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
|
10 | |||
Consolidated
Statements of Changes in Net Assets
|
11 | |||
Consolidated
Statement of Cash Flows
|
12 | |||
Notes
to Consolidated Financial Statements
|
13 | |||
Consolidated
Schedule of Changes in Investments in Affiliates
|
26 | |||
Consolidated
Schedule of Restricted Securities of Unaffiliated Issuers
|
27 | |||
Supplemental
Information
|
||||
Consolidating
Statement of Assets and Liabilities
|
28 | |||
Consolidating
Statement of Operations
|
29 | |||
Approval
of Investment Management Agreements
|
30 |
Percent
of Cash
|
|
Industry
|
and
Investments
|
Wired
Telecommunications Carriers
|
13.1%
|
Architectural,
Engineering, and Related Services
|
11.2%
|
Other
Electrical Equipment and Component Manufacturing
|
10.3%
|
Nonferrous
Metal (except Aluminum) Production and Processing
|
6.4%
|
Other
Information Services
|
5.8%
|
Radio
and Television Broadcasting
|
4.7%
|
Resin,
Synthetic Rubber, and Artificial Synthetic Fibers and Filaments
Manufacturing
|
3.5%
|
Data
Processing, Hosting, and Related Services
|
3.2%
|
Other
Financial Investment Activities
|
3.0%
|
Communications
Equipment Manufacturing
|
3.0%
|
Scheduled
Air Transportation
|
2.9%
|
Book,
Periodical, and Music Stores
|
2.6%
|
Support
Activities for Mining
|
2.6%
|
Full-Service
Restaurants
|
2.4%
|
Machine
Shops, Turned Product, and Screw, Nut, and Bolt
Manufacturing
|
2.4%
|
Industrial
Machinery Manufacturing
|
1.9%
|
Offices
of Real Estate Agents and Brokers
|
1.8%
|
Other
Professional, Scientific, and Technical Services
|
1.5%
|
Basic
Chemical Manufacturing
|
1.5%
|
Gambling
Industries
|
1.4%
|
Computer
and Peripheral Equipment Manufacturing
|
1.3%
|
Accounting,
Tax Preparation, Bookkeeping, and Payroll Services
|
0.9%
|
Wireless
Telecommunications Carriers (except Satellite)
|
0.8%
|
Depository
Credit Intermediation
|
0.7%
|
Semiconductor
and Other Electronic Component Manufacturing
|
0.7%
|
Oil
and Gas Extraction
|
0.6%
|
Grocery
Stores
|
0.2%
|
Other
Amusement and Recreation Industries
|
0.1%
|
Support
Activities for Air Transportation
|
0.1%
|
Electric
Power Generation, Transmission and Distribution
|
0.0%
|
Cash
and Cash Equivalents
|
9.4%
|
Total
|
100.0%
|
Assets
|
||||
Investments,
at fair value:
|
||||
Unaffiliated
issuers (cost $318,024,804)
|
$ | 265,301,308 | ||
Controlled
companies (cost $38,227,622)
|
13,705,248 | |||
Other
affiliates (cost $105,298,355)
|
126,301,407 | |||
Total
investments (cost $461,550,781)
|
405,307,963 | |||
Cash
and cash equivalents
|
42,013,414 | |||
Accrued
interest income:
|
||||
Unaffiliated
issuers
|
5,182,210 | |||
Controlled
companies
|
4,479 | |||
Other
affiliates
|
730,048 | |||
Receivable
for investment securities sold
|
6,045,871 | |||
Deferred
debt issuance costs
|
1,799,755 | |||
Unrealized
appreciation on swaps
|
529,584 | |||
Prepaid
expenses and other assets
|
101,371 | |||
Total
assets
|
461,714,695 | |||
Liabilities
|
||||
Credit
facility payable
|
60,000,000 | |||
Payable
for investment securities purchased
|
13,852,037 | |||
Distribution
payable
|
7,000,000 | |||
Management
and advisory fees payable
|
565,599 | |||
Payable
to affiliate
|
86,247 | |||
Interest
payable
|
58,903 | |||
Accrued
expenses and other liabilities
|
426,627 | |||
Total
liabilities
|
81,989,413 | |||
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
|
385,589 | |||
Total
preferred limited partner interests
|
134,385,589 | |||
Net
assets applicable to common shareholders
|
$ | 245,315,245 | ||
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
|
364,764,708 | |||
Accumulated
net investment income
|
12,496,823 | |||
Accumulated
net realized losses
|
(76,339,825 | ) | ||
Accumulated
net unrealized depreciation
|
(55,605,932 | ) | ||
Accumulated
dividends to Series Z preferred shareholders
|
(948 | ) | ||
Net
assets applicable to common shareholders
|
$ | 245,315,245 | ||
Common
stock, NAV per share
|
$ | 585.54 | ||
See
accompanying notes.
