Performance
Summary
|
1
|
Consolidated
Portfolio Asset Allocation
|
2
|
Unaudited
Consolidated Financial Statements
|
|
Consolidated
Statement of Assets and Liabilities
|
3
|
Consolidated
Statement of Investments
|
4
|
Consolidated
Statement of Operations
|
9
|
Consolidated
Statements of Changes in Net Assets
|
10
|
Consolidated
Statement of Cash Flows
|
11
|
Notes
to Consolidated Financial Statements
|
12
|
Consolidated
Schedule of Changes in Investments in Affiliates
|
25
|
Supplemental
Information
|
|
Consolidating
Statement of Assets and Liabilities
|
26
|
Consolidating
Statement of Operations
|
27
|
Approval
of Investment Management Agreements
|
28
|
Fund
Returns v. Merrill Lynch US High Yield and S&P 500 Indices
(Unaudited)
|
Return on Equity (1)
|
IRR (2)
|
|||||||||||||||||||
Annualized
|
||||||||||||||||||||
2006 | * |
2007
|
2008
|
2009 | ** |
Inception-to-Date
|
||||||||||||||
Special
Value Continuation Fund
|
8.2 | % | 9.2 | % | -48.8 | % | 5.5 | % | -11.6 | % | ||||||||||
Merrill
Lynch US High Yield Index
|
7.3 | % | 2.2 | % | -26.2 | % | 29.0 | % | 1.4 | % | ||||||||||
S&P
500 Total Return Index
|
12.0 | % | 5.5 | % | -37.0 | % | 3.2 | % | -8.6 | % |
Portfolio Holdings by
Investment Type (% of Cash and
Investments)
|
Portfolio Holdings by Industry
(% of Cash and
Investments)
|
Wired
Telecommunications Carriers
|
13.9 | % | ||
Other
Electrical Equipment and Component Manufacturing
|
12.1 | % | ||
Data
Processing, Hosting, and Related Services
|
11.2 | % | ||
Satellite
Telecommunications
|
9.7 | % | ||
Architectural,
Engineering, and Related Services
|
8.9 | % | ||
Nonferrous
Metal (except Aluminum) Production and Processing
|
7.5 | % | ||
Other
Information Services
|
5.4 | % | ||
Communications
Equipment Manufacturing
|
3.9 | % | ||
Offices
of Real Estate Agents and Brokers
|
2.1 | % | ||
Industrial
Machinery Manufacturing
|
1.8 | % | ||
Semiconductor
and Other Electronic Component Manufacturing
|
1.7 | % | ||
Motor
Vehicle Manufacturing
|
1.1 | % | ||
Depository
Credit Intermediation
|
1.0 | % | ||
Full-Service
Restaurants
|
1.0 | % | ||
Nondepository
Credit Intermediation
|
0.8 | % | ||
Grocery
Stores
|
0.7 | % | ||
Other
Amusement and Recreation Industries
|
0.6 | % | ||
Securities
and Commodity Contracts Intermediation and Brokerage
|
0.4 | % | ||
Petroleum
and Coal Products Manufacturing
|
0.3 | % | ||
Plastics
Product Manufacturing
|
0.3 | % | ||
Computer
and Peripheral Equipment Manufacturing
|
0.2 | % | ||
Radio
and Television Broadcasting
|
0.2 | % | ||
Resin,
Synthetic Rubber, and Artificial Synthetic Fibers and Filaments
Manufacturing
|
0.2 | % | ||
Electric
Power Generation, Transmission and Distribution
|
0.1 | % | ||
Gambling
Industries
|
0.1 | % | ||
Metalworking
Machinery Manufacturing
|
0.1 | % | ||
Support
Activities for Air Transportation
|
0.1 | % | ||
Couriers
and Express Delivery Services
|
0.0 | % | ||
Management,
Scientific, and Technical Consulting Services
|
0.0 | % | ||
Other
General Merchandise Stores
|
0.0 | % | ||
Tobacco
Manufacturing
|
0.0 | % | ||
Cash
and Cash Equivalents
|
14.6 | % | ||
Total
|
100.0 | % |
Assets
|
||||
Investments,
at fair value:
|
||||
Unaffiliated
issuers (cost $311,678,136)
|
$ | 191,839,211 | ||
Controlled
companies (cost $36,752,796)
|
11,874,828 | |||
Other
affiliates (cost $123,842,333)
|
133,258,499 | |||
Total
investments (cost $472,273,265)
|
336,972,538 | |||
Cash
and cash equivalents
|
57,935,624 | |||
Accrued
interest income:
|
||||
Unaffiliated
issuers
|
3,553,743 | |||
Controlled
companies
|
10,978 | |||
Other
affiliates
|
320,807 | |||
Receivable
for investment securities sold
|
10,384,197 | |||
Deferred
debt issuance costs
|
2,240,044 | |||
Prepaid
expenses and other assets
|
278,729 | |||
Total
assets
|
411,696,660 | |||
Liabilities
|
||||
Credit
facility payable
|
64,000,000 | |||
Payable
for investment securities purchased
|
4,989,066 | |||
Management
and advisory fees payable
|
565,599 | |||
Unrealized
depreciation on swaps
|
474,069 | |||
Interest
payable
|
69,314 | |||
Payable
to affiliate
|
88,754 | |||
Accrued
expenses and other liabilities
|
540,618 | |||
Total
liabilities
|
70,727,420 | |||
Preferred
stock
|
||||
Series
Z; $500/share liquidation preference; 400 shares authorized, 47
shares issued and outstanding
|
23,500 | |||
Accumulated
dividends on Series Z preferred stock
|
948 | |||
Total
Series Z preferred stock
|
24,448 | |||
Preferred
equity facility
|
||||
Series
A preferred limited partner interests in Special Value Continuation
Partners, LP; $20,000/interest liquidation preference; 6,700
interests authorized, issued and outstanding
|
134,000,000 | |||
Accumulated
dividends on Series A preferred equity facility
|
443,834 | |||
Total
preferred limited partner interests
|
134,443,834 | |||
Minority
interest
|
||||
General
partner interest in Special Value Continuation Partners,
LP
|
- | |||
Net
assets applicable to common shareholders
|
$ | 206,500,958 | ||
Composition
of net assets applicable to common shareholders
|
||||
Common
stock, $0.001 par value; unlimited shares authorized, 418,955.777 shares
issued and outstanding
|
$ | 419 | ||
Paid-in
capital in excess of par, net of contributed unrealized
gains
|
364,767,103 | |||
Accumulated
net investment income
|
6,737,333 | |||
Accumulated
net realized losses
|
(29,169,276 | ) | ||
Accumulated
net unrealized depreciation
|
(135,833,673 | ) | ||
Accumulated
dividends to Series Z preferred shareholders
|
(948 | ) | ||
Net
assets applicable to common shareholders
|
$ | 206,500,958 | ||
Common
stock, NAV per share
|
$ | 492.89 |
Principal
|
Fair
|
Percent of Cash
|
||||||||||
Investment
|
Amount
|
Value
|
and Investments
|
|||||||||
Debt
Investments (55.15%)
|
||||||||||||
Bank Debt (30.85%)
(1)
|
||||||||||||
Architectural,
Engineering, and Related Services (0.82%)
|
||||||||||||
Alion
Science & Technology Corporation, 1st Lien Term Loan, LIBOR + 6%, due
2/6/13
|
||||||||||||
(Acquired
4/14/08, Amortized Cost $3,042,537)
