockholder’s investment rather than a return of earnings or gains derived from the Company’s investment activities. Each year a statement on Form 1099-DIV identifying the sources of the distributions (i.e., paid from ordinary income, paid from net capital gains on the sale of securities, and/or a return of capital, which is a nontaxable distribution) will be mailed to the Company’s stockholders. There can be no assurance that the Company will be able to pay distributions at a specific rate or at all.

The following table reflects the sources of the cash distributions on a tax basis that the Company has paid on its common stock during the three months ended March 31, ~~2023~~2024 and ~~2022:~~2023:


		Three Months Ended March 31,									Three Months Ended March 31,
		2023				2022					2024				2023
Source of Distribution	Source of Distribution	Distribution Amount		Percentage		Distribution Amount		Percentage		Source of Distribution	Distribution Amount		Percentage			Distribution Amount		Percentage
Return of capital	Return of capital	$	—	—		$	—	—

Net investment income(1)	Net investment income(1)	196		100	%	179		100	%
Net investment income(1)
Net investment income(1)											210		100	%		196		100	%
Short-term capital gains proceeds from the sale of assets	Short-term capital gains proceeds from the sale of assets	—		—		—		—
Long-term capital gains proceeds from the sale of assets	Long-term capital gains proceeds from the sale of assets	—		—		—		—

Total	Total	$	196	100	%	$	179	100	%

Total

Total											$	210	100	%		$	196	100	%

________________

(1)During the three months ended March 31, 2024 and 2023, 89.4% and ~~2022,~~ 87.5% ~~and 83.8%~~, respectively, of the Company’s gross investment income was attributable to cash income earned, ~~3.3%~~2.5% and ~~5.3%~~3.3%, respectively, was attributable to non-cash accretion of discount and ~~9.2%~~8.1% and ~~10.9%~~9.2%, respectively, was attributable to PIK interest.

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

Net capital losses may be carried forward indefinitely, and their character is retained as short-term or long-term losses. As of March 31, ~~2023,~~2024, the Company had capital loss carryforwards available to offset future realized capital gains of approximately ~~$2,081.~~$2,247. Because of the loss limitation rules of the Code, some of the tax basis losses may be limited in their use. Any unused balances resulting from such limitations may be carried forward into future years indefinitely.

As of March 31, ~~2023~~2024 and December 31, ~~2022,~~2023, the ~~Company's~~Company’s gross unrealized appreciation on a tax basis was ~~$1,341~~$1,246 and ~~$1,349,~~$1,282, respectively. As of March 31, ~~2023~~2024 and December 31, ~~2022,~~2023, the ~~Company's~~Company’s gross unrealized depreciation on a tax basis was ~~$2,296~~$2,220 and ~~$2,364,~~$2,418, respectively.

The aggregate cost of the Company’s investments for U.S. federal income tax purposes totaled ~~$16,993~~$15,948 and ~~$17,159~~$16,517 as of March 31, ~~2023~~2024 and December 31, ~~2022,~~2023, respectively. The aggregate net unrealized appreciation (depreciation) on investments on a tax basis was ~~$(1,716)~~$(1,727) and ~~$(1,782)~~$(1,868) as of March 31, ~~2023~~2024 and December 31, ~~2022,~~2023, respectively. The aggregate net unrealized appreciation (depreciation) on investments on a tax basis excludes net unrealized appreciation (depreciation) from merger accounting, foreign currency forward contracts and foreign currency transactions.

As of March 31, ~~2023,~~2024, the Company had a deferred tax liability of $8$4 resulting from unrealized appreciation on investments held by the Company’s wholly-owned taxable subsidiaries and a deferred tax asset of ~~$71~~$113 resulting from ~~net operating losses, capital losses, and interest expense limitation carryforwards~~a combination of ~~the Company’s wholly-owned taxable subsidiaries and~~ unrealized depreciation on investments held by and net operating losses and other tax attributes of the Company’s wholly-owned taxable subsidiaries. As of March 31, ~~2023,~~2024, certain wholly-owned taxable subsidiaries anticipated that they would be unable to fully utilize their generated net operating losses, ~~and capital losses,~~ therefore the deferred tax asset was offset by a valuation allowance of ~~$65.~~$113.

5052

FS KKR Capital Corp.

Notes to Unaudited Consolidated Financial Statements (continued)

(in millions, except share and per share amounts)

Note 6. Investment Portfolio

The following table summarizes the composition of the Company’s investment portfolio at cost and fair value as of March 31, ~~2023~~2024 and December 31, ~~2022:~~2023:


		March 31, 2023
		(Unaudited)						December 31, 2022
		(Unaudited)
		(Unaudited)
		(Unaudited)																				December 31, 2023
		Amortized Cost(1)		Fair Value		Percentage of Portfolio		Amortized Cost(1)		Fair Value		Percentage of Portfolio			Amortized Cost(1)			Fair Value				Percentage of Portfolio					Amortized Cost(1)					Fair Value						Percentage of Portfolio
Senior Secured Loans—First Lien	Senior Secured Loans—First Lien	$	9,635	$	9,320	61.0	%	$	9,607	$	9,278	60.3	%	Senior Secured Loans—First Lien	$	8,372	$	$	8,111	57.0			57.0		%			$	8,890	$			$	8,529		58.2			58.2	%
Senior Secured Loans—Second Lien	Senior Secured Loans—Second Lien	1,280		1,172		7.7	%	1,299		1,194		7.8	%	Senior Secured Loans—Second Lien	983		1,004		1,004		7.1			7.1		%			1,158		1,090				1,090		7.5			7.5	%
Other Senior Secured Debt	Other Senior Secured Debt	152		107		0.7	%	152		110		0.7	%	Other Senior Secured Debt	159		154		154		1.1			1.1		%			106		99				99		0.7			0.7	%
Subordinated Debt	Subordinated Debt	399		280		1.8	%	384		265		1.7	%	Subordinated Debt	327		334		334		2.3			2.3		%			308		323				323		2.2			2.2	%
Asset Based Finance	Asset Based Finance	1,916		1,779		11.7	%	2,024		1,903		12.4	%	Asset Based Finance	2,220		2,079		2,079		14.6			14.6		%			2,237		2,077				2,077		14.2			14.2	%
Credit Opportunities Partners JV, LLC	Credit Opportunities Partners JV, LLC	1,572		1,397		9.1	%	1,572		1,428		9.3	%	Credit Opportunities Partners JV, LLC	1,572		1,390		1,390		9.8			9.8		%			1,572		1,397				1,397		9.5			9.5	%
Equity/Other	Equity/Other	1,229		1,222		8.0	%	1,276		1,199		7.8	%	Equity/Other	1,173		1,149		1,149		8.1			8.1		%			1,149		1,134				1,134		7.7			7.7	%
Total	Total	$	16,183	$	15,277	100.0	%	$	16,314	$	15,377	100.0	%	Total	$	14,806	$	$	14,221	100.0			100.0		%			$	15,420	$			$	14,649		100.0			100.0	%

________________

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

In general, under the 1940 Act, the Company would be presumed to “control” a portfolio company if it owned more than 25% of its voting securities or it had the power to exercise control over the management or policies of such portfolio company, and would be an “affiliated person” of a portfolio company if it owned 5% or more of its voting securities.

As of March 31, ~~2023,~~2024, the Company held investments in ~~eighteen~~thirty-one portfolio companies of which it is deemed to “control.” As of March 31, ~~2023,~~2024, the Company held investments in ~~nine~~eleven portfolio companies of which it is deemed to be an “affiliated person” but is not deemed to ~~"control."~~“control.” For additional information with respect to such portfolio companies, see footnotes (ac) and (ad) to the unaudited consolidated schedule of investments as of March 31, ~~2023~~2024 in this quarterly report on Form 10-Q.

As of December 31, ~~2022,~~2023, the Company held investments in ~~eighteen~~twenty-seven portfolio companies of which it is deemed to “control.” As of December 31, ~~2022,~~2023, the Company held investments in ~~ten~~thirteen portfolio companies of which it is deemed to be an “affiliated person” but is not deemed to ~~"control."~~“control.” For additional information with respect to such portfolio companies, see footnotes (ac) and (ad) to the consolidated schedule of investments as of December 31, ~~2022~~2023 in this quarterly report on Form 10-Q.

The Company’s investment portfolio may contain loans and other unfunded arrangements that are in the form of lines of credit, revolving credit facilities, delayed draw credit facilities or other investments, which require the Company to provide funding when requested by portfolio companies in accordance with the terms of the underlying agreements. As of March 31, 2024, the Company had unfunded debt investments with aggregate unfunded commitments of $1,142.7, unfunded equity/other commitments of $579.3 and unfunded commitments of $560.2 to Credit Opportunities Partners JV, LLC (formerly known as Strategic Credit Opportunities Partners, LLC), or COPJV. As of December 31, 2023, the Company had unfunded debt investments with aggregate unfunded commitments of ~~$941.9,~~$995.1, unfunded equity/other commitments of ~~$497.3~~$616.4 and unfunded commitments of $560.2 to Credit Opportunities Partners JV, LLC. As of December 31, 2022, the Company had unfunded debt investments with aggregate unfunded commitments of $952.4, unfunded equity commitments of $475.3 and unfunded commitments of $560.2 to Credit Opportunities Partners JV, LLC.COPJV. The Company maintains sufficient cash on hand and available borrowings to fund such unfunded commitments should the need arise. For additional details regarding the Company’s unfunded debt investments, see the Company’s unaudited consolidated schedule of investments as of March 31, ~~2023~~2024 and the Company’s audited consolidated schedule of investments as of December 31, ~~2022.~~2023.

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, ~~2023~~2024 and December 31, ~~2022:~~2023:

5153

Table of Contents

FS KKR Capital Corp.

Notes to Unaudited Consolidated Financial Statements (continued)

(in millions, except share and per share amounts)

Note 6. Investment Portfolio (continued)

March 31, 2023
(Unaudited) December 31, 2022
Industry Classification(1)
Fair
Value Percentage of
Portfolio Fair
Value Percentage of
Portfolio
Automobiles & Components $ 8 0.1 % $ 25 0.2 %
Capital Goods 2,357 15.4 % 2,366 15.4 %
Commercial & Professional Services 1,776 11.6 % 1,670 10.9 %
Consumer Discretionary Distribution & Retail 282 1.8 % 282 1.8 %
Consumer Durables & Apparel 239 1.6 % 235 1.5 %
Consumer Services 200 1.3 % 189 1.2 %
Consumer Staples Distribution & Retail 106 0.7 % 103 0.7 %
Credit Opportunities Partners JV, LLC 1,397 9.1 % 1,428 9.3 %
Energy 230 1.5 % 272 1.8 %
Equity Real Estate Investment Trusts (REITs) 307 2.0 % 336 2.2 %
Financial Services 801 5.2 % 844 5.5 %
Food, Beverage & Tobacco 207 1.4 % 226 1.4 %
Health Care Equipment & Services 1,951 12.8 % 1,963 12.8 %
Household & Personal Products 238 1.6 % 242 1.6 %
Insurance 969 6.3 % 974 6.3 %
Materials 227 1.5 % 197 1.3 %
Media & Entertainment 730 4.8 % 695 4.5 %
Pharmaceuticals, Biotechnology & Life Sciences 240 1.6 % 231 1.5 %
Real Estate Management & Development 130 0.9 % 156 1.0 %
Software & Services 2,525 16.5 % 2,591 16.8 %
Technology Hardware & Equipment 2 0.0 % 1 0.0 %
Telecommunication Services 73 0.5 % 76 0.5 %
Transportation 282 1.8 % 275 1.8 %
Total $ 15,277 100.0 % $ 15,377 100.0 %

~~____________~~

~~(1)~~S&P Dow Jones recently updated the Global Industry Classification Standard (GICS) structure. As a result, certain investments categorization as of December 31, 2022 have been updated to reflect their new classification in the above table, for comparability purposes.


	March 31, 2024
	(Unaudited)				December 31, 2023
Industry Classification(1)	Fair Value		Percentage of Portfolio		Fair Value		Percentage of Portfolio
Automobiles & Components	$	4	0.0	%	$	4	0.0	%
Banks	7		0.1	%	8		0.1	%
Capital Goods	1,985		14.0	%	1,970		13.5	%
Commercial & Professional Services	1,961		13.8	%	1,826		12.5	%
Consumer Discretionary Distribution & Retail	267		1.9	%	259		1.8	%
Consumer Durables & Apparel	196		1.4	%	185		1.3	%
Consumer Services	249		1.8	%	240		1.6	%
Consumer Staples Distribution & Retail	105		0.7	%	105		0.7	%
Credit Opportunities Partners JV, LLC	1,390		9.8	%	1,397		9.5	%
Energy	113		0.8	%	162		1.1	%
Equity Real Estate Investment Trusts (REITs)	293		2.1	%	293		2.0	%
Financial Services	807		5.7	%	986		6.7	%
Food, Beverage & Tobacco	157		1.1	%	181		1.2	%
Health Care Equipment & Services	1,666		11.7	%	1,709		11.7	%
Household & Personal Products	160		1.1	%	166		1.1	%
Insurance	831		5.8	%	839		5.7	%
Materials	230		1.6	%	228		1.6	%
Media & Entertainment	672		4.7	%	717		4.9	%
Pharmaceuticals, Biotechnology & Life Sciences	337		2.4	%	286		2.0	%
Real Estate Management & Development	47		0.3	%	79		0.5	%

Software & Services	2,351		16.5	%	2,472		16.9	%
Technology Hardware & Equipment	4		0.0	%	4		0.0	%
Telecommunication Services	84		0.6	%	79		0.5	%
Transportation	305		2.1	%	454		3.1	%

Total	$	14,221	100.0	%	$	14,649	100.0	%

Credit Opportunities Partners JV, LLC

~~Credit Opportunities Partners JV, LLC (formerly known as Strategic Credit Opportunities Partners, LLC), or~~ COPJV is a joint venture between the Company and South Carolina Retirement Systems Group Trust, or SCRS. SCRS purchased its interests in COPJV from Conway Capital, LLC, an affiliate of Guggenheim Life and Annuity Company and Delaware Life Insurance Company, in June 2019, which had no impact on the significant terms governing COPJV other than an increase in the aggregate capital commitment (but not the percentage of the aggregate capital committed by each member) to COPJV. Effective as of June 18, 2021, Credit Opportunities Partners, LLC, or COP, merged with and into COPJV, with COPJV surviving the merger, or the COPJV Merger. As of June 18, 2021, COPJV assumed all of ~~COP's~~COP’s obligations under its credit facilities, and ~~COP's~~COP’s wholly-owned special purpose financing subsidiaries became wholly-owned special purpose financing subsidiaries of COPJV, in each case, as a result of the consummation of the COPJV Merger. COPJV’s second amended and restated limited liability company agreement, or the COPJV Agreement, requires the Company and SCRS to provide capital to COPJV of up to $2,440 in the aggregate where the Company and SCRS would provide 87.5% and 12.5%, respectively, of the committed capital. Pursuant to the terms of the COPJV Agreement, the Company and SCRS each have 50% voting control of COPJV and are required to agree on all investment decisions as well as certain other significant actions for COPJV. COPJV invests its capital in a range of investments, including senior secured loans (both first lien and second lien) to middle market companies, broadly syndicated loans, equity, warrants and other investments. As administrative agent of COPJV, the Company performs certain day-to-day management responsibilities on behalf of COPJV and is entitled to a fee of 0.25% of ~~COPJV's~~COPJV’s assets under administration, calculated and payable quarterly in arrears. As of ~~June 28, 2022, the Company and SCRS increased their commitment by $440, of which $385 was committed by the Company. As of~~ March 31, ~~2023,~~2024, the Company and SCRS have funded approximately $1,799.8 to COPJV, of which $1,574.8 was from the Company.

~~Table of Contents~~

~~FS KKR Capital Corp.~~

~~Notes to Unaudited Consolidated Financial Statements~~

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

~~Note 6. Investment Portfolio (continued)~~

~~COPJV was in compliance with all covenants required by its financing arrangements as of March 31, 2023 and December 31, 2022.~~

During the three months ended March 31, ~~2023,~~2024, the Company sold investments with a cost of ~~$121.9~~$188.7 for proceeds of ~~$121.7~~$190.0 to COPJV and recognized a net realized gain (loss) of ~~$(0.2)~~$1.3 in connection with the transactions. As of March 31, ~~2023, $178.2~~2024, $287.3 of these sales to COPJV are included in the ~~Company's~~Company’s receivable for investments sold in the consolidated statements of assets and liabilities.

As of March 31, 2023 and December 31, 2022, COPJV had total investments with a fair value of $3,556.3 and $3,562.9, respectively. As of March 31, 2023 and December 31, 2022, COPJV had three and two investments on non-accrual status, respectively.

~~Below is a summary of COPJV’s portfolio, followed by a listing of the individual loans in COPJV’s portfolio as of March 31, 2023 and December 31, 2022:~~
As of
March 31, 2023 (Unaudited) December 31, 2022
Total debt investments(1)
$ 3,254.6 $ 3,363.8
Weighted average annual yield on accruing debt investments(2)
11.3 % 11.0 %
Number of portfolio companies in COPJV 122 122
Largest investment in a single portfolio company $ 132.4 $ 132.4
Unfunded commitments(1)
$ 3.6 $ 3.3

~~____________~~

~~(1)"Debt Investments" means investments that pay or are expected to pay a stated interest rate, stated dividend rate or other similar stated return.~~

~~(2)~~The Weighted Average Annual Yield on Accruing Debt Investments is computed as (i) the sum of (a) the stated annual interest rate, dividend rate or other similar stated return of each accruing Debt Investment, multiplied by its par amount, adjusted to U.S. dollars and for any partial income accrual when necessary, as of the end of the applicable reporting period, plus (b) the annual amortization of the purchase or original issue discount or premium of each accruing Debt Investment; divided by (ii) the total amortized cost of Debt Investments included in the calculated group as of the end of the applicable reporting period. Stated annual interest rate for floating rate Debt Investments assumes the greater of (a) the respective base rate in effect as of March 31, 2023, and (b) the stated base rate floor. The base rate utilized in this calculation may not be indicative of the base rates for specific contracts as of March 31, 2023.

~~Credit Opportunities Partners JV, LLC Portfolio~~

~~As of March 31, 2023 (in millions)~~

~~(Unaudited)~~

Company(a)
Footnotes Industry
Interest Rate(b)
Base Rate Floor Maturity Date
No. Shares/Principal Amount(c)
Cost
Fair Value(d)
Senior Secured Loans—First Lien—152.9%
48Forty Solutions LLC (e)(o) Commercial & Professional Services SF+550 1.0% 11/30/26 $ 19.3 $ 19.1 $ 19.1
Accuride Corp (i)(j) Capital Goods L+525 1.0% 11/17/23 20.7 20.4 16.5
Advania Sverige AB (e)(o) Software & Services SR+610, 0.0% PIK (3.3% Max PIK) 0.0% 4/28/28 SEK 588.0 66.7 55.1
Advania Sverige AB (e)(o) Software & Services R+610, 0.0% PIK (3.3% Max PIK) 0.0% 4/28/28 ISK 1,644.9 12.8 11.6
Affordable Care Inc (e)(h)(i)(o) Health Care Equipment & Services SF+450, 1.3% PIK (1.3% Max PIK) 0.8% 8/2/28 $ 76.2 75.7 75.2
Alacrity Solutions Group LLC (e)(j)(o) Insurance L+525 0.8% 12/22/28 40.4 39.7 39.2
Alera Group Intermediate Holdings Inc (e)(k)(o) Insurance SF+600 0.8% 10/2/28 32.2 31.8 31.2
Alstom SA (g)(k)(p) Transportation L+550, 4.5% PIK (4.5% Max PIK) 1.0% 8/29/24 6.3 5.9 3.0
American Vision Partners (e)(o) Health Care Equipment & Services SF+575 0.8% 9/30/27 19.5 19.3 18.8
Ammeraal Beltech Holding BV (h)(k) Capital Goods E+375 0.0% 7/30/25 € 4.8 4.9 5.0
Apex Group Limited (h) Financial Services L+375 0.5% 7/27/28 $ 4.2 4.2 4.1
Apex Group Limited (h) Financial Services E+400 0.0% 7/27/28 € 1.6 1.9 1.7

~~Table of Contents~~

~~FS KKR Capital Corp.~~

~~Notes to Unaudited Consolidated Financial Statements~~

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

~~Note 6. Investment Portfolio (continued)~~

Company(a)
Footnotes Industry
Interest Rate(b)
Base Rate Floor Maturity Date
No. Shares/Principal Amount(c)
Cost
Fair Value(d)
Arcfield Acquisition Corp (e)(o) Capital Goods L+575 0.8% 3/10/28 $ 8.0 $ 8.0 $ 7.9
Arcos LLC/VA (e)(h)(j) Software & Services L+575 1.0% 3/31/28 22.2 22.0 20.3
Ardonagh Group Ltd (e)(i) Insurance SA+725 0.8% 7/14/26 £ 3.8 4.7 4.6
Ardonagh Group Ltd (e)(i) Insurance E+725 1.0% 7/14/26 € 0.5 0.5 0.5
Ardonagh Group Ltd (e)(j)(k)(o) Insurance SF+600 0.8% 7/14/26 $ 54.8 54.3 52.7
Arrotex Australia Group Pty Ltd (e)(j)(k)(o) Pharmaceuticals, Biotechnology & Life Sciences B+525 1.0% 7/10/24 A$ 109.4 74.0 73.2
Arrotex Australia Group Pty Ltd (e)(j)(k)(o) Pharmaceuticals, Biotechnology & Life Sciences B+525 1.0% 7/10/24 8.0 5.7 5.4
athenahealth Inc (k) Health Care Equipment & Services SF+350 0.5% 2/15/29 $ 7.1 6.4 6.7
athenahealth Inc (f) Health Care Equipment & Services SF+350 0.5% 2/15/29 0.9 0.8 0.8
Barbri Inc (e)(h)(i) Consumer Services SF+575 0.8% 4/28/28 47.1 47.1 46.8
BearCom Acquisition Corp (e)(j) Technology Hardware & Equipment L+650,0.5% PIK (0.5% Max PIK) 1.0% 7/5/24 2.2 2.2 2.2
BearCom Acquisition Corp (e)(j) Technology Hardware & Equipment C+650,0.5% PIK (0.5% Max PIK) 1.0% 7/5/24 C$ 14.2 10.6 10.4
BearCom Acquisition Corp (e)(f) Technology Hardware & Equipment C+550 1.0% 1/5/24 1.3 1.0 1.0
Belk Inc Consumer Discretionary Distribution & Retail L+750 1.0% 7/31/25 $ 0.6 0.6 0.5
Belk Inc (g)(p) Consumer Discretionary Distribution & Retail 5.0%, 8.0% PIK (8.0% Max PIK) 7/31/25 3.1 1.7 0.5
BGB Group LLC (e)(h)(i)(o) Media & Entertainment L+575 1.0% 8/16/27 54.2 53.8 52.4
Big Bus Tours Ltd (e)(j) Consumer Services L+850 PIK (L+850 Max PIK) 1.0% 3/15/24 18.1 18.1 16.9
Big Bus Tours Ltd (e)(j) Consumer Services E+850 PIK (E+850 Max PIK) 1.0% 3/15/24 € 12.7 14.1 12.8
Bugaboo International BV (e)(h)(i) Consumer Durables & Apparel E+700, 0.0% PIK (7.8% Max PIK) 0.0% 3/20/25 35.0 41.0 38.0
CFC Underwriting Ltd (e)(h)(j) Insurance SF+500,0.0% PIK (2.8% Max PIK) 0.5% 5/16/29 $ 39.5 39.1 39.5
Cision Ltd Software & Services L+375 0.0% 1/29/27 3.8 3.4 2.5
ClubCorp Club Operations Inc (j)(k) Consumer Services L+275 0.0% 9/18/24 31.9 29.9 30.5
Creation Technologies Inc (k) Technology Hardware & Equipment L+550 0.5% 10/5/28 2.3 2.1 2.0
CSafe Global (e)(h)(i)(k) Capital Goods SF+625 1.0% 12/23/27 59.2 59.1 59.2
CSafe Global (e)(h) Capital Goods SF+625 1.0% 8/13/28 17.2 17.2 17.2
Cubic Corp (i) Software & Services SF+425 0.8% 5/25/28 9.0 9.1 7.8
Emerald Expositions Holding Inc (k) Media & Entertainment L+250 0.0% 5/22/24 1.4 1.3 1.4
Encora Digital Inc (e)(o) Commercial & Professional Services L+550, 0.0% PIK (2.4% Max PIK) 0.8% 12/20/28 16.3 15.9 15.6
Envirotainer Ltd (e)(h) Transportation E+600, 0.0% PIK (3.0% Max PIK) 0.0% 7/30/29 € 14.9 13.9 15.8
Envirotainer Ltd (e)(i) Transportation SF+600, 0.0% PIK (3.0% Max PIK) 0.8% 7/30/29 $ 7.6 7.4 7.4
Excelitas Technologies Corp (e)(k) Technology Hardware & Equipment E+575 0.0% 8/12/29 € 4.1 4.2 4.3
Excelitas Technologies Corp (e)(j)(k) Technology Hardware & Equipment SF+575 0.8% 8/12/29 $ 24.5 24.3 24.1
Follett Software Co (e)(h)(i) Software & Services SF+575 0.8% 8/31/28 37.4 37.1 36.9
Galaxy Universal LLC (e)(h) Consumer Durables & Apparel SF+500 1.0% 11/12/26 7.5 7.5 7.2
Galway Partners Holdings LLC (e)(k)(o) Insurance SF+525, 0.0% PIK (1.3% Max PIK) 0.8% 9/29/28 36.8 36.1 36.1
General Datatech LP (e)(j) Software & Services SF+625 1.0% 6/18/27 18.2 17.6 17.4
Greystone Equity Member Corp (e) Financial Services L+725 3.8% 4/1/26 30.2 30.1 29.1
HealthChannels LLC (j) Health Care Equipment & Services L+450 0.0% 4/3/25 15.4 15.3 9.1
Hermes UK Ltd (e)(k) Transportation SA+650 0.0% 11/30/27 £ 14.7 19.6 16.7
Higginbotham Insurance Agency Inc (e)(h)(i) Insurance L+525 0.8% 11/25/26 $ 37.5 37.9 37.3

Table of Contents

FS KKR Capital Corp.