|
Principal
|
Fair
|
Percent
of Cash
|
||||||||||
Investment
|
Amount
|
Value
|
and
Investments
|
|||||||||
Debt
Investments (59.74%)
|
||||||||||||
Bank Debt (24.39%)
(1)
|
||||||||||||
Book,
Periodical, and Music Stores (2.57%)
|
||||||||||||
Borders
Group, Inc., 2nd Lien Term Loan, LIBOR + 12.25%, due
4/1/14
|
$ | 11,798,247 | $ | 11,503,291 | 2.57 | % | ||||||
Communications
Equipment Manufacturing (2.97%)
|
||||||||||||
Mitel
Networks Corporation, 1st Lien Term Loan, LIBOR + 3.25%, due
8/10/14
|
$ | 14,773,839 | 13,296,455 | 2.97 | % | |||||||
Computer
and Peripheral Equipment Manufacturing (1.26%)
|
||||||||||||
Targus
Group, 1st Lien Term Loan, LIBOR + 5.75% Cash + 3.5% PIK, due
11/22/12
|
$ | 6,598,723 | 5,658,405 | 1.26 | % | |||||||
Electric
Power Generation, Transmission and Distribution (0.05%)
|
||||||||||||
La Paloma Generating
Company, Residual Bank Debt (3)
|
$ | 23,218,322 | 211,508 | 0.05 | % | |||||||
Machine
Shops, Turned Product, and Screw, Nut, and Bolt Manufacturing
(2.40%)
|
||||||||||||
Acument
Global Technologies, LLC, 1st Lien Term Loan, Prime + 6% Cash + 4%
PIK, due 8/11/13
|
$ | 7,754,839 | 7,580,355 | 1.69 | % | |||||||
Precision
Partners Holdings, 1st Lien Delayed Draw Term Loan, LIBOR +
6.5%, due 10/2/13
|
$ | 266,058 | 210,186 | 0.05 | % | |||||||
Precision
Partners Holdings, 1st Lien Term Loan, LIBOR + 6.5%, due
10/2/13
|
$ | 3,744,895 | 2,958,467 | 0.66 | % | |||||||
Total
Machine Shops, Turned Products, and Screw, Nut, and Bolt
Manufacturing
|
10,749,008 | |||||||||||
Offices
of Real Estate Agents and Brokers (0.96%)
|
||||||||||||
Realogy
Corporation, 2nd Lien Term Loan A, 13.5%, due 10/15/17
|
$ | 6,891,566 | 7,239,018 | 1.62 | % | |||||||
Realogy
Corporation, Revolver, LIBOR + 2.25%, due 4/10/13
|
$ | 15,897,590 | (2,941,054 | ) | (0.66 | )% | ||||||
Total
Offices of Real Estate Agents and Brokers
|
4,297,964 | |||||||||||
Other
Financial Investment Activities (2.99%)
|
||||||||||||
American
Capital, Ltd., 1st Lien Senior Secured Term Loan, LIBOR + 6.5%, due
12/31/12
|
$ | 13,550,504 | 13,369,831 | 2.99 | % | |||||||
Radio
and Television Broadcasting (4.48%)
|
||||||||||||
Encompass
Digital Media Group, Inc., 1st Lien Revolver, 13%, due
12/31/14
|
$ | 2,343,750 | 953,125 | 0.21 | % | |||||||
Encompass
Digital Media Group, Inc., 1st Lien Term Loan, 13%, due
12/31/14
|
$ | 18,378,947 | 19,114,105 | 4.27 | % | |||||||
Total
Radio and Television Broadcasting
|
20,067,230 | |||||||||||
Support
Activities for Mining (1.55%)
|
||||||||||||
Trico
Marine Services, Inc., 1st Lien Term Loan, LIBOR + 11.5%, due
12/31/2011
|
$ | 3,277,291 | 3,277,291 | 0.73 | % | |||||||
Trico
Shipping AS, 1st Lien Term Loan A, 13.5%, due
07/01/2014
|
$ | 6,554,582 | 3,683,509 | 0.82 | % | |||||||
Trico
Shipping AS, 1st Lien Term Loan B, 13.5%, due
07/01/2014
|
$ | 1,966,375 | - | 0.00 | % | |||||||
Total
Support Activities for Mining
|
6,960,800 |
Principal
|
Fair
|
Percent
of Cash
|
||||||||||
Investment
|
Amount
|
Value
|
and
Investments
|
|||||||||
Debt
Investments (continued)
|
||||||||||||
Wired
Telecommunications Carriers (5.16%)
|
||||||||||||
Bulgaria
Telecom Company AD, 1st Lien Tranche B Term Loan,
|
||||||||||||
EURIBOR + 2.75%, due
8/9/15 - (Netherlands) (4)
|
€ | 2,113,201 | $ | 2,146,492 | 0.48 | % | ||||||
Integra
Telecom Holdings, Inc., 1st Lien Term Loan, LIBOR + 7.25%, due
4/15/15
|
$ | 1,990,353 | 1,995,329 | 0.45 | % | |||||||
NEF
Telecom Company BV, 1st Lien Tranche C Term Loan,
|
||||||||||||
EURIBOR + 3.50%, due
8/9/16 - (Netherlands) (4)
|
€ | 4,927,730 | 4,771,677 | 1.07 | % | |||||||
NEF
Telecom Company BV, 2nd Lien Tranche D Term Loan,
|
||||||||||||
EURIBOR + 5.5%, due
2/16/17 - (Netherlands) (4)
|
€ | 2,535,452 | 2,420,251 | 0.54 | % | |||||||
NEF
Telecom Company BV, Mezzanine Term Loan,
|
||||||||||||
EURIBOR + 10% PIK,
due 8/16/17 - (Netherlands) (4)
|