|
$ | 3,886,228 | $ | 3,244,777 | 0.82 | % | ||||||
Communications
Equipment Manufacturing (3.88%)
|
||||||||||||
Mitel
Networks Corporation, 1st Lien Term Loan, LIBOR + 3.25%, due
8/10/14
|
||||||||||||
(Acquired
12/13/07, Amortized Cost $18,649,293)
|
$ | 19,839,674 | 15,326,148 | 3.88 | % | |||||||
Computer
and Peripheral Equipment Manufacturing (0.25%)
|
||||||||||||
Palm,
Inc., Tranche B Term Loan, LIBOR + 3.5%, due 4/24/14
|
||||||||||||
(Acquired
5/24/07, Amortized Cost $1,181,604)
|
$ | 1,312,893 | 978,106 | 0.25 | % | |||||||
Data
Processing, Hosting, and Related Services (5.07%)
|
||||||||||||
GXS
Worldwide, Inc., 1st Lien Term Loan, Prime + 4.75%, due
3/31/13
|
||||||||||||
(Acquired
10/12/07, Amortized Cost $6,902,432)
|
$ | 7,043,299 | 6,585,484 | 1.67 | % | |||||||
GXS
Worldwide, Inc., 2nd Lien Term Loan, LIBOR + 10.25%, due
9/30/13
|
||||||||||||
(Acquired
10/12/07, Amortized Cost $14,379,238)
|
$ | 14,598,211 | 13,430,354 | 3.40 | % | |||||||
Total
Data Processing, Hosting, and Related Services
|
20,015,838 | |||||||||||
Electric
Power Generation, Transmission and Distribution (0.05%)
|
||||||||||||
La
Paloma Generating Company Residual Bank Debt
|
||||||||||||
(Acquired 2/2/05,
3/18/05, and 5/6/05, Cost $1,885,234) (3)
|
$ | 23,218,324 | 211,508 | 0.05 | % | |||||||
Metalworking
Machinery Manufacturing (0.14%)
|
||||||||||||
Mold-Masters
Group, 1st Lien Term Loan, LIBOR + 3.5%, due 10/11/14
|
||||||||||||
(Acquired
6/22/09, Amortized Cost $433,861)
|
$ | 774,752 | 561,695 | 0.14 | % | |||||||
Motor
Vehicle Manufacturing (1.13%)
|
||||||||||||
General
Motors Corporation, Revolver, LIBOR + 2.5%, due 7/20/11
|
||||||||||||
(Acquired
9/27/07, 11/27/07, and 12/14/07, Amortized Cost
$4,055,281)
|
$ | 4,500,000 | 4,454,656 | 1.13 | % | |||||||
Offices
of Real Estate Agents and Brokers (1.51%)
|
||||||||||||
Realogy
Corporation, Revolver, LIBOR + 2.25%, due 4/10/13
|
||||||||||||
(Acquired
6/28/07, 7/9/07, and 7/13/07, Amortized Cost $9,893,333)
|
$ | 13,000,000 | 5,958,333 | 1.51 | % | |||||||
Other
Electrical Equipment and Component Manufacturing (1.91%)
|
||||||||||||
EaglePicher
Corporation, 1st Lien Tranche B Term Loan, LIBOR + 4.5%, due
12/31/12
|
||||||||||||
(Acquired 12/31/07,
Amortized Cost $7,867,657) (2),
(14)
|
$ | 7,867,657 | 7,533,281 | 1.91 | % | |||||||
Petroleum
and Coal Products Manufacturing (0.33%)
|
||||||||||||
Building
Materials Corporation of America, 2nd Lien Term Loan, LIBOR + 5.75%, due
9/15/14
|
||||||||||||
(Acquired
5/20/09, 5/28/09, and 6/2/09, Amortized Cost
$1,223,609)
|
$ | 1,599,318 | 1,283,453 | 0.33 | % | |||||||
Radio
and Television Broadcasting (0.17%)
|
||||||||||||
High
Plains Broadcasting Operating Company, Term Loan, Prime + 4%, due
9/14/16
|
||||||||||||
(Acquired
9/15/08, Amortized Cost $179,919)
|
$ | 197,713 | 138,399 | 0.04 | % | |||||||
Newport
Television LLC, Term Loan B, Prime + 5%, due 9/14/16
|
||||||||||||
(Acquired
5/1/08 and 5/29/08, Amortized Cost $679,615)
|
$ | 746,829 | 522,781 | 0.13 | % | |||||||
Total
Radio and Television Broadcasting
|
661,180 | |||||||||||
Satellite
Telecommunications (8.05%)
|
||||||||||||
WildBlue
Communications, Inc., 1st Lien Delayed Draw Term Loan, LIBOR + 4%
Cash
+
2.5% PIK, due 12/31/09
|
||||||||||||
(Acquired 9/29/06,
Amortized Cost $13,928,218) (4)
|
$ | 13,861,797 | 13,434,853 | 3.40 | % | |||||||
WildBlue
Communications, Inc., 2nd Lien Delayed Draw Term Loan, 8.5%
Cash
+
7.25% PIK, due 8/15/11
|
||||||||||||
(Acquired 9/29/06,
Amortized Cost $17,785,409)
(4)
|
$ | 18,197,700 | 18,354,200 | 4.65 | % | |||||||
Total
Satellite Telecommunications
|
31,789,053 | |||||||||||
Semiconductor
and Other Electronic Component Manufacturing (1.66%)
|
||||||||||||
Celerity,
Inc., Senior Secured Notes, LIBOR + 12%, due 11/30/09
|
||||||||||||
(Acquired 4/15/08,
1/21/09, 2/2/09, 2/27/09, and 4/28/09, Amortized Cost $22,079,264) (3)
|
$ | 22,116,385 | 6,192,588 | 1.57 | % | |||||||
Celerity,
Inc., Senior 2nd Lien Secured Convertible Notes, 12% PIK, due
12/31/09
|
||||||||||||
(Acquired 4/15/08,
Amortized Cost $7,316,697) (3)
|
$ | 7,316,697 | 365,835 | 0.09 | % | |||||||
Total
Semiconductor and Other Electronic Component Manufacturing
|
6,558,423 |
Principal
|
Fair
|
Percent of Cash
|
||||||||||
Investment
|
Amount
|
Value
|
and Investments
|
|||||||||
Debt
Investments (continued)
|
||||||||||||
Wired
Telecommunications Carriers (5.88%)
|
||||||||||||
Cavalier Telephone
Corporation, Senior Secured 1st Lien Term Loan,
PRIME
+ 6.25% PIK, due 12/31/12
|
||||||||||||
(Acquired 4/24/08,
Amortized Cost $677,323)
|
$ | 866,750 | $ | 486,825 | 0.12 | % | ||||||
Global
Crossing Limited, Tranche B Term Loan, LIBOR + 6.25%, due
5/9/12
|
||||||||||||
(Acquired 5/13/09,
Amortized Cost $245,897)
|
$ | 330,063 | 280,224 | 0.07 | % | |||||||
Integra
Telecom, Inc., 1st Lien Term Loan, Prime + 3.75%, due
8/31/13
|
||||||||||||
(Acquired
5/20/09 and 6/20/09, Amortized Cost $137,413)
|
$ | 157,655 | 143,460 | 0.04 | % | |||||||
Integra
Telecom, Inc., 2nd Lien Term Loan, Prime + 6%, due 2/28/14
|
||||||||||||
(Acquired 9/05/07,
6/17/09, and 6/30/09, Amortized Cost $3,649,072)
(3)
|
$ | 4,210,144 | 3,043,934 | 0.77 | % | |||||||
Integra
Telecom, Inc., Term Loan, LIBOR + 10% PIK, due 8/31/14
|
||||||||||||
(Acquired
9/05/07, Amortized Cost $5,035,778)
|
$ | 5,035,778 | 820,832 | 0.21 | % | |||||||
Interstate
Fibernet, Inc., 1st Lien Term Loan, LIBOR + 4%, due
7/31/13
|
||||||||||||
(Acquired 8/01/07,
Amortized Cost $10,940,248) (2),
(4)
|
$ | 11,249,612 | 9,304,835 | 2.36 | % | |||||||
Interstate
Fibernet, Inc., 2nd Lien Term Loan, LIBOR + 7.5%, due
7/31/14
|
||||||||||||
(Acquired 7/31/07,
Amortized Cost $8,281,636) (2),
(4)
|
$ | 8,281,636 | 7,540,429 | 1.91 | % | |||||||
NEF
Telecom Company BV, 2nd Lien Tranche D Term Loan, EURIBOR + 5.5%, due
2/16/17
|
||||||||||||
(Acquired 8/29/07 and
11/29/07, Amortized Cost $2,111,865) - (Netherlands) (4),
(9)
|
€ | 1,538,600 | 1,568,598 | 0.40 | % | |||||||