Notes to Unaudited Consolidated Financial Statements (continued)

(in millions, except share and per share amounts)

Note 6. Investment Portfolio (continued)

Company(a)
Footnotes Industry
Interest Rate(b)
Base Rate Floor Maturity Date
No. Shares/Principal Amount(c)
Cost
Fair Value(d)
Industria Chimica Emiliana Srl (e)(j)(k)(o) Pharmaceuticals, Biotechnology & Life Sciences E+725 0.0% 9/27/26 € 113.9 $ 125.6 $ 120.4
iNova Pharmaceuticals (Australia) Pty Limited (e)(k) Pharmaceuticals, Biotechnology & Life Sciences B+650 0.8% 10/30/28 A$ 34.2 22.5 22.3
Insight Global LLC (e)(h)(i)(o) Commercial & Professional Services SF+600 0.8% 9/22/28 $ 63.5 62.8 62.0
KBP Investments LLC (e)(h) Consumer Staples Distribution & Retail SF+550, 1.0% PIK (1.0% Max PIK) 0.8% 5/26/27 14.6 14.6 13.5
KBP Investments LLC (e)(i) Consumer Staples Distribution & Retail SF+550, 0.5% PIK (0.5% Max PIK) 0.8% 5/26/27 9.0 9.0 8.4
Kellermeyer Bergensons Services LLC (e)(i)(j) Commercial & Professional Services L+600 1.0% 11/7/26 29.1 28.1 26.8
Lakefield Veterinary Group (e)(o) Health Care Equipment & Services SF+550 0.8% 11/23/28 27.0 26.7 26.0
Lakeview Farms Inc (e)(j) Food, Beverage & Tobacco SF+625 1.0% 6/10/27 15.5 15.4 15.0
Lexitas Inc (e)(h) Commercial & Professional Services SF+675 1.0% 5/18/29 18.4 18.4 18.3
Lionbridge Technologies Inc (e)(i)(j) Media & Entertainment SF+700 1.0% 12/29/25 26.1 25.6 26.2
Lloyd's Register Quality Assurance Ltd (e)(i)(o) Consumer Services E+575, 0.0% PIK (6.3% Max PIK) 0.0% 12/2/28 € 44.3 48.8 47.1
MB2 Dental Solutions LLC (e)(i) Health Care Equipment & Services SF+600 1.0% 1/29/27 $ 11.9 11.8 11.7
Med-Metrix (e)(o) Software & Services SF+600 1.0% 9/15/27 11.8 11.8 12.0
Misys Ltd (k) Software & Services L+350 1.0% 6/13/24 2.3 2.2 2.1
Monitronics International Inc (h)(i)(k) Commercial & Professional Services L+600 1.5% 7/3/24 35.5 33.9 33.8
Motion Recruitment Partners LLC (e)(h)(j) Commercial & Professional Services SF+650 1.0% 12/22/25 24.7 24.5 24.7
New Era Technology Inc (e)(j) Software & Services SF+625 1.0% 10/31/26 9.9 9.9 9.7
New Era Technology Inc (e)(h)(j)(k) Software & Services SF+625 1.0% 10/31/26 24.3 23.9 24.0
Novotech Pty Ltd (e)(k)(o) Health Care Equipment & Services SF+525 0.5% 1/13/28 24.4 24.0 23.8
Novotech Pty Ltd (e)(k)(o) Health Care Equipment & Services B+525 0.5% 1/13/28 A$ 33.7 24.8 21.9
One Call Care Management Inc (h) Health Care Equipment & Services L+550 0.8% 4/22/27 $ 4.9 4.9 3.7
Ontic Engineering & Manufacturing Inc (h) Capital Goods L+400 0.0% 10/30/26 2.1 1.9 2.1
Pantherx Specialty LLC (e)(j) Pharmaceuticals, Biotechnology & Life Sciences SF+550 0.5% 7/16/29 15.9 14.8 15.0
Parts Town LLC (e)(h)(k)(o) Consumer Discretionary Distribution & Retail SF+598 0.8% 11/1/28 49.3 48.2 47.8
Peraton Corp (j) Capital Goods SF+375 0.8% 2/1/28 8.7 8.4 8.7
Plaskolite, LLC (k) Materials L+400 0.8% 12/15/25 1.1 1.1 1.0
Precision Global Corp (e)(j) Materials L+475 1.0% 8/3/24 8.9 8.7 8.8
Pretium Packaging LLC (j) Household & Personal Products L+400 0.5% 10/2/28 1.6 1.6 1.3
Project Marron (e)(h)(j)(k) Consumer Services B+625 0.5% 7/2/25 A$ 81.8 56.5 50.6
Project Marron (e)(i)(j) Consumer Services C+625 0.5% 7/2/25 C$ 52.5 40.2 35.9
Pure Fishing Inc (i) Consumer Durables & Apparel L+450 0.0% 12/22/25 $ 9.8 9.7 6.1
Reliant Rehab Hospital Cincinnati LLC (e)(j)(o) Health Care Equipment & Services L+625 0.0% 3/2/26 33.3 32.4 22.1
Revere Superior Holdings Inc (e)(k) Software & Services L+575 1.0% 9/30/26 19.5 19.5 19.3
Rise Baking Company (e)(k) Food, Beverage & Tobacco SF+650 1.0% 8/13/27 0.2 0.2 0.2
Rise Baking Company (e)(j)(k) Food, Beverage & Tobacco SF+650 1.0% 8/13/27 30.3 29.8 29.5
Rise Baking Company (e)(f) Food, Beverage & Tobacco SF+650 1.0% 8/13/27 1.7 1.7 1.7
RSC Insurance Brokerage Inc (e)(k) Insurance SF+550 0.8% 10/30/26 18.8 18.7 18.4
Safe-Guard Products International LLC (e)(i)(j)(k) Financial Services L+500 0.5% 1/27/27 71.7 72.1 71.7
SAMBA Safety Inc (e)(h)(j) Software & Services L+525 1.0% 9/1/27 27.0 26.8 26.8
SavATree LLC (e)(j)(k) Consumer Services L+525 0.8% 10/12/28 39.5 39.2 38.7
SI Group Inc (k) Materials SF+475 0.0% 10/15/25 1.5 1.5 1.3
SIRVA Worldwide Inc (i) Commercial & Professional Services L+550 0.0% 8/4/25 6.8 6.6 6.3

~~Table of Contents~~

~~FS KKR Capital Corp.~~

~~Notes to Unaudited Consolidated Financial Statements~~

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

~~Note 6. Investment Portfolio (continued)~~

Company(a)
Footnotes Industry
Interest Rate(b)
Base Rate Floor Maturity Date
No. Shares/Principal Amount(c)
Cost
Fair Value(d)
SitusAMC Holdings Corp (e)(j)(o) Real Estate Management & Development L+550 0.8% 12/22/27 39.4 $ 38.6 $ 38.4
Solina France SASU (e)(k) Food, Beverage & Tobacco SF+650 0.0% 7/31/28 20.5 20.3 20.4
Sorenson Communications LLC (j) Telecommunication Services L+550 0.8% 3/17/26 19.3 18.7 18.4
Staples Canada (e)(h)(i)(j)(k) Consumer Discretionary Distribution & Retail C+700 1.0% 9/12/24 C$ 71.0 54.5 53.5
Summit Interconnect Inc (e)(o) Capital Goods SF+600 1.0% 9/22/28 $ 19.5 19.2 18.4
Time Manufacturing Co (e)(h)(i) Capital Goods E+650 0.8% 12/1/27 € 29.2 32.5 29.7
Total Safety US Inc (h)(i) Capital Goods L+600 1.0% 8/18/25 $ 11.0 10.0 10.5
Transaction Services Group Ltd (e)(j)(k)(n)(o) Software & Services B+550 0.0% 10/14/26 A$ 124.1 85.3 81.4
Unifrax I LLC / Unifrax Holding Co (k) Capital Goods L+375 0.0% 12/12/25 $ 2.8 2.7 2.6
Varsity Brands Inc (k) Consumer Durables & Apparel L+350 1.0% 12/16/24 4.0 3.8 3.7
Version1 Software Ltd (e)(k) Software & Services E+575, 0.0% PIK (1.7% Max PIK) 0.0% 7/11/29 € 2.5 2.5 2.6
Version1 Software Ltd (e)(k) Software & Services SA+575, 0.0% PIK (1.7% Max PIK) 0.0% 7/11/29 £ 4.0 4.7 4.8
Wealth Enhancement Group LLC (e)(j)(k) Financial Services SF+600 1.0% 10/4/27 $ 28.1 27.9 27.9
West Corp (i) Commercial & Professional Services SF+400 1.0% 4/10/27 4.8 4.8 4.2
Woolpert Inc (e)(h)(i)(j) Capital Goods L+600 1.0% 4/5/28 52.9 52.4 50.3
Worldwise Inc (e)(h)(i)(j)(k)(o) Household & Personal Products SF+625 1.0% 3/29/28 64.5 61.7 59.3
Yak Access LLC (n) Capital Goods SF+640 1.0% 3/10/28 0.5 0.4 0.4
Total Senior Secured Loans—First Lien 2,545.9 2,444.4
Unfunded Loan Commitments (3.6) (3.6)
Net Senior Secured Loans—First Lien 2,542.3 2,440.8
Senior Secured Loans—Second Lien—23.0%
Access CIG LLC (h)(i) Commercial & Professional Services L+775 0.0% 2/27/26 2.5 2.3 2.3
Ammeraal Beltech Holding BV (e)(h)(k)(o) Capital Goods L+775 0.0% 9/12/26 42.8 42.1 42.8
Apex Group Limited (e)(h)(i)(o) Financial Services L+675 0.5% 7/27/29 40.0 39.7 38.8
Cubic Corp (e)(k) Software & Services SF+763 0.8% 5/25/29 10.0 9.7 9.0
EaglePicher Technologies LLC (h) Capital Goods L+725 0.0% 3/8/26 0.4 0.4 0.3
Element Materials Technology Group US Holdings Inc (e)(h)(i) Commercial & Professional Services SA+725 0.5% 6/24/30 £ 21.0 23.0 25.7
Misys Ltd (h)(i)(k)(o) Software & Services L+725 1.0% 6/13/25 $ 46.6 44.9 37.8
NEP Broadcasting LLC (i) Media & Entertainment L+700 0.0% 10/19/26 6.8 6.8 5.6
OEConnection LLC (e)(h)(i)(j) Software & Services SF+700 0.5% 9/25/27 50.0 50.0 48.3
Paradigm Acquisition Corp (h)(k) Health Care Equipment & Services L+750 0.0% 10/26/26 2.5 2.5 2.5
Peraton Corp (e)(h)(i) Capital Goods SF+775 0.8% 2/1/29 21.5 21.3 21.5
Pretium Packaging LLC (e)(h)(i)(j) Household & Personal Products L+675 0.5% 10/1/29 39.9 39.7 30.9
Pure Fishing Inc (e)(h) Consumer Durables & Apparel L+838 1.0% 12/21/26 26.5 24.3 14.4
SIRVA Worldwide Inc (i)(j) Commercial & Professional Services L+950 0.0% 8/3/26 10.3 8.8 8.9
Valeo Foods Group Ltd (e)(h) Food, Beverage & Tobacco SA+800 0.0% 9/28/29 £ 9.3 11.8 9.6
Wittur Holding GmbH (e)(g)(n)(p) Capital Goods E+850, 1.0% PIK 1.0% Max PIK) 0.0% 10/4/27 € 121.1 132.4 68.6
Total Senior Secured Loans—Second Lien 459.7 367.0
Other Senior Secured Debt—1.2%
One Call Care Management Inc (e) Health Care Equipment & Services 8.5% PIK (8.5% Max PIK) 11/1/28 $ 25.6 25.1 18.8

~~Table of Contents~~

~~FS KKR Capital Corp.~~

~~Notes to Unaudited Consolidated Financial Statements~~

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

~~Note 6. Investment Portfolio (continued)~~

Company(a)
Footnotes Industry
Interest Rate(b)
Base Rate Floor Maturity Date
No. Shares/Principal Amount(c)
Cost
Fair Value(d)
Total Other Senior Secured Debt 25.1 18.8
Subordinated Debt—1.3%
Arrotex Australia Group Pty Ltd (e) Pharmaceuticals, Biotechnology & Life Sciences B+1,150 PIK (B+1,150 Max PIK) 1.0% 12/22/26 A$ 25.0 $ 16.2 $ 16.5
athenahealth Inc Health Care Equipment & Services 6.5% 2/15/30 $ 5.5 4.8 4.5
Total Subordinated Debt 21.0 21.0
Asset Based Finance—33.8%
Abacus JV, Private Equity (e) Insurance 30,011,455 30.8 31.4
Altavair AirFinance, Private Equity (e) Capital Goods 33,964,539 40.0 37.5
Connecticut Avenue Securities Trust 2022-R08, Structured Mezzanine Real Estate Management & Development SF+560 0.0% 7/25/42 $ 2.3 2.3 2.4
GA Capital Specialty Lending Fund, Limited Partnership Interest (e)(n) Financial Services $ 1.0 — 0.9
Global Lending Services LLC, Private Equity (e)(n) Financial Services 1,884,606 1.9 2.2
Global Lending Services LLC, Private Equity (e) Financial Services 16,218,551 21.3 16.5
Kilter Finance, Preferred Stock (e) Insurance 12.0% $ 24.0 24.0 24.0
KKR Chord IP Aggregator LP, Partnership Interest (e) Media & Entertainment 19,616,330 22.9 21.7
KKR Zeno Aggregator LP (K2 Aviation), Partnership Interest (e)(n)(p) Capital Goods 19,642,734 24.4 17.1
Lenovo Group Ltd, Structured Mezzanine (e) Technology Hardware & Equipment SF+1050 1.0% 9/30/24 $ 4.7 4.7 4.7
Lenovo Group Ltd, Structured Mezzanine (e) Technology Hardware & Equipment E+1,050 1.0% 9/30/24 € 3.6 3.6 3.9
Lenovo Group Ltd, Structured Mezzanine (e) Technology Hardware & Equipment E+650 1.0% 9/30/24 € 5.0 5.0 5.4
Lenovo Group Ltd, Structured Mezzanine (e) Technology Hardware & Equipment SA+650 1.0% 9/30/24 £ 1.1 1.3 1.4
Lenovo Group Ltd, Structured Mezzanine (e) Technology Hardware & Equipment SF+650 1.0% 9/30/24 $ 6.5 6.5 6.5
Lenovo Group Ltd, Structured Mezzanine (e) Technology Hardware & Equipment SA+1,050 1.0% 9/30/24 £ 0.8 0.9 1.0
Luxembourg Life Fund - Absolute Return Fund I, 1L Term Loan (e)(h)(n) Insurance L+750 1.5% 2/27/25 $ 21.1 21.1 21.2
Luxembourg Life Fund - Absolute Return Fund II, Structured Mezzanine (e)(h)(i) Insurance SF+750 0.5% 2/10/27 $ 24.8 24.6 24.7
Luxembourg Life Fund - Absolute Return Fund III, Term Loan (e)(h)(k)(n) Insurance L+925 0.0% 5/27/26 $ 55.8 55.4 56.8
My Community Homes PropCo 2, Private Equity (e)(p) Equity Real Estate Investment Trusts (REITs) 33,689,910 33.7 33.2
NewStar Clarendon 2014-1A Class D (e)(k)(n) Financial Services 16.8% 1/25/27 $ 30.0 9.3 13.3
Pretium Partners LLC P1, Structured Mezzanine (e)(h)(i) Equity Real Estate Investment Trusts (REITs) 2.8%, 5.3% PIK (5.3% Max PIK) 10/22/26 $ 30.4 29.4 29.5
Pretium Partners LLC P2, Private Equity (e) Equity Real Estate Investment Trusts (REITs) 16,772,368 16.2 18.4
Pretium Partners LLC P2, Term Loan (e)(i) Equity Real Estate Investment Trusts (REITs) 11.0% 12/16/29 $ 33.5 32.9 32.9
Roemanu LLC (FKA Toorak Capital Partners LLC), Private Equity (e) Financial Services 40,000,000 50.2 46.2

~~Table of Contents~~

~~FS KKR Capital Corp.~~

~~Notes to Unaudited Consolidated Financial Statements~~

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

~~Note 6. Investment Portfolio (continued)~~

Company(a)
Footnotes Industry
Interest Rate(b)
Base Rate Floor Maturity Date
No. Shares/Principal Amount(c)
Cost
Fair Value(d)
Saluda Grade Alternative Mortgage Trust 2022-BC2, Structured Mezzanine (e) Real Estate Management & Development 8.0% 7/25/30 $ 5.7 $ 5.7 $ 5.7
Saluda Grade Alternative Mortgage Trust 2022-BC2, Term Loan (e) Real Estate Management & Development 7.3% 7/25/30 $ 34.5 34.1 34.1
Sealane Trade Finance (e)(m)(p) Banks 1,104,510 1.1 0.2
SG Residential Mortgage Trust 2022-2, Structured Mezzanine Real Estate Management & Development 5.4% 8/25/62 $ 4.6 3.8 3.9
Star Mountain Strategic Credit Income Fund IV LP, Private Equity (e) Financial Services 42,500,000 42.5 43.3
Total Asset Based Finance 549.6 540.0
Equity/Other—10.6%
Ascent Resources Utica Holdings LLC / ARU Finance Corp, Common Stock (e)(l)(p) Energy 13,556 3.6 3.7
Ascent Resources Utica Holdings LLC / ARU Finance Corp, Trade Claim (e)(l)(p) Energy 115,178,571 30.5 31.2
athenahealth Inc, Preferred Stock (e) Health Care Equipment & Services 10.8% PIK (10.8% Max PIK) 50,000,000 47.5 43.1
Belk Inc, Common Stock (e)(p) Consumer Discretionary Distribution & Retail 381 — —
Misys Ltd, Preferred Stock (e) Software & Services L+1,025 PIK (L+1,025 Max PIK) 0.0% 26,221,656 25.7 22.9
One Call Care Management Inc, Common Stock (e)(p) Health Care Equipment & Services 34,873 2.2 1.3
One Call Care Management Inc, Preferred Stock A (e)(p) Health Care Equipment & Services 371,993 23.7 17.7
One Call Care Management Inc, Preferred Stock B (e) Health Care Equipment & Services 9.0% PIK (9.0% Max PIK) 10/25/29 7,672,346 8.7 7.7
Pure Gym Ltd, Private Equity (e)(p) Consumer Services 30,218,000 39.4 41.1
Yak Access LLC, Common Stock (n)(p) Capital Goods 1,256 — —
Yak Access LLC, Preferred Stock (n)(p) Capital Goods 301,310 — —
Total Equity/Other 181.3 168.7
TOTAL INVESTMENTS—222.8% $ 3,779.0 $ 3,556.3
Derivative Instruments—0.2%
Foreign currency forward contracts $ 2.8

~~____________~~

~~(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, 2023, the three-month London Interbank Offered Rate, or LIBOR or “L”, was 5.19%, the Euro Interbank Offered Rate, or EURIBOR, was 3.04%, Canadian Dollar Offer Rate, or CDOR was 5.03%, the Australian Bank Bill Swap Bid Rate, or BBSY, or “B”, was 3.77%, the Reykjavik Interbank Offered Rate, or REIBOR or "R", was 8.25%, the Stockholm Interbank Offered Rate, or STIBOR or "SR", was 3.36%, the Sterling Overnight Index Average, or

~~Table of Contents~~

~~FS KKR Capital Corp.~~

~~Notes to Unaudited Consolidated Financial Statements~~

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

~~Note 6. Investment Portfolio (continued)~~

SONIA, was 4.18%, the Secured Overnight Financing Rate, or SOFR, was 4.91% and the U.S. Prime Lending Rate, or Prime, was 8.00%. 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 is determined in accordance with the Company's valuation process.~~

~~(e)Investments classified as Level 3.~~

~~(f)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.~~

~~(g)Asset is on non-accrual status.~~

~~(h)Security or portion thereof held within Big Cedar Creek LLC and is pledged as collateral supporting the amounts outstanding under the revolving credit facility with BNP Paribas.~~

~~(i)Security or portion thereof held within Boxwood Drive Funding and is pledged as collateral supporting the amounts outstanding under the revolving credit facility with BNP Paribas.~~

~~(j)Security or portion thereof held within Chestnut Street Funding LLC and is pledged as collateral supporting the amounts outstanding under the revolving credit facility with Citibank.~~

~~(k)Security or portion thereof held within Green Creek LLC and is pledged as collateral supporting the amounts outstanding under the revolving credit facility with Goldman Sachs Bank.~~

~~(l)Security or portion thereof held within IC II American Energy Investment, Inc., a wholly-owned subsidiary of the company.~~

~~(m)Security or portion thereof held within JCF Cayman Ltd, a wholly-owned subsidiary of the company.~~

~~(n)Security or portion thereof held within Jersey City Funding LLC, a wholly-owned subsidiary of the company.~~

~~(o)Security or portion thereof held within Magnolia Funding LLC and is pledged as collateral supporting the amounts outstanding under the revolving credit facility with Morgan Stanley.~~

~~(p)Security is non-income producing.~~

~~Table of Contents~~

~~FS KKR Capital Corp.~~

~~Notes to Unaudited Consolidated Financial Statements~~

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

~~Note 6. Investment Portfolio (continued)~~

~~Credit Opportunities Partners JV, LLC Portfolio~~

~~As of December 31, 2022 (in millions)~~

Company(a)
Footnotes Industry
Interest Rate(b)
Base Rate Floor Maturity Date
No. Shares/Principal Amount(c)
Cost
Fair Value(d)
Senior Secured Loans—First Lien—148.1%
48Forty Solutions LLC (e)(o) Commercial & Professional Services SF+550 1.0% 11/30/26 $ 19.4 $ 19.2 $ 18.8
Accuride Corp (i)(j) Capital Goods L+525 1.0% 11/17/23 20.8 20.4 17.7
Advania Sverige AB (e)(o) Software & Services SR+610, 0.0% PIK (3.3% Max PIK) 0.0% 4/28/28 SEK 588.0 66.6 54.1
Advania Sverige AB (e)(o) Software & Services R+610, 0.0% PIK (3.3% Max PIK) 0.0% 4/28/28 ISK 1,644.9 12.8 11.2
Affordable Care Inc (e)(h)(i)(o) Health Care Equipment & Services L+550, 0.0% PIK (1.3% Max PIK) 0.8% 8/2/28 $ 76.1 75.6 74.6
Alacrity Solutions Group LLC (e)(j)(o) Insurance L+525 0.8% 12/22/28 40.6 39.9 39.1
Alera Group Intermediate Holdings Inc (e)(k)(o) Insurance SF+600 0.8% 10/2/28 32.3 31.9 30.7
Alstom SA (k) Transportation L+550, 2.5% PIK (2.5% Max PIK) 1.0% 8/29/24 6.2 5.8 3.5
American Airlines Group Inc (k) Transportation L+175 0.0% 6/27/25 2.5 2.3 2.4
American Vision Partners (e)(o) Health Care Equipment & Services L+575 0.8% 9/30/27 19.5 19.3 18.9
Ammeraal Beltech Holding BV (h)(k) Capital Goods E+375 0.0% 7/30/25 € 4.8 4.8 4.8
Apex Group Limited (h) Diversified Financials L+375 0.5% 7/27/28 $ 4.2 4.2 4.0
Apex Group Limited (h) Diversified Financials E+400 0.0% 7/27/28 € 1.6 1.9 1.6
Arcfield Acquisition Corp (e)(o) Capital Goods L+575 0.8% 3/10/28 $ 8.0 8.0 7.9
Arcos LLC/VA (e)(h)(j) Software & Services L+575 1.0% 3/31/28 22.2 22.0 20.6
Ardonagh Group Ltd (e)(i) Insurance SA+700 0.8% 7/14/26 £ 3.8 4.7 4.5
Ardonagh Group Ltd (e)(i) Insurance E+700 1.0% 7/14/26 € 0.5 0.5 0.5
Ardonagh Group Ltd (e)(j)(k)(o) Insurance SF+575 0.8% 7/14/26 $ 54.8 54.3 53.1
Arrotex Australia Group Pty Ltd (e)(j)(k)(o) Pharmaceuticals, Biotechnology & Life Sciences B+525 1.0% 7/10/24 A$ 109.4 73.9 74.5
Arrotex Australia Group Pty Ltd (e)(j)(k)(o) Pharmaceuticals, Biotechnology & Life Sciences B+525 1.0% 7/10/24 8.0 5.7 5.4
athenahealth Inc (k) Health Care Equipment & Services SF+350 0.5% 2/15/29 $ 7.1 6.4 6.4
athenahealth Inc (f) Health Care Equipment & Services SF+350 0.5% 2/15/29 0.9 0.9 0.8
Barbri Inc (e)(h)(i) Consumer Services L+575 0.8% 4/28/28 47.2 47.3 46.9
BearCom Acquisition Corp (e)(j) Technology Hardware & Equipment L+650, 0.0% PIK (0.5% Max PIK) 1.0% 7/5/24 2.2 2.2 2.2
BearCom Acquisition Corp (e)(j) Technology Hardware & Equipment C+650, 0.0% PIK (0.5% Max PIK) 1.0% 7/5/24 C$ 14.3 10.6 10.3
BearCom Acquisition Corp (e)(f) Technology Hardware & Equipment C+550 1.0% 1/5/24 1.3 1.0 1.0
Belk Inc Retailing L+750 1.0% 7/31/25 $ 0.6 0.6 0.6
Belk Inc (g)(p) Retailing 5.0%, 8.0% PIK (8.0% Max PIK) 7/31/25 3.1 1.7 0.4
BGB Group LLC (e)(h)(i)(o) Media & Entertainment L+575 1.0% 8/16/27 54.4 54.0 53.0
Big Bus Tours Ltd (e)(j) Consumer Services L+850 PIK (L+850 Max PIK) 1.0% 3/15/24 10.7 10.7 8.8
Big Bus Tours Ltd (e)(j) Consumer Services E+850 PIK (E+850 Max PIK) 1.0% 3/15/24 € 12.6 14.0 11.0
Big Bus Tours Ltd (e)(j) Consumer Services L+850 PIK (L+850 Max PIK) 1.0% 3/15/24 $ 7.2 7.2 5.9
Bugaboo International BV (e)(h)(i) Consumer Durables & Apparel E+700, 0.0% PIK (7.8% Max PIK) 0.0% 3/20/25 € 35.0 41.0 37.4
CFC Underwriting Ltd (e)(h)(j) Insurance SF+500, 0.0% PIK (2.8% Max PIK) 0.5% 5/16/29 $ 39.5 38.3 39.2
Cision Ltd Software & Services L+375 0.0% 1/29/27 3.8 3.4 2.4
ClubCorp Club Operations Inc (j)(k) Consumer Services L+275 0.0% 9/18/24 31.9 29.9 28.9
Creation Technologies Inc (k) Technology Hardware & Equipment L+550 0.5% 10/5/28 2.3 2.1 1.8
CSafe Global (e)(h)(i)(k) Capital Goods L+625 0.8% 12/23/27 59.4 59.3 59.4
CSafe Global (e)(h) Capital Goods L+625 0.8% 8/13/28 17.3 17.3 17.3
Cubic Corp (i) Software & Services L+425 0.8% 5/25/28 9.1 9.1 7.7