€ | 17,000,187 | 11,702,716 | 2.62 | % | |||||||
Total
Wired Telecommunications Carriers
|
23,036,465 | |||||||||||
Total
Bank Debt (Cost $122,156,392)
|
109,150,957 | |||||||||||
Other
Corporate Debt Securities (35.35%)
|
||||||||||||
Accounting,
Tax Preparation, Bookkeeping, and Payroll Services (0.92%)
|
||||||||||||
NCO
Group, Inc., Senior Secured Floating Rate Notes, LIBOR + 4.875%, due
11/15/13
|
$ | 655,000 | 550,200 | 0.12 | % | |||||||
NCO
Group, Inc., Senior Subordinated Notes, 11.875%, due
11/15/14
|
$ | 3,747,000 | 3,592,661 | 0.80 | % | |||||||
Total
Accounting, Tax Preparation, Bookkeeping, and Payroll
Services
|
4,142,861 | |||||||||||
Architectural,
Engineering, and Related Services (4.89%)
|
||||||||||||
Alion
Science & Technology Corporation, Senior Notes, 10.25%, due
2/1/15
|
$ | 14,914,000 | 11,918,772 | 2.66 | % | |||||||
Alion
Science & Technology Corporation, Senior Secured Notes, 10% Cash + 2%
PIK, due 11/1/14 (5)
|
$ | 2,625,683 | 2,638,811 | 0.59 | % | |||||||
ESP
Holdings, Inc., Junior Unsecured Subordinated Promissory Notes, 18%
PIK, due 3/31/15 (2),
(5)
|
$ | 7,339,014 | 7,339,014 | 1.64 | % | |||||||
Total
Architectural, Engineering, and Related Services
|
21,896,597 | |||||||||||
Basic
Chemical Manufacturing (1.51%)
|
||||||||||||
Kronos
International, Inc., Senior Secured Notes, 6.5%, due 4/15/13 (4)
|
€ | 6,558,000 | 6,741,572 | 1.51 | % | |||||||
Data
Processing, Hosting, and Related Services (2.69%)
|
||||||||||||
Anacomp, Inc.,
Senior Secured Subordinated Notes, 14% PIK, due 3/12/13 (2), (5),
(8)
|
$ | 11,516,574 | 11,228,659 | 2.51 | % | |||||||
Terremark Worldwide,
Inc., Senior Secured Notes, 12%, due 6/15/17 (5)
|
$ | 703,000 | 797,905 | 0.18 | % | |||||||
Total
Data Processing, Hosting, and Related Services
|
12,026,564 | |||||||||||
Full-Service
Restaurants (2.41%)
|
||||||||||||
Real Mex
Restaurants, Inc., Senior Secured Notes, 14%, due 1/1/13 (5)
|
$ | 10,727,000 | 10,780,635 | 2.41 | % | |||||||
Gambling
Industries (1.41%)
|
||||||||||||
Harrah's
Operating Company Inc., Senior Secured Notes, 10%, due
12/15/18
|
$ | 7,695,000 | 6,329,138 | 1.41 | % | |||||||
Harrah's
Operating Company Inc., Senior Secured Notes, 11.25%, due
6/1/17
|
$ | 18,000 | 18,990 | 0.00 | % | |||||||
Total
Gambling Industries
|
6,348,128 |
Principal
|
Fair
|
Percent
of Cash
|
||||||||||
Investment
|
Amount
|
Value
|
and
Investments
|
|||||||||
Debt Investments
(continued)
|
||||||||||||
Grocery
Stores (0.22%)
|
||||||||||||
Safeway
Inc., Senior Unsecured Notes, 4.95%, due 8/16/10
|
$ | 1,000,000 | $ | 1,005,210 | 0.22 | % | ||||||
Industrial
Machinery Manufacturing (1.74%)
|
||||||||||||
GSI
Group Corporation, Senior Notes, 11%, due 8/20/13 (3),
(5)
|
$ | 7,778,000 | 7,778,000 | 1.74 | % | |||||||
Nonferrous
Metal (except Aluminum) Production and Processing (1.99%)
|
||||||||||||
International
Wire Group, Inc., Senior Secured Notes, 9.75%, due 4/15/15 (2),
(5)
|
$ | 9,078,000 | 8,890,766 | 1.99 | % | |||||||
Offices
of Real Estate Agents and Brokers (0.84%)
|
||||||||||||
Realogy
Corporation, Senior Subordinated Notes, 12.375%, due
4/15/15
|
$ | 4,915,000 | 3,744,247 | 0.84 | % | |||||||
Oil
and Gas Extraction (0.59%)
|
||||||||||||
Forbes
Energy Services, Senior Secured Notes, 11%, due 2/15/15
|
$ | 2,904,000 | 2,642,640 | 0.59 | % | |||||||
Other
Information Services (3.62%)
|
||||||||||||
IRI
Holdco (RW), LLC, Note Receivable, 8%, due 12/12/11 (5)
|
$ | 16,175,253 | 16,175,252 | 3.62 | % | |||||||
Other
Professional, Scientific, and Technical Services (1.51%)
|
||||||||||||
MSX
International, Inc., Senior Secured 2nd Lien Notes,
|
||||||||||||
12.5%,
due 4/1/12 (144A) - (UK/France/Germany) (5)
|
$ | 8,209,000 | 6,772,425 | 1.51 | % | |||||||
Resin,
Synthetic Rubber, and Artificial Synthetic Fibers and
Filaments
Manufacturing
(3.48%)
|
||||||||||||
AGY