Total
Wired Telecommunications Carriers
|
23,189,137 | |||||||||||
Total
Bank Debt (Cost $162,562,433)
|
121,765,588 | |||||||||||
Other
Corporate Debt Securities (24.30%)
|
||||||||||||
Architectural,
Engineering, and Related Services (2.51%)
|
||||||||||||
Alion
Science & Technology Corporation, Senior Notes, 10.25%, due
2/1/15
|
$ | 9,978,000 | 3,991,200 | 1.01 | % | |||||||
ESP Holdings, Inc.,
Junior Unsecured Subordinated Promissory Notes, 18% PIK, due 3/31/15 (2),
(4)
|
$ | 6,162,958 | 5,913,358 | 1.50 | % | |||||||
Total
Architectural, Engineering, and Related Services
|
9,904,558 | |||||||||||
Couriers
and Express Delivery Services (0.03%)
|
||||||||||||
Federal
Express Corporation, Fixed Rate Notes, 5.5%, due 8/15/09
|
$ | 100,000 | 100,508 | 0.03 | % | |||||||
Data
Processing, Hosting, and Related Services (5.45%)
|
||||||||||||
Anacomp, Inc.,
Promissory Note, LIBOR + 6.5% PIK, due 8/31/09 (2),
(10)
|
$ | 1,225,124 | 1,212,873 | 0.31 | % | |||||||
Anacomp, Inc., Senior
Secured Subordinated Notes, 14% PIK, due 3/12/13 (2),
(10)
|
$ | 8,616,624 | 7,846,795 | 1.99 | % | |||||||
Terremark
Worldwide, Inc., Senior Secured Notes, 12%, due 6/15/17
|
||||||||||||
(Acquired 6/17/09,
Amortized Cost $12,462,554) (5)
|
$ | 13,100,000 | 12,445,000 | 3.15 | % | |||||||
Total
Data Processing, Hosting, and Related Services
|
21,504,668 | |||||||||||
Depository
Credit Intermediation (0.55%)
|
||||||||||||
Wells
Fargo & Company, FDIC Guaranteed Notes, 3%, due
12/9/11
|
$ | 2,000,000 | 2,059,480 | 0.52 | % | |||||||
Wells
Fargo & Company, Senior Unsecured FRN, LIBOR + 0.1%, due
9/15/09
|
$ | 100,000 | 100,049 | 0.03 | % | |||||||
Total
Depository Credit Intermediation
|
2,159,529 | |||||||||||
Full-Service
Restaurants (1.00%)
|
||||||||||||
Landry's
Restaurant, Inc., Senior Secured Notes, 14%, due 8/15/11
|
||||||||||||
(Acquired 6/9/09,
Amortized Cost $3,948,480) (5)
|
$ | 4,113,000 | 3,948,480 | 1.00 | % | |||||||
Gambling
Industries (0.05%)
|
||||||||||||
Harrah's
Operating Company Inc., Senior Secured Notes, 10%, due
12/15/18
|
||||||||||||
(Acquired 6/25/09,
Amortized Cost $189,175) (5)
|
$ | 329,000 | 194,100 | 0.05 | % | |||||||
Grocery
Stores (0.66%)
|
||||||||||||
Safeway,
Inc., Senior Unsecured Notes, 7.5%, due 9/15/09
|
$ | 2,600,000 | 2,624,544 | 0.66 | % | |||||||
Industrial
Machinery Manufacturing (1.74%)
|
||||||||||||
GSI
Group Corporation, Senior Notes, 11%, due 8/20/13
|
||||||||||||
(Acquired 8/20/08,
Amortized Cost $6,783,482)
(5)
|
$ | 7,778,000 | 6,852,418 | 1.74 | % | |||||||
Management,
Scientific, and Technical Consulting Services (0.03%)
|
||||||||||||
IBM
Corporation, Senior Unsecured Notes, 4.25%, due 9/15/09
|
$ | 100,000 | 100,607 | 0.03 | % | |||||||
Nondepository
Credit Intermediation (0.77%)
|
||||||||||||
Fannie
Mae, Fixed Rate Notes, 5.125%, due 7/13/09
|
$ | 100,000 | 100,165 | 0.03 | % | |||||||
Federal
Farm Credit Bank, Fixed Rate Notes, 5.25%, due 8/3/09
|
$ | 100,000 | 100,430 | 0.03 | % | |||||||
Federal
Home Loan Bank, Fixed Rate Notes, 6.5%, due 8/14/09
|
$ | 100,000 | 100,738 | 0.03 | % | |||||||
Freddie
Mac, Fixed Rate Notes, 4.25%, due 7/15/09
|
$ | 100,000 | 100,154 | 0.03 | % | |||||||
General
Electric Capital Corp., FDIC Guaranteed Notes, 1.8%, due
3/11/11
|
$ | 500,000 | 504,940 | 0.13 | % | |||||||
General
Electric Capital Corp., FDIC Guaranteed Notes, 3%, due
12/9/11
|
$ | 2,000,000 | 2,066,280 | 0.52 | % | |||||||
Total
Nondepository Credit Intermediation
|
2,972,707 |
Principal Amount
|
Fair
|
Percent of Cash
|
||||||||||
Investment
|
or Shares
|
Value
|
and Investments
|
|||||||||
Debt
Investments (continued)
|
||||||||||||
Offices
of Real Estate Agents and Brokers (0.57%)
|
||||||||||||
Realogy
Corporation, Senior Note, 10.5%, due 4/15/14
|
$ | 1,965,000 | $ | 854,775 | 0.22 | % | ||||||
Realogy
Corporation, Senior Subordinated Notes, 12.375%, due
4/15/15
|
$ | 4,915,000 | 1,376,200 | 0.35 | % | |||||||
Total
Offices of Real Estate Agents and Brokers
|
2,230,975 | |||||||||||
Other
Amusement and Recreation Industries (0.57%)
|
||||||||||||
Bally
Total Fitness Holdings, Inc., Senior Subordinated Notes, 14%
Cash
or 15.625% PIK, due 10/1/13
|
||||||||||||
(Acquired 10/1/07,
Amortized Cost $45,025,305) (3),
(5)
|
$ | 44,090,666 | 2,248,624 | 0.57 | % | |||||||
Other
General Merchandise Stores (0.03%)
|
||||||||||||
Walmart
Stores, Inc., Senior Unsecured Notes, 6.875%, due 8/10/09
|
$ | 100,000 | 100,620 | 0.03 | % | |||||||
Other
Information Services (4.90%)
|
||||||||||||
IRI
Holdco (RW), LLC, Note Receivable, 8%, due 12/12/11
|
||||||||||||
(Acquired 10/31/08,
Cost $18,874,300) (4),
(5)
|
20,044,707 | 19,343,142 | 4.90 | % | ||||||||
Plastics
Product Manufacturing (0.34%)
|
||||||||||||
Pliant Corporation,
Senior Secured 2nd Lien Notes, 11.125%, due 9/1/09 (3)
|
$ | 13,477,000 | 1,347,700 | 0.34 | % | |||||||
Resin,
Synthetic Rubber, and Artificial Synthetic Fibers and Filaments
Manufacturing
(0.21%)
|
||||||||||||
AGY
Holding Corp., Senior Secured 2nd Lien Notes, 11%, due
11/15/14
|
$ | 1,029,000 | 825,773 | 0.21 | % | |||||||
Securities
and Commodity Contracts Intermediation and Brokerage
(0.38%)
|
||||||||||||
Goldman
Sachs Group, Inc., FDIC Guaranteed Notes, 1.7%, due
3/15/11
|
$ | 500,000 | 503,110 | 0.13 | % | |||||||
JP
Morgan Chase & Co., FDIC Guaranteed Notes, 1.65%, due
2/23/11
|
$ | 1,000,000 | 1,005,840 | 0.25 | % | |||||||
Total
Securities and Commodity Contracts Intermediation and
Brokerage
|
1,508,950 | |||||||||||
Tobacco
Manufacturing (0.03%)
|
||||||||||||
Philip
Morris Capital Corporation, Senior Unsecured Notes, 7.5%, due
7/16/09
|
$ | 115,000 | 115,107 | 0.03 | % | |||||||
Wired
Telecommunications Carriers (4.48%)
|
||||||||||||
NEF
Telecom Company BV, Mezzanine Term Loan, EURIBOR + 10% PIK, due
8/16/17
|
||||||||||||
(Acquired 8/29/07,
Amortized Cost $20,949,884) - (Netherlands) (4), (5),
(9)
|
€ | 15,156,885 | 17,685,729 | 4.48 | % | |||||||
Total