~~Table of Contents~~

~~FS KKR Capital Corp.~~

~~Notes to Unaudited Consolidated Financial Statements~~

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

~~Note 6. Investment Portfolio (continued)~~

Company(a)
Footnotes Industry
Interest Rate(b)
Base Rate Floor Maturity Date
No. Shares/Principal Amount(c)
Cost
Fair Value(d)
EIF Van Hook Holdings LLC (i)(k) Energy SF+525 0.0% 9/5/24 7.2 $ 7.0 $ 7.0
Emerald Expositions Holding Inc (k) Media & Entertainment L+250 0.0% 5/22/24 1.4 1.3 1.4
Encora Digital Inc (e)(o) Software & Services L+550, 0.0% PIK (2.4% Max PIK) 0.8% 12/20/28 16.3 15.9 15.4
Envirotainer Ltd (e)(h) Transportation E+600, 0.0% PIK (3.0% Max PIK) 0.0% 7/30/29 € 14.9 13.9 15.1
Envirotainer Ltd (e)(i) Transportation SF+600, 0.0% PIK (3.0% Max PIK) 0.8% 7/30/29 $ 7.6 7.4 7.3
Excelitas Technologies Corp (e)(k) Technology Hardware & Equipment E+575 0.0% 8/12/29 € 4.1 4.2 4.2
Excelitas Technologies Corp (e)(j)(k) Technology Hardware & Equipment SF+575 0.8% 8/12/29 $ 24.5 24.3 23.9
Follett Software Co (e)(h)(i) Software & Services L+575 0.8% 8/31/28 37.5 37.2 36.7
Galaxy Universal LLC (e)(h) Consumer Durables & Apparel SF+500 1.0% 11/12/26 8.8 8.8 8.7
Galway Partners Holdings LLC (e)(k)(o) Insurance L+525, 0.0% PIK (1.3% Max PIK) 0.8% 9/29/28 36.9 36.2 36.4
General Datatech LP (e)(j) Software & Services L+625 1.0% 6/18/27 18.3 17.7 17.1
Greystone Equity Member Corp (e) Diversified Financials L+725 3.8% 4/1/26 30.2 30.1 29.3
HealthChannels LLC (j) Health Care Equipment & Services L+450 0.0% 4/3/25 15.4 15.3 10.9
Hermes UK Ltd (e)(k) Transportation SA+650 0.0% 11/30/27 £ 14.7 19.5 16.1
Higginbotham Insurance Agency Inc (e)(h)(i) Insurance L+525 0.8% 11/25/26 $ 37.6 38.0 37.7
Industria Chimica Emiliana Srl (e)(j)(k)(o) Pharmaceuticals, Biotechnology & Life Sciences E+725 0.0% 9/27/26 € 113.9 125.5 117.1
iNova Pharmaceuticals (Australia) Pty Limited (e)(k) Pharmaceuticals, Biotechnology & Life Sciences B+650 0.8% 10/30/28 A$ 34.2 22.5 22.6
Insight Global LLC (e)(h)(i)(o) Commercial & Professional Services L+600 0.8% 9/22/28 $ 63.7 62.9 61.8
KBP Investments LLC (e)(h)(i) Food & Staples Retailing SF+550, 0.0% PIK (0.5% Max PIK) 0.8% 5/26/27 23.6 23.5 21.9
Kellermeyer Bergensons Services LLC (e)(i)(j) Commercial & Professional Services L+600 1.0% 11/7/26 29.2 28.1 26.5
Lakefield Veterinary Group (e)(o) Health Care Equipment & Services L+550 0.8% 11/23/28 27.1 26.7 25.9
Lakeview Farms Inc (e)(j) Food, Beverage & Tobacco L+625 1.0% 6/10/27 15.5 15.4 15.0
Lexitas Inc (e)(h) Commercial & Professional Services SF+625 1.0% 5/18/29 18.5 18.4 18.2
Lionbridge Technologies Inc (e)(i)(j) Media & Entertainment SF+700 1.0% 12/29/25 26.8 26.3 26.9
Lloyd's Register Quality Assurance Ltd (e)(i)(o) Consumer Services E+600, 0.0% PIK (6.3% Max PIK) 0.0% 12/2/28 € 44.3 48.8 45.9
MB2 Dental Solutions LLC (e)(i) Health Care Equipment & Services SF+600 1.0% 1/29/27 $ 11.9 11.8 11.7
Med-Metrix (e)(o) Software & Services L+600 1.0% 9/15/27 11.9 11.9 12.0
Misys Ltd (k) Software & Services L+350 1.0% 6/13/24 2.3 2.2 2.0
Monitronics International Inc (h)(i)(k) Commercial & Professional Services L+600 1.5% 7/3/24 35.5 33.7 33.7
Motion Recruitment Partners LLC (e)(h)(j) Commercial & Professional Services SF+650 1.0% 12/22/25 24.8 24.5 24.6
New Era Technology Inc (e)(h)(j)(k) Software & Services L+625 1.0% 10/31/26 34.3 33.8 33.7
Novotech Pty Ltd (e)(k)(o) Health Care Equipment & Services SF+525 0.5% 1/13/28 24.4 23.9 23.6
Novotech Pty Ltd (e)(k)(o) Health Care Equipment & Services B+525 0.5% 1/13/28 A$ 33.7 24.8 22.1
One Call Care Management Inc (h) Health Care Equipment & Services L+550 0.8% 4/22/27 $ 4.9 5.0 4.1
Ontic Engineering & Manufacturing Inc (h) Capital Goods L+400 0.0% 10/30/26 2.1 1.9 2.1
Pantherx Specialty LLC (e)(j) Pharmaceuticals, Biotechnology & Life Sciences SF+550 0.5% 7/16/29 15.9 14.8 14.6
Parts Town LLC (e)(h)(k)(o) Retailing L+550 0.8% 11/1/28 49.4 48.3 47.8
Peraton Corp (j) Capital Goods L+375 0.8% 2/1/28 8.8 8.4 8.6
Plaskolite, LLC (k) Materials L+400 0.8% 12/15/25 1.1 1.1 1.0
Precision Global Corp (e)(j) Materials L+475 1.0% 8/3/24 8.9 8.7 8.8
Pretium Packaging LLC (j) Household & Personal Products L+400 0.5% 10/2/28 $ 1.6 1.6 1.3
Project Marron (e)(h)(j)(k) Consumer Services B+625 0.5% 7/2/25 A$ 81.8 56.4 52.0
Project Marron (e)(i)(j) Consumer Services C+625 0.5% 7/2/25 C$ 52.5 40.1 36.3

~~Table of Contents~~

~~FS KKR Capital Corp.~~

~~Notes to Unaudited Consolidated Financial Statements~~

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

~~Note 6. Investment Portfolio (continued)~~

Company(a)
Footnotes Industry
Interest Rate(b)
Base Rate Floor Maturity Date
No. Shares/Principal Amount(c)
Cost
Fair Value(d)
Pure Fishing Inc (i) Consumer Durables & Apparel L+450 0.0% 12/22/25 $ 9.8 $ 9.7 $ 6.6
Reliant Rehab Hospital Cincinnati LLC (e)(j)(o) Health Care Equipment & Services L+625 0.0% 2/28/26 33.6 32.7 26.7
Revere Superior Holdings Inc (e)(k) Software & Services L+575 1.0% 9/30/26 19.6 19.6 19.6
Rise Baking Company (e)(k) Food, Beverage & Tobacco L+650 1.0% 8/13/27 0.5 0.5 0.5
Rise Baking Company (e)(j)(k) Food, Beverage & Tobacco L+650 1.0% 8/13/27 30.4 29.8 29.2
Rise Baking Company (e)(f) Food, Beverage & Tobacco L+650 1.0% 8/13/27 1.4 1.4 1.4
RSC Insurance Brokerage Inc (e)(k) Insurance SF+550 0.8% 10/30/26 18.8 18.8 18.5
Safe-Guard Products International LLC (e)(i)(j)(k) Diversified Financials L+500 0.5% 1/27/27 71.7 72.1 71.7
SAMBA Safety Inc (e)(h)(j) Software & Services L+525 1.0% 9/1/27 27.1 26.9 26.8
SavATree LLC (e)(j)(k) Consumer Services L+550 0.8% 10/12/28 39.6 39.2 38.9
SI Group Inc (k) Materials SF+475 0.0% 10/15/25 1.5 1.5 1.2
SIRVA Worldwide Inc (i) Commercial & Professional Services L+550 0.0% 8/4/25 6.9 6.6 6.1
SitusAMC Holdings Corp (e)(j)(o) Real Estate L+550 0.8% 12/22/27 39.5 38.7 38.1
Sorenson Communications LLC (j) Telecommunication Services L+550 0.8% 3/17/26 20.0 19.3 19.1
Staples Canada (e)(h)(i)(j)(k) Retailing C+700 1.0% 9/12/24 C$ 74.2 57.0 55.6
Summit Interconnect Inc (e)(o) Capital Goods SF+600 1.0% 9/22/28 $ 19.5 19.3 18.4
Time Manufacturing Co (e)(h)(i) Capital Goods E+650 0.8% 12/1/27 € 29.2 32.4 29.4
Total Safety US Inc (h)(i) Capital Goods L+600 1.0% 8/18/25 $ 11.2 10.1 10.6
Transaction Services Group Ltd (e)(j)(k)(n)(o) Software & Services B+550 0.0% 10/14/26 A$ 124.1 85.3 82.6
Unifrax I LLC / Unifrax Holding Co (k) Capital Goods L+375 0.0% 12/12/25 $ 2.8 2.7 2.5
Varsity Brands Inc (k) Consumer Durables & Apparel L+350 1.0% 12/16/24 4.0 3.8 3.8
Version1 Software Ltd (e)(k) Software & Services E+575, 0.0% PIK (1.7% Max PIK) 0.0% 7/11/29 € 2.5 2.5 2.5
Version1 Software Ltd (e)(k) Software & Services SA+575, 0.0% PIK (1.7% Max PIK) 0.0% 7/11/29 £ 4.0 4.7 4.7
West Corp (i) Software & Services L+400 1.0% 10/10/24 $ 12.1 12.0 11.2
West Corp (i) Software & Services L+350 1.0% 10/10/24 2.5 2.5 2.3
Woolpert Inc (e)(h)(i)(j) Capital Goods L+600 1.0% 4/5/28 53.0 52.6 51.6
Worldwise Inc (e)(h)(i)(j)(k)(o) Household & Personal Products SF+625 1.0% 3/29/28 64.7 61.7 59.8
Yak Access LLC (e)(n) Capital Goods SF+825 2.0% 1/27/23 0.2 0.2 0.2
Yak Access LLC (g)(n)(p) Capital Goods L+500 0.0% 7/11/25 0.8 0.6 0.3
Total Senior Secured Loans—First Lien 2,522.8 2,418.2
Unfunded Loan Commitments (3.3) (3.3)
Net Senior Secured Loans—First Lien 2,519.5 2,414.9
Senior Secured Loans—Second Lien—23.6%
Access CIG LLC (h)(i) Commercial & Professional Services L+775 0.0% 2/27/26 2.5 2.3 2.2
Ammeraal Beltech Holding BV (e)(h)(k)(o) Capital Goods L+775 0.0% 9/12/26 42.8 42.1 41.8
Apex Group Limited (e)(h)(i)(o) Diversified Financials L+675 0.5% 7/27/29 40.0 39.7 37.6
Cubic Corp (e)(k) Software & Services L+763 0.8% 5/25/29 10.0 9.7 9.1
EaglePicher Technologies LLC (h) Capital Goods L+725 0.0% 3/8/26 0.4 0.4 0.2
Element Materials Technology Group US Holdings Inc (e)(h)(i) Commercial & Professional Services SA+725 0.5% 6/24/30 £ 21.0 23.0 24.7
Misys Ltd (h)(i)(k)(o) Software & Services L+725 1.0% 6/13/25 $ 46.6 44.6 35.1
NEP Broadcasting LLC (i) Media & Entertainment L+700 0.0% 10/19/26 6.8 6.7 5.1
OEConnection LLC (e)(h)(i)(j) Software & Services SF+700 0.5% 9/25/27 50.0 50.0 48.4
Paradigm Acquisition Corp (h)(k) Health Care Equipment & Services L+750 0.0% 10/26/26 2.5 2.5 2.4
Peraton Corp (e)(h)(i) Capital Goods L+775 0.8% 2/1/29 21.5 21.3 21.2
Pretium Packaging LLC (e)(h)(i)(j) Household & Personal Products L+675 0.5% 10/1/29 39.9 39.7 31.6

~~Table of Contents~~

~~FS KKR Capital Corp.~~

~~Notes to Unaudited Consolidated Financial Statements~~

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

~~Note 6. Investment Portfolio (continued)~~

Company(a)
Footnotes Industry
Interest Rate(b)
Base Rate Floor Maturity Date
No. Shares/Principal Amount(c)
Cost
Fair Value(d)
Pure Fishing Inc (e)(h) Consumer Durables & Apparel L+838 1.0% 12/21/26 26.5 $ 24.2 $ 14.8
SIRVA Worldwide Inc (i)(j) Commercial & Professional Services L+950 0.0% 8/3/26 10.3 8.7 8.9
Valeo Foods Group Ltd (e)(h) Food, Beverage & Tobacco SA+800 0.0% 9/28/29 £ 9.3 11.8 9.9
Wittur Holding GmbH (e)(j)(k)(n) Capital Goods E+850, 1.0% PIK (1.0% Max PIK) 0.0% 9/23/27 € 121.1 132.4 92.0
Total Senior Secured Loans—Second Lien 459.1 385.0
Other Senior Secured Debt—1.3%
One Call Care Management Inc (e) Health Care Equipment & Services 8.5% PIK (8.5% Max PIK) 11/1/28 $ 25.6 25.0 20.9
Total Other Senior Secured Debt 25.0 20.9
Subordinated Debt—1.3%
Arrotex Australia Group Pty Ltd (e) Pharmaceuticals, Biotechnology & Life Sciences B+1,150 PIK (B+1,150 Max PIK) 1.0% 12/22/26 A$ 25.0 16.2 17.0
athenahealth Inc Health Care Equipment & Services 6.5% 2/15/30 $ 5.5 4.8 4.1
Total Subordinated Debt 21.0 21.1
Asset Based Finance—33.2%
Abacus JV, Private Equity (e) Insurance 31,400,804 32.2 34.0
Altavair AirFinance, Private Equity (e) Capital Goods 36,500,000 43.0 42.2
Connecticut Avenue Securities Trust 2022-R08, Structured Mezzanine Real Estate SF+560 0.0% 7/25/42 $ 2.3 2.3 2.4
GA Capital Specialty Lending Fund, Limited Partnership Interest (e)(n) Diversified Financials 1,000,000 — 5.3
Global Lending Services LLC, Private Equity (e)(n) Diversified Financials 2,209,115 2.2 2.4
Global Lending Services LLC, Private Equity (e) Diversified Financials 17,450,851 22.9 18.3
Kilter Finance, Preferred Stock (e)(k) Insurance 12.0% $ 24.0 24.0 24.0
KKR Chord IP Aggregator LP, Partnership Interest (e) Media & Entertainment 19,616,330 22.9 21.1
KKR Zeno Aggregator LP (K2 Aviation), Partnership Interest (e)(n)(p) Capital Goods 19,642,734 24.4 16.6
Lenovo Group Ltd, Structured Mezzanine (e) Technology Hardware & Equipment SF+1,050 1.0% 9/30/24 $ 4.7 4.7 4.7
Lenovo Group Ltd, Structured Mezzanine (e) Technology Hardware & Equipment E+1,050 1.0% 9/30/24 € 3.6 3.6 3.9
Lenovo Group Ltd, Structured Mezzanine (e) Technology Hardware & Equipment E+650 1.0% 9/30/24 € 5.0 5.0 5.4
Lenovo Group Ltd, Structured Mezzanine (e) Technology Hardware & Equipment SA+650 1.0% 9/30/24 £ 1.1 1.3 1.4
Lenovo Group Ltd, Structured Mezzanine (e) Technology Hardware & Equipment SF+650 1.0% 9/30/24 $ 6.5 6.5 6.5
Lenovo Group Ltd, Structured Mezzanine (e) Technology Hardware & Equipment SA+1,050 1.0% 9/30/24 £ 0.8 0.9 1.0
Luxembourg Life Fund - Absolute Return Fund I, 1L Term Loan (e)(h)(n) Insurance L+750 1.5% 2/27/25 $ 21.3 21.3 21.3
Luxembourg Life Fund - Absolute Return Fund III, Term Loan (e)(h)(k)(n) Insurance L+925 0.0% 5/27/26 $ 56.2 55.8 57.0
Luxembourg Life Fund - Long Term Growth Fund, Term Loan (e)(h)(i)(k)(n) Insurance SF+925 0.0% 4/1/23 $ 67.4 67.4 68.4
My Community Homes PropCo 2, Private Equity (e)(p) Real Estate 17.8% 34,708,333 34.7 32.5
NewStar Clarendon 2014-1A Class D (e)(k)(n) Diversified Financials 2.8%, 5.3% PIK (5.3% Max PIK) 1/25/27 $ 30.0 9.3 12.7

~~Table of Contents~~

~~FS KKR Capital Corp.~~

~~Notes to Unaudited Consolidated Financial Statements~~

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

~~Note 6. Investment Portfolio (continued)~~

Company(a)
Footnotes Industry
Interest Rate(b)
Base Rate Floor Maturity Date
No. Shares/Principal Amount(c)
Cost
Fair Value(d)
Pretium Partners LLC P1, Structured Mezzanine (e)(h)(i) Real Estate 10/22/26 $ 29.6 $ 28.6 $ 28.3
Pretium Partners LLC P2, Private Equity (e) Real Estate 16,772,368 16.2 13.7
Roemanu LLC (FKA Toorak Capital Partners LLC), Private Equity (e) Real Estate 40,000,000 50.2 47.3
Saluda Grade Alternative Mortgage Trust 2022-BC2, Term Loan (e)(k) Real Estate 7.3% 7/25/30 $ 24.0 23.7 23.7
Sealane Trade Finance (e)(m)(p) Banks 1,104,510 1.1 0.2
SG Residential Mortgage Trust 2022-2, Structured Mezzanine Real Estate 5.4% 9/25/67 $ 4.6 3.8 3.7
Star Mountain Strategic Credit Income Fund IV LP, Private Equity (e) Diversified Financials 42,500,000 42.5 44.0
Total Asset Based Finance 550.5 542.0
Equity/Other—11.0%
Ascent Resources Utica Holdings LLC / ARU Finance Corp, Common Stock (e)(l)(p) Energy 13,556 3.6 4.8
Ascent Resources Utica Holdings LLC / ARU Finance Corp, Trade Claim (e)(l)(p) Energy 115,178,571 30.5 40.5
athenahealth Inc, Preferred Stock (e) Health Care Equipment & Services 10.8% PIK (10.8% Max PIK) 50,000,000 47.5 43.2
Belk Inc, Common Stock (e)(p) Retailing 381 — —
Misys Ltd, Preferred Stock (e) Software & Services L+1,025 PIK (L+1,0255 Max PIK) 0.0% 25,265,621 24.8 21.1
One Call Care Management Inc, Common Stock (e)(p) Health Care Equipment & Services 34,873 2.2 1.9
One Call Care Management Inc, Preferred Stock A (e)(p) Health Care Equipment & Services 371,993 23.7 20.6
One Call Care Management Inc, Preferred Stock B (e) Health Care Equipment & Services 9.0% PIK (9.0% Max PIK) 10/25/29 7,672,346 8.7 7.7
Pure Gym Ltd, Private Equity (e)(p) Consumer Services 30,218,000 39.4 39.2
Total Equity/Other 180.4 179.0
TOTAL INVESTMENTS—218.5% $ 3,755.5 $ 3,562.9
Derivative Instruments—0.7%
Foreign currency forward contracts $ 11.9

~~____________~~

~~(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, 2022, the three-month London Interbank Offered Rate, or LIBOR or “L”, was 4.77%, the Euro Interbank Offered Rate, or EURIBOR, was 2.13%, Canadian Dollar Offer Rate, or CDOR was 4.94%, the Bank Bill Swap Bid Rate, or BBSY was 3.32%, the Reykjavik Interbank Offered Rate, or REIBOR, was 6.55%, the Stockholm Interbank Offered Rate, or STIBOR, was 2.70%, the Sterling Overnight Index Average, or SONIA, was 3.43%, the

~~Table of Contents~~

~~FS KKR Capital Corp.~~

~~Notes to Unaudited Consolidated Financial Statements~~

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

~~Note 6. Investment Portfolio (continued)~~

Secured Overnight Financing Rate, or SOFR, was 4.59%, and the U.S. Prime Lending Rate, or Prime, was 7.50%. 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 is determined in accordance with the Company’s valuation process.~~

~~(e)Investments classified as Level 3.~~

~~(f)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.~~

~~(g)Asset is on non-accrual status..~~

~~(h)Security or portion thereof held within Big Cedar Creek LLC and is pledged as collateral supporting the amounts outstanding under the revolving credit facility with BNP Paribas.~~

~~(i)Security or portion thereof held within Boxwood Drive Funding and is pledged as collateral supporting the amounts outstanding under the revolving credit facility with BNP Paribas~~

~~(j)Security or portion thereof held within Chestnut Street Funding LLC and is pledged as collateral supporting the amounts outstanding under the revolving credit facility with Citibank, N.A.~~

~~(k)Security or portion thereof held within Green Creek LLC and is pledged as collateral supporting the amounts outstanding under the revolving credit facility with Goldman Sachs Bank.~~

~~(l)Security or portion thereof held within IC II American Energy Investment, Inc., a wholly-owned subsidiary of the company.~~

~~(m)Security or portion thereof held within JCF Cayman Ltd and is pledged as collateral supporting the amounts outstanding under the revolving credit facility with Goldman Sachs.~~

~~(n)Security or portion thereof held within Jersey City Funding LLC and is pledged as collateral supporting the amounts outstanding under the revolving credit facility with Goldman Sachs.~~

~~(o)Security or portion thereof held within Magnolia Funding LLC.~~

~~(p)Security is non-income producing.~~

Below is selected balance sheet information for COPJV as of March 31, ~~2023~~2024 and December 31, ~~2022:~~2023:


			As of
			March 31, 2023 (Unaudited)		December 31, 2022
		As of						As of
		March 31, 2024 (Unaudited)					March 31, 2024 (Unaudited)		December 31, 2023
Selected Balance Sheet Information	Selected Balance Sheet Information
Total investments, at fair value
Total investments, at fair value
Total investments, at fair value	Total investments, at fair value		$	3,556.3	$	3,562.9
Cash and other assets	Cash and other assets		256.2		259.2
Total assets	Total assets		3,812.5		3,822.1
Debt	Debt		1,936.0		1,913.4
Other liabilities	Other liabilities		280.4		276.4
Total liabilities	Total liabilities		2,216.4		2,189.8
Member's equity	Member's equity		$	1,596.1	$	1,632.3

Below is selected statement of operations information for COPJV for the three months ended March 31, ~~2023~~2024 and ~~2022:~~2023:


		Three Months Ended March 31,
				2023		2022
		Three Months Ended March 31,
		Three Months Ended March 31,
		Three Months Ended March 31,
			2024					2024	2023
Selected Statement of Operations Information	Selected Statement of Operations Information
Total investment income	Total investment income			$	93.1	$	60.9
Total investment income
Total investment income
Expenses	Expenses
Interest expense
Interest expense
Interest expense	Interest expense			29.4		13.6
Custodian and accounting fees	Custodian and accounting fees			0.4		0.4
Administrative services	Administrative services			2.4		2.4
Professional services	Professional services			0.1		0.2
Other	Other			0.2		0.1
Total expenses	Total expenses			32.5		16.7
Net investment income	Net investment income			60.6		44.2
Net realized and unrealized gain (loss)	Net realized and unrealized gain (loss)			(33.8)		1.2
Net increase in net assets resulting from operations	Net increase in net assets resulting from operations			$	26.8	$	45.4

6555

Table of Contents

FS KKR Capital Corp.

Notes to Unaudited Consolidated Financial Statements (continued)

(in millions, except share and per share amounts)

Note 7. Financial Instruments

The following is a summary of the fair value and location of the Company’s derivative instruments in the consolidated balance sheets held as of March 31, ~~2023~~2024 and December 31, ~~2022:~~2023:

Fair Value

Derivative Instrument

Statement Location

March 31, 2023 (Unaudited)

December 31, 2022

Derivative Instrument

Statement Location

March 31, 2024 (Unaudited)

December 31, 2023

Foreign currency forward contracts

Unrealized appreciation on foreign currency forward contracts

Foreign currency forward contracts

Unrealized depreciation on foreign currency forward contracts

(1)

Foreign currency forward contracts

Total

Net realized and unrealized gains and losses on derivative instruments recorded by the Company for the three months ended March 31, ~~2023~~2024 and ~~2022~~2023 are in the following locations in the consolidated statements of operations:

Net Realized Gains (Losses)
Three Months Ended March 31,
Derivative Instrument Statement Location 2023 2022
Foreign currency forward contracts Net realized gain (loss) on foreign currency forward contracts $ 3 $ 5
Total $ 3 $ 5

Net Unrealized Gains (Losses)
Three Months Ended March 31,
Derivative Instrument Statement Location 2023 2022
Foreign currency forward contracts Net change in unrealized appreciation (depreciation) on foreign currency forward contracts $ (4) $ 1
Total $ (4) $ 1



		Three Months Ended March 31,
Derivative Instrument	Statement Location	2024		2023

Foreign currency forward contracts	Net realized gain (loss) on foreign currency forward contracts	$	(0)	$	3
Foreign currency forward contracts	Net change in unrealized appreciation (depreciation) on foreign currency forward contracts	8		(4)
Total		$	8	$	(1)

Offsetting of Derivative Instruments

The Company has derivative instruments that are subject to master netting agreements. These agreements include provisions to offset positions with the same counterparty in the event of default by one of the parties. The Company’s unrealized appreciation and depreciation on derivative instruments are reported as gross assets and liabilities, respectively, in the consolidated balance sheets. The following tables present the Company’s assets and liabilities related to derivatives by counterparty, net of amounts available for offset under a master netting arrangement and net of any collateral received or pledged by the Company for such assets and liabilities as of March 31, ~~2023~~2024 and December 31, ~~2022:~~2023:


	As of March 31, 2024 (Unaudited)
Counterparty	Derivative Assets Subject to Master Netting Agreement		Derivatives Available for Offset		Non-cash Collateral Received(1)		Cash Collateral Received(1)		Net Amount of Derivative Assets(2)
JP Morgan Chase Bank	$	19	$	(2)	$	—	$	—	$	17

Total	$	19	$	(2)	$	—	$	—	$	17
Counterparty	Derivative Liabilities Subject to Master Netting Agreement		Derivatives Available for Offset		Non-cash Collateral Pledged(1)		Cash Collateral Pledged(1)		Net Amount of Derivative Liabilities(3)
JP Morgan Chase Bank	$	(2)	$	2	$	—	$	—	$	—

Total	$	(2)	$	2	$	—	$	—	$	—

6656

Table of Contents

FS KKR Capital Corp.