Holding Corporation, Senior Secured 2nd Lien Notes, 11%, due
11/15/14
|
$ | 17,959,000 | 15,562,371 | 3.48 | % | |||||||
Scheduled
Air Transportation (2.64%)
|
||||||||||||
United
Air Lines, Inc., Aircraft Secured Mortgage (N508UA), 20%, due 8/25/16
(5)
|
$ | 3,504,788 | 4,409,023 | 0.99 | % | |||||||
United
Air Lines, Inc., Aircraft Secured Mortgage (N510UA), 20%, due 9/26/16
(5)
|
$ | 555,756 | 701,642 | 0.16 | % | |||||||
United
Air Lines, Inc., Aircraft Secured Mortgage (N512UA), 20%, due 10/26/16
(5)
|
$ | 556,565 | 704,612 | 0.16 | % | |||||||
United
Air Lines, Inc., Aircraft Secured Mortgage (N530UA), 20%, due 11/25/13
(5)
|
$ | 3,245,421 | 3,839,333 | 0.86 | % | |||||||
United
Air Lines, Inc., Aircraft Secured Mortgage (N536UA), 16%, due 8/21/14
(5)
|
$ | 524,316 | 564,164 | 0.13 | % | |||||||
United
Air Lines, Inc., Aircraft Secured Mortgage (N545UA), 16%, due 7/17/15
(5)
|
$ | 622,002 | 689,489 | 0.15 | % | |||||||
United
Air Lines, Inc., Aircraft Secured Mortgage (N585UA), 20%, due 10/25/16
(5)
|
$ | 653,491 | 827,973 | 0.19 | % | |||||||
Total
Scheduled Air Transportation
|
11,736,236 | |||||||||||
Support
Activities for Mining (1.02%)
|
||||||||||||
Allis-Chalmers
Energy, Senior Unsecured Notes, 8.5%, due 3/1/17
|
$ | 5,221,000 | 4,542,270 | 1.02 | % | |||||||
Wired
Telecommunications Carriers (3.02%)
|
||||||||||||
ITC
Deltacom Inc., Senior Secured Notes, 10.5%, due 4/1/16 (5)
|
$ | 9,830,000 | 9,473,663 | 2.12 | % | |||||||
Zayo
Group, LLC, 1st Lien Senior Secured Notes, 10.25%, due 3/15/17 (5)
|
$ | 3,933,000 | 4,031,325 | 0.90 | % | |||||||
Total
Wired Telecommunications Carriers
|
13,504,988 |
Principal
|
Fair
|
Percent
of Cash
|
||||||||||
Investment
|
Amount
or Shares
|
Value
|
and
Investments
|
|||||||||
Debt Investments
(continued)
|
||||||||||||
Wireless
Telecommunications Carriers (except Satellite) (0.85%)
|
||||||||||||
Clearwire
Communications, LLC, Senior Secured Notes, 12%, due 12/1/15 (144A) (5)
|
$ | 2,622,000 | $ | 2,617,630 | 0.59 | % | ||||||
Clearwire
Communications, LLC, Senior Secured Notes, 12%, due
12/1/15
|
$ | 1,179,000 | 1,177,035 | 0.26 | % | |||||||
Total
Wireless Telecommunications Carriers (except Satellite)
|
3,794,665 | |||||||||||
Total
Other Corporate Debt Securities (Cost $146,480,689)
|
158,085,427 | |||||||||||
Total
Debt Investments (Cost $268,637,081)
|
267,236,384 | |||||||||||
Equity Securities
(30.87%)
|
||||||||||||
Architectural,
Engineering, and Related Services (6.36%)
|
||||||||||||
Alion
Science and Technology Corporation, Warrants (3)
|
2,620 | 142,554 | 0.03 | % | ||||||||
ESP
Holdings, Inc., 15% PIK, Preferred Stock (2), (5),
(6)
|
40,618 | 5,638,152 | 1.26 | % | ||||||||
ESP
Holdings, Inc., Common Stock (2), (3),
(5), (6)
|
88,670 | 22,659,377 | 5.07 | % | ||||||||
Total
Architectural, Engineering, and Related Services
|
28,440,083 | |||||||||||
Data
Processing, Hosting, and Related Services (0.55%)
|
||||||||||||
Anacomp,
Inc., Class A, Common Stock (2), (3),
(5), (8)
|
1,253,969 | 2,476,589 | 0.55 | % | ||||||||
Depository
Credit Intermediation (0.70%)
|
||||||||||||
Doral
Financial Corporation, Non-Contingent Offered Preferred Stock Shares (3),
(5)
|
676 | 676,000 | 0.15 | % | ||||||||
Doral
Holdings, LP Interest (3),
(5)
|
855,916 | 2,482,303 | 0.55 | % | ||||||||
Total
Depository Credit Intermediation
|
3,158,303 | |||||||||||
Industrial
Machinery Manufacturing (0.12%)
|
||||||||||||
GSI
Group Inc., Common Stock (3),
(5)
|
216,987 | 525,109 | 0.12 | % | ||||||||
Nonferrous
Metal (except Aluminum) Production and Processing (4.47%)
|
||||||||||||
International
Wire Group, Inc., Common Stock (2), (5),
(6)
|
1,979,441 | 19,992,354 | 4.47 | % | ||||||||
Other
Amusement and Recreation Industries (0.06%)
|
||||||||||||
Bally
Total Fitness Holding Corporation, Common Stock (3),
(5)
|
6,058 | 222,225 | 0.05 | % | ||||||||
Bally
Total Fitness Holding Corporation, Warrant (3),