Other Corporate Debt Securities (Cost $155,112,510)
|
95,768,739 | |||||||||||
Total
Debt Investments (Cost $317,674,943)
|
217,534,327 | |||||||||||
Equity
Securities (30.21%)
|
||||||||||||
Architectural,
Engineering, and Related Services(5.58%)
|
||||||||||||
ESP
Holdings, Inc., Common Stock
|
||||||||||||
(Acquired 9/12/07,
Cost $9,311,782) (2), (3),
(5), (6), (8)
|
88,670 | 16,871,337 | 4.27 | % | ||||||||
ESP
Holdings, Inc., 15% PIK, Preferred Stock
|
||||||||||||
(Acquired 9/12/07,
Cost $4,502,521) (2), (3),
(4), (5), (6)
|
40,618 | 5,160,563 | 1.31 | % | ||||||||
Total
Architectural, Engineering, and Related Services
|
22,031,900 | |||||||||||
Data
Processing, Hosting, and Related Services (0.71%)
|
||||||||||||
Anacomp,
Inc., Common Stock
|
||||||||||||
(Acquired during
2002, 2003, 2005, and 2006, Cost $26,711,048) (2), (3),
(5), (10)
|
1,253,969 | 2,815,160 | 0.71 | % | ||||||||
Depository
Credit Intermediation (0.45%)
|
||||||||||||
Doral
Holdings, LP Interest
|
||||||||||||
(Acquired 7/12/07,
Cost $11,138,132) (3),
(5)
|
11,138,132 | 1,792,013 | 0.45 | % | ||||||||
Industrial
Machinery Manufacturing (0.03%)
|
||||||||||||
GSI
Group Inc. Common Stock
|
||||||||||||
(Acquired 8/20/08,
Amortized Cost $1,136,228) (3),
(5)
|
216,987 | 107,409 | 0.03 | % | ||||||||
Nonferrous
Metal (except Aluminum) Production and Processing (7.52%)
|
||||||||||||
International
Wire Group, Inc., Common Stock
|
||||||||||||
(Acquired 10/20/04,
Cost $29,012,690) (2), (4),
(5), (6)
|
1,979,441 | 29,691,615 | 7.52 | % | ||||||||
Other
Electrical Equipment and Component Manufacturing (10.21%)
|
||||||||||||
EaglePicher
Holdings, Inc., Common Stock
|
||||||||||||
(Acquired 3/9/05,
Cost $24,285,461) (2), (3),
(4), (5), (6), (7)
|
1,312,720 | 40,353,013 | 10.21 | % |
Principal Amount
|
Fair
|
Percent of Cash
|
||||||||||
Investment
|
or Shares
|
Value
|
and Investments
|
|||||||||
Equity
Securities (continued)
|
||||||||||||
Other
Information Services (0.49%)
|
||||||||||||
IRI
Holdco (RW), LLC, Warrants to Purchase IRI Preferred Stock
|
||||||||||||
(Acquired 10/31/08,
Cost $1,170,406) (3), (4),
(5)
|
4,063,914 | $ | 1,950,679 | 0.49 | % | |||||||
Plastics
Product Manufacturing (0.00%)
|
||||||||||||
Pliant
Corporation, Common Stock
|
||||||||||||
(Acquired 7/18/06,
Cost $177) (3), (5),
(13)
|
422 | - | 0.00 | % | ||||||||
Pliant Corporation,
13% PIK, Preferred Stock
(3)
|
5,570,318 | - | 0.00 | % | ||||||||
Total
Plastics Product Manufacturing
|
- | |||||||||||
Satellite
Telecommunications (1.69%)
|
||||||||||||
WildBlue
Communications, Inc., Warrants to Purchase Common Stock
|
||||||||||||
(Acquired 10/23/06,
Cost $673,094) (3), (4),
(5)
|
51,896 | 6,688,356 | 1.69 | % | ||||||||
Semiconductor
and Other Electronic Component Manufacturing (0.00%)
|
||||||||||||
Celerity,
Inc., Common Stock
|
||||||||||||
(Acquired 12/23/04,
9/8/05, and 2/1/06, Cost $12,135,924) (3),
(5)
|
2,427,185 | - | 0.00 | % | ||||||||
Kinetics
Holdings, LLC, Common Units
|
||||||||||||
(Acquired 1/7/05,
Cost $2,587,349) (3),
(5)
|
3,384,000 | 1 | 0.00 | % | ||||||||
Total
Semiconductor and Other Electronic Component Manufacturing
|
1 | |||||||||||
Support
Activities for Air Transportation (0.05%)
|
||||||||||||
Alabama
Aircraft Industries, Inc., Common Stock
|
||||||||||||
(Acquired 3/12/02,
3/13/02, and 12/11/02, Cost $3,550,121) (3),
(5)
|
164,636 | 222,259 | 0.05 | % | ||||||||
Wire
Telecommunications Carriers (3.48%)
|
||||||||||||
ITC^DeltaCom,
Inc., Common Stock
|
||||||||||||
(Acquired 7/31/07,
Cost $23,477,380) (2), (3),
(5), (6), (12)
|
10,890,068 | 10,890,068 | 2.75 | % | ||||||||
NEF
Kamchia Co-Investment Fund, LP Interest
|
||||||||||||
(Acquired 7/31/07,
Cost $3,367,227) - (Cayman Islands) (3), (4),
(5), (9)
|
2,455,500 | 2,895,738 | 0.73 | % | ||||||||
Total
Wire Telecommunications Carriers
|
13,785,806 | |||||||||||
Total
Equity Securities (Cost $154,598,322)
|
119,438,211 | |||||||||||
Total Investments
(Cost $472,273,265) (11)
|
336,972,538 | |||||||||||
Cash
and Cash Equivalents (14.64%)
|
||||||||||||
Chevron
Funding, Commercial Paper, 0.17%, 7/1/09
|
$ | 1,000,000 | 1,000,000 | 0.25 | % | |||||||
Wells
Fargo & Company, Commercial Paper, 0.05%, 7/1/09
|
$ | 5,000,000 | 5,000,000 | 1.26 | % | |||||||
Citicorp,
Commercial Paper, 0.35%, 7/7/09
|
$ | 6,000,000 | 5,999,650 | 1.52 | % | |||||||
Toyota
Motor Credit Corporation, Commercial Paper, 0.15%, 7/7/09
|
$ | 15,000,000 | 14,999,625 | 3.80 | % | |||||||
General
Electric Capital Corporation, Commercial Paper, 0.15%,
7/10/09
|
$ | 5,000,000 | 4,999,813 | 1.26 | % | |||||||
UBS
Finance, Commercial Paper, 0.17%, 7/13/09
|
$ | 4,000,000 | 3,999,773 | 1.01 | % | |||||||
General
Electric Capital Corporation, Commercial Paper, 0.17%,
7/15/09
|
$ | 10,000,000 | 9,999,339 | 2.53 | % | |||||||
Wells
Fargo & Company, Commercial Paper, 0.20%, 7/22/09
|
$ | 5,000,000 | 4,999,417 | 1.26 | % | |||||||
Union
Bank of California, Commercial Paper, 0.15%, 7/29/09
|
$ | 5,000,000 | 4,999,417 | 1.26 | % | |||||||
Wells
Fargo & Company, Overnight Repurchase Agreement, 0.05%, Collateralized
by Federal Home Loan
Bank Discount Note
|
$ | 1,536,789 | 1,536,789 | 0.39 | % | |||||||
Cash
Held on Account at Various Institutions
|
$ | 401,801 | 401,801 | 0.10 | % | |||||||
Total
Cash and Cash Equivalents
|
57,935,624 | |||||||||||
Total
Cash and Investments
|
$ | 394,908,162 | 100.00 | % |
(1)
|
Investments
in bank debt generally are bought and sold among institutional investors
in transactions not subject to registration under the Securities Act of
1933. Such
transactions are generally subject to contractual restrictions, such as
approval of the agent or borrower.
|
(2)
|
Affiliated
issuer - as defined under the Investment Company Act of 1940 (ownership of
5% or more of the outstanding voting securities of this
issuer).
|
(3)
|
Non-income
producing security.
|
(4)
|
Priced
by an independent third party pricing
service.
|
(5)
|
Restricted
security.
|
(6)
|
Investment