Notes to Unaudited Consolidated Financial Statements (continued)

(in millions, except share and per share amounts)

Note 7. Financial Instruments (continued)

As of March 31, 2023 (Unaudited)
Counterparty Derivative Assets Subject to Master Netting Agreement Derivatives Available for Offset
Non-cash Collateral Received(1)
Cash Collateral Received(1)
Net Amount of Derivative Assets(2)
JP Morgan Chase Bank $ 21 $ (1) $ — $ — $ 20
Total $ 21 $ (1) $ — $ — $ 20
Counterparty Derivative Liabilities Subject to Master Netting Agreement Derivatives Available for Offset
Non-cash Collateral Pledged(1)
Cash Collateral Pledged(1)
Net Amount of Derivative Liabilities(3)
JP Morgan Chase Bank $ (1) $ 1 $ — $ — $ —
Total $ (1) $ 1 $ — $ — $ —


			As of December 31, 2022
		As of December 31, 2023																As of December 31, 2023
Counterparty	Counterparty		Derivative Assets Subject to Master Netting Agreement		Derivatives Available for Offset		Non-cash Collateral Received(1)		Cash Collateral Received(1)		Net Amount of Derivative Assets(2)		Counterparty	Derivative Assets Subject to Master Netting Agreement	Derivatives Available for Offset	Non-cash Collateral Received(1)	Cash Collateral Received(1)		Net Amount of Derivative Assets(2)
JP Morgan Chase Bank	JP Morgan Chase Bank		$	25	$	(1)	$	—	$	—	$	24

Total
Total
Total	Total		$	25	$	(1)	$	—	$	—	$	24
Counterparty	Counterparty		Derivative Liabilities Subject to Master Netting Agreement		Derivatives Available for Offset		Non-cash Collateral Pledged(1)		Cash Collateral Pledged(1)		Net Amount of Derivative Liabilities(3)		Counterparty	Derivative Liabilities Subject to Master Netting Agreement	Derivatives Available for Offset	Non-cash Collateral Pledged(1)	Cash Collateral Pledged(1)		Net Amount of Derivative Liabilities(3)
JP Morgan Chase Bank	JP Morgan Chase Bank		$	(1)	$	1	$	—	$	—	$	—

Total	Total		$	(1)	$	1	$	—	$	—	$	—
Total
Total

___________

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

(2)Net amount of derivative assets represents the net amount due from the counterparty to the Company.

(3)Net amount of derivative liabilities represents the net amount due from the Company to the counterparty.

Foreign Currency Forward Contracts and Cross Currency Swaps:

The Company may enter into foreign currency forward contracts and cross currency swaps from time to time to facilitate settlement of purchases and sales of investments denominated in foreign currencies and to economically hedge the impact that an adverse change in foreign exchange rates would have on the value of the Company’s investments denominated in foreign currencies. A foreign currency forward contract is a commitment to purchase or sell a foreign currency at a future date at a negotiated forward rate. These contracts are marked-to-market by recognizing the difference between the contract forward exchange rate and the forward market exchange rate on the last day of the period presented as unrealized appreciation or depreciation. Realized gains or losses are recognized when forward contracts are settled. Risks arise as a result of the potential inability of the counterparties to meet the terms of their contracts. The Company attempts to limit counterparty risk by only dealing with well-known counterparties.

Cross currency swaps are interest rate swaps in which interest cash flows are exchanged between two parties based on the notional amounts of two different currencies. These swaps are marked-to-market by recognizing the difference between the present value of cash flows of each leg of the swaps as unrealized appreciation or depreciation. Realized gain or loss is recognized when periodic payments are received or paid and the swaps are terminated. The entire notional value of a cross currency swap is subject to the risk that the counterparty to the swap will default on its contractual delivery obligations. The Company attempts to limit counterparty risk by only dealing with well-known counterparties. The Company utilizes cross currency swaps from time to time in order to hedge a portion of its investments in foreign currency.

The average notional balance for foreign currency forward contracts during the three months ended March 31, 2024 and 2023 was $177.0 and ~~2022 was~~ $219.9, ~~and $232.2,~~ respectively.

~~Table of Contents~~

~~FS KKR Capital Corp.~~

~~Notes to Unaudited Consolidated Financial Statements~~

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

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.

Table of Contents

FS KKR Capital Corp.

Notes to Unaudited Consolidated Financial Statements (continued)

(in millions, except share and per share amounts)

Note 8. Fair Value of Financial Instruments (continued)

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

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

As of March 31, ~~2023~~2024 and December 31, ~~2022,~~2023, the Company’s investments were categorized as follows in the fair value hierarchy:


			March 31, 2023
			March 31, 2024
			March 31, 2024
			March 31, 2024
Valuation Inputs
Valuation Inputs
Valuation Inputs	Valuation Inputs		(Unaudited)		December 31, 2022		(Unaudited)	December 31, 2023

Level 1—Price quotations in active markets
Level 1—Price quotations in active markets
Level 1—Price quotations in active markets	Level 1—Price quotations in active markets		$	1	$	—
Level 2—Significant other observable inputs	Level 2—Significant other observable inputs		554		564
Level 3—Significant unobservable inputs	Level 3—Significant unobservable inputs		13,325		13,385
Investments measured at net asset value(1)	Investments measured at net asset value(1)		1,397		1,428
			$	15,277	$	15,377
		$

____________

(1)Certain investments that are measured at fair value using the net asset value per share (or its equivalent) practical expedient have not been categorized in the fair value hierarchy. The fair value amounts presented in this table are intended to permit reconciliation of the fair value hierarchy to the amounts presented in the consolidated balance ~~sheet.~~sheets.

In addition, the Company had foreign currency forward contracts, as described in Note 7, which were categorized as Level 2 in the fair value hierarchy as of March 31, ~~2023~~2024 and December 31, ~~2022.~~2023.

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

The Company’s investments consist primarily of debt investments that were acquired directly from the issuer. Debt investments, for which broker quotes are not available, are valued by independent valuation firms, which determine the fair value of such investments by considering, among other factors, the borrower’s ability to adequately service its debt, prevailing interest rates for like investments, expected cash flows, call features, anticipated repayments and other relevant terms of the investments. Except as described below, all of the Company’s equity/other investments are also valued by independent valuation firms, which determine the fair value of such investments by considering, among other factors, contractual rights ascribed to such investments, as well as various income scenarios and multiples of earnings before interest, taxes, depreciation and amortization, or EBITDA, cash flows, net income, revenues or, in limited instances, book value or liquidation value. An investment that is newly issued and purchased near the date of the financial statements is valued at cost if the ~~Advisor~~Adviser determines that the cost of such investment is the best indication of its fair value. Such investments described above are typically classified as Level 3 within the fair value hierarchy. Investments that are traded on an active public market are valued at their closing price as of the date of the financial statements and are classified as Level 1 within the fair value hierarchy. Except as described above, the ~~Advisor~~Adviser typically values the Company's other investments by using the midpoint of the prevailing bid and ask prices from dealers on the date of the relevant period end, which are provided by independent

~~Table of Contents~~

~~FS KKR Capital Corp.~~

~~Notes to Unaudited Consolidated Financial Statements~~

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

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

third-party pricing services and screened for validity by such services and are typically classified as Level 2 within the fair value hierarchy.

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

~~The following is a reconciliation for the three months ended March 31, 2023 and 2022 of investments for which significant unobservable inputs (Level 3) were used in determining fair value:~~

For the Three Months Ended March 31, 2023

Senior Secured
Loans—First
Lien
Senior Secured
Loans—Second
Lien
Other Senior
Secured
Debt Subordinated
Debt Asset Based Finance Equity/Other Total
Fair value at beginning of period $ 9,124 $ 874 $ 22 $ 264 $ 1,902 $ 1,199 $ 13,385
Accretion of discount (amortization of premium) 11 1 — — — — 12
Net realized gain (loss) 2 (20) — — 7 (48) (59)
Net change in unrealized appreciation (depreciation) 17 2 (2) — (17) 71 71
Purchases 235 3 — 10 30 9 287
Paid-in-kind interest 15 — — 5 3 7 30
Sales and repayments (234) (4) — — (147) (16) (401)
Transfers into Level 3 — — — — — — —
Transfers out of Level 3 — — — — — — —
Fair value at end of period $ 9,170 $ 856 $ 20 $ 279 $ 1,778 $ 1,222 $ 13,325
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 $ 17 $ (20) $ (2) $ — $ (17) $ 21 $ (1)

6958

Table of Contents

FS KKR Capital Corp.

Notes to Unaudited Consolidated Financial Statements (continued)

(in millions, except share and per share amounts)

Note 8. Fair Value of Financial Instruments (continued)

For the Three Months Ended March 31, 2022

Senior Secured
Loans—First
Lien
Senior Secured
Loans—Second
Lien
Other Senior
Secured
Debt Subordinated
Debt Asset Based Finance Equity/Other Total
Fair value at beginning of period $ 9,542 $ 1,205 $ 29 $ 74 $ 2,245 $ 877 $ 13,972
Accretion of discount (amortization of premium) 22 2 — — 3 — 27
Net realized gain (loss) (71) (4) — — 16 27 (32)
Net change in unrealized appreciation (depreciation) 2 (37) (2) (40) (26) 129 26
Purchases 1,166 4 — — 556 330 2,056
Paid-in-kind interest 10 — — — 11 11 32
Sales and repayments (1,006) (97) — — (627) (61) (1,791)
Transfers into Level 3 — — — — — — —
Transfers out of Level 3 — — — — — — —
Fair value at end of period $ 9,665 $ 1,073 $ 27 $ 34 $ 2,178 $ 1,313 $ 14,290
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 $ (71) $ (37) $ (2) $ (40) $ (17) $ 161 $ (6)
The following is a reconciliation for the three months ended March 31, 2024 and 2023 of investments for which significant unobservable inputs (Level 3) were used in determining fair value:


	For the Three Months Ended March 31, 2024
	Senior Secured Loans—First Lien		Senior Secured Loans—Second Lien		Other Senior Secured Debt		Subordinated Debt		Asset Based Finance		Equity/Other		Total
Fair value at beginning of period	$	8,429	$	1,090	$	21	$	322	$	2,077	$	1,134	$	13,073
Accretion of discount (amortization of premium)	11		3		—		—		1		—		15
Net realized gain (loss)	(105)		(102)		(3)		—		(4)		(30)		(244)
Net change in unrealized appreciation (depreciation)	97		89		1		(8)		19		(10)		188
Purchases	1,323		51		56		10		345		56		1,841
Paid-in-kind interest	10		—		—		10		2		3		25
Sales and repayments	(1,739)		(127)		—		—		(361)		(5)		(2,232)
Transfers into Level 3	—		—		—		—		—		—		—
Transfers out of Level 3	—		—		—		—		—		—		—
Fair value at end of period	$	8,026	$	1,004	$	75	$	334	$	2,079	$	1,148	$	12,666
The amount of total gains or losses for the period included in changes in net assets attributable to the change in unrealized gains or losses relating to investments still held at the reporting date	$	44	$	(2)	$	(1)	$	(8)	$	22	$	(43)	$	12


	For the Three Months Ended March 31, 2023
	Senior Secured Loans—First Lien		Senior Secured Loans—Second Lien		Other Senior Secured Debt		Subordinated Debt		Asset Based Finance		Equity/Other		Total
Fair value at beginning of period	$	9,124	$	874	$	22	$	264	$	1,902	$	1,199	$	13,385
Accretion of discount (amortization of premium)	11		1		—		—		—		—		12
Net realized gain (loss)	2		(20)		—		—		7		(48)		(59)
Net change in unrealized appreciation (depreciation)	17		2		(2)		—		(17)		71		71
Purchases	235		3		—		10		30		9		287
Paid-in-kind interest	15		—		—		5		3		7		30
Sales and repayments	(234)		(4)		—		—		(147)		(16)		(401)
Transfers into Level 3	—		—		—		—		—		—		—
Transfers out of Level 3	—		—		—		—		—		—		—
Fair value at end of period	$	9,170	$	856	$	20	$	279	$	1,778	$	1,222	$	13,325
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	$	17	$	(20)	$	(2)	$	—	$	(17)	$	21	$	(1)

Table of Contents

FS KKR Capital Corp.

Notes to Unaudited Consolidated Financial Statements (continued)

(in millions, 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, ~~2023~~2024 and December 31, ~~2022~~2023 were as follows:

~~Table of Contents~~

~~FS KKR Capital Corp.~~

~~Notes to Unaudited Consolidated Financial Statements~~

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

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

Type of Investment

Fair Value at

March 31, ~~2023~~2024

(Unaudited)

Valuation

Technique(1)

Unobservable
Input

Range (Weighted Average)

Impact to Valuation from an Increase in Input(2)

Senior Debt

~~9,365~~7,857

Discounted Cash Flow

Discount Rate

~~5.1%~~5.6% - ~~21.2% (12.0%~~27.5% (11.2%)

Decrease

~~654~~1,155

Waterfall

EBITDA Multiple

~~0.3x~~0.4x - ~~19.8x~~10.3x (7.2x)

Increase

2389

~~Cost~~

Other(3)

Cost

Subordinated Debt

~~248~~306

Discounted Cash Flow

Discount Rate

~~10.9%~~10.7% - ~~14.9% (13.2%~~15.5% (12.8%)

Decrease

3128

Waterfall

EBITDA Multiple

0.4x - 8.5x (5.9x)

~~7.4x - 7.4x (7.4x)~~

Increase

Asset Based Finance

~~978~~1,335

Discounted Cash Flow

Discount Rate

~~5.2%~~5.7% - ~~44.2% (11.8%~~42.4% (11.3%)

Decrease

~~555~~612

Waterfall

EBITDA Multiple

1.0x - ~~13.7x (1.3x)~~1.4x (1.1x)

Increase

~~141~~87

Other(3)

~~100~~43

Cost

Indicative Dealer Quotes

~~44.0%~~28.3% - ~~44.0% (44.0%~~28.3% (28.3%)

Increase

Equity/Other

~~730~~609

Waterfall

EBITDA Multiple

0.6x - 14.0x (6.8x)

~~0.1x - 16.2x (7.2x)~~

Increase

~~485~~526

Discounted Cash Flow

Discount Rate

~~10.0%~~5.0% - ~~25.0% (16.0%~~21.0% (14.2%)

Decrease

510

Other(3)

Option Pricing Model

Equity Illiquidity Discount

~~65.0%~~75.0% - ~~65.0% (65.0%~~75.0% (75.0%)

Decrease

Total

~~13,325~~12,666

Type of Investment

Fair Value at

December 31, ~~2022~~2023

Valuation

Technique(1)

Unobservable
Input

Range

Impact to Valuation from an Increase in Input(2)

Senior Debt

~~9,274~~8,356

Discounted Cash Flow

Discount Rate

~~6.0%~~6.1% - ~~24.2% (12.0%~~25.0% (11.6%)

Decrease

~~575~~1,165

Waterfall

EBITDA Multiple

0.6x - 10.8x (8.1x)

~~0.3x - 19.8x (7.2x)~~

Increase

~~167~~15

Cost

Other(3)

Subordinated Debt

~~242~~289

Discounted Cash Flow

Discount Rate

~~10.9%~~10.7% - ~~14.9% (13.3%~~21.0% (13.7%)

Decrease

2233

Waterfall

EBITDA Multiple

7.5x - 7.5x (7.5x)

Increase

Asset Based Finance

~~980~~1,232

Discounted Cash Flow

Discount Rate

~~5.1%~~5.9% - ~~44.0% (11.3%~~43.2% (11.1%)

Decrease

~~636~~616

Waterfall

EBITDA Multiple

1.0x - ~~13.7x (1.6x)~~1.3x (1.1x)

Increase

~~144~~118

Cost

~~138~~109

Other(3)

Indicative Dealer Quotes

~~42.0%~~26.8% - ~~42.0% (42.0%~~26.8% (26.8%)

Increase

Equity/Other

~~683~~603

Waterfall

EBITDA Multiple

0.6x - 14.8x (6.5x)

~~0.0x - 15.0x (7.4x)~~

Increase

~~488~~521

Discounted Cash Flow

Discount Rate

~~10.0%~~5.2% - ~~25.0% (15.6%~~21.0% (14.2%)

Decrease

137

~~Cost~~

Other(3)

Option Pricing Model

Equity Illiquidity Discount

~~65.0%~~75.0% - ~~65.0% (65.0%~~75.0% (75.0%)

Decrease

Total

~~13,385~~13,073

_______________

(1)Investments using a market quotes valuation technique were primarily valued by using the midpoint of the prevailing bid and ask prices from dealers on the date of the relevant period end, which were provided by independent third-party pricing services and screened for validity by such services. Investments valued using an EBITDA multiple or a revenue multiple pursuant to the market comparables valuation technique may be conducted using an enterprise valuation waterfall analysis.

(2)Represents the directional change in the fair value of the Level 3 investments that would result from an increase to the corresponding unobservable input. A decrease to the input would have the opposite effect. Significant changes in these inputs in isolation could result in significantly higher or lower fair value measurements.

(3)Fair value based on expected outcome of proposed corporate transactions and/or other factors.

7160

Table of Contents

FS KKR Capital Corp.

Notes to Unaudited Consolidated Financial Statements (continued)

(in millions, except share and per share amounts)

Note 9. Financing Arrangements

Prior to June 14, 2019, in accordance with the 1940 Act, the Company was allowed to borrow amounts such that its asset coverage, calculated pursuant to the 1940 Act, was at least 200% after such borrowing. Effective June 15, 2019, the Company’s asset coverage requirement applicable to senior securities was reduced from 200% to 150%. As of March 31, ~~2023,~~2024, the aggregate amount outstanding of the senior securities issued by the Company was ~~$8,713.~~$7,968. As of March 31, ~~2023,~~2024, the Company’s asset coverage was ~~180%~~185%.

The following tables present summary information with respect to the Company’s outstanding financing arrangements as of March 31, ~~2023~~2024 and December 31, ~~2022.~~2023. 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, ~~2022.~~2023. Any significant changes to the Company's financing arrangements during the three months ended March 31, ~~2023~~2024 are discussed below.

As of March 31, 2023

(Unaudited)

As of March 31, 2024

(Unaudited)

As of March 31, 2024

(Unaudited)

Arrangement

Type of Arrangement

Rate

Amount
Outstanding

Amount
Available

Maturity Date

Arrangement

Type of Arrangement

Rate

Amount
Outstanding

Amount
Available

Maturity Date

Ambler Credit Facility(2)

Revolving Credit Facility

SOFR+2.15%(1)

150

November 22, 2025

Ambler Credit Facility(2)

Revolving Credit Facility

SOFR+2.75%(1)

155

May 22, 2027

Burholme Prime Brokerage Facility(2)

Prime Brokerage Facility

SOFR+1.35%(1)

—

September 26, 2023

CCT Tokyo Funding Credit Facility(2)

Revolving Credit Facility

SOFR+1.90% - 2.05%(1)(3)

285

June 2, 2026

Revolving Credit Facility

SOFR+1.90% - 2.05%(1)(3)

255

—

June 2, 2026

Darby Creek Credit Facility(2)

Revolving Credit Facility

SOFR+1.85%(1)

240

February 26, 2025

Darby Creek Credit Facility(2)

Revolving Credit Facility

SOFR+2.65%(1)

681

February 26, 2027

Dunlap Credit Facility(2)

Revolving Credit Facility

SOFR+1.85%(1)

467

February 26, 2025

Meadowbrook Run Credit Facility(2)

Revolving Credit Facility

SOFR+2.55%(1)

300

—

November 22, 2024

Meadowbrook Run Credit Facility(2)

Revolving Credit Facility

SOFR+2.70%(1)

241

November 22, 2026

Senior Secured Revolving Credit Facility(2)

Revolving Credit Facility

SOFR+1.75% - 1.88%(1)(4)

2,174(5)

2,469(6)

May 17, 2027

Senior Secured Revolving Credit Facility(2)

Revolving Credit Facility

SOFR+1.75% - 1.88%(1)(4)

1,164(5)

3,415(6)

October 31, 2028

4.625% Notes due 2024(7)

Unsecured Notes

4.63%

400

—

July 15, 2024

4.625% Notes due 2024(7)

Unsecured Notes

4.63%

400

—

July 15, 2024

1.650% Notes due 2024(7)

Unsecured Notes

1.65%

500

—

October 12, 2024

1.650% Notes due 2024(7)

Unsecured Notes

1.65%

500

—

October 12, 2024

4.125% Notes due 2025(7)

Unsecured Notes

4.13%

470

—

February 1, 2025

4.125% Notes due 2025(7)

Unsecured Notes

4.13%

470

—

February 1, 2025

4.250% Notes due 2025(7)

Unsecured Notes

4.25%

475

—

February 14, 2025

4.250% Notes due 2025(7)

Unsecured Notes

4.25%

475

—

February 14, 2025

8.625% Notes due 2025(7)

Unsecured Notes

8.63%

250

—

May 15, 2025

8.625% Notes due 2025(7)

Unsecured Notes

8.63%

250

—

May 15, 2025

3.400% Notes due 2026(7)

Unsecured Notes

3.40%

1,000

—

January 15, 2026

3.400% Notes due 2026(7)

Unsecured Notes

3.40%

1,000

—

January 15, 2026

2.625% Notes due 2027(7)

Unsecured Notes

2.63%

400

—

January 15, 2027

2.625% Notes due 2027(7)

Unsecured Notes

2.63%

400

—

January 15, 2027

3.250% Notes due 2027(7)

Unsecured Notes

3.25%

500

—

July 15, 2027

3.250% Notes due 2027(7)

Unsecured Notes

3.25%

500

—

July 15, 2027

3.125% Notes due 2028(7)

Unsecured Notes

3.13%

750

—

October 12, 2028

3.125% Notes due 2028(7)

Unsecured Notes

3.13%

750

—

October 12, 2028

7.875% Notes due 2029(7)

Unsecured Notes

7.88%

400

—

January 15, 2029

CLO-1 Notes(2)(8)

Collateralized Loan Obligation

L+1.85% - 3.01%(1)

352

—

January 15, 2031

CLO-1 Notes(2)(8)

Collateralized Loan Obligation

SOFR+1.85% - 3.01%(1)

327

—

January 15, 2031

Total

8,713

2,577

___________

(1)The benchmark rate is subject to a 0% floor.

(2)The carrying amount outstanding under the facility approximates its fair value.

(3)As of March 31, ~~2023,~~2024, there was ~~$200~~$170 term loan outstanding at SOFR+1.90% and $85 revolving commitment outstanding at SOFR+2.05%.

(4)The spread over the benchmark rate is determined by reference to the ratio of the value of the borrowing base to the aggregate amount of certain outstanding indebtedness of the Company. In addition to the spread over the benchmark rate, a credit spread adjustment of 0.10% and 0.0326% is applicable to borrowings in U.S. dollars and pounds sterling, respectively.

(5)Amount includes borrowing in Euros, Canadian dollars, pounds sterling and Australian dollars. Euro balance outstanding of ~~€242~~€386 has been converted to U.S. dollars at an exchange rate of €1.00 to ~~$1.09~~$1.08 as of March 31, ~~2023~~2024 to reflect total amount outstanding in U.S. dollars. Canadian dollar balance outstanding of ~~CAD22~~CAD4 has been converted to U.S dollars at an exchange rate of CAD1.00 to $0.74 as of March 31, ~~2023~~2024 to reflect total amount outstanding in U.S. dollars. Pounds sterling balance outstanding of ~~£30~~£82 has been converted to U.S dollars at an exchange rate of £1.00 to ~~$1.24~~$1.26 as of March 31, ~~2023~~2024 to reflect total amount outstanding in U.S. dollars. Australian dollar balance outstanding of ~~AUD79~~AUD36 has been converted to U.S dollars at an exchange rate of AUD1.00 to ~~$0.67~~$0.65 as of March 31, ~~2023~~2024 to reflect total amount outstanding in U.S. dollars.

(6)The amount available for borrowing under the Senior Secured Revolving Credit Facility is reduced by any standby letters of credit issued under the Senior Secured Revolving Credit Facility. As of March 31, ~~2023, $12~~2024, $18 of such letters of credit have been issued.

(7)As of March 31, ~~2023,~~2024, the fair value of the 4.625% notes, the 1.650% notes, the 4.125% notes, the 4.250% notes, the 8.625% notes, the 3.400% notes, the 2.625% notes, the 3.250% notes, ~~and~~ the 3.125% notes and the 7.875% was approximately ~~$387, $460, $445, $446, $254, $899, $337, $424~~$398, $488, $462, $467, $255, $949, $363, $456, $656 and ~~$615,~~$418, respectively. These valuations are considered Level 2 valuations within the fair value hierarchy.

(8)As of March 31, ~~2023,~~2024, there were ~~$281.4~~$256.8 of Class A-1R notes outstanding at L+SOFR+1.85%, $20.5 of Class A-2R notes outstanding at L+SOFR+2.25%, $32.4 of Class B-1R notes outstanding at L+SOFR+2.60% and $17.4 of Class B-2R notes outstanding at 3.011%. In addition to the spread over the benchmark rate, a credit spread adjustment of 0.26161% is applicable to Class A-1R, Class A-2R and Class B-1R notes outstanding.

7261

Table of Contents

FS KKR Capital Corp.