(5)
|
10,923 | 52,430 | 0.01 | % | ||||||||
Total
Other Amusement and Recreation Industries
|
274,655 | |||||||||||
Other
Electrical Equipment and Component Manufacturing (10.27%)
|
||||||||||||
EP
Management Corporation, Common Stock (2), (5),
(6), (7)
|
1,312,720 | 45,991,145 | 10.27 | % | ||||||||
Other
Information Services (2.17%)
|
||||||||||||
IRI
Holdco (RW), LLC, Warrants to Purchase IRI Preferred Stock (3),
(5)
|
4,063,914 | 9,692,435 | 2.17 | % | ||||||||
Radio
and Television Broadcasting (0.21%)
|
||||||||||||
Encompass
Digital Media Group, Inc., Common Stock (3),
(5)
|
183,824 | 937,502 | 0.21 | % |
Principal
|
Fair
|
Percent
of Cash
|
||||||||||
Investment
|
Amount
or Shares
|
Value
|
and
Investments
|
|||||||||
Equity
Securities (continued)
|
||||||||||||
Scheduled
Air Transportation (0.30%)
|
||||||||||||
United Air Lines,
Inc., Equipment Trust Beneficial Interests (N510UA) (5)
|
25 | $ | 250,730 | 0.06 | % | |||||||
United Air Lines,
Inc., Equipment Trust Beneficial Interests (N512UA) (5)
|
25 | 249,302 | 0.06 | % | ||||||||
United Air Lines,
Inc., Equipment Trust Beneficial Interests (N536UA) (5)
|
26 | 264,997 | 0.06 | % | ||||||||
United Air Lines,
Inc., Equipment Trust Beneficial Interests (N545UA) (5)
|
25 | 263,596 | 0.06 | % | ||||||||
United Air Lines,
Inc., Equipment Trust Beneficial Interests (N585UA) (5)
|
25 | 276,365 | 0.06 | % | ||||||||
Total
Scheduled Air Transportation
|
1,304,990 | |||||||||||
Semiconductor
and Other Electronic Component Manufacturing (0.68%)
|
||||||||||||
AIP/IS Holdings,
LLC, Membership Units (3),
(5)
|
352 | 3,025,853 | 0.68 | % | ||||||||
Support
Activities for Air Transportation (0.06%)
|
||||||||||||
Alabama Aircraft
Industries, Inc., Common Stock (3),
(5)
|
164,636 | 246,954 | 0.06 | % | ||||||||
Wired
Telecommunications Carriers (4.92%)
|
||||||||||||
Integra Telecom,
Inc., Common Stock (3),
(5)
|
1,274,522 | 6,064,756 | 1.36 | % | ||||||||
Integra Telecom,
Inc., Warrants (3),
(5)
|
346,939 | - | 0.00 | % | ||||||||
ITC^DeltaCom, Inc.,
Common Stock (2), (3),
(5), (6)
|
10,890,068 | 15,790,599 | 3.53 | % | ||||||||
NEF Kamchia
Co-Investment Fund, LP Interest - (Cayman Islands) (3), (4),
(5)
|
2,455,500 | 150,252 | 0.03 | % | ||||||||
Total
Wired Telecommunications Carriers
|
22,005,607 | |||||||||||
Total
Equity Securities (Cost $192,913,700)
|
138,071,579 | |||||||||||
Total Investments
(Cost $461,550,781) (9)
|
405,307,963 | |||||||||||
Cash
and Cash Equivalents (9.39%)
|
||||||||||||
Wells
Fargo & Company, Overnight Repurchase Agreement,
0.05%, Collateralized by Federal Home Loan Banks
Note
|
$ | 2,673,904 | 2,673,904 | 0.60 | % | |||||||
American
Express Credit Corporation, Commercial Paper, 0.05%,
7/1/10
|
$ | 17,000,000 | 17,000,000 | 3.80 | % | |||||||
Union
Bank of California, Commercial Paper, 0.05%,
7/7/10
|
$ | 11,000,000 | 10,999,908 | 2.46 | % | |||||||
General
Electric Company, Commercial Paper, 0.08%,
7/15/10
|
$ | 11,000,000 | 10,999,658 | 2.46 | % | |||||||
Cash
Denominated in Foreign Currencies CAD
|
CAD
|
15,078
|
14,172 | 0.00 | % | |||||||
Cash
Denominated in Foreign Currencies Euro
|
€ | 41,762 | 51,108 | 0.01 | % | |||||||
Cash
Denominated in Foreign Currencies GBP
|
£ | 35,597 | 53,200 | 0.01 | % | |||||||
Cash
Held on Account at Various Institutions
|
$ | 221,464 | 221,464 | 0.05 | % | |||||||
Total
Cash and Cash Equivalents
|
42,013,414 | |||||||||||
Total
Cash and Investments
|
$ | 447,321,377 | 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)
|
Principal
amount denominated in euros. Amortized cost and fair value
converted from euros to US dollars.
|
(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)
|
Issuer
is a controlled company.
|
(9)
|
Includes
investments with an aggregate market value of $30,110,368 that have been
segregated to collateralize certain unfunded
commitments.