is not a controlling position.
|
(7)
|
The
Partnership's advisor may demand registration at any time more than 180
days following the first initial public offering of common equity by the
issuer.
|
(8)
|
Priced
by Investment Manager.
|
(9)
|
Principal
amount denominated in euros. Amortized cost and fair value
converted from euros to US dollars.
|
(10)
|
Issuer
is a controlled company.
|
(11)
|
Includes
investments with an aggregate market value of $5,160,562 that have been
segregated to collateralize certain unfunded
commitments.
|
(12)
|
Priced
using the closing price per Pink
Sheets.
|
(13)
|
The
Partnership may demand registration of the shares as part of a majority
(by interest) of the holders of the registrable shares of the issuer, or
in connection with
an initial public offering by the
issuer.
|
(14)
|
Average
quote obtained by multiple market
brokers
|
Instrument
|
Notional Amount
|
Fair Value
|
||||||
Swaps
|
||||||||
Euro/US
Dollar Cross Currency Basis Swap, Pay Euros/Receive USD, Expires
5/16/14
|
$ | 12,081,888 | $ | (474,069 | ) |
Investment
income
|
||||
Interest
income:
|
||||
Unaffiliated
issuers
|
$ | 9,506,869 | ||
Controlled
companies
|
634,336 | |||
Other
affiliates
|
1,853,927 | |||
Other
income:
|
||||
Unaffiliated
issuers
|
142,651 | |||
Other
affiliates
|
18,222 | |||
Total
investment income
|
12,156,005 | |||
Operating
expenses
|
||||
Management
and advisory fees
|
3,393,594 | |||
Legal
fees, professional fees and due diligence expenses
|
237,121 | |||
Amortization
of deferred debt issuance costs
|
218,335 | |||
Interest
expense
|
191,672 | |||
Commitment
fees
|
108,625 | |||
Director
fees
|
84,500 | |||
Insurance
expense
|
59,724 | |||
Custody
fees
|
49,014 | |||
Other
operating expenses
|
272,767 | |||
Total
expenses
|
4,615,352 | |||
Net
investment income
|
7,540,653 | |||
Net
realized and unrealized gain (loss)
|
||||
Net
realized gain (loss) from:
|
||||
Investments
in unaffiliated issuers
|
(5,662,223 | ) | ||
Investments
in affiliated issuers
|
(4,128,345 | ) | ||
Foreign
currency transactions
|
74,519 | |||
Net
realized loss
|
(9,716,049 | ) | ||
Net
change in net unrealized appreciation/depreciation on:
|
||||
Investments
|
13,996,213 | |||
Foreign
currency
|
(80,759 | ) | ||
Net
change in unrealized appreciation/depreciation
|
13,915,454 | |||
Net
realized and unrealized gain
|
4,199,405 | |||
Dividends
paid on Series A preferred equity facility
|
(1,713,379 | ) | ||
Net
change in accumulated dividends on Series A preferred equity
facility
|
729,634 | |||
Net
change in reserve for dividends to Series Z preferred
shareholders
|
(932 | ) | ||
Net
increase in net assets applicable to common shareholders resulting
from operations
|
$ | 10,755,381 |
Six Months Ended
|
Year Ended
|
|||||||
June 30, 2009
|
December 31, 2008
|
|||||||
Net
assets applicable to common shareholders, beginning of
period
|
$ | 195,745,577 | $ | 392,541,013 | ||||
Net
investment income
|
7,540,653 | 22,519,973 | ||||||
Net
realized loss on investments and foreign currency
|
(9,716,049 | ) | (22,817,266 | ) | ||||
Net
change in unrealized appreciation/depreciation on investments and foreign
currency
|
13,915,454 | (186,457,070 | ) | |||||
Net
change in undistributed earnings of minority
interestholder
|
- | 3,149,915 | ||||||
Dividends
on Series A preferred equity facility
|
(1,713,379 | ) | (5,953,838 | ) | ||||
Net
change in accumulated dividends on Series A preferred equity
facility
|
729,634 | 764,735 | ||||||
Dividends
to Series Z preferred shareholders from net investment
income
|
- | (4,542 | ) | |||||
Net
change in reserve for dividends to Series Z preferred
shareholders
|
(932 | ) | 2,657 | |||||
Net
increase in net assets applicable to common shareholders resulting from
operations
|
10,755,381 | (188,795,436 | ) | |||||
|
||||||||
Distributions
to common shareholders from:
|
||||||||
Net
investment income
|
- | (8,000,000 | ) | |||||
Net
assets applicable to common shareholders, end of period (including
accumulated net investment income of $6,737,333 and $180,425,
respectively)
|
$ | 206,500,958 | $ | 195,745,577 |
Operating
activities
|
||||
Net
increase in net assets applicable to common shareholders resulting from
operations
|
$ | 10,755,381 | ||
Adjustments
to reconcile net increase in net assets applicable to common shareholders
resulting from operations to net cash provided by operating
activities:
|
||||
Net
realized loss on investments
|
9,790,568 | |||
Net
change in unrealized depreciation on investments
|
(13,996,213 | ) | ||
Dividends
paid on Series A preferred equity facility
|
1,713,379 | |||
Net
change in accumulated dividends on Series A preferred equity
facility
|
(729,634 | ) | ||
Net
change in reserve for dividends to Series Z preferred
shareholders
|
932 | |||
Accretion
of original issue discount
|
(40,937 | ) | ||
Accretion
of market discount
|
(303,556 | ) | ||
Income
from paid in-kind capitalization
|
(4,143,822 | ) | ||
Amortization
of deferred debt issuance costs
|
218,335 | |||
Changes
in assets and liabilities:
|
||||
Purchases
of investments
|
(41,620,162 | ) | ||
Proceeds
from sales, maturities and paydowns of investments
|
61,778,148 | |||
Increase
in accrued interest income-unaffiliated issuers
|
(127,529 | ) | ||
Decrease
in accrued interest income-controlled companies
|
1,332 | |||
Decrease
in accrued interest income-other affiliates
|
184,627 | |||
Decrease
in dividends receivable
|
2,137,796 | |||
Increase
in receivable for investments sold
|
(10,384,197 | ) | ||
Increase
in prepaid expenses and other assets
|
(204,636 | ) | ||
Increase
in payable for investments purchased
|
4,289,176 | |||
Increase
in accrued expenses and other liabilities
|
13,654 | |||
Decrease
in interest payable
|
(605,891 | ) | ||
Decrease
in management and advisory fees payable
|
(125,000 | ) | ||
Decrease
in payable to affiliate
|
(16,089 | ) | ||
Net
cash provided by operating activities
|
18,585,662 | |||
Financing
activities
|
||||
Proceeds