Notes to Unaudited Consolidated Financial Statements (continued)

(in millions, except share and per share amounts)

Note 9. Financing Arrangements (continued)

As of December 31, 2022

As of December 31, 2023

Arrangement

Type of Arrangement

Rate

Amount
Outstanding

Amount
Available

Maturity Date

Arrangement

Type of Arrangement

Rate

Amount
Outstanding

Amount
Available

Maturity Date

Ambler Credit Facility(2)(9)

Revolving Credit Facility

SOFR+2.15%(1)

131

November 22, 2025

Burholme Prime Brokerage Facility(2)(9)

Prime Brokerage Facility

L+1.25%(1)

—

June 28, 2023

Ambler Credit Facility(2)(9)

Revolving Credit Facility

SOFR+2.75%(1)

132

May 22, 2027

CCT Tokyo Funding Credit Facility(2)

Revolving Credit Facility

SOFR+1.90% - 2.05%(1)(3)

285

June 2, 2026

CCT Tokyo Funding Credit Facility(2)

Revolving Credit Facility

SOFR+1.90% - 2.05%(1)(3)

294

—

June 2, 2026

Darby Creek Credit Facility(2)(9)

Revolving Credit Facility

L+1.85%(1)

242

February 26, 2025

Darby Creek Credit Facility(2)(9)

Revolving Credit Facility

SOFR+2.65%(1)

654

February 26, 2027

Dunlap Credit Facility(2)(9)

Revolving Credit Facility

L+1.85%(1)

472

February 26, 2025

Meadowbrook Run Credit Facility(2)(9)

Revolving Credit Facility

SOFR+2.55%(1)

244

November 22, 2024

Meadowbrook Run Credit Facility(2)(9)

Revolving Credit Facility

SOFR+2.70%(1)

225

November 22, 2026

Senior Secured Revolving Credit Facility(2)

Revolving Credit Facility

SOFR+1.75% - 1.88%(1)(4)

2,260(5)

2,383(6)

May 17, 2027

Senior Secured Revolving Credit Facility(2)

Revolving Credit Facility

SOFR+1.75% - 1.88%(1)(4)

1,429(5)

3,170(6)

October 31, 2028

4.625% Notes due 2024(7)

Unsecured Notes

4.63%

400

—

July 15, 2024

4.625% Notes due 2024(7)

Unsecured Notes

4.63%

400

—

July 15, 2024

1.650% Notes due 2024(7)

Unsecured Notes

1.65%

500

—

October 12, 2024

1.650% Notes due 2024(7)

Unsecured Notes

1.65%

500

—

October 12, 2024

4.125% Notes due 2025(7)

Unsecured Notes

4.13%

470

—

February 1, 2025

4.125% Notes due 2025(7)

Unsecured Notes

4.13%

470

—

February 1, 2025

4.250% Notes due 2025(7)(9)

Unsecured Notes

4.25%

475

—

February 14, 2025

4.250% Notes due 2025(7)(9)

Unsecured Notes

4.25%

475

—

February 14, 2025

8.625% Notes due 2025(7)

Unsecured Notes

8.63%

250

—

May 15, 2025

8.625% Notes due 2025(7)

Unsecured Notes

8.63%

250

—

May 15, 2025

3.400% Notes due 2026(7)

Unsecured Notes

3.40%

1,000

—

January 15, 2026

3.400% Notes due 2026(7)

Unsecured Notes

3.40%

1,000

—

January 15, 2026

2.625% Notes due 2027(7)

Unsecured Notes

2.63%

400

—

January 15, 2027

2.625% Notes due 2027(7)

Unsecured Notes

2.63%

400

—

January 15, 2027

3.250% Notes due 2027(7)

Unsecured Notes

3.25%

500

—

July 15, 2027

3.250% Notes due 2027(7)

Unsecured Notes

3.25%

500

—

July 15, 2027

3.125% Notes due 2028(7)

Unsecured Notes

3.13%

750

—

October 12, 2028

3.125% Notes due 2028(7)

Unsecured Notes

3.13%

750

—

October 12, 2028

7.875% Notes due 2029(7)

Unsecured Notes

7.88%

400

—

January 15, 2029

CLO-1 Notes(2)(8)

Collateralized Loan Obligation

L+1.85% - 3.01%(1)

352

—

January 15, 2031

CLO-1 Notes(2)(8)

Collateralized Loan Obligation

SOFR+1.85% - 3.01%(1)

344

—

January 15, 2031

Total

8,731

2,559

___________

(1)The benchmark rate is subject to a 0% floor.

(2)The carrying amount outstanding under the facility approximates its fair value.

(3)As of December 31, ~~2022,~~2023, there was ~~$200~~$196 term loan outstanding at SOFR+1.90% and ~~$85~~$98 revolving commitment outstanding at SOFR+2.05%.

(5)Amount includes borrowing in Euros, Canadian dollars, pounds sterling and Australian dollars. Euro balance outstanding of ~~€260~~€356 has been converted to U.S. dollars at an exchange rate of €1.00 to ~~$1.07~~$1.11 as of December 31, ~~2022~~2023 to reflect total amount outstanding in U.S. dollars. Canadian dollar balance outstanding of ~~CAD32~~CAD4 has been converted to U.S dollars at an exchange rate of CAD1.00 to ~~$0.74~~$0.76 as of December 31, ~~2022~~2023 to reflect total amount outstanding in U.S. dollars. Pounds sterling balance outstanding of ~~£39~~£88 has been converted to U.S dollars at an exchange rate of £1.00 to ~~$1.21~~$1.27 as of December 31, ~~2022~~2023 to reflect total amount outstanding in U.S. dollars. Australian dollar balance outstanding of ~~AUD112~~AUD38 has been converted to U.S dollars at an exchange rate of AUD1.00 to $0.68 as of December 31, ~~2022~~2023 to reflect total amount outstanding in U.S. dollars.

(6)The amount available for borrowing under the Senior Secured Revolving Credit Facility is reduced by any standby letters of credit issued under the Senior Secured Revolving Credit Facility. As of December 31, ~~2022, $12~~2023, $18 of such letters of credit have been issued.

(7)As of December 31, ~~2022,~~2023, the fair value of the 4.625% notes, the 1.650% notes, the 4.125% notes, the 4.250% notes, the 8.625% notes, the 3.400% notes, the 2.625% notes, the 3.250% notes, 3.125% notes and the ~~3.125%~~7.875% notes was approximately ~~$388, $452, $442, $446,~~$397, $483, $458, $463, $255, ~~$888, $334, $421~~$947, $359, $455, $654 and ~~$606,~~$424, respectively. These valuations are considered Level 2 valuations within the fair value hierarchy.

(8)As of December 31, ~~2022,~~2023, there were ~~$281.4~~$273.6 of Class A-1R notes outstanding at L+SOFR+1.85%, $20.5 of Class A-2R notes outstanding at L+SOFR+2.25%, $32.4 of Class B-1R notes outstanding at L+SOFR+2.60% and $17.4 of Class B-2R notes outstanding at 3.011%.

(9)As of June 16, 2021, the Company assumed all of FSKR’s obligations under its notes and credit facilities, and FSKR’s wholly-owned special purpose financing subsidiaries became wholly-owned special purpose financing subsidiaries of the Company, in each case, as a result of the consummation of the 2021 Merger.

7362

Table of Contents

FS KKR Capital Corp.

Notes to Unaudited Consolidated Financial Statements (continued)

(in millions, except share and per share amounts)

Note 9. Financing Arrangements (continued)

For the three months ended March 31, ~~2023~~2024 and ~~2022,~~2023, the components of total interest expense for the Company's financing arrangements were as follows:


			Three Months Ended March 31,
			2023						2022
			Three Months Ended March 31,
			Three Months Ended March 31,
			Three Months Ended March 31,
		2024																	2024			2023
Arrangement(1)	Arrangement(1)		Direct Interest Expense		Amortization of Deferred Financing Costs and Discount / Premium		Total Interest Expense		Direct Interest Expense		Amortization of Deferred Financing Costs and Discount / Premium		Total Interest Expense		Arrangement(1)	Direct Interest Expense	Amortization of Deferred Financing Costs and Discount / Premium	Total Interest Expense		Direct Interest Expense	Amortization of Deferred Financing Costs and Discount / Premium		Total Interest Expense
Ambler Credit Facility(2)	Ambler Credit Facility(2)		$	2	$	1	$	3	$	1	$	0	$	1
Burholme Prime Brokerage Facility(2)			—		—		—		—		—		—

CCT Tokyo Funding Credit Facility(2)
CCT Tokyo Funding Credit Facility(2)
CCT Tokyo Funding Credit Facility(2)	CCT Tokyo Funding Credit Facility(2)		5		0		5		2		0		2
Darby Creek Credit Facility(2)	Darby Creek Credit Facility(2)		4		0		4		1		0		1
Dunlap Credit Facility(2)	Dunlap Credit Facility(2)		8		0		8		3		0		3
Meadowbrook Run Credit Facility(2)	Meadowbrook Run Credit Facility(2)		4		0		4		2		0		2
Senior Secured Revolving Credit Facility(2)	Senior Secured Revolving Credit Facility(2)		38		1		39		16		1		17
4.750% Notes due 2022			—		—		—		6		0		6
4.625% Notes due 2024	4.625% Notes due 2024		5		0		5		4		0		4
1.650% Notes due 2024	1.650% Notes due 2024		2		1		3		2		1		3
4.125% Notes due 2025	4.125% Notes due 2025		5		1		6		5		0		5
4.250% Notes due 2025	4.250% Notes due 2025		5		(2)		3		5		(1)		4
8.625% Notes due 2025	8.625% Notes due 2025		5		0		5		5		1		6
3.400% Notes due 2026	3.400% Notes due 2026		9		2		11		9		1		10
2.625% Notes due 2027	2.625% Notes due 2027		2		0		2		2		0		2
3.250% Notes due 2027	3.250% Notes due 2027		4		0		4		3		0		3
3.125% Notes due 2028	3.125% Notes due 2028		6		0		6		6		0		6
7.875% Notes due 2029
CLO-1 Notes	CLO-1 Notes		6		0		6		2		0		2
Total	Total		$	110	$	4	$	114	$	74	$	3	$	77

______________________

(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.

The Company’s average borrowings and weighted average interest rate, including the effect of non-usage fees, for the three months ended March 31, 2024 were $8,214 and 5.43%, respectively. As of March 31, 2024, the Company’s weighted average effective interest rate on borrowings, including the effect of non-usage fees, was 5.35%.

The Company’s average borrowings and weighted average interest rate, including the effect of non-usage fees, for the three months ended March 31, 2023 were $8,842 and 5.00%, respectively. As of March 31, 2023, the Company’s weighted average effective interest rate on borrowings, including the effect of non-usage fees, was 5.08%.

The Company’s average borrowings and weighted average interest rate, including the effect of non-usage fees, for the three months ended March 31, 2022 were $9,649 and 3.07%, respectively. As of March 31, 2022, the Company’s weighted average effective interest rate on borrowings, including the effect of non-usage fees, was 3.14%.

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, ~~2023~~2024 and December 31, ~~2022.~~

~~Burholme Prime Brokerage Facility~~

On January 25, 2023, Burholme Funding LLC, or Burholme Funding, a wholly-owned special-purpose financing subsidiary of the Company, entered into an eighth amendment to the committed facility arrangement, or the Burholme Prime Brokerage Facility, with BNP Paribas Prime Brokerage International, Ltd., or BNPP to amend the interest rate on borrowings thereunder from LIBOR plus 1.25% per annum to SOFR plus 1.35% per annum. Interest remains payable monthly in arrears.2023.

~~Table of Contents~~

~~FS KKR Capital Corp.~~

~~Notes to Unaudited Consolidated Financial Statements~~

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

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

~~Darby Creek Credit Facility~~

On February 23, 2023, Darby Creek LLC, or Darby Creek, a wholly-owned special-purpose financing subsidiary of the Company, entered into an Eleventh Amendment (the “Eleventh Amendment to the Darby Creek Credit Facility”) to a revolving credit facility, or the Darby Creek Credit Facility, with Deutsche Bank AG, New York Branch, as facility agent, each of the lenders from time to time party thereto, the other agents parties thereto, and Wells Fargo Bank, National Association, as collateral agent and collateral custodian.

The Eleventh Amendment to the Darby Creek Credit Facility, among other things, (i) extended the end of the revolving period from February 26, 2023 to April 26, 2023, (ii) converted the applicable benchmark for calculating interest thereunder for borrowings in U.S. dollars from LIBOR to Term SOFR and (iii) increased the margin over the applicable benchmark that would be charged after the revolving period to 2.90% per annum, plus Term SOFR (or the relevant reference rate for any foreign currency borrowings).

~~Dunlap Credit Facility~~

On February 23, 2023, Dunlap Funding LLC, or Dunlap Funding, a wholly-owned special-purpose financing subsidiary of the Company, entered into Amendment No. 15 (“Amendment No. 15 to the Dunlap Credit Facility”) to a revolving credit facility, or the Dunlap Credit Facility with Deutsche Bank AG, New York Branch, as facility agent, each of the lenders from time to time party thereto, the other agents parties thereto, and Wells Fargo Bank, National Association, as collateral agent and collateral custodian.

Amendment No. 15 to the Dunlap Credit Facility, among other things, (i) extended the end of the revolving period from February 26, 2023 to April 26, 2023 (ii) converted the applicable benchmark for calculating interest thereunder for borrowings in U.S. dollars from LIBOR to Term SOFR and (iii) increased the margin over the applicable benchmark that would be charged after the revolving period to 2.90% per annum, plus Term SOFR (or the relevant reference rate for any foreign currency borrowings).

7563

Table of Contents

FS KKR Capital Corp.

Notes to Unaudited Consolidated Financial Statements (continued)

(in millions, except share and per share amounts)

Note 10. Commitments and Contingencies

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

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

Unfunded commitments to provide funds to portfolio companies are not recorded in the Company’s consolidated balance sheets. Since these commitments may expire without being drawn upon, the total commitment amount does not necessarily represent future cash requirements. The Company has sufficient liquidity to fund these commitments. As of March 31, ~~2023,~~2024, the Company’s unfunded commitments consisted of the following:


Category / Company(1)	Commitment Amount
Senior Secured Loans—First Lien
3Pillar Global Inc	$	~~8.6~~7.6
~~3Pillar Global Inc~~	~~24.0~~
48Forty Solutions LLC	~~9.6~~3.2
Advanced Dermatology & Cosmetic Surgery	~~3.6~~2.6
~~Advanced Dermatology & Cosmetic Surgery~~	~~2.2~~
Affordable Care Inc	~~12.8~~10.9
Affordable Care Inc	~~25.7~~11.9
Alacrity Solutions Group LLC	~~5.9~~4.7
Alera Group Intermediate Holdings Inc	7.2
American Vision Partners	~~4.7~~3.4
Amerivet Partners Management Inc	8.4
~~Amerivet~~Apex Service Partners ~~Management Inc~~LLC	~~48.8~~3.2
Apex Service Partners LLC	7.0
Arcfield Acquisition Corp	~~7.1~~10.6
Arcos LLC/VA	4.5
Ardonagh Group ~~Ltd~~Ltd/The	~~9.9~~3.4
~~AxiomSL Ltd~~ATX Networks Corp	~~2.5~~49.3
~~AxiomSL Ltd~~	~~2.3~~
~~Barbri Inc~~	~~9.1~~
BGB Group LLC	19.9
~~Careismatic Brands Inc~~	~~15.0~~
CFC Underwriting Ltd	5.7
Circana Group (f.k.a. NPD Group)	~~0.9~~0.4
Civica Group Ltd	9.6
Clarience Technologies LLC	~~25.3~~21.0
Clarience Technologies LLC	21.7
Community Brands Inc	~~3.8~~
~~Community Brands Inc~~	1.9
~~Corsearch Intermediate Inc~~	~~4.4~~
CSafe Global	~~34.9~~11.5
CSafe Global	4.7
Dechra Pharmaceuticals Ltd	3.4
Dechra Pharmaceuticals Ltd	3.6
DOC Generici Srl	2.3
DOXA Insurance Holdings LLC	3.3
DOXA Insurance Holdings LLC	8.6
Envirotainer Ltd	2.7
Excelitas Technologies Corp	~~1.4~~0.6
Excelitas Technologies Corp	~~3.1~~0.8
Follett Software Co	9.9
Foundation Consumer Brands LLC	6.6
Foundation Risk Partners Corp	6.9
~~Galway~~Foundation Risk Partners ~~Holdings LLC~~Corp	~~9.4~~13.2
~~Galway Partners Holdings LLC~~	~~1.3~~
~~Gigamon Inc~~	~~9.3~~

7664

Table of Contents

FS KKR Capital Corp.

Notes to Unaudited Consolidated Financial Statements (continued)

(in millions, except share and per share amounts)

Note 10. Commitments and Contingencies (continued)


Category / Company(1)	Commitment Amount
Galway Partners Holdings LLC	$	10.9
Galway Partners Holdings LLC	8.4
Gigamon Inc	9.3
Granicus Inc	2.3
Granicus Inc	2.4
Heniff Transportation Systems LLC	$5.3
~~14.3~~ Heritage Environmental Services Inc	7.3
Higginbotham Insurance Agency Inc	~~3.7~~18.2
~~HKA~~Highgate Hotels Inc	~~0.2~~4.2
HM Dunn Co Inc	~~2.0~~4.0
Individual FoodService	~~4.7~~5.8
Individual FoodService	~~1.1~~5.9
iNova Pharmaceuticals (Australia) Pty Limited	~~2.2~~1.7
Insight Global LLC	~~21.1~~47.9
~~Insight Global~~Insightsoftware.Com Inc	21.3
Insightsoftware.Com Inc	5.3
Integrity Marketing Group LLC	~~26.8~~2.3
Integrity Marketing Group LLC	0.1
J S Held LLC	~~1.3~~0.5
J S Held LLC	~~17.4~~0.3
~~Karman Space Inc~~Kellermeyer Bergensons Services LLC	~~0.8~~5.5
Laboratoires Vivacy SAS	~~0.7~~0.6
~~Lakefield Veterinary Group~~	~~34.3~~
Lakeview Farms Inc	~~10.8~~6.8
~~Lakeview Farms~~Lazer Logistics Inc	~~2.8~~1.7
Lazer Logistics Inc	5.7
Lexitas Inc	~~7.6~~8.4
Lexitas Inc	30.2
Lipari Foods LLC	~~26.0~~15.0
Lloyd's Register Quality Assurance Ltd	~~12.6~~5.7
Magna Legal Services LLC	2.2
Magna Legal Services LLC	~~0.6~~11.2
MB2 Dental Solutions LLC	77.3
MB2 Dental Solutions LLC	10.7
Med-Metrix	~~25.0~~11.4
Med-Metrix	7.8
~~Monitronics International Inc~~Misys Ltd	~~15.7~~1.3
~~Motion Recruitment Partners LLC~~	~~59.6~~
~~NBG Home~~	~~1.0~~
Net Documents	~~2.7~~1.5
New Era Technology Inc	~~1.2~~4.7
NovaTaste Austria GmbH	4.9
Novotech Pty Ltd	5.6
Oxford Global Resources LLC	~~4.6~~8.0
Oxford Global Resources LLC	~~8.0~~7.6
PartsSource Inc	~~3.3~~2.0
PartsSource Inc	~~22.7~~20.5
Radwell International LLC/PA	~~6.0~~5.5
Revere Superior Holdings Inc	3.2
Rise Baking Company	~~4.6~~5.2
RSC Insurance Brokerage Inc	~~3.0~~7.6
SAMBA Safety Inc	~~1.8~~2.1
SavATree LLC	~~3.4~~
~~SavATree LLC~~	6.3
~~Source Code LLC~~	~~15.0~~
~~Spins LLC~~	~~7.9~~
~~Spins LLC~~	~~16.5~~
~~Spotless Brands LLC~~	~~18.4~~
~~Summit Interconnect Inc~~	~~9.4~~
~~Sweeping Corp of America Inc~~	~~2.6~~
~~Time Manufacturing Co~~	~~16.7~~
~~Version1 Software Ltd~~	~~1.1~~
~~VetCor Professional Practices LLC~~	~~3.8~~
~~VetCor Professional Practices LLC~~	~~6.6~~

7765

Table of Contents

FS KKR Capital Corp.

Notes to Unaudited Consolidated Financial Statements (continued)

(in millions, except share and per share amounts)

Note 10. Commitments and Contingencies (continued)

Category / Company(1)

Commitment Amount

Shaw Development LLC

3.4

Spins LLC

14.0

Spins LLC

7.9

Spotless Brands LLC

9.0

STV Group Inc

11.9

STV Group Inc

8.3

Sweeping Corp of America Inc

5.7

Time Manufacturing Co

15.9

Trescal SA

2.7

Version1 Software Ltd

14.8

VetCor Professional Practices LLC

6.6

VetCor Professional Practices LLC

8.4

Wealth Enhancement Group LLC

$1.6

~~2.4~~

Wealth Enhancement Group LLC

2.1

Woolpert Inc

3.7

Worldwise Inc

~~15.5~~28.0

Worldwise Inc

~~6.8~~8.0

Zendesk Inc

6.0

Zendesk Inc

14.4

Zeus Industrial Products Inc

11.6

Zeus Industrial Products Inc

15.5

Senior Secured Loans—Second Lien

Valeo Foods Group Ltd

~~3.1~~3.0

Subordinated Debt

~~Covis Finco Sarl~~Miami Beach Medical Group LLC

~~20.0~~17.4

Asset Based Finance

Altitude II IRL WH Borrower DAC, Revolver

4.9

Bausch Health Cos Inc, Revolver

55.0

Callodine Commercial Finance LLC, 2L Term Loan B

36.1

Covis Finco Sarl, Revolver

4.7

Covis Finco Sarl, Revolver

1.8

Covis Finco Sarl, Revolver

3.6

Curia Global Inc, Revolver

41.3

GreenSky Holdings LLC, Term Loan

3.0

Jet Edge International LLC, ~~Term Loan~~Structured Mezzanine

~~0.7~~0.6

TalkTalk Telecom Group Ltd, Revolver

11.5

Weber-Stephen Products LLC, Revolver

14.5

Total

~~941.9~~1,142.7

Unfunded Asset Based Finance/Other commitments

~~497.3~~579.3

_____________

(1)May be commitments to one or more entities affiliated with the named company.

As of March 31, ~~2023,~~2024, the Company’s debt commitments are comprised of ~~$421.6~~$537.9 revolving credit facilities and ~~$520.3~~$604.8 delayed draw term loans, which generally are used for acquisitions or capital expenditures and are subject to certain performance tests. Such unfunded debt commitments have a fair value representing unrealized appreciation (depreciation) of ~~$(16.8)~~$(7.4). The Company’s unfunded Asset Based Finance/Other commitments generally require certain conditions to be met or actual approval from the ~~Advisor~~Adviser prior to funding.

The Senior Secured Revolving Credit Facility provides for the issuance of letters of credit in an initial aggregate face amount of up to $175, subject to increase or reduction from time to time pursuant to the terms of the Senior Secured Revolving Credit Facility. As of March 31, ~~2023, $12~~2024, $18 of such letters of credit have been issued.

Table of Contents

FS KKR Capital Corp.

Notes to Unaudited Consolidated Financial Statements (continued)

(in millions, except share and per share amounts)

Note 10. Commitments and Contingencies (continued)

As of March 31, ~~2023,~~2024, the Company also has an unfunded commitment to provide $560.2 of capital to COPJV. The capital commitment can be satisfied with contributions of cash and/or investments. The capital commitments cannot be drawn without an affirmative vote by both the Company’s and SCRS’s representatives on COPJV’s board of managers.

While the Company does not expect to fund all of its unfunded commitments, there can be no assurance that it will not be required to do so.

In the normal course of business, the Company may enter into guarantees on behalf of portfolio companies. Under such arrangements, the Company would be required to make payments to third parties if the portfolio companies were to default on their related payment obligations. The Company has no such guarantees outstanding at March 31, ~~2023~~2024 and December 31, ~~2022.~~2023.

7867

Table of Contents

FS KKR Capital Corp.

Notes to Unaudited Consolidated Financial Statements (continued)

(in millions, except share and per share amounts)

Note 11. Financial Highlights

The following is a schedule of financial highlights of the Company for the three months ended March 31, ~~2023~~2024 and the year ended December 31, ~~2022:~~2023:


			Three Months Ended March 31, 2023			Year Ended December 31, 2022
			(Unaudited)
		Three Months Ended March 31, 2024											Three Months Ended March 31, 2024			Year Ended December 31, 2023
		(Unaudited)
Per Share Data:(1)
Per Share Data:(1)
Per Share Data:(1)	Per Share Data:(1)
Net asset value, beginning of period	Net asset value, beginning of period		$	24.89		$	27.17
Net asset value, beginning of period
Net asset value, beginning of period
Results of operations(2)	Results of operations(2)
Net investment income (loss)
Net investment income (loss)
Net investment income (loss)	Net investment income (loss)		0.81			3.05
Net realized gain (loss) and unrealized appreciation (depreciation)	Net realized gain (loss) and unrealized appreciation (depreciation)		(0.11)			(2.74)
Net increase (decrease) in net assets resulting from operations	Net increase (decrease) in net assets resulting from operations		0.70			0.31
Stockholder distributions(3)	Stockholder distributions(3)
Distributions from net investment income
Distributions from net investment income
Distributions from net investment income	Distributions from net investment income		(0.70)			(2.66)
Distributions from net realized gain on investments	Distributions from net realized gain on investments		—			—
Net decrease in net assets resulting from stockholder distributions	Net decrease in net assets resulting from stockholder distributions		(0.70)			(2.66)
Capital share transactions	Capital share transactions

Repurchases of common stock(4)	Repurchases of common stock(4)		0.04			0.07

Repurchases of common stock(4)

Repurchases of common stock(4)

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

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

Net increase (decrease) in net assets resulting from capital share transactions	Net increase (decrease) in net assets resulting from capital share transactions		0.04			0.07
Net asset value, end of period	Net asset value, end of period		$	24.93		$	24.89
Per share market value, end of period	Per share market value, end of period		$	18.50		$	17.50
Shares outstanding, end of period	Shares outstanding, end of period		280,066,433			281,731,750
Total return based on net asset value(5)	Total return based on net asset value(5)		2.97		%	1.40		%	Total return based on net asset value(5)		2.49	%		10.12	%
Total return based on market value(6)	Total return based on market value(6)		9.72		%	(4.61)		%	Total return based on market value(6)		(0.77)	%		32.45	%
Ratio/Supplemental Data:	Ratio/Supplemental Data:
Net assets, end of period	Net assets, end of period		$	6,983		$	7,012
Net assets, end of period
Net assets, end of period
Ratio of net investment income to average net assets(7)	Ratio of net investment income to average net assets(7)		12.94		%	11.42		%	Ratio of net investment income to average net assets(7)		12.26	%		12.67	%

Ratio of total operating expenses to average net assets(7)	Ratio of total operating expenses to average net assets(7)		12.83		%	10.96		%

Ratio of total operating expenses to average net assets(7)

Ratio of total operating expenses to average net assets(7)											12.83	%		13.32	%

Ratio of net operating expenses to average net assets(7)
Ratio of net operating expenses to average net assets(7)
Ratio of net operating expenses to average net assets(7)	Ratio of net operating expenses to average net assets(7)		12.83		%	10.17		%		12.83	%		13.32	%
Portfolio turnover(8)	Portfolio turnover(8)		1.76		%	28.61		%	Portfolio turnover(8)		9.96	%		12.14	%
Total amount of senior securities outstanding, exclusive of treasury securities	Total amount of senior securities outstanding, exclusive of treasury securities		$	8,713		$	8,731
Asset coverage per unit(9)	Asset coverage per unit(9)		1.80			1.80

_______________

(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 reflect the actual amount of distributions paid per share during the applicable period.

(4)Represents the incremental impact of the ~~Company's~~Company’s share repurchase program by buying shares in the open market at a price lower than net asset value per share.

(5)The total return based on net asset value 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 that were declared during the period and dividing the total by the net asset value per share at the beginning of the period. Total return based on net asset value does not consider the effect of any sales commissions or charges that may be incurred in connection with the sale of shares of the Company’s common stock. The historical calculation of total return based on net asset value in the table should not be considered a representation of the Company’s future total return based on net asset value, which may be greater or less than the return shown in the table due to a number of factors, including the Company’s ability or inability to make investments in companies that meet its investment criteria, the interest rates payable on the debt securities the Company acquires, the level of the Company’s expenses, variations in and the timing of the recognition of realized and unrealized gains or losses, the degree to which the Company encounters competition in its markets and general economic conditions. As a result of these factors, results for any previous period should not be relied upon as being indicative of performance in future periods. The total return calculations set forth above represent the total return on the Company’s investment portfolio during the applicable period and do not represent an actual return to stockholders.