|
Instrument
|
Notional
Amount
|
Fair
Value
|
||||||
Euro/US
Dollar Cross Currency Basis Swap, Pay Euros/Receive USD, Expires
5/16/14
|
$ | 6,040,944 | $ | 529,584 |
Investment
income
|
||||
Interest
income:
|
||||
Unaffiliated
issuers
|
$ | 11,256,307 | ||
Controlled
companies
|
766,028 | |||
Other
affiliates
|
2,130,011 | |||
Dividend
income:
|
||||
Unaffiliated
issuers
|
280,138 | |||
Other
affiliates
|
11,031,614 | |||
Other
income:
|
||||
Unaffiliated
issuers
|
1,106,392 | |||
Other
affiliates
|
16,222 | |||
Total
investment income
|
26,586,712 | |||
Operating
expenses
|
||||
Management
and advisory fees
|
3,393,594 | |||
Amortization
of deferred debt issuance costs
|
218,335 | |||
Portfolio
asset depreciation
|
178,398 | |||
Commitment
fees
|
116,437 | |||
Legal
fees, professional fees and due diligence expenses
|
110,082 | |||
Interest
expense
|
95,850 | |||
Director
fees
|
86,500 | |||
Insurance
expense
|
71,595 | |||
Custody
fees
|
52,679 | |||
Other
operating expenses
|
181,615 | |||
Total
expenses
|
4,505,085 | |||
Net
investment income
|
22,081,627 | |||
Net
realized and unrealized gain (loss)
|
||||
Net
realized gain from investments in unaffiliated issuers
|
||||
and
foreign currency transactions
|
5,738,668 | |||
Net
change in net unrealized appreciation/depreciation
|
(4,642,949 | ) | ||
Net
realized and unrealized gain
|
1,095,719 | |||
Dividends
paid on Series A preferred equity facility
|
(723,703 | ) | ||
Net
change in accumulated dividends on Series A preferred equity
facility
|
(17,252 | ) | ||
Dividends
paid to Series Z preferred shareholders
|
(1,880 | ) | ||
Net
change in reserve for dividends to Series Z preferred
shareholders
|
943 | |||
Net
increase in net assets applicable to common shareholders
|
||||
resulting
from operations
|
$ | 22,435,454 | ||
See
accompanying notes.
|
Six
Months Ended
|
||||||||
June
30, 2010
|
Year
Ended
|
|||||||
(Unaudited)
|
December
31, 2009
|
|||||||
Net
assets applicable to common shareholders, beginning of
period
|
$ | 232,879,791 | $ | 195,745,577 | ||||
Net
investment income
|
22,081,627 | 17,932,832 | ||||||
Net
realized gain (loss)
|
5,738,668 | (62,643,798 | ) | |||||
Net
change in unrealized appreciation/depreciation
|
(4,642,949 | ) | 98,786,144 | |||||
Dividends
on Series A preferred equity facility
|
(723,703 | ) | (2,544,220 | ) | ||||
Net
change in accumulated dividends on Series A preferred
|
||||||||
equity
facility
|
(17,252 | ) | 805,131 | |||||
Dividends
to Series Z preferred shareholders from net
|
||||||||
investment
income
|
(1,880 | ) | - | |||||
Net
change in reserve for dividends to Series Z preferred
|
||||||||
shareholders
|
943 | (1,875 | ) | |||||
Net
increase in net assets applicable to common shareholders
|
||||||||
resulting
from operations
|
22,435,454 | 52,334,214 | ||||||
Distributions
to common shareholders from:
|
||||||||
Net
investment income
|
(10,000,000 | ) | (15,200,000 | ) | ||||
Net
assets applicable to common shareholders, end of period
|
||||||||
(including
accumulated net investment income of $12,496,823
|
||||||||
and
$1,158,031, respectively)
|
$ | 245,315,245 | $ | 232,879,791 |
Operating
activities
|
||||
Net
increase in net assets applicable to common shareholders
resulting
|
||||
from
operations
|
$ | 22,435,454 | ||
Adjustments
to reconcile net increase in net assets applicable to
common
|
||||
shareholders
resulting from operations to net cash used in operating
|
||||
activities:
|
||||
Net
realized gain
|
(5,738,668 | ) | ||
Net
change in unrealized appreciation/depreciation
|
4,714,295 | |||
Dividends
paid on Series A preferred equity facility
|
723,703 | |||
Dividends
paid to Series Z preferred shareholders
|
1,880 | |||
Net
change in accumulated dividends on Series A preferred equity
facility
|
17,252 | |||
Net
change in reserve for dividends to Series Z preferred
shareholders
|
(943 | ) | ||
Accretion
of original issue discount
|
(210,219 | ) | ||
Income
from paid in-kind capitalization
|
(2,359,158 | ) | ||
Amortization
of deferred debt issuance costs
|
218,335 | |||
Changes
in assets and liabilities:
|
||||
Purchases
of investments
|
(173,935,487 | ) | ||
Proceeds
from sales, maturities and paydowns of investments
|
114,380,257 | |||
Increase
in accrued interest income - unaffiliated issuers
|
(1,267,940 | ) | ||
Increase
in accrued interest income - controlled companies
|
(298 | ) | ||
Increase
in accrued interest income - other affiliates
|
(376,255 | ) | ||
Increase
in receivable for investments sold
|
(4,234,452 | ) | ||
Increase
in prepaid expenses and other assets
|
(13,073 | ) | ||
Increase
in payable for investments purchased
|
1,102,605 | |||
Increase
in payable to affiliate