from draws on credit facility
|
35,000,000 | |||
Principal
repayments on credit facility
|
(5,000,000 | ) | ||
Dividends
paid on Series A preferred equity facility
|
(1,713,379 | ) | ||
Net
cash provided by financing activities
|
28,286,621 | |||
Net
increase in cash and cash equivalents
|
46,872,283 | |||
Cash
and cash equivalents at beginning of period
|
11,063,341 | |||
Cash
and cash equivalents at end of period
|
$ | 57,935,624 | ||
Supplemental
cash flow information:
|
||||
Interest
payments
|
$ | 797,563 |
Level
|
Basis for Determining Fair Value
|
Aggregate Value
|
||||
1
|
Quoted
prices in active markets for identical assets
|
$ | - | |||
2
|
Other
observable market inputs*
|
70,860,640 | ||||
3
|
Independent
third-party pricing sources that employ significant unobservable
inputs
|
245,432,729 | ||||
3
|
Internal
valuations with significant unobservable inputs
|
20,679,169 |
Independent
Third Party
Valuation
|
Investment
Manager
Valuation
|
|||||||
Beginning
balance
|
$ | 268,078,662 | $ | 48,236,979 | ||||
Net
realized and unrealized gains (losses)
|
(6,933,887 | ) | (4,321,017 | ) | ||||
Net
acquisitions and dispositions
|
(28,322,350 | ) | - | |||||
Net
transfers into (out of) category
|
12,610,304 | (23,236,793 | ) | |||||
Ending
balance
|
$ | 245,432,729 | $ | 20,679,169 | ||||
Net
change in unrealized gains (losses) during the period on investments still
held at period end (included in net realized and unrealized gains/losses,
above)
|
$ | (2,889,194 | ) | $ | (4,321,017 | ) |
Instrument
|
Location
|
Gains
|
||||
Cross
currency basis swaps
|
Net
change in net unrealized depreciation on investments
|
$ | 67,660 |
Level
|
Basis for Determining Fair Value
|
Aggregate Value
|
||||
2
|
Other
observable market inputs
|
$ | (474,069 | ) |
Unrealized
appreciation
|
$ | 34,198,214 | ||
Unrealized
depreciation
|
(169,973,010 | ) | ||
Net
unrealized depreciation
|
$ | (135,774,796 | ) | |
Cost
of investments
|
$ | 472,273,265 |
Six Months Ended
|
July 31, 2006
|
|||||||||||||||
June 30, 2009
|
Year Ended December 31,
|
(Inception) to
|
||||||||||||||
(Unaudited)
|
2008
|
2007
|
December 31, 2006
|
|||||||||||||
Per
Common Share
|
||||||||||||||||
Net
asset value, beginning of year
|
$ | 467.22 | $ | 936.95 | $ | 1,036.13 | $ | 1,000.00 | ||||||||
Investment
operations:
|
||||||||||||||||
Net
investment income
|
18.00 | 53.75 | 166.54 | 48.14 | ||||||||||||
Net
realized and unrealized gain on investments and foreign
currency
|
10.02 | (499.51 | ) | (28.73 | ) | 62.27 | ||||||||||
Distributions
to minority interestholder from:
|
||||||||||||||||
Net
investment income
|
- | - | (29.74 | ) | (7.98 | ) | ||||||||||
Net
realized gains
|
- | - | (17.76 | ) | (3.39 | ) | ||||||||||
Returns
of capital
|
- | - | (1.30 | ) | - | |||||||||||
Net
change in undistributed earnings of minority interest
holder
|
- | 7.52 | 24.89 | (9.10 | ) | |||||||||||
Dividends
on Series A preferred equity facility
|
(4.09 | ) | (14.21 | ) | (19.96 | ) | (3.38 | ) | ||||||||
Net
change in accumulated dividends on Series A preferred equity
facility
|
1.74 | 1.82 | 0.35 | (4.98 | ) | |||||||||||
Dividends
to Series Z preferred shareholders from:
|
||||||||||||||||
Net
investment income
|
- | (0.01 | ) | - | - | |||||||||||
Net
change in reserve for dividends to Series Z preferred
shareholders
|
- | 0.01 | - | - | ||||||||||||
Total
from investment operations
|
25.67 | (450.63 | ) | 94.29 | 81.58 | |||||||||||
Distributions
to common shareholders from:
|
||||||||||||||||
Net
investment income
|
- | (19.10 | ) | (117.36 | ) | (31.90 | ) | |||||||||
Net
realized gains
|
- | - | (71.03 | ) | (13.55 | ) | ||||||||||
Returns
of capital
|
- | - | (5.08 | ) | - | |||||||||||
Total
distributions to common shareholders
|
- | (19.10 | ) | (193.47 | ) | (45.45 | ) | |||||||||
Net
asset value, end of year
|
$ | 492.89 | $ | 467.22 | $ | 936.95 | $ | 1,036.13 | ||||||||
Return
on invested assets (1),
(2)
|
4.8 | % | (31.7 | )% | 11.7 | % | 8.4 | % | ||||||||
Gross
return to common shareholders (1)
|
5.5 | % | (49.3 | )% | 11.4 | % | 10.3 | % | ||||||||
Less:
Allocation to General Partner of Special Value
Continuation Partners, LP (1) |
0.0 | % | 0.5 | % | (2.2 | )% | (2.1 | )% | ||||||||
Return
to common shareholders (1),
(3)
|
5.5 | % | (48.8 | )% | 9.2 | % | 8.2 | % |
Six
Months Ended
|
July
31, 2006
|
|||||||||||||||
June
30, 2009
|
Year Ended December 31,
|
(Inception)
to
|
||||||||||||||
(Unaudited)
|
2008
|
2007
|
December 31, 2006
|
|||||||||||||
Ratios
and Supplemental Data:
|
||||||||||||||||
Ending
net assets attributable to common shareholders
|
$ | 206,500,958 | $ | 195,745,577 | $ | 392,541,013 | $ | 434,092,909 | ||||||||
Net
investment income / average common shareholder equity (4), (5),
(6)
|
8.0 | % | 6.9 | % | 12.8 | % | 10.4 | % | ||||||||
Operating
expenses and General Partner allocation / average common shareholder
equity
|
||||||||||||||||
Operating
expenses (4),
(6)
|
4.9 | % | 4.5 | % | 4.6 | % | 5.7 | % | ||||||||
General
Partner allocation
(1)
|
- | (1.0 | )% | 2.3 | % | 2.0 | % | |||||||||
Total
expenses and General Partner allocation
|
4.9 | % | 3.5 | % | 6.9 | % | 7.7 | % | ||||||||
Portfolio
turnover rate (1),
(7)
|
14.0 | % | 33.3 | % | 64.6 | % | 17.3 | % | ||||||||
Weighted-average
debt outstanding
|
$ | 29,607,735 | $ | 123,873,973 | $ | 162,460,274 | $ | 168,292,208 | ||||||||
Weighted-average
interest rate
|
1.2 | % | 3.7 | % | 5.8 | % | 5.8 | % | ||||||||
Weighted-average
number of shares
|
418,956 | 418,956 | 418,956 | 418,956 | ||||||||||||
Average
debt per share
|
$ | 70.67 | $ | 295.67 | $ | 387.77 | $ | 401.69 | ||||||||
Annualized Inception-to-Date Performance Data as
of June 30, 2009:
|
||||||||||||||||
Return
on common shareholder equity (3)
|
(14.2 | )% | ||||||||||||||
Return
on invested assets (2)
|
(4.8 | )% | ||||||||||||||
Internal
rate of return to common shareholder equity (8)
|
(11.6 | )% |
(1)
|
Not
annualized for periods of less than one
year.