(6)The total return based on market value for each period presented was calculated based on the change in market price during the applicable period, including the impact of distributions reinvested in accordance with the Company’s DRP. Total return based on market value does

7968

Table of Contents

FS KKR Capital Corp.

Notes to Unaudited Consolidated Financial Statements (continued)

(in millions, except share and per share amounts)

Note 11. Financial Highlights (continued)

not consider the effect of any sales commissions or charges that may be incurred in connection with the sale of shares of the Company’s common stock. The historical calculation of total return based on market value in the table should not be considered a representation of the Company’s future total return based on market value, which may be greater or less than the return shown in the table due to a number of factors, including the Company’s ability or inability to make investments in companies that meet its investment criteria, the interest rates payable on the debt securities the Company acquires, the level of the Company’s expenses, variations in and the timing of the recognition of realized and unrealized gains or losses, the degree to which the Company encounters competition in its markets, general economic conditions and fluctuations in per share market value. As a result of these factors, results for any previous period should not be relied upon as being indicative of performance in future periods.

(7)Weighted average net assets during the applicable period are used for this calculation. Ratios for the three months ended March 31, ~~2023~~2024 are annualized. Annualized ratios for the three months ended March 31, ~~2023~~2024 are not necessarily indicative of the ratios that may be expected for the year ending December 31, ~~2023.~~2024. The following is a schedule of supplemental ratios for the three months ended March 31, ~~2023~~2024 and year ended December 31, ~~2022:~~2023:


		Three Months Ended March 31, 2024										Three Months Ended March 31, 2024					Year Ended December 31, 2023
		(Unaudited)
			Three Months Ended March 31, 2023		Year Ended December 31, 2022
Ratio of net subordinated income incentive fees to average net assets
			(Unaudited)			Year Ended December 31, 2022
Ratio of net subordinated income incentive fees to average net assets

Ratio of net subordinated income incentive fees to average net assets	Ratio of net subordinated income incentive fees to average net assets		2.60	%	1.31	%		2.49	%			2.57	%
Ratio of interest expense to average net assets	Ratio of interest expense to average net assets		6.44	%	4.82	%	Ratio of interest expense to average net assets		6.71	%			6.63		%
Ratio of excise taxes to average net assets	Ratio of excise taxes to average net assets		—	%	0.25	%	Ratio of excise taxes to average net assets		—		0.31			0.31		%

(8)Portfolio turnover for the three months ended March 31, ~~2023~~2024 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.

~~Note 12. Subsequent Events~~

~~Darby Creek Credit Facility and Dunlap Funding Credit Facility Merger~~

On April 27, 2023, Darby Creek LLC (“Darby Creek”), a wholly-owned subsidiary of FS KKR Capital Corp. (the “Company”), entered into the Twelfth Amendment to the Loan Financing and Servicing Agreement and Omnibus Amendment to the Transaction Documents (the “Twelfth Amendment”), which amends the Loan Financing and Servicing Agreement, dated February 20, 2014, by and among Darby Creek, as borrower, Deutsche Bank AG, New York Branch, as facility agent, each of the lenders from time to time party thereto, the other agents parties thereto, and Wells Fargo Bank, National Association as collateral agent and collateral custodian.

The Twelfth Amendment, among other things, (i) extends the maturity date to February 26, 2027, (ii) extends the end of the revolving period to February 26, 2025, (iii) increases the interest rate applicable to advances to 2.65% per annum, plus term SOFR (or the relevant reference rate for any foreign currency borrowings), (iv) increases the total facility commitment to $750, and (v) extends the period in which the prepayment premium will be payable on certain reductions or terminations of the commitments to October 27, 2024.

On April 27, 2023, concurrent with the closing of the Twelfth Amendment, Dunlap Funding LLC (“Dunlap Funding”), a wholly-owned subsidiary of the Company, merged with and into Darby Creek (the “Merger”) pursuant to an Agreement and Plan of Merger, with Darby Creek surviving the Merger.

Upon consummation of the Merger, the Loan Financing and Servicing Agreement, dated as of December 2, 2014, among Dunlap Funding, as borrower, Wells Fargo, as collateral agent and collateral custodian, the lenders from time to time party thereto, and DB, as facility agent, was terminated and all outstanding borrowings were assumed into the Darby Creek Funding Facility.

8069

Table of Contents

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

(in millions, 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 appearing elsewhere in this quarterly report on Form 10-Q. In this report, “we,” “us,” “our” and the “Company” refer to FS KKR Capital Corp. and the ~~"Advisor"~~“Adviser” refers to FS/KKR 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;~~invest;

•the impact of the investments that we expect to make;

•the ability of our portfolio companies to achieve their objectives;

•our current and expected financings and investments;

•receiving and maintaining corporate credit ratings and changes in the general interest rate environment;

•the elevated levels of inflation, and its impact on our portfolio companies and on the industries in which we invest;

•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 the other funds managed by the ~~Advisor,~~Adviser, FS Investments, KKR Credit 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, political and ~~political~~industry trends and other external factors, including uncertainty surrounding the ~~current COVID-19 pandemic~~financial and ~~related disruptions caused thereby;~~political stability of the United States and other countries;

•our use of financial leverage;

•the ability of the ~~Advisor~~Adviser to locate suitable investments for us and to monitor and administer our investments;

•the ability of the ~~Advisor~~Adviser 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 Wall Street Reform~~U.S. and ~~Consumer Protection Act, as amended, and the~~international financial reform legislation, rules and ~~regulations issued thereunder;~~regulations;

•the effect of changes to tax legislation on us and the portfolio companies in which we may invest and our and their tax position; and

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

~~In addition, words~~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~~are not guarantees of future performance and are subject to risks, uncertainties and ~~uncertainties. Our~~other factors, some of which are beyond our control and difficult to predict and could cause our actual results ~~could~~to differ materially from those ~~implied~~expressed or ~~expressed~~forecasted in the forward-looking ~~statements for any reason.~~statements. Factors that could cause actual results to differ materially ~~include:~~include changes relating to those set forth above and the following, among others:

•changes in the economy;

•geo-political risks;

8170

Table of Contents

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

•future changes in laws or regulations and conditions in our operating areas; and

•the price at which shares of our common stock may trade on the New York Stock Exchange, or NYSE.

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. You should not place undue reliance on these forward-looking statements. 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. Stockholders are advised to consult any additional disclosures that we may make directly to stockholders 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, or the Securities Act, and Section 21E of the Exchange Act.

Overview

We were incorporated under the general corporation laws of the State of Maryland on December 21, 2007 and formally commenced investment operations on January 2, 2009. 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.

We are externally managed by the ~~Advisor~~Adviser pursuant to ~~an investment advisory agreement, or~~ the investment advisory agreement and supervised by our board of directors, a majority of whom are independent.

Our investment objectives are to generate current income and, to a lesser extent, long-term capital appreciation. We seek to meet our investment objectives by:

•utilizing the experience and expertise of the management team of the ~~Advisor;~~Adviser;

•employing a defensive investment approach focused on long-term credit performance and principal protection;

•focusing primarily on debt investments in a broad array of private U.S. companies, including middle-market companies, which we define as companies with annual EBITDA of ~~$25~~$50 million to ~~$100~~$150 million at the time of investment;

•investing primarily in established, stable enterprises with positive cash flows; and

•maintaining rigorous portfolio monitoring in an attempt to anticipate and pre-empt negative credit events within our portfolio, such as an event of insolvency, liquidation, dissolution, reorganization or bankruptcy of a portfolio company.

We pursue our investment objective by investing primarily in the debt of middle market U.S. companies with a focus on originated transactions sourced through the network of the ~~Advisor~~Adviser and its affiliates. We define direct originations as any investment where the Company's investment adviser, sub-adviser or their affiliates had negotiated the terms of the transaction beyond just the price, which, for example, may include negotiating financial covenants, maturity dates or interest rate terms. These directly originated transactions 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.

Our portfolio is comprised primarily of investments in senior secured loans and second lien secured loans of private middle market U.S. companies and, to a lesser extent, subordinated loans and certain asset-based financing loans of private U.S. companies. Although we do not expect a significant portion of our portfolio to be comprised of subordinated loans, there is no limit on the amount of such loans in which we may invest. We may purchase interests in loans or make other debt investments, including investments in senior secured bonds, through secondary market transactions in the “over-the-counter” market or directly from our target companies as primary market or directly originated investments. In connection with our debt investments, we may on occasion receive equity interests such as warrants or options as additional consideration. We may also purchase or otherwise acquire interests in the form of common or preferred equity or equity-related securities, such as rights and warrants that may be converted into or exchanged for common stock or other equity or the cash value of common stock or other equity, including through a co-investment with a financial sponsor or possibly the restructuring of an investment. In addition, a portion of our portfolio may be comprised of corporate bonds, structured products, other debt securities and derivatives, including total return swaps and credit default swaps. The ~~Advisor~~Adviser will seek to tailor our investment focus as market conditions evolve. Depending on market conditions, we may increase or decrease our exposure to less senior portions of the capital structures of our portfolio companies or otherwise make opportunistic investments, such as where the market price of loans, bonds or other securities reflects a lower value than deemed warranted by the ~~Advisor's~~Adviser’s fundamental analysis. Such investment opportunities may occur due to general dislocations in the markets, a misunderstanding by the

8271

Table of Contents

market of a particular company or an industry being out of favor with the broader investment community and may include event driven investments, anchor orders and structured products.

The senior secured loans, second lien secured loans and senior secured bonds in which we invest generally have stated terms of three to seven years and subordinated debt investments that we make generally have stated terms of up to ten years, but the expected average life of such securities is generally three to four years. However, we may invest in loans and securities with any maturity or duration. Our debt investments may be rated by a NRSRO and, in such case, generally will carry a rating below investment grade (rated lower than “Baa3” by Moody’s or lower than “BBB-” by S&P). We may invest without limit in debt or other securities of any rating, as well as debt or other securities that have not been rated by a NRSRO.

Revenues

The principal measure of our financial performance is net increase in net assets resulting from operations, which includes net investment income, net realized gain or loss on investments, net realized gain or loss on foreign currency, net unrealized appreciation or depreciation on investments and net unrealized gain or loss on foreign currency. 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 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 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.

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

Expenses

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

The ~~Advisor~~Adviser 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. The ~~Advisor~~Adviser 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 stockholders and reports filed with the SEC. In addition, the ~~Advisor~~Adviser 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 stockholders, and generally overseeing the payment of our expenses and the performance of administrative and professional services rendered to us by others.

Pursuant to the administration agreement, we reimburse the ~~Advisor~~Adviser for expenses necessary to perform services related to our administration and operations, including the ~~Advisor’s~~Adviser’s allocable portion of the compensation and related expenses of certain personnel of FS Investments and KKR Credit providing administrative services to us on behalf of the ~~Advisor.~~Adviser. We reimburse the ~~Advisor~~Adviser no less than quarterly for all costs and expenses incurred by the ~~Advisor~~Adviser in performing its obligations and providing personnel and facilities under the administration agreement. The ~~Advisor~~Adviser allocates the cost of such services to us based on factors such as total assets, revenues, time allocations and/or other reasonable metrics. Our board of directors reviews the methodology employed in determining how the expenses are allocated to us and the proposed allocation of administrative expenses among us and certain affiliates of the ~~Advisor.~~Adviser. Our board of directors then 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 directors 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 directors compares the total amount paid to the ~~Advisor~~Adviser for such services as a percentage of our net assets to the same ratio as reported by other comparable BDCs.

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

8372

Table of Contents

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

Portfolio Investment Activity for the Three Months Ended March 31, ~~2023~~2024 and for the Year Ended December 31, ~~2022~~2023

Total Portfolio Activity

The following tables present certain selected information regarding our portfolio investment activity for the three months ended March 31, ~~2023~~2024 and the year ended December 31, ~~2022:~~2023:

For the Three Months Ended

For the Year Ended

For the Three Months Ended

For the Year Ended

Net Investment Activity

March 31, 2023

December 31, 2022

Net Investment Activity

March 31, 2024

December 31, 2023

Purchases

270

4,642

Sales and Repayments

(386)

(4,741)

Net Portfolio Activity

(116)

(99)


		For the Three Months Ended
		March 31, 2023
		For the Three Months Ended
		For the Three Months Ended
		For the Three Months Ended
		March 31, 2024
		March 31, 2024
		March 31, 2024
New Investment Activity by Asset Class
New Investment Activity by Asset Class
New Investment Activity by Asset Class	New Investment Activity by Asset Class	Purchases		Percentage		Sales and Repayments		Percentage
Senior Secured Loans—First Lien	Senior Secured Loans—First Lien	$	223	82	%	$	(222)	58	%
Senior Secured Loans—First Lien
Senior Secured Loans—First Lien
Senior Secured Loans—Second Lien
Senior Secured Loans—Second Lien
Senior Secured Loans—Second Lien	Senior Secured Loans—Second Lien	—		—		(5)		1	%
Other Senior Secured Debt	Other Senior Secured Debt	—		—		—		—
Other Senior Secured Debt
Other Senior Secured Debt
Subordinated Debt
Subordinated Debt
Subordinated Debt	Subordinated Debt	8		3	%	—		—
Asset Based Finance	Asset Based Finance	29		11	%	(147)		38	%
Asset Based Finance
Asset Based Finance
Credit Opportunities Partners JV, LLC
Credit Opportunities Partners JV, LLC
Credit Opportunities Partners JV, LLC	Credit Opportunities Partners JV, LLC	—		—		—		—
Equity/Other(1)	Equity/Other(1)	10		4	%	(12)		3	%
Equity/Other(1)
Equity/Other(1)
Total
Total
Total	Total	$	270	100	%	$	(386)	100	%
										(1) Equity/Other includes investments in preferred equity investments. During the three months ended March 31, 2023, purchases of preferred equity investments were $0 and sales and repayments of preferred equity investments were $0.
(1) Equity/Other includes investments in preferred equity investments. During the three ended March 31, 2024, purchases of preferred equity investments were $0 and sales and repayments of preferred equity investments were $0.

(1) Equity/Other includes investments in preferred equity investments. During the three ended March 31, 2024, purchases of preferred equity investments were $0 and sales and repayments of preferred equity investments were $0.

(1) Equity/Other includes investments in preferred equity investments. During the three ended March 31, 2024, purchases of preferred equity investments were $0 and sales and repayments of preferred equity investments were $0.

														The following table summarizes the composition of our investment portfolio at cost and fair value as of March 31, 2023 and December 31, 2022:
The following table summarizes the composition of our investment portfolio at cost and fair value as of March 31, 2024 and December 31, 2023:

The following table summarizes the composition of our investment portfolio at cost and fair value as of March 31, 2024 and December 31, 2023:															The following table summarizes the composition of our investment portfolio at cost and fair value as of March 31, 2024 and December 31, 2023:

		March 31, 2024

		March 31, 2024

		March 31, 2024

		March 31, 2024

		March 31, 2024

		March 31, 2024

		March 31, 2024

		March 31, 2024

		March 31, 2024

		March 31, 2024

		March 31, 2024

		March 31, 2024

		March 31, 2024

		March 31, 2024

		March 31, 2024

		March 31, 2024

		March 31, 2024

		March 31, 2024

		March 31, 2024

		March 31, 2024

		March 31, 2024

		March 31, 2024

		March 31, 2024

		March 31, 2024

		March 31, 2024

		March 31, 2024

		March 31, 2024

		March 31, 2024

		March 31, 2024

		March 31, 2024

		March 31, 2024

		March 31, 2024

		March 31, 2024

		March 31, 2024

		March 31, 2024

		March 31, 2024

		March 31, 2024

		March 31, 2024

		March 31, 2024

		March 31, 2024

		March 31, 2024

		March 31, 2024

		March 31, 2024

		March 31, 2024

		March 31, 2024

		March 31, 2024

		March 31, 2024

		March 31, 2024

		March 31, 2024

		March 31, 2024

		March 31, 2024
		(Unaudited)
		(Unaudited)
		(Unaudited)
		March 31, 2023
		(Unaudited)						December 31, 2022
		Amortized Cost(1)		Fair Value		Percentage of Portfolio		Amortized Cost(1)		Fair Value		Percentage of Portfolio
Senior Secured Loans—First Lien	Senior Secured Loans—First Lien	$	9,635	$	9,320	61.0	%	$	9,607	$	9,278	60.3	%
Senior Secured Loans—First Lien
Senior Secured Loans—First Lien
Senior Secured Loans—Second Lien
Senior Secured Loans—Second Lien
Senior Secured Loans—Second Lien	Senior Secured Loans—Second Lien	1,280		1,172		7.7	%	1,299		1,194		7.8	%
Other Senior Secured Debt	Other Senior Secured Debt	152		107		0.7	%	152		110		0.7	%
Other Senior Secured Debt
Other Senior Secured Debt
Subordinated Debt
Subordinated Debt
Subordinated Debt	Subordinated Debt	399		280		1.8	%	384		265		1.7	%
Asset Based Finance	Asset Based Finance	1,916		1,779		11.7	%	2,024		1,903		12.4	%
Asset Based Finance
Asset Based Finance
Credit Opportunities Partners JV, LLC
Credit Opportunities Partners JV, LLC
Credit Opportunities Partners JV, LLC	Credit Opportunities Partners JV, LLC	1,572		1,397		9.1	%	1,572		1,428		9.3	%
Equity/Other(2)	Equity/Other(2)	1,229		1,222		8.0	%	1,276		1,199		7.8	%
Equity/Other(2)
Equity/Other(2)
Total
Total
Total	Total	$	16,183	$	15,277	100.0	%	$	16,314	$	15,377	100.0	%
														(1) Amortized cost represents the original cost adjusted for the amortization of premiums and/or accretion of discounts, as applicable, on investments.		(2) As of March 31, 2023, Equity/Other included $877 of preferred equity investments.
(1) Amortized cost represents the original cost adjusted for the amortization of premiums and/or accretion of discounts, as applicable, on investments.

(1) Amortized cost represents the original cost adjusted for the amortization of premiums and/or accretion of discounts, as applicable, on investments.
(2) As of March 31, 2024, Equity/Other included $925 of preferred equity investments at fair value.														(2) As of March 31, 2024, Equity/Other included $925 of preferred equity investments at fair value.

8473

Table of Contents

The following table presents certain selected information regarding the composition of our investment portfolio as of March 31, 2023 and December 31, 2022:

The following table presents certain selected information regarding the composition of our investment portfolio as of March 31, 2024 and December 31, 2023:

March 31, 2023

December 31, 2022

March 31, 2024

Number of Portfolio Companies

189

197

% Variable Rate Debt Investments (based on fair value)(1)(2)

69.7%

69.6%

% Variable Rate Debt Investments (based on fair value)(1)(2)

% Fixed Rate Debt Investments (based on fair value)(1)(2)

8.3%

8.6%

% Other Income Producing Investments (based on fair value)(3)

14.7%

15.0%

% Other Income Producing Investments (based on fair value)(3)

% Non-Income Producing Investments (based on fair value)(2)

4.6%

4.4%

% of Investments on Non-Accrual (based on fair value)

2.7%

2.4%

% of Investments on Non-Accrual (based on fair value)

Weighted Average Annual Yield on Accruing Debt Investments(2)(4)

12.3%

12.0%

Weighted Average Annual Yield on All Debt Investments(5)

11.4%

11.2%

Weighted Average Annual Yield on All Debt Investments(5)

_____________________

(1)"“Debt ~~Investments"~~Investments” means investments that pay or are expected to pay a stated interest rate, stated dividend rate or other similar stated return.

(2)Does not include investments on non-accrual status.

(3)"“Other Income Producing ~~Investments"~~Investments” means investments that pay or are expected to pay interest, dividends or other income to the Company on an ongoing basis but do not have a stated interest rate, stated dividend rate or other similar stated return.

(4)The Weighted Average Annual Yield on Accruing Debt Investments is computed as (i) the sum of (a) the stated annual interest rate, dividend rate or other similar stated return of each accruing Debt Investment, multiplied by its par amount, adjusted to U.S. dollars and for any partial income accrual when necessary, as of the end of the applicable reporting period, plus (b) the annual amortization of the purchase or original issue discount or premium of each accruing Debt Investment; divided by (ii) the total amortized cost of Debt Investments included in the calculated group as of the end of the applicable reporting period. Stated annual interest rate for floating rate Debt Investments assumes the greater of (a) the respective base rate in effect as of March 31, ~~2023,~~2024, and (b) the stated base rate floor. The base rate utilized in this calculation may not be indicative of the base rates for specific contracts as of March 31, ~~2023.~~2024.

(5)The Weighted Average Annual Yield on All Debt Investments is computed as (i) the sum of (a) the stated annual interest rate, dividend rate or other similar stated return of each Debt Investment, multiplied by its par amount, adjusted to U.S. dollars and for any partial income accrual when necessary, as of the end of the applicable reporting period, plus (b) the annual amortization of the purchase or original issue discount or premium of each Debt Investment; divided by (ii) the total amortized cost of Debt Investments included in the calculated group as of the end of the applicable reporting period. Stated annual interest rate for floating rate Debt Investments assumes the greater of (a) the respective base rate in effect as of March 31, ~~2023,~~2024, and (b) the stated base rate floor. The base rate utilized in this calculation may not be indicative of the base rates for specific contracts as of March 31, ~~2023.~~2024.

For the three months ended March 31, 2024, our total return based on net asset value was 2.49% and our total return based on market value was (0.77)%. For the year ended December 31, 2023, our total return based on net asset value was ~~2.97%~~10.12% and our total return based on market value was ~~9.72%. For the year ended December 31, 2022, our total return based on net asset value was 1.40% and our total return based on market value was (4.61)%~~32.45%. See footnotes 5 and 6 to the table included in Note 11 to our unaudited consolidated financial statements included herein for information regarding the calculation of our total return based on net asset value and total return based on market value, respectively.

Direct Originations

The following table presents certain selected information regarding our Direct Originations as of March 31, ~~2023~~2024 and December 31, ~~2022:~~2023:


Characteristics of All Direct Originations held in Portfolio
Characteristics of All Direct Originations held in Portfolio
Characteristics of All Direct Originations held in Portfolio
Characteristics of All Direct Originations held in Portfolio
Characteristics of All Direct Originations held in Portfolio
Characteristics of All Direct Originations held in Portfolio
Characteristics of All Direct Originations held in Portfolio
Characteristics of All Direct Originations held in Portfolio
Characteristics of All Direct Originations held in Portfolio
Characteristics of All Direct Originations held in Portfolio
Characteristics of All Direct Originations held in Portfolio
Characteristics of All Direct Originations held in Portfolio
Characteristics of All Direct Originations held in Portfolio
Characteristics of All Direct Originations held in Portfolio
Characteristics of All Direct Originations held in Portfolio	Characteristics of All Direct Originations held in Portfolio	March 31, 2023	December 31, 2022		March 31, 2024	December 31, 2023
Number of Portfolio Companies	Number of Portfolio Companies	178	183	Number of Portfolio Companies			197	196
% of Investments on Non-Accrual (based on fair value)	% of Investments on Non-Accrual (based on fair value)	2.7%	2.4%	% of Investments on Non-Accrual (based on fair value)			2.9%	4.5%
Total Cost of Direct Originations	Total Cost of Direct Originations	$15,493.3	$15,654.2	Total Cost of Direct Originations			$14,193.1	$14,797.5
Total Fair Value of Direct Originations	Total Fair Value of Direct Originations	$14,718.0	$14,885.5	Total Fair Value of Direct Originations			$13,780.8	$14,176.1
% of Total Investments, at Fair Value	% of Total Investments, at Fair Value	96.3%	96.8%	% of Total Investments, at Fair Value			96.9%	96.8%
Weighted Average Annual Yield on Accruing Debt Investments(1)	Weighted Average Annual Yield on Accruing Debt Investments(1)	12.3%	12.0%	Weighted Average Annual Yield on Accruing Debt Investments(1)			12.5%	12.7%
Weighted Average Annual Yield on All Debt Investments(2)	Weighted Average Annual Yield on All Debt Investments(2)	11.4%	11.2%	Weighted Average Annual Yield on All Debt Investments(2)			11.7%	11.4%

_____________________

(1)The Weighted Average Annual Yield on Accruing Debt Investments is computed as (i) the sum of (a) the stated annual interest rate, dividend rate or other similar stated return of each accruing Debt Investment, multiplied by its par amount, adjusted to U.S. dollars and for any partial income accrual when necessary, as of the end of the applicable reporting period, plus (b) the annual amortization of the purchase or original issue discount or premium of each accruing Debt Investment; divided by (ii) the total amortized cost of Debt Investments

~~Table of Contents~~

included in the calculated group as of the end of the applicable reporting period. Does not include Debt Investments on non-accrual status.

Table of Contents

Stated annual interest rate for floating rate Debt Investments assumes the greater of (a) the respective base rate in effect as of March 31, ~~2023,~~2024, and (b) the stated base rate floor. The base rate utilized in this calculation may not be indicative of the base rates for specific contracts as of March 31, ~~2023.~~2024.

(2)The Weighted Average Annual Yield on All Debt Investments is computed as (i) the sum of (a) the stated annual interest rate, dividend rate or other similar stated return of each Debt Investment, multiplied by its par amount, adjusted to U.S. dollars and for any partial income accrual when necessary, as of the end of the applicable reporting period, plus (b) the annual amortization of the purchase or original issue discount or premium of each Debt Investment; divided by (ii) the total amortized cost of Debt Investments included in the calculated group as of the end of the applicable reporting period. Stated annual interest rate for floating rate Debt Investments assumes the greater of (a) the respective base rate in effect as of March 31, ~~2023,~~2024, and (b) the stated base rate floor. The base rate utilized in this calculation may not be indicative of the base rates for specific contracts as of March 31, ~~2023.~~2024.

Credit Opportunities Partners JV, LLC

COPJV is a joint venture between the Company and South Carolina Retirement Systems Group Trust, or SCRS. SCRS purchased its interests in COPJV from Conway Capital, LLC, an affiliate of Guggenheim Life and Annuity Company and Delaware Life Insurance Company, in June 2019, which had no impact on the significant terms governing COPJV other than an increase in the aggregate capital commitment (but not the percentage of the aggregate capital committed by each member) to COPJV. Effective as of June 18, 2021, Credit Opportunities Partners, LLC, or COP, merged with and into COPJV, with COPJV surviving the merger, or the COPJV Merger. As of June 18, 2021, COPJV assumed all of COP’s obligations under its credit facilities, and COP’s wholly-owned special purpose financing subsidiaries became wholly-owned special purpose financing subsidiaries of COPJV, in each case, as a result of the consummation of the COPJV Merger. COPJV’s second amended and restated limited liability company agreement, or the COPJV Agreement, requires the Company and SCRS to provide capital to COPJV of up to $2,440 in the aggregate where the Company and SCRS would provide 87.5% and 12.5%, respectively, of the committed capital. Pursuant to the terms of the COPJV Agreement, the Company and SCRS each have 50% voting control of COPJV and are required to agree on all investment decisions as well as certain other significant actions for COPJV. COPJV invests its capital in a range of investments, including senior secured loans (both first lien and second lien) to middle market companies, broadly syndicated loans, equity, warrants and other investments. As administrative agent of COPJV, the Company performs certain day-to-day management responsibilities on behalf of COPJV and is entitled to a fee of 0.25% of COPJV’s assets under administration, calculated and payable quarterly in arrears. As of March 31, 2024, the Company and SCRS have funded approximately $1,799.8 to COPJV, of which $1,574.8 was from the Company.