|
86,247 | |||
Increase
in interest payable
|
12,848 | |||
Decrease
in accrued expenses and other liabilities
|
(69,842 | ) | ||
Net
cash used in operating activities
|
(44,513,459 | ) | ||
Financing
activities
|
||||
Proceeds
from draws on credit facility
|
123,000,000 | |||
Principal
repayments on credit facility
|
(138,000,000 | ) | ||
Dividends
paid on Series A preferred equity facility
|
(723,703 | ) | ||
Distributions
paid to common shareholders
|
(9,200,000 | ) | ||
Dividends
paid to Series Z preferred shareholders
|
(1,880 | ) | ||
Net
cash used in financing activities
|
(24,925,583 | ) | ||
Net
decrease in cash and cash equivalents
|
(69,439,042 | ) | ||
Cash
and cash equivalents at beginning of period
|
111,452,456 | |||
Cash
and cash equivalents at end of period
|
$ | 42,013,414 | ||
Supplemental
cash flow information:
|
||||
Interest
payments
|
$ | 83,002 | ||
Tax
payments
|
21,751 |
Level
|
Basis
for Determining Fair Value
|
Bank
Debt
|
Other
Corporate
Debt
|
Equity
Securities
|
||||||||||
1
|
Quoted
prices in active markets for identical assets
|
$ | - | $ | - | $ | - | |||||||
2
|
Other
observable market inputs*
|
39,820,053 | 103,828,266 | 19,044,964 | ||||||||||
3
|
Independent
third-party pricing sources that employ significant unobservable
inputs
|
62,158,597 | 54,257,161 | 118,609,405 | ||||||||||
3
|
Internal
valuations with significant unobservable inputs
|
7,172,307 | - | 417,210 | ||||||||||
Total
|
$ | 109,150,957 | $ | 158,085,427 | $ | 138,071,579 |
Independent
Third Party Valuation
|
||||||||||||
Bank
Debt
|
Other
Corporate
Debt
|
Equity
Securities
|
||||||||||
Beginning
balance
|
$ | 45,255,960 | $ | 73,392,113 | $ | 96,160,272 | ||||||
Net
realized and unrealized gains (losses)
|
(2,289,924 | ) | 2,455,761 | 2,346,806 | ||||||||
Net
acquisitions and dispositions
|
2,172,720 | (4,570,872 | ) | (186,019 | ) | |||||||
Transfers
into category
|
17,019,841 | - | - | |||||||||
Transfers
out of category
|
- | (17,019,841 | ) | 20,389,787 | ||||||||
Ending
balance
|
$ | 62,158,597 | $ | 54,257,161 | $ | 118,609,405 | ||||||
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)
|
$ | (3,795,231 | ) | $ | 2,234,108 | $ | 2,939,480 |
Investment
Manager Valuation
|
||||||||||||
Bank
Debt
|
Other
Corporate
Debt
|
Equity
Securities
|
||||||||||
Beginning
balance
|
$ | 211,507 | $ | 793,632 | $ | 20,389,788 | ||||||
Net
realized and unrealized gains (losses)
|
- | 44,231,673 | (44,945,424 | ) | ||||||||
Net
acquisitions and dispositions
|
6,960,800 | (45,025,305 | ) | 45,362,634 | ||||||||
Transfers
into category
|
- | - | - | |||||||||
Transfers
out of category
|
- | - | (20,389,788 | ) | ||||||||
Ending
balance
|
$ | 7,172,307 | $ | - | $ | 417,210 | ||||||
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)
|
$ | - | $ | - | $ | (44,945,424 | ) |
Level
|
Basis
for Determining Fair Value
|
Aggregate
Value
|
||||
2
|
Other
observable market inputs
|
$ | 529,584 |
Unrealized
appreciation
|
$ | 64,613,938 | ||
Unrealized
depreciation
|
(120,327,172 | ) | ||
Net
unrealized depreciation
|
$ | (55,713,234 | ) | |
Cost
of investments
|
$ | 461,550,781 |
(A
Delaware Limited Liability Company)
|
||||||||||||||||||||
Notes
to Consolidated Financial Statements (Unaudited)
(Continued)
|
||||||||||||||||||||
June
30, 2010
|
||||||||||||||||||||
9. Financial
Highlights
|
||||||||||||||||||||
Six
Months Ended
|
July
31, 2006
|
|||||||||||||||||||
June
30, 2010
|
Year
Ended December 31,
|
(Inception)
to
|
||||||||||||||||||
(Unaudited)
|
2009
|
2008
|
2007
|
December
31, 2006
|
||||||||||||||||
Per
Common Share
|
||||||||||||||||||||
Net
asset value, beginning of period
|
$ | 555.86 | $ | 467.22 | $ | 936.95 | $ | 1,036.13 | $ | 1,000.00 | ||||||||||
Investment
operations:
|
||||||||||||||||||||
Net
investment income
|
52.71 | 42.80 | 53.75 | 166.54 | 48.14 | |||||||||||||||
Net
realized and unrealized gain (loss)
|
2.61 | 86.27 | (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
|
(1.73 | ) | (6.07 | ) | (14.21 | ) | (19.96 | ) | (3.38 | ) | ||||||||||
Net
change in accumulated dividends on Series A
|
||||||||||||||||||||
preferred
equity facility
|
(0.04 | ) | 1.92 | 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
|
53.55 | 124.92 | (450.63 | ) | 94.29 | 81.58 | ||||||||||||||
Distributions
to common shareholders from:
|
||||||||||||||||||||
Net
investment income
|
(23.87 | ) | (36.28 | ) | (19.10 | ) | (117.36 | ) | (31.90 | ) | ||||||||||
Net
realized gains
|
- | - | - | (71.03 | ) | (13.55 | ) | |||||||||||||
Returns
of capital
|
- | - | - | (5.08 | ) | - | ||||||||||||||
Total
distributions to common shareholders
|
(23.87 | ) | (36.28 | ) | (19.10 | ) | (193.47 | ) | (45.45 | ) | ||||||||||