|
(2)
|
Return
on invested assets is a time-weighted, geometrically linked rate of return
and excludes cash and cash
equivalents.
|
(3)
|
Returns
(net of dividends on the preferred equity facility, allocations to General
Partner and fund expenses, including financing
costs and management fees) are calculated on a monthly geometrically
linked, time-weighted basis.
|
(4)
|
Annualized
for periods of less than one year.
|
(5)
|
Net
of income and expense allocation to the minority
interestholder.
|
(6)
|
These
ratios include interest expense but do not reflect the effect of dividends
on the preferred equity facility.
|
(7)
|
Excludes
securities acquired from Special Value Bond Fund II, LLC and Special Value
Absolute Return Fund, LLC at the inception
of the Company and the Partnership.
|
(8)
|
Net
of dividends on the preferred equity facility of the Partnership,
allocation to General Partner, and fund expenses, including
financing costs and management fees. Internal rate of return
(“IRR”) is the imputed annual return over an investment period
and, mathematically, is the rate of return at which the discounted cash
flows equal the initial cash outlays. The internal rate
of return presented assumes liquidation of the fund at net asset value as
of the balance sheet date, and is reduced by the organizational
costs that were expensed at the inception of the
Company.
|
Security
|
Value,
Beginning
of Period
|
Acquisitions
|
Dispositions
|
Value,
End of
Period
|
||||||||||||
Anacomp,
Inc., Common Stock
|
$ | 4,971,987 | $ | - | $ | - | $ | 2,815,160 | ||||||||
Anacomp,
Inc., Promissory Note, LIBOR + 6.5% PIK, due 8/31/09
|
1,081,614 | - | - | 1,212,873 | ||||||||||||
Anacomp,
Inc., Senior Secured Subordinated Notes, 14% PIK,
|
||||||||||||||||
due
3/12/13
|
7,259,224 | - | - | 7,846,795 | ||||||||||||
EaglePicher
Corporation, 1st Lien Tranche B Term Loan
|
||||||||||||||||
LIBOR
+ 4.5%, due 12/31/12
|
6,946,821 | - | - | 7,533,281 | ||||||||||||
EaglePicher
Corporation, 2nd Lien Term Loan
|
||||||||||||||||
LIBOR
+ 7.5%, due 12/31/13
|
5,862,500 | - | (5,862,500 | ) | - | |||||||||||
EaglePicher
Holdings, Inc., Common Stock
|
40,057,651 | - | - | 40,353,013 | ||||||||||||
ESP
Holdings, Inc., 1st Lien Revolver
|
||||||||||||||||
LIBOR
+ 4.5%, due 06/30/09
|
79,263 | - | (79,263 | ) | - | |||||||||||
ESP
Holdings, Inc., 1st Lien Term Loan
|
||||||||||||||||
LIBOR
+ 4.5%, due 6/30/09
|
1,244,052 | - | (1,244,052 | ) | - | |||||||||||
ESP
Holdings, Inc., 2nd Lien Term Loan
|
||||||||||||||||
LIBOR
+ 10%, due 9/12/14
|
15,187,920 | - | (15,187,920 | ) | - | |||||||||||
ESP
Holdings, Inc., Junior Unsecured Subordinated Promissory
|
||||||||||||||||
Notes,
18% PIK, due 3/31/15
|
5,479,440 | - | - | 5,913,358 | ||||||||||||
ESP
Holdings, Inc., Common Stock
|
18,169,132 | - | - | 16,871,337 | ||||||||||||
ESP
Holdings, Inc., 15% PIK, Preferred Stock
|
5,283,853 | - | - | 5,160,563 | ||||||||||||
International
Wire Group, Inc., Common Stock
|
36,461,303 | - | - | 29,691,615 | ||||||||||||
Interstate
Fibernet, Inc., 1st Lien Term Loan,
|
||||||||||||||||
LIBOR
+ 4%, due 7/31/13
|
8,189,645 | - | - | 9,304,835 | ||||||||||||
Interstate
Fibernet, Inc., 2nd Lien Senior Secured Note,
|
||||||||||||||||
LIBOR
+ 7.5%, due 7/31/14
|
6,360,297 | - | - | 7,540,429 | ||||||||||||
ITC^DeltaCom,
Inc., Common Stock
|
5,445,034 | - | - | 10,890,068 |
(1)
|
The
issuers of the securities listed on this schedule are considered
affiliates under the Investment Company Act of 1940 due to the ownership
by the Company of 5% or more of the issuer's voting
securities.