Below is a summary of COPJV’s portfolio, followed by a listing of the individual loans in COPJV’s portfolio as of March 31, 2024 and December 31, 2023:



	As of
	March 31, 2024			December 31, 2023
Total debt investments(1)	$	3,149.8		$	3,131.6
Weighted average annual yield on accruing debt investments(2)	11.3		%	11.6		%
Number of portfolio companies in COPJV	119			124
Largest investment in a single portfolio company	$	126.0		$	134.2
Unfunded commitments	$	4.5		$	24.7

____________

(1)“Debt Investments” means investments that pay or are expected to pay a stated interest rate, stated dividend rate or other similar stated return.

(2)The Weighted Average Annual Yield on Accruing Debt Investments is computed as (i) the sum of (a) the stated annual interest rate, dividend rate or other similar stated return of each accruing Debt Investment, multiplied by its par amount, adjusted to U.S. dollars and for any partial income accrual when necessary, as of the end of the applicable reporting period, plus (b) the annual amortization of the purchase or original issue discount or premium of each accruing Debt Investment; divided by (ii) the total amortized cost of Debt Investments included in the calculated group as of the end of the applicable reporting period. Stated annual interest rate for floating rate Debt Investments assumes the greater of (a) the respective base rate in effect as of March 31, 2024, and (b) the stated base rate floor. The base rate utilized in this calculation may not be indicative of the base rates for specific contracts as of March 31, 2024.

Table of Contents

Portfolio Composition by Industry Classification

~~____________~~


	March 31, 2024
	(Unaudited)				December 31, 2023
Industry Classification(1)	Fair Value		Percentage of Portfolio		Fair Value		Percentage of Portfolio
Automobiles & Components	$	4	0.0	%	$	4	0.0	%
Banks	7		0.1	%	8		0.1	%
Capital Goods	1,985		14.0	%	1,970		13.5	%
Commercial & Professional Services	1,961		13.8	%	1,826		12.5	%
Consumer Discretionary Distribution & Retail	267		1.9	%	259		1.8	%
Consumer Durables & Apparel	196		1.4	%	185		1.3	%
Consumer Services	249		1.8	%	240		1.6	%
Consumer Staples Distribution & Retail	105		0.7	%	105		0.7	%
Credit Opportunities Partners JV, LLC	1,390		9.8	%	1,397		9.5	%
Energy	113		0.8	%	162		1.1	%
Equity Real Estate Investment Trusts (REITs)	293		2.1	%	293		2.0	%
Financial Services	807		5.7	%	986		6.7	%
Food, Beverage & Tobacco	157		1.1	%	181		1.2	%
Health Care Equipment & Services	1,666		11.7	%	1,709		11.7	%
Household & Personal Products	160		1.1	%	166		1.1	%
Insurance	831		5.8	%	839		5.7	%
Materials	230		1.6	%	228		1.6	%
Media & Entertainment	672		4.7	%	717		4.9	%
Pharmaceuticals, Biotechnology & Life Sciences	337		2.4	%	286		2.0	%
Real Estate Management & Development	47		0.3	%	79		0.5	%

Software & Services	2,351		16.5	%	2,472		16.9	%
Technology Hardware & Equipment	4		0.0	%	4		0.0	%
Telecommunication Services	84		0.6	%	79		0.5	%
Transportation	305		2.1	%	454		3.1	%

Total	$	14,221	100.0	%	$	14,649	100.0	%

~~Table of Contents~~

Portfolio Asset Quality

In addition to various risk management and monitoring tools, the ~~Advisor~~Adviser uses an investment rating system to characterize and monitor the expected level of returns on each investment in our portfolio. The ~~Advisor~~Adviser uses an investment rating scale of 1 to 4. The following is a description of the conditions associated with each investment rating:


Investment Rating						Summary Description
1						Performing investment—generally executing in accordance with plan and there are no concerns about the portfolio company’s performance or ability to meet covenant requirements.

2						Performing investment—no concern about repayment of both interest and our cost basis but company’s recent performance or trends in the industry require closer monitoring.

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

4						Underperforming investment—concerns about the recoverability of principal or interest.

Table of Contents

The following table shows the distribution of our investments on the 1 to 4 investment rating scale at fair value as of March 31, ~~2023~~2024 and December 31, ~~2022:~~2023:


		March 31, 2023				December 31, 2022					March 31, 2024						December 31, 2023
Investment Rating	Investment Rating	Fair Value		Percentage of Portfolio		Fair Value		Percentage of Portfolio		Investment Rating	Fair Value			Percentage of Portfolio				Fair Value				Percentage of Portfolio
1	1	$	11,376	74	%	$	11,565	75	%	1	$	10,031	71		71	%			$	10,429	71		71	%
2	2	2,979		20	%	2,899		19	%	2	3,334		23		23	%			3,165		22		22	%
3	3	296		2	%	452		3	%	3	401		3		3	%			550		4		4	%
4	4	626		4	%	461		3	%	4	455		3		3	%			505		3		3	%
Total	Total	$	15,277	100	%	$	15,377	100	%	Total	$	14,221	100		100	%			$	14,649	100		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 Months Ended March 31, ~~2023~~2024 and March 31, ~~2022~~2023

Revenues

Our investment income for the three months ended March 31, ~~2023~~2024 and ~~2022~~2023 was as follows:


		Three Months Ended March 31,
		2023				2022
		Amount		Percentage of Total Income		Amount		Percentage of Total Income				Three Months Ended March 31,
													2024	2023
										Amount												Amount			Percentage of Total Income	Amount	Percentage of Total Income
Interest income	Interest income	$	327	71.7	%	$	261	65.9	%		Interest income				$	315	72.6	72.6	%	$	327	71.7	71.7	%
Paid-in-kind interest income	Paid-in-kind interest income	42		9.2	%	43		10.9	%		Paid-in-kind interest income				35		8.1	8.1	%	42		9.2	9.2	%
Fee income	Fee income	5		1.1	%	29		7.3	%		Fee income				17		3.9	3.9	%	5		1.1	1.1	%
Dividend income	Dividend income	82		18.0	%	63		15.9	%		Dividend income				67		15.4	15.4	%	82		18.0	18.0	%
Total investment income(1)	Total investment income(1)	$	456	100.0	%	$	396	100.0	%		Total investment income(1)				$	434	100.0	100.0	%	$	456	100.0	100.0	%

___________

(1)Such revenues represent ~~$399~~$388 and ~~$332~~$399 of cash income earned as well as ~~$57~~$46 and ~~$64~~$57 in non-cash portions relating to accretion of discount and PIK interest for the three months ended March 31, 2024 and 2023, ~~and 2022, respectively.~~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. Fee income is transaction based, and typically consists of amendment and consent fees,

~~Table of Contents~~

prepayment fees, structuring fees and other non-recurring fees. As such, fee income is generally dependent on new direct origination investments and the occurrence of events at existing portfolio companies resulting in such fees.

The ~~increase~~decrease in interest and PIK income during the three months ended March 31, ~~2023~~2024 compared to the three months ended March 31, ~~2022 can be~~2023 is primarily ~~attributed~~attributable to the ~~rising~~repayment of higher yielding positions and lost interest ~~rate environment.~~income on certain assets that were placed on non-accrual status during the year ended December 31, 2023.

The ~~decrease~~increase in fee income for the three months ended March 31, ~~2023~~2024 compared to the three months ended March 31, ~~2022 can~~2023 is primarily ~~be attributed~~attributable to ~~reduced structuring~~increased origination activity during the three months ended March 31, ~~2023.~~2024.

The ~~increase~~decrease in dividend income during the three months ended March 31, ~~2023~~2024 compared to the three months ended March 31, ~~2022 can~~2023 is primarily ~~be attributed~~attributable to lower dividends on certain asset based finance investments during the ~~increase in dividends paid in respect to our investment in Credit Opportunities Partners JV, LLC.~~three months ended March 31, 2024.

Table of Contents

Expenses

Our operating expenses for the three months ended March 31, ~~2023~~2024 and ~~2022~~2023 were as follows:




		Three Months Ended March 31,				Three Months Ended March 31,
		2023		2022			2024	2023
Management fees	Management fees	$	58	$	62
Subordinated income incentive fees	Subordinated income incentive fees	46		40
Administrative services expenses	Administrative services expenses	3		4
Accounting and administrative fees	Accounting and administrative fees	1		1
Interest expense	Interest expense	114		77
Other expenses	Other expenses	5		7
Total operating expenses	Total operating expenses	227		191
Incentive fee waiver		—		(15)
Net operating expenses		227		176

The following table reflects selected expense ratios as a percent of average net assets for the three months ended March 31, ~~2023~~2024 and ~~2022:~~2023:

Three Months Ended March 31,
2023 2022
Ratio of operating expenses to average net assets 3.21 % 2.46 %
Ratio of incentive fee waiver to average net assets(1)
— % (0.20) %
Ratio of net operating expenses to average net assets 3.21 % 2.26 %
Ratio of net incentive fees, interest expense and excise taxes to average net assets(1)
2.26 % 1.31 %
Ratio of net operating expenses, excluding certain expenses, to average net assets 0.95 % 0.95 %


	Three Months Ended March 31,
		2024		2023
Ratio of operating expenses to average net assets		3.21	%	3.21	%






Ratio of incentive fees, interest expense and excise taxes to average net assets(1)		2.30	%	2.26	%
Ratio of net operating expenses, excluding certain expenses, to average net assets		0.91	%	0.95	%

__________

(1)Ratio data may be rounded in order to recompute the ending ratio of net operating expenses to average net assets or net operating expenses, excluding certain expenses, to average net assets.

The ~~increase~~decrease in expenses during the three months ended March 31, ~~2023~~2024 compared to the three months ended March 31, ~~2022~~2023 can primarily be attributed to ~~an increase~~a decrease in subordinated income incentive fees and ~~interest expense~~management fees as a result of the ~~rising rate environment.~~lower asset based and lower investment income as discussed above.

Incentive fees and interest expense, among other things, may increase or decrease our expense ratios relative to comparative periods depending on portfolio performance and changes in amounts outstanding under our financing arrangements and benchmark interest rates such as ~~LIBOR,~~SOFR, among other factors.

Net Investment Income

Our net investment income totaled ~~$229~~$212 ($~~0.81~~0.76 per share) and ~~$220~~$229 ($~~0.77~~0.81 per share) for the three months ended March 31, ~~2023~~2024 and ~~2022,~~2023, respectively. The ~~increase~~decrease in net investment income during the three months ended March 31, ~~2023~~2024 compared to the three months ended March 31, ~~2022~~2023 can primarily be attributed to ~~higher~~lower investment income during the three months ended March 31, ~~2023~~2024 as discussed above.

~~Table of Contents~~

Net Realized Gains or Losses

Our net realized gains (losses) on investments, foreign currency forward contracts and foreign currency for the three months ended March 31, ~~2023~~2024 and ~~2022~~2023 were as follows:




		Three Months Ended March 31,				Three Months Ended March 31,
		2023		2022			2024	2023
Net realized gain (loss) on investments(1)	Net realized gain (loss) on investments(1)	$	(58)	$	(32)

Net realized gain (loss) on foreign currency forward contracts	Net realized gain (loss) on foreign currency forward contracts	3		5
Net realized gain (loss) on foreign currency forward contracts
Net realized gain (loss) on foreign currency forward contracts

Net realized gain (loss) on foreign currency	Net realized gain (loss) on foreign currency	1		1
Net realized gain (loss) on foreign currency
Net realized gain (loss) on foreign currency
Total net realized gain (loss)	Total net realized gain (loss)	$	(54)	$	(26)

______________

(1)We sold investments and received principal repayments, respectively, of $1,324 and $531 during the three months ended March 31, 2024 and $228 and $158 during the three months ended March 31, ~~2023 and $994 and $679 during the three months ended March 31, 2022.~~2023.

Table of Contents

Net Change in Unrealized Appreciation (Depreciation)

Our net change in unrealized appreciation (depreciation) on investments, foreign forward currency forward contracts and unrealized gain (loss) on foreign currency for the three months ended March 31, ~~2023~~2024 and ~~2022~~2023 were as follows:




		Three Months Ended March 31,					Three Months Ended March 31,
			2023		2022			2024	2023
Net change in unrealized appreciation (depreciation) on investments	Net change in unrealized appreciation (depreciation) on investments		$	31	$	27

Net change in unrealized appreciation (depreciation) on foreign currency forward contracts	Net change in unrealized appreciation (depreciation) on foreign currency forward contracts		(4)		1
Net change in unrealized appreciation (depreciation) on foreign currency forward contracts
Net change in unrealized appreciation (depreciation) on foreign currency forward contracts

Net change in unrealized gain (loss) on foreign currency	Net change in unrealized gain (loss) on foreign currency		(3)		3
Net change in unrealized gain (loss) on foreign currency
Net change in unrealized gain (loss) on foreign currency
Total net change in unrealized appreciation (depreciation)	Total net change in unrealized appreciation (depreciation)		$	24	$	31

The net change in unrealized appreciation (depreciation) during the three months ended March 31, 2024 was driven primarily by depreciation on several specific assets in the portfolio along with the conversion of unrealized depreciation to realized losses during the quarter. The net change in unrealized appreciation (depreciation) during the three months ended March 31, 2023 was driven primarily by depreciation on several specific assets in the portfolio, partially offset by appreciation on several assets in the portfolio. The net change in unrealized appreciation (depreciation) during the three months ended March 31, 2022 was driven primarily by significant appreciation on several assets in the portfolio, partially offset by depreciation on several specific assets in the portfolio.

Net Increase (Decrease) in Net Assets Resulting from Operations

For the three months ended March 31, ~~2023,~~2024, the net increase in net assets resulting from operations was $173 ($0.62 per share) compared to a net decrease in net assets resulting from operations ~~was~~of $199 ($0.71 ~~per share) compared to a net increase in net assets resulting from operations of $225 ($0.79~~ per share) during the three months ended March 31, ~~2022.~~

2023.

Financial Condition, Liquidity and Capital Resources

Overview

As of March 31, ~~2023,~~2024, we had ~~$250~~$242 in cash and foreign currency, which we or our wholly-owned financing subsidiaries held in custodial accounts, and ~~$2,577~~$3,588 in borrowings available under our financing arrangements, subject to borrowing base and other limitations. As of March 31, ~~2023,~~2024, we also held broadly syndicated investments and opportunistic investments that we believe could be sold to create additional liquidity. As of March 31, ~~2023,~~2024, we had unfunded debt investments with aggregate unfunded commitments of ~~$941.9,~~$1,142.7, unfunded equity/other commitments of ~~$497.3~~$579.3 and unfunded commitments of $560.2 of ~~Credit Opportunities Partners JV, LLC.~~COPJV. We maintain sufficient cash on hand, available borrowings and liquid securities to fund such unfunded commitments should the need arise.

We currently generate cash primarily 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 the ~~Advisor,~~Adviser, but in no event will leverage employed exceed the maximum amount permitted by the 1940 Act. Prior to June 14, 2019, in accordance with the 1940 Act, we were allowed to borrow amounts such that our asset coverage, calculated pursuant to the 1940 Act, was at least 200% after such borrowing. Effective June 15, 2019, our asset coverage requirement applicable to senior securities was reduced from 200% to 150%. As of March 31, ~~2023,~~2024, the aggregate amount outstanding

~~Table of Contents~~

of the senior securities issued by us was ~~$8.7~~$8.0 billion. As of March 31, ~~2023,~~2024, our asset coverage was ~~180%~~185%. See “—“—Financing Arrangements.”

Prior to investing in securities of portfolio companies, we invest the cash received from fees, interest and dividends earned from our investments and principal repayments and proceeds from sales of our 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.

Table of Contents

Financing Arrangements

The following table presents summary information with respect to our outstanding financing arrangements as of March 31, ~~2023:~~2024:

As of March 31, 2023

(Unaudited)

As of March 31, 2024

(Unaudited)

As of March 31, 2024

(Unaudited)

Arrangement

Type of Arrangement

Rate

Amount
Outstanding

Amount
Available

Maturity Date

Arrangement

Type of Arrangement

Rate

Amount
Outstanding

Amount
Available

Maturity Date

Ambler Credit Facility(2)

Revolving Credit Facility

SOFR+2.15%(1)

150

November 22, 2025

Ambler Credit Facility(2)

Revolving Credit Facility

SOFR+2.75%(1)

155

May 22, 2027

Burholme Prime Brokerage Facility(2)

Prime Brokerage Facility

SOFR+1.35%(1)

—

September 26, 2023

CCT Tokyo Funding Credit Facility(2)

Revolving Credit Facility

L+1.90% - 2.05%(1)(3)

285

June 2, 2026

Revolving Credit Facility

SOFR+1.90% - 2.05%(1)(3)

255

—

June 2, 2026

Darby Creek Credit Facility(2)

Revolving Credit Facility

SOFR+2.90%(1)

240

February 26, 2025

Darby Creek Credit Facility(2)

Revolving Credit Facility

SOFR+2.65%(1)

681

February 26, 2027

Dunlap Credit Facility(2)

Revolving Credit Facility

SOFR+2.90(1)

467

February 26, 2025

Meadowbrook Run Credit Facility(2)

Revolving Credit Facility

SOFR+2.05%(1)

300

—

November 22, 2024

Meadowbrook Run Credit Facility(2)

Revolving Credit Facility

SOFR+2.70(1)

241

November 22, 2026

Senior Secured Revolving Credit Facility(2)

Revolving Credit Facility

SOFR+1.75% - 1.88%(1)(4)

2,174(5)

2,469(6)

May 17, 2027

Senior Secured Revolving Credit Facility(2)

Revolving Credit Facility

SOFR+1.75% - 1.88%(1)(4)

1,164(5)

3,415(6)

October 31, 2028

4.625% Notes due 2024(7)

Unsecured Notes

4.63%

400

—

July 15, 2024

4.625% Notes due 2024(7)

Unsecured Notes

4.63%

400

—

July 15, 2024

1.650% Notes due 2024(7)

Unsecured Notes

1.65%

500

—

October 12, 2024

1.650% Notes due 2024(7)

Unsecured Notes

1.65%

500

—

October 12, 2024

4.125% Notes due 2025(7)

Unsecured Notes

4.13%

470

—

February 1, 2025

4.125% Notes due 2025(7)

Unsecured Notes

4.13%

470

—

February 1, 2025

4.250% Notes due 2025(7)

Unsecured Notes

4.25%

475

—

February 14, 2025

4.250% Notes due 2025(7)

Unsecured Notes

4.25%

475

—

February 14, 2025

8.625% Notes due 2025(7)

Unsecured Notes

8.63%

250

—

May 15, 2025

8.625% Notes due 2025(7)

Unsecured Notes

8.63%

250

—

May 15, 2025

3.400% Notes due 2026(7)

Unsecured Notes

3.40%

1,000

—

January 15, 2026

3.400% Notes due 2026(7)

Unsecured Notes

3.40%

1,000

—

January 15, 2026

2.625% Notes due 2027(7)

Unsecured Notes

2.63%

400

—

January 15, 2027

2.625% Notes due 2027(7)

Unsecured Notes

2.63%

400

—

January 15, 2027

3.250% Notes due 2027(7)

Unsecured Notes

3.25%

500

—

July 15, 2027

3.250% Notes due 2027(7)

Unsecured Notes

3.25%

500

—

July 15, 2027

3.125% Notes due 2028(7)

Unsecured Notes

3.13%

750

—

October 12, 2028

3.125% Notes due 2028(7)

Unsecured Notes

3.13%

750

—

October 12, 2028

7.875% Notes due 2029(7)

Unsecured Notes

7.88%

400

—

January 15, 2029

CLO-1 Notes(2)(8)

Collateralized Loan Obligation

L+1.85% - 3.01%(1)

352

—

January 15, 2031

CLO-1 Notes(2)(8)

Collateralized Loan Obligation

SOFR+1.85% - 3.01%(1)

327

—

January 15, 2031

Total

8,713

2,577

___________

(1)The benchmark rate is subject to a 0% floor.

(2)The carrying amount outstanding under the facility approximates its fair value.

(3)~~The spread over the benchmark rate is determined by reference to the amount~~As of March 31, 2024, there was $170 term loan outstanding ~~under the facility.~~at SOFR+1.90% and $85 revolving commitment outstanding at SOFR+2.05%.

(7)As of March 31, ~~2023,~~2024, the fair value of the 4.625% notes, the 1.650% notes, the 4.125% notes, the 4.250% notes, the 8.625% notes, the 3.400% notes, the 2.625% notes, the 3.250% notes, ~~and~~ the 3.125% notes and the 7.875% notes was approximately ~~$387, $460, $445, $446, $254, $899, $337, $424~~$398, $488, $462, $467, $255, $949, $363, $456, $656 and ~~$615,~~$418, respectively. These valuations are considered Level 2 valuations within the fair value hierarchy.

(8)As of March 31, ~~2023,~~2024, there were ~~$281.4~~$256.8. of Class A-1R notes outstanding at L+SOFR+1.85%, $20.5 of Class A-2R notes outstanding at L+SOFR+2.25%, $32.4 of Class B-1R notes outstanding at L+SOFR+2.60% and $17.4 of Class B-2R notes outstanding at 3.011%.

~~Table~~ In addition to the spread over the benchmark rate, a credit spread adjustment of ~~Contents~~0.26161% is applicable to Class A-1R and Class B-1R notes outstanding.

See Note 9 to our unaudited consolidated financial statements included herein for additional information regarding our financing arrangements.

RIC Status and Distributions

We have elected to be subject to tax as a RIC under Subchapter M of the Code. In order to qualify for RIC tax treatment, we must, among other things, make distributions of an amount at least equal to 90% of our investment company taxable income, determined without regard to any deduction for distributions paid, each tax year. As long as the distributions are declared by the later of the fifteenth day of the tenth month following the close of a tax year or the due date of the tax return for such tax year, including extensions, distributions paid up to twelve months after the current tax year can be carried back to the prior tax year for determining the distributions paid in such tax year. We intend to make sufficient distributions to our stockholders to qualify for and maintain our

Table of Contents

RIC tax status each tax year. We are also subject to a 4% nondeductible federal excise tax on certain undistributed income unless we make distributions in a timely manner to our stockholders generally of an amount at least equal to the sum of (1) 98% of our net ordinary 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 in excess of capital losses, or “capital gain net income” (adjusted for certain ordinary losses), for the one-year period ending October 31 of that calendar year and (3) any net ordinary income and capital gain net income 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 stockholders 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 stockholders, on December 31 of the calendar year in which the distribution was declared. We can offer no assurance that we will achieve results that will permit us to pay any cash distributions. If we issue senior securities, we will be prohibited from making distributions if doing so causes us to fail to maintain the asset coverage ratios stipulated by the 1940 Act or if distributions are limited by the terms of any of our borrowings.

Subject to applicable legal restrictions and the sole discretion of our board of directors, we intend to authorize, declare and pay regular cash distributions on a quarterly basis. We will calculate each stockholder’s specific distribution amount for the period using record and declaration dates and each stockholder’s distributions will begin to accrue on the date that shares of our common stock are issued to such stockholder. From time to time, we may also pay special interim distributions in the form of cash or shares of our common stock at the discretion of our board of directors.

During certain periods, our distributions may exceed our earnings. As a result, it is possible that a portion of the distributions we make may represent a return of capital. A return of capital generally is a return of a stockholder’s investment rather than a return of earnings or gains derived from our investment activities. Each year a statement on Form 1099-DIV identifying the sources of the distributions will be mailed to our stockholders. No portion of the distributions paid during the three months ended March 31, ~~2023~~2024 or ~~2022~~2023 represented a return of capital.

We intend to continue to make our regular distributions in the form of cash, out of assets legally available for distribution, except for those stockholders who receive their distributions in the form of shares of our common stock under the DRP. Any distributions reinvested under the plan will nevertheless remain taxable to a U.S. stockholder.

The following table reflects the cash distributions per share that we have declared on our common stock during the three months ended March 31, ~~2023~~2024 and ~~2022:~~2023:

Distribution

For the Three Months Ended

Per Share

Amount

For the Three Months Ended

Per Share

Amount

Fiscal 2022

March 31, 2022

0.63

179

Total

0.63

179

Fiscal 2023

March 31, 2023

0.70

196

Total

0.70

196

Total

Fiscal 2024

March 31, 2024

Total

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

Recent Developments

~~Darby Creek Credit Facility and Dunlap Funding Credit Facility Merger~~

On April 27, 2023, Darby Creek LLC (“Darby Creek”), our wholly-owned subsidiary, entered into the Twelfth Amendment to the Loan Financing and Servicing Agreement and Omnibus Amendment to the Transaction Documents (the “Twelfth Amendment”),

~~Table of Contents~~

which amends the Loan Financing and Servicing Agreement, dated February 20, 2014, by and among Darby Creek, as borrower, Deutsche Bank AG, New York Branch, as facility agent, each of the lenders from time to time party thereto, the other agents parties thereto, and Wells Fargo Bank, National Association as collateral agent and collateral custodian.

On April 27, 2023, concurrent with the closing of the Twelfth Amendment, Dunlap Funding LLC (“Dunlap Funding”), our wholly-owned subsidiary, merged with and into Darby Creek (the “Merger”) pursuant to an Agreement and Plan of Merger, with Darby Creek surviving the Merger.

None.

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. Summary of Significant Accounting Policies” in our consolidated financial statements. 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

Table of Contents

uncertain and that may change in subsequent periods. We evaluate our critical accounting estimates and judgments required by our policies on an ongoing basis and update them as necessary based on changing conditions. We have identified one of our accounting policies, valuation of portfolio investments, specifically the valuation of Level 3 investments, as critical because it involves significant judgments and assumptions about highly complex and inherently uncertain matters, and the use of reasonably different estimates and assumptions could have a material impact on our reported results of operations or financial condition. As we execute our operating plans, we will describe additional critical accounting policies in the notes to our future financial statements in addition to those discussed below.

Valuation of Portfolio Investments

Our board of directors is responsible for overseeing the valuation of our portfolio investments at fair value as determined in good faith pursuant to the ~~Advisor's~~Adviser’s valuation policy. As permitted by Rule 2a-5 of the 1940 Act, our board of directors has designated the ~~Advisor~~Adviser as our valuation designee with day-to-day responsibility for implementing the portfolio valuation process set forth in the ~~Advisor's~~Adviser’s valuation policy.