|
Special Value
|
Special Value
|
Special Value
|
||||||||||||||
Continuation
|
Continuation
|
Continuation
|
||||||||||||||
Fund, LLC
|
Partners, LP
|
Fund, LLC
|
||||||||||||||
Standalone
|
Standalone
|
Eliminations
|
Consolidated
|
|||||||||||||
Assets
|
||||||||||||||||
Investments:
|
||||||||||||||||
Unaffiliated
issuers
|
$ | - | $ | 191,839,211 | $ | - | $ | 191,839,211 | ||||||||
Investment
in subsidiary
|
206,798,544 | - | (206,798,544 | ) | - | |||||||||||
Controlled
companies
|
- | 11,874,828 | - | 11,874,828 | ||||||||||||
Other
affiliates
|
- | 133,258,499 | - | 133,258,499 | ||||||||||||
Total
investments
|
206,798,544 | 336,972,538 | (206,798,544 | ) | 336,972,538 | |||||||||||
Cash
and cash equivalents
|
1,342 | 57,934,282 | - | 57,935,624 | ||||||||||||
Accrued
interest income
|
- | 3,885,528 | - | 3,885,528 | ||||||||||||
Receivable
for investment securities sold
|
- | 10,384,197 | - | 10,384,197 | ||||||||||||
Deferred
debt issuance costs
|
- | 2,240,044 | - | 2,240,044 | ||||||||||||
Receivable
from parent
|
- | 179,811 | (179,811 | ) | - | |||||||||||
Prepaid
expenses and other assets
|
118,712 | 160,017 | - | 278,729 | ||||||||||||
Total
assets
|
206,918,598 | 411,756,417 | (206,978,355 | ) | 411,696,660 | |||||||||||
Liabilities
|
||||||||||||||||
Credit
facility payable
|
- | 64,000,000 | - | 64,000,000 | ||||||||||||
Payable
for investment securities purchased
|
- | 4,989,066 | - | 4,989,066 | ||||||||||||
Management
and advisory fees payable
|
- | 565,599 | - | 565,599 | ||||||||||||
Interest
payable
|
- | 69,314 | - | 69,314 | ||||||||||||
Unrealized
depreciation on swaps
|
- | 474,069 | - | 474,069 | ||||||||||||
Payable
to subsidiary
|
179,811 | - | (179,811 | ) | - | |||||||||||
Payable
to affiliate
|
- | 88,754 | - | 88,754 | ||||||||||||
Accrued
expenses and other liabilities
|
213,381 | 327,237 | - | 540,618 | ||||||||||||
Total
liabilities
|
393,192 | 70,514,039 | (179,811 | ) | 70,727,420 | |||||||||||
Preferred
stock
|
||||||||||||||||
Series
Z preferred stock
|
23,500 | - | - | 23,500 | ||||||||||||
Accumulated
dividends on Series Z preferred stock
|
948 | - | - | 948 | ||||||||||||
Total
preferred stock
|
24,448 | - | - | 24,448 | ||||||||||||
Preferred
equity facility
|
||||||||||||||||
Series
A preferred limited partner interests
|
- | 134,000,000 | - | 134,000,000 | ||||||||||||
Accumulated
dividends on Series A preferred equity facility
|
- | 443,834 | - | 443,834 | ||||||||||||
Total
preferred limited partner interests
|
- | 134,443,834 | - | 134,443,834 | ||||||||||||
Minority
interests
|
||||||||||||||||
General
partner interest in Special Value Continuation Partners,
LP
|
- | - | - | - | ||||||||||||
Net
assets
|
$ | 206,500,958 | $ | 206,798,544 | $ | (206,798,544 | ) | $ | 206,500,958 | |||||||
Composition
of net assets
|
||||||||||||||||
Common
stock
|
$ | 419 | $ | - | $ | - | $ | 419 | ||||||||
Paid-in
capital in excess of par, net of contributed unrealized
gains
|
364,767,103 | - | - | 364,767,103 | ||||||||||||
Paid-in
capital
|
- | 358,636,781 | (358,636,781 | ) | - | |||||||||||
Distributable
earnings
|
(158,265,616 | ) | (151,838,237 | ) | 151,838,237 | (158,265,616 | ) | |||||||||
Minority
interest
|
- | - | - | - | ||||||||||||
Accumulated
dividends to Series Z preferred shareholders
|
(948 | ) | - | - | (948 | ) | ||||||||||
Net
assets
|
$ | 206,500,958 | $ | 206,798,544 | $ | (206,798,544 | ) | $ | 206,500,958 |
Special Value
|
Special Value
|
Special Value
|
||||||||||||||
Continuation
|
Continuation
|
Continuation
|
||||||||||||||
Fund, LLC
|
Partners, LP
|
Fund, LLC
|
||||||||||||||
Standalone
|
Standalone
|
Eliminations
|
Consolidated
|
|||||||||||||
Investment
income
|
||||||||||||||||
Interest
income:
|
||||||||||||||||
Unaffiliated
issuers
|
$ | - | $ | 9,506,869 | $ | - | $ | 9,506,869 | ||||||||
Controlled
companies
|
- | 634,336 | - | 634,336 | ||||||||||||
Other
affiliates
|
- | 1,853,927 | - | 1,853,927 | ||||||||||||
Other
income:
|
||||||||||||||||
Unaffiliated
issuers
|
- | 142,651 | - | 142,651 | ||||||||||||
Other
affiliates
|
- | 18,222 | - | 18,222 | ||||||||||||
Total
interest and related investment income
|
- | 12,156,005 | - | 12,156,005 | ||||||||||||
Operating
expenses
|
||||||||||||||||
Management
and advisory fees
|
- | 3,393,594 | - | 3,393,594 | ||||||||||||
Legal
fees, professional fees and due diligence expenses
|
6,441 | 230,680 | - | 237,121 | ||||||||||||
Amortization
of deferred debt issuance costs
|
- | 218,335 | - | 218,335 | ||||||||||||
Interest
expense
|
- | 191,672 | - | 191,672 | ||||||||||||
Commitment
fees
|
- | 108,625 | - | 108,625 | ||||||||||||
Director
fees
|
28,374 | 56,126 | - | 84,500 | ||||||||||||
Insurance
expense
|
19,908 | 39,816 | - | 59,724 | ||||||||||||
Custody
fees
|
1,750 | 47,264 | - | 49,014 | ||||||||||||
Other
operating expenses
|
58,581 | 214,186 | - | 272,767 | ||||||||||||
Total
expenses
|
115,054 | 4,500,298 | - | 4,615,352 | ||||||||||||
Net
investment income
|
(115,054 | ) | 7,655,707 | - | 7,540,653 | |||||||||||
Net
realized and unrealized gain (loss)
|
||||||||||||||||
Net
realized gain (loss) from:
|
||||||||||||||||
Investments
in unaffiliated issuers
|
- | (5,662,223 | ) | - | (5,662,223 | ) | ||||||||||
Investments
in affiliated issuers
|
- | (4,128,345 | ) | - | (4,128,345 | ) | ||||||||||
Foreign
currency transactions
|
- | 74,519 | - | 74,519 | ||||||||||||
Net
realized loss
|
- | (9,716,049 | ) | - | (9,716,049 | ) | ||||||||||
Net
change in net unrealized appreciation/depreciation on:
|
||||||||||||||||
Investments
|
10,871,367 | 13,996,213 | (10,871,367 | ) | 13,996,213 | |||||||||||
Foreign
currency
|
- | (80,759 | ) | - | (80,759 | ) | ||||||||||
Net
change in unrealized appreciation/depreciation
|
10,871,367 | 13,915,454 | (10,871,367 | ) | 13,915,454 | |||||||||||
Net
realized and unrealized gain
|
10,871,367 | 4,199,405 | (10,871,367 | ) | 4,199,405 | |||||||||||
Dividends
paid on Series A preferred equity facility
|
- | (1,713,379 | ) | - | (1,713,379 | ) | ||||||||||
Net
change in accumulated dividends on Series A preferred
|
||||||||||||||||
equity
facility
|
- | 729,634 | - | 729,634 | ||||||||||||
Net
change in reserve for dividends to Series Z preferred
|
||||||||||||||||
shareholders
|
(932 | ) | - | - | (932 | ) | ||||||||||
Net
increase in net assets resulting from operations
|
$ | 10,755,381 | $ | 10,871,367 | $ | (10,871,367 | ) | $ | 10,755,381 |
By:
|
/s/ Hugh Steven Wilson
|
Name: Hugh
Steven Wilson
|
|
Title: Chief
Executive Officer
|
|
Date: August
28, 2009
|
By:
|
/s/ Hugh Steven Wilson
|
Name: Hugh
Steven Wilson
|
|
Title: Chief
Executive Officer
|
|
Date: August
28, 2009
|
|
By:
|
/s/ Paul L. Davis
|
Name: Paul
L. Davis
|
|
Title: Chief
Financial Officer
|
|
Date: August
28, 2009
|