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

The ~~Advisor~~Adviser 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 the ~~Advisor.~~Adviser. In connection with that determination, the ~~Advisor~~Adviser will prepare portfolio company valuations which are based on relevant inputs, including, but not limited to,

~~Table of Contents~~

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 by the ~~Advisor~~Adviser facilitating the delivery of updated quarterly financial and other information relating to each investment to an independent third-party pricing or valuation service;

•the independent third-party pricing or valuation service then reviews and analyzes the information, along with relevant market and economic data, and determines proposed valuations for each portfolio company or investment according to the valuation methodologies in the ~~Advisor's~~Adviser’s valuation policy and communicates the information to the ~~Advisor~~Adviser in the form of a valuation range for Level 3 assets;

•the ~~Advisor~~Adviser then reviews the preliminary valuation information for each portfolio company or investment and provides feedback about the accuracy, completeness and timeliness of the valuation-related inputs considered by the independent third-party pricing or valuation service and any suggested revisions thereto prior to the independent third-party pricing or valuation service finalizing its valuation range;

•the ~~Advisor~~Adviser then provides the valuation committee with its valuation determinations and valuation-related information for each portfolio company or investment, along with any applicable supporting materials; and other information that is relevant to the fair valuation process as required by the ~~Advisor's~~Adviser’s board reporting obligations;

•the valuation committee meets with the ~~Advisor~~Adviser to receive the relevant quarterly reporting from the ~~Advisor~~Adviser and to discuss any questions from the valuation committee in connection with the valuation committee's role in overseeing the fair valuation process; and

•following the completion of its fair value oversight activities, the valuation committee (with the assistance of the ~~Advisor)~~Adviser) provides our board of directors with a report regarding the quarterly valuation process.

In circumstances where the ~~Advisor~~Adviser deems appropriate, the ~~Advisor’s~~Adviser’s internal valuation team values certain investments. When performing the internal valuations, the ~~Advisor~~Adviser utilizes similar valuation techniques as an independent third-party pricing service would use. Such valuations are approved by an internal valuation committee of the ~~Advisor,~~Adviser, as well as the valuation committee of the ~~Board,~~board of directors, as described above.

Table of Contents

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, the ~~Advisor~~Adviser may use any independent third-party pricing or valuation services for which it has performed the appropriate level of due diligence. However, the ~~Advisor~~Adviser is not required to determine fair value in accordance with the valuation provided by any single source, and may use any relevant data, including information sourced by the ~~Advisor~~Adviser or provided by any independent third-party valuation or pricing service that the ~~Advisor~~Adviser deems to be reliable in determining fair value under the circumstances. Below is a description of factors that the ~~Advisor~~Adviser and any independent third-party valuation services 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 to establish whether the portfolio company's enterprise value is greater than the amount of its debt as of the valuation date. This analysis helps to determine a risk profile for the applicable portfolio company and its related investments, and the appropriate valuation methodology to utilize as part of the security valuation analysis. The enterprise valuation may be determined using a market or income approach.

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

Other factors that may be considered include the borrower’s ability to adequately service its debt, the fair market value of the borrower in relation to the face amount of its outstanding debt and the quality of collateral securing the 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.

~~Table of Contents~~

Our equity interests in portfolio companies for which there is no liquid public market are valued at 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. The ~~Advisor~~Adviser subsequently values these warrants or other equity securities received at their fair value.

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 agreements with the ~~Advisor~~Adviser to provide us with investment advisory and administrative services. Payments for investment advisory services under the investment advisory agreement are equal to (a) an annual base management fee based on the average weekly value of our gross assets (excluding cash and cash equivalents) and (b) an incentive fee based on our performance. The ~~Advisor~~Adviser is reimbursed for administrative expenses incurred on our behalf. See Note 4 to our unaudited consolidated financial statements included herein for a discussion of these agreements and for the amount of fees and expenses accrued under these agreements during the three months ended March 31, ~~2023~~2024 and ~~2022.~~2023.

Off-Balance Sheet Arrangements

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

Item 3. Quantitative and Qualitative Disclosures About Market Risk.

Interest Rate Risk

Table of Contents

We are subject to financial market risks, including changes in interest rates. As of March 31, ~~2023, 69.7%~~2024, 68.0% of our portfolio investments (based on fair value) were debt investments paying variable interest rates and ~~8.3%~~7.5% were debt investments paying fixed interest rates while ~~14.7%~~16.0% were other income producing investments, ~~4.6%~~4.3% consisted of non-income producing investments, and the remaining ~~2.7%~~4.2% consisted of investments on non-accrual status. A rise in the general level of interest rates can be expected to lead to higher interest rates applicable to any 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 the ~~Advisor~~Adviser with respect to our increased pre-incentive fee net investment income.

Pursuant to the terms of the Ambler Credit Facility, CCT Tokyo Funding Credit Facility, Darby Creek ~~Credit Facility, Dunlap~~ Credit Facility, Meadowbrook Run Credit Facility, Senior Secured Revolving Credit Facility and the CLO-1 Notes, we borrow at a floating rate based on a benchmark interest rate. Under the indentures governing the 4.625% notes, the 1.650% notes, the 4.125% notes, the 4.250% notes, the 8.625% notes, the 3.400% notes, the 2.625% notes, the 3.250% notes, the 3.125% notes and the ~~3.125%~~7.875% 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.

~~Table of Contents~~

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 financing arrangements in effect as of March 31, ~~2023~~2024 (dollar amounts are presented in millions):


Basis Point Change in Interest Rates	Basis Point Change in Interest Rates	Increase (Decrease) in Interest Income(1)		Increase (Decrease) in Interest Expense(2)		Increase (Decrease) in Net Interest Income		Percentage Change in Net Interest Income		Basis Point Change in Interest Rates	Increase (Decrease) in Interest Income(1)			Increase (Decrease) in Interest Expense(2)			Increase (Decrease) in Net Interest Income				Percentage Change in Net Interest Income
Down 250 basis points										Down 250 basis points	$	(244)		$	(71)		$	(173)			(18.4)	%
Down 200 basis points										Down 200 basis points	(196)			(57)			(139)				(14.8)	%
Down 150 basis points										Down 150 basis points	(147)			(43)			(104)				(11.1)	%
Down 100 basis points	Down 100 basis points	$	(110)	$	(40)	$	(70)	(6.4)	%	Down 100 basis points	(98)		(28)		(28)	(70)			(70)	(7.4)			(7.4)	%
Down 50 basis points	Down 50 basis points	(55)		(20)		(35)		(3.2)	%	Down 50 basis points	(49)		(14)		(14)	(35)			(35)	(3.7)			(3.7)	%
Up 50 basis points	Up 50 basis points	55		20		35		3.2	%	Up 50 basis points	49		14		14	35			35	3.7			3.7	%
Up 100 basis points	Up 100 basis points	110		40		70		6.4	%	Up 100 basis points	98		28		28	70			70	7.4			7.4	%
Up 150 basis points	Up 150 basis points	165		60		105		9.6	%	Up 150 basis points	147		43		43	104			104	11.1			11.1	%
Up 200 basis points	Up 200 basis points	220		80		140		12.8	%	Up 200 basis points	196		57		57	139			139	14.8			14.8	%
Up 250 basis points	Up 250 basis points	275		100		175		16.0	%	Up 250 basis points	244		71		71	173			173	18.4			18.4	%

_______________

(1)Assumes no defaults or prepayments by portfolio companies over the next twelve months.

(2)Assumes current debt outstanding as of March 31, ~~2023,~~2024, and no changes over the next twelve months.

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 months ended March 31, ~~2023~~2024 and ~~2022,~~2023, we did not engage in interest rate hedging activities.

Foreign Currency Risk

From time to time, we may make investments that are denominated in a foreign currency that are subject to the effects of exchange rate movements between the foreign currency of each such investment and the U.S. dollar, which may affect future fair values and cash flows, as well as amounts translated into U.S. dollars for inclusion in our consolidated financial statements.

The table below presents the effect that a 10% immediate, unfavorable change in the foreign currency exchange rates (i.e. strengthening of the U.S. dollar) would have on the fair value of our investments denominated in foreign currencies as of March 31, ~~2023,~~2024, by foreign currency, all other valuation assumptions remaining constant. In addition, the table below presents the par value of our investments denominated in foreign currencies and the notional amount of foreign currency forward contracts in local currency in place as of March 31, ~~2023~~2024 to hedge against foreign currency risks.

Investments Denominated in Foreign Currencies
As of March 31, 2023
Economic Hedging
As of March 31, 2023
Cost in Local Currency Cost
in US$ Fair Value
Reduction in Fair Value as of March 31, 2023 if 10% Adverse Change in Exchange Rate(1)
Net Foreign Currency Hedge Amount in Local Currency Net Foreign Currency Hedge Amount in U.S. Dollars
Australian Dollars A$ 101.1 $ 67.8 $ 62.3 $ 6.2 A$ 10.6 $ 7.1
British Pound Sterling £ 36.8 45.5 42.5 4.3 £ 19.6 24.3
Canadian Dollars $ 31.8 23.5 22.7 2.3 $ 10.9 8.0
Euros € 477.0 518.6 262.3 26.2 € 34.9 37.8
Icelandic Krona ISK 1,383.4 10.1 9.6 1.0 — —
Norwegian Krone NOK 465.9 44.6 35.5 3.6 NOK 45.8 4.4
Swedish Krona SEK 1,255.0 121.3 87.7 8.8 SEK 1,017.5 98.4
Total $ 831.4 $ 522.6 $ 52.4 $ 180.0

Table of Contents


	Investments Denominated in Foreign Currencies As of March 31, 2024								Economic Hedging As of March 31, 2024
	Cost in Local Currency		Cost in US$		Fair Value		Reduction in Fair Value as of March 31, 2024 if 10% Adverse Change in Exchange Rate(1)		Net Foreign Currency Hedge Amount in Local Currency		Net Foreign Currency Hedge Amount in U.S. Dollars
Australian Dollars	A$	54.1	$	35.3	$	32.0	$	3.2	A$	12.8	$	8.3
British Pound Sterling	£	95.9	121.2		122.3		12.2		£	36.7	46.4
Canadian Dollars	$	2.6	1.9		2.0		0.2		$	1.1	0.8
Euros	€	326.5	352.6		307.0		30.7		€	—	—
Icelandic Krona	ISK	1,419.5	10.2		9.7		1.0		ISK	—	—

Swedish Krona	SEK	1,690.5	158.1		129.1		12.9		SEK	1,113.3	104.2
Total			$	679.3	$	602.1	$	60.2			$	159.7

_______________

(1)Excludes effect, if any, of any foreign currency hedges.

As illustrated in the table above, we use derivative instruments from time to time, including foreign currency forward contracts and cross currency swaps, to manage the impact of fluctuations in foreign currency exchange rates. In addition, we have the ability to borrow in foreign currencies under our Senior Secured Revolving Credit Facility, which provides a natural hedge with regard to changes in exchange rates between the foreign currencies and U.S. dollar and reduces our exposure to foreign exchange rate differences. We are typically a net receiver of these foreign currencies as related for our international investment positions, and, as a

~~Table of Contents~~

result, our investments denominated in foreign currencies, to the extent not hedged, benefit from a weaker U.S. dollar and are adversely affected by a stronger U.S. dollar.

As of March 31, ~~2023,~~2024, the net contractual amount of our foreign currency forward contracts totaled ~~$180.0,~~$159.7, all of which related to hedging of our foreign currency denominated debt investments. As of March 31, ~~2023,~~2024, we had outstanding borrowings denominated in foreign currencies of ~~€242, CAD22, £30~~€386, CAD4, £82 and ~~AUD79~~AUD36 under our Senior Secured Revolving Credit Facility.

In addition, we may have risk regarding portfolio valuation. See “Item 2. Management’s Discussion and Analysis of Financial Condition and Results of Operations—Critical Accounting Policies—Valuation of Portfolio Investments.”

9685

Table of Contents

Item 4. Controls and Procedures.

Evaluation of Disclosure 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 the 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, ~~2023.~~2024.

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.

Changes in Internal Control Over Financial Reporting

There was no change in our internal control over financial reporting (as defined in Rules 13a-15(f) or 15d-15(f) of the Exchange Act) that occurred during the three month period ended March 31, ~~2023~~2024 that has materially affected, or is reasonably likely to materially affect, our internal control over financial reporting.

9786

Table of Contents

PART II—OTHER INFORMATION

Item 1. Legal Proceedings.

We are not currently subject to any material legal proceedings, nor, to our knowledge, is any material legal proceeding 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 these proceedings will have a material adverse effect upon our financial condition or results of operations.

Item 1A. Risk Factors.

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

~~The Russian invasion of Ukraine may have a material adverse impact~~and Quarterly Reports on ~~us and our portfolio companies.~~

The conflict between Russia and Ukraine could lead to disruption, instability and volatility in global markets, 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 and other governments have imposed severe sanctions against Russia and Russian interests and threatened additional sanctions and controls. Sanctions and export control laws and regulations are complex, frequently changing, and increasing in number, and they may impose additional legal compliance costs or business risks associated with our operations.Form 10-Q.

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

Share Repurchase Program

In November 2020, the Company’s board of directors authorized a stock repurchase program, which went into effect in September 2021, or the Share Repurchase Program. Under the Share Repurchase Program originally approved by the Company's board of directors, the Company was permitted to repurchase up to $100 in the aggregate of its outstanding common stock in the open market at prices below the then-current net asset value per share. On September 15, 2022, the program expired and was terminated pursuant to the terms of the program. On October 31, 2022, the board of directors approved a renewal of the Share Repurchase Program. The program provided for aggregate purchases of the Company’s common stock in ~~amount~~amounts up to to $54, which was the aggregate amount remaining of the $100 amount originally approved by the board of directors. The timing, manner, price and amount of any share repurchases were determined by the Company based upon the evaluation of economic and market conditions, the Company’s stock price, applicable legal and regulatory requirements and other factors. The Share Repurchase Program did not require the Company to repurchase any specific number of shares and the Company did not assure stockholders that any shares would be repurchased under the program. As of March 31, 2023, the Share Repurchase Program has concluded since the aggregate repurchase amount under the program has been expended.

During the three months ended March 31, 2023, the Company repurchased 1,665,317 shares of common stock pursuant to the Share Repurchase Program at an average price per share (inclusive of commissions paid) of $18.89 (totaling $32). The Share Repurchase Program has concluded since the aggregate repurchase amount under the program has been expended.

Affiliate Purchaser Programs

As previously disclosed, certain affiliates of the owners of the ~~Advisor~~Adviser committed $100 to a $350 investment vehicle, or the Affiliated Purchaser, that may invest from time to time in shares of the Company. In September 2021, that investment vehicle entered into a written trading plan with a ~~third party~~third-party broker in accordance with Rule 10b5-1 and Rule 10b-18 promulgated under the Exchange Act, or the September 2021 Affiliated Purchaser Program, to facilitate the purchase of shares of our common stock pursuant to the terms and conditions of such plan. The September 2021 Affiliated Purchaser Program provided for the purchase of up to $100 worth of shares of our common stock, subject to the limitations provided therein. The September 2021 Affiliated ~~Purchase~~Purchaser Program has concluded since the aggregate repurchase amount under the plan has been expended.

In December 2021, that investment vehicle entered into a written trading plan with a ~~third party~~third-party broker in accordance with Rule 10b5-1 and Rule 10b-18 promulgated under the Exchange Act, or the December 2021 Affiliated Purchaser Program, to facilitate the purchase of shares of our common stock pursuant to the terms and conditions of such plan. The December 2021 Affiliated Purchaser Program provided for the purchase of up to $70 worth of shares of our common stock, subject to the limitations provided therein. The December 2021 Affiliated Purchaser Program has concluded since the aggregate repurchase amount under the plan has been expended.

In September 2022, that investment vehicle entered into a written trading plan with a ~~third party~~third-party broker in accordance with Rule 10b5-1 and Rule 10b-18 promulgated under the Exchange Act, or the September 2022 Affiliated Seller Program, to facilitate the sale

~~Table of Contents~~

of shares of our common stock pursuant to the terms and conditions of such plan. The September 2022 Affiliated Seller Program provided for the sale of up to ~~18,746,394~~18.7 million shares of our common stock, subject to the limitations provided therein.

In ~~November 2022,~~August 2023, that investment vehicle entered into a written trading plan with a ~~third party~~third-party broker in accordance with Rule 10b5-1 and Rule 10b-18 promulgated under the Exchange Act, or the ~~November 2022~~August 2023 Affiliated ~~Purchaser Program and, together with the September 2021 and December 2021 Affiliated Purchaser Programs, the Affiliated Purchaser~~Seller Program, to facilitate the ~~purchase~~sale of shares of our common stock pursuant to the terms and conditions of such plan. The ~~November 2022~~August 2023 Affiliated ~~Purchaser~~Seller Program provided for the ~~purchase~~sale of up to ~~approximately $54 worth of~~16.4 million shares of our common stock, subject to the limitations provided therein. ~~The November 2022 Affiliated Purchaser Program has concluded since the aggregate repurchase amount~~

In March 2024, that investment vehicle entered into a written trading plan with a third-party broker in accordance with Rule 10b5-1 and Rule 10b-18 promulgated under the ~~plan has been expended.~~Exchange Act, or the March 2024 Affiliated Seller Program, to facilitate the sale of shares of our common stock pursuant to the terms and conditions of such plan. The March 2024 Affiliated Seller Program provided for

Table of Contents

the sale of up to 3.8 million shares of our common stock, subject to the limitations provided therein, and commenced on April 15, 2024.

The table below provides information concerning ~~purchases~~sales of our shares of common stock by or on behalf of the Company or any ~~"affiliated purchaser,"~~“affiliated seller,” as defined by Rule 10b-18(a)(3) promulgated under the Exchange Act during the quarterly period ended March 31, ~~2023.~~2024. Dollar amounts in the table below and the related notes are presented in millions, except for share and per share amounts.

Period Total Number of Shares Purchased
Average Price Paid per Share(1)
Total Number of Shares Purchased as Part of Publicly Announced Plans or Programs(2)
Maximum Number (or Approximate Dollar Value) of Shares that May Yet Be Purchased Under the Plans or Programs
January 1, 2023 through January 31, 2023 556,814 $ 18.75 556,814 $ 21
February 1, 2023 through February 28, 2023 480,884 19.67 480,884 12
March 1, 2023 through March 31, 2023 627,619 18.41 627,619 —
1,665,317 $ 18.89 1,665,317

Period

Total Number of Shares Sold

Average Price per Share(1)

Total Number of Shares Sold as Part of Publicly Announced Plans or Programs(2)

Maximum Number (or Approximate Dollar Value) of Shares that May Yet Be Sold Under the Plans or Programs

January 1, 2024 through January 31, 2024

—

February 1, 2024 through February 29, 2024

—

March 1, 2024 through March 31, 2024

—

___________

(1)Amount includes commissions paid.

(2)Includes amounts pursuant to the Share Repurchase Program and the Affiliated ~~Purchaser~~Seller Program.

Item 3. Defaults upon Senior Securities.

Not applicable.

Item 4. Mine Safety Disclosures.

Not applicable.

Item 5. Other Information.

~~Not applicable.~~Rule 10b5-1 Trading Plans

During the fiscal quarter ended March 31, 2024, none of our directors or executive officers adopted or terminated any contract, instruction or written plan for the purchase or sale of our securities to satisfy the affirmative defense conditions of Exchange Act Rule 10b5-1(c) or any “non-Rule 10b5-1 trading arrangement.”

9988

Table of Contents

~~kItem~~Item 6. Exhibits
























































































































~~10.1~~						Eleventh Amendment to Loan Financing and Servicing Agreement, dated February 23, 2023, by and among Darby Creek LLC, Deutsche Bank AG, New York Branch, as facility agent, and each of the lenders from time to time party thereto.(~~Incorporated by reference to Exhibit 10.2~~7 ~~to the Company~~’s ~~Annual~~ ~~Report on Form 10-~~K ~~filed on~~ ~~February 27,202~~3 ).





































~~10.2~~						~~Amendment No. 15 to Loan Financing and Servicing Agreement, dated February 23, 2023, by and among Dunlap Funding LLC, Deutsche Bank AG, New York Branch, as facility agent and as lender.~~(~~Incorporated by reference to Exhibit 10.~~42 ~~to the Company’s Annual Report on Form 10-K filed on February 27,2023)~~.





















~~10.3~~						Eighth Amendment Agreement, dated as of January 25, 2023, to the Committed Facility Agreement, dated as of October 17, 2014, between BNP Paribas Prime Brokerage International, Ltd. and Burholme Funding, LLC.(~~Incorporated by reference to Exhibit 10.~~53 ~~to the Company’s Annual Report on Form 10-K filed on February 27,2023)~~.

~~10.4~~						~~Twelfth Amendment to Loan Financing and Servicing Agreement, dated April 27, 2023, by and among Darby Creek LLC, Deutsche Bank AG, New York Branch, as facility agent and as lender~~.

























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

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

101.INS*						Inline XBRL Instance Document

101.SCH*						Inline XBRL Taxonomy Extension Schema Document

101.CAL*						Inline XBRL Taxonomy Extension Calculation Linkbase Document

101.DEF*						Inline XBRL Taxonomy Extension Definition Linkbase Document

101.LAB*						Inline XBRL Taxonomy Extension Label Linkbase Document

101.PRE*						Inline XBRL Taxonomy Extension Presentation Linkbase Document

104						Cover Page Interactive Data File (embedded within the Inline XBRL document)

*Filed herewith.

†Pursuant to Item 601(a)(5) of Regulation S-K, certain exhibits and schedules have been omitted. The registrant hereby agrees to furnish supplementally a copy of any omitted attachment to the SEC upon request.

~~100~~89

Table of Contents

SIGNATURES

Pursuant to the requirements of the Securities Exchange Act of 1934, the registrant has duly caused this quarterly report to be signed on its behalf by the undersigned, thereunto duly authorized on May ~~5, 2023.~~8, 2024.


FS KKR CAPITAL CORP.

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

By:			/s/ Steven Lilly
			Steven Lilly Chief Financial Officer (Principal Financial Officer)

By:			/s/ William Goebel
			William Goebel Chief Accounting Officer

~~101~~90


Company(a)	Footnotes	Industry	Interest Rate(b)	Base Rate Floor	Maturity Date	No. Shares/Principal Amount(c)		Cost		Fair Value(d)
Senior Secured Loans—First Lien—152.9%
48Forty Solutions LLC	(e)(o)	Commercial & Professional Services	SF+550	1.0%	11/30/26	$	19.3	$	19.1	$	19.1
Accuride Corp	(i)(j)	Capital Goods	L+525	1.0%	11/17/23	20.7		20.4		16.5
Advania Sverige AB	(e)(o)	Software & Services	SR+610, 0.0% PIK (3.3% Max PIK)	0.0%	4/28/28	SEK	588.0	66.7		55.1
Advania Sverige AB	(e)(o)	Software & Services	R+610, 0.0% PIK (3.3% Max PIK)	0.0%	4/28/28	ISK	1,644.9	12.8		11.6
Affordable Care Inc	(e)(h)(i)(o)	Health Care Equipment & Services	SF+450, 1.3% PIK (1.3% Max PIK)	0.8%	8/2/28	$	76.2	75.7		75.2
Alacrity Solutions Group LLC	(e)(j)(o)	Insurance	L+525	0.8%	12/22/28	40.4		39.7		39.2
Alera Group Intermediate Holdings Inc	(e)(k)(o)	Insurance	SF+600	0.8%	10/2/28	32.2		31.8		31.2
Alstom SA	(g)(k)(p)	Transportation	L+550, 4.5% PIK (4.5% Max PIK)	1.0%	8/29/24	6.3		5.9		3.0
American Vision Partners	(e)(o)	Health Care Equipment & Services	SF+575	0.8%	9/30/27	19.5		19.3		18.8
Ammeraal Beltech Holding BV	(h)(k)	Capital Goods	E+375	0.0%	7/30/25	€	4.8	4.9		5.0
Apex Group Limited	(h)	Financial Services	L+375	0.5%	7/27/28	$	4.2	4.2		4.1
Apex Group Limited	(h)	Financial Services	E+400	0.0%	7/27/28	€	1.6	1.9		1.7


		Net Realized Gains (Losses)
		Three Months Ended March 31,
Derivative Instrument	Statement Location	2023		2022

Foreign currency forward contracts	Net realized gain (loss) on foreign currency forward contracts	$	3	$	5
Total		$	3	$	5


		Net Unrealized Gains (Losses)
		Three Months Ended March 31,
Derivative Instrument	Statement Location	2023		2022

Foreign currency forward contracts	Net change in unrealized appreciation (depreciation) on foreign currency forward contracts	$	(4)	$	1
Total		$	(4)	$	1


	As of March 31, 2023 (Unaudited)
Counterparty	Derivative Assets Subject to Master Netting Agreement		Derivatives Available for Offset		Non-cash Collateral Received(1)		Cash Collateral Received(1)		Net Amount of Derivative Assets(2)
JP Morgan Chase Bank	$	21	$	(1)	$	—	$	—	$	20

Total	$	21	$	(1)	$	—	$	—	$	20
Counterparty	Derivative Liabilities Subject to Master Netting Agreement		Derivatives Available for Offset		Non-cash Collateral Pledged(1)		Cash Collateral Pledged(1)		Net Amount of Derivative Liabilities(3)
JP Morgan Chase Bank	$	(1)	$	1	$	—	$	—	$	—

Total	$	(1)	$	1	$	—	$	—	$	—


	Investments Denominated in Foreign Currencies As of March 31, 2023								Economic Hedging As of March 31, 2023
	Cost in Local Currency		Cost in US$		Fair Value		Reduction in Fair Value as of March 31, 2023 if 10% Adverse Change in Exchange Rate(1)		Net Foreign Currency Hedge Amount in Local Currency		Net Foreign Currency Hedge Amount in U.S. Dollars
Australian Dollars	A$	101.1	$	67.8	$	62.3	$	6.2	A$	10.6	$	7.1
British Pound Sterling	£	36.8	45.5		42.5		4.3		£	19.6	24.3
Canadian Dollars	$	31.8	23.5		22.7		2.3		$	10.9	8.0
Euros	€	477.0	518.6		262.3		26.2		€	34.9	37.8
Icelandic Krona	ISK	1,383.4	10.1		9.6		1.0		—		—
Norwegian Krone	NOK	465.9	44.6		35.5		3.6		NOK	45.8	4.4
Swedish Krona	SEK	1,255.0	121.3		87.7		8.8		SEK	1,017.5	98.4
Total			$	831.4	$	522.6	$	52.4			$	180.0


Period	Total Number of Shares Purchased	Average Price Paid per Share(1)		Total Number of Shares Purchased as Part of Publicly Announced Plans or Programs(2)	Maximum Number (or Approximate Dollar Value) of Shares that May Yet Be Purchased Under the Plans or Programs
January 1, 2023 through January 31, 2023	556,814	$	18.75	556,814	$	21
February 1, 2023 through February 28, 2023	480,884	19.67		480,884	12
March 1, 2023 through March 31, 2023	627,619	18.41		627,619	—
	1,665,317	$	18.89	1,665,317