Net
asset value, end of period
|
$ | 585.54 | $ | 555.86 | $ | 467.22 | $ | 936.95 | $ | 1,036.13 | ||||||||||
Return on invested
assets (1),
(2)
|
6.7 | % | 19.3 | % | (31.7 | )% | 11.7 | % | 8.4 | % | ||||||||||
Gross return to
common shareholders (1)
|
9.7 | % | 27.3 | % | (49.3 | )% | 11.4 | % | 10.3 | % | ||||||||||
Less:
Allocation to General Partner of Special Value
|
||||||||||||||||||||
Continuation
Partners, LP (1)
|
0.0 | % | 0.0 | % | 0.5 | % | (2.2 | )% | (2.1 | )% | ||||||||||
Return to common
shareholders (1),
(3)
|
9.7 | % | 27.3 | % | (48.8 | )% | 9.2 | % | 8.2 | % |
(A
Delaware Limited Liability Company)
|
||||||||||||||||||||
Notes
to Consolidated Financial Statements (Unaudited)
(Continued)
|
||||||||||||||||||||
June
30, 2010
|
||||||||||||||||||||
9. Financial
Highlights (continued)
|
||||||||||||||||||||
Six
Months Ended
|
July
31, 2006
|
|||||||||||||||||||
June
30, 2010
|
Year
Ended December 31,
|
(Inception)
to
|
||||||||||||||||||
(Unaudited)
|
2009
|
2008
|
2007
|
December
31, 2006
|
||||||||||||||||
Ratios to average
common equity:(4),
(6)
|
||||||||||||||||||||
Net investment
income(5)
|
18.6 | % | 8.7 | % | 6.9 | % | 12.8 | % | 10.4 | % | ||||||||||
Expenses
|
3.8 | % | 4.5 | % | 4.5 | % | 4.6 | % | 5.7 | % | ||||||||||
Expenses
and General Partner allocation
|
3.8 | % | 4.5 | % | 3.5 | % | 6.9 | % | 7.7 | % | ||||||||||
Ending
common shareholder equity
|
$ | 245,315,245 | $ | 232,879,791 | $ | 195,745,577 | $ | 392,541,013 | $ | 434,092,909 | ||||||||||
Portfolio turnover
rate (1),
(7)
|
29.6 | % | 44.2 | % | 33.3 | % | 64.6 | % | 17.3 | % | ||||||||||
Weighted-average
debt outstanding
|
$ | 25,988,950 | $ | 26,882,192 | $ | 123,873,973 | $ | 162,460,274 | $ | 168,292,208 | ||||||||||
Weighted-average
interest rate
|
0.8 | % | 1.0 | % | 3.7 | % | 5.8 | % | 5.8 | % | ||||||||||
Weighted-average
number of shares
|
418,956 | 418,956 | 418,956 | 418,956 | 418,956 | |||||||||||||||
Average
debt per share
|
$ | 62.03 | $ | 64.16 | $ | 295.67 | $ | 387.77 | $ | 401.69 | ||||||||||
Annualized
Inception-to-Date Performance Data as of June 30, 2010:
|
||||||||||||||||||||
Return on invested assets (2)
|
1.3 | % | ||||||||||||||||||
Internal rate of return (8)
|
(3.2 | )% | ||||||||||||||||||
(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, except for allocations to the General
Partner.
|
(5)
|
Net
of income and expense allocation to the General
Partner.
|
(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 the 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 cost that were expensed at the inception of the
Company.
|
Special
Value Continuation Fund, LLC
|
||||||||||||||||
(A
Delaware Limited Liability Company)
|
||||||||||||||||
Consolidated
Schedule of Changes in Investments in Affiliates (1)
(Unaudited)
|
||||||||||||||||
Six
Months Ended June 30, 2010
|
||||||||||||||||
Security
|
Value,
Beginning
of
Period
|
Acquisitions
|
Dispositions
|
Value,
End
of
Period
|
||||||||||||
Anacomp,
Inc., Common Stock
|
$ | 2,783,811 | $ | - | $ | - | $ | 2,476,589 | ||||||||
Anacomp,
Inc., Senior Secured Subordinated Notes, 14% PIK,
|
||||||||||||||||
due
3/12/13
|
9,138,218 | 765,729 | - | 11,228,659 | ||||||||||||
EaglePicher
Corporation, 1st Lien Tranche B Term Loan
|
||||||||||||||||
LIBOR
+ 4.5%, due 12/31/12
|
7,827,719 | - | (7,827,719 | ) | - | |||||||||||
EP
Management Corporation, Common Stock
|
43,313,196 | - | - | 45,991,145 | ||||||||||||
ESP
Holdings, Inc., Junior Unsecured Subordinated Promissory
|
||||||||||||||||
Notes,
18% PIK, due 3/31/15
|
6,592,331 | - | 612,145 | 7,339,014 | ||||||||||||
ESP
Holdings, Inc., Common Stock
|
20,389,788 | - | - | 22,659,377 | ||||||||||||
ESP
Holdings, Inc., 15% PIK, Preferred Stock
|
5,412,228 | - | - | 5,638,152 | ||||||||||||
International
Wire Group, Inc., Common Stock
|
31,869,000 | - | (1,621,162 | ) | 19,992,354 | |||||||||||
International
Wire Group, Inc., Senior Secured Notes, 9.75%,
|
||||||||||||||||
due
4/15/15
|
- | - | - | 8,890,766 | ||||||||||||
Interstate
Fibernet, Inc., 1st Lien Term Loan,
|
||||||||||||||||
LIBOR
+ 4%, due 7/31/13
|
10,091,445 | - | (10,091,445 | ) | - | |||||||||||
Interstate
Fibernet, Inc., 2nd Lien Senior Secured Note,
|
||||||||||||||||
LIBOR
+ 7.5%, due 7/31/14
|
8,144,989 | - | (8,144,989 | ) | - | |||||||||||
ITC^DeltaCom,
Inc., Common Stock
|
20,146,626 | - | - | 15,790,599 | ||||||||||||
Note
to Schedule of Changes in Investments in Affiliates:
|
(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 Continuation Fund, LLC
|
||||||
(A
Delaware Limited Liability Company)
|
||||||
Restricted
Securities of Unaffiliated Issuers (Unaudited)
|
||||||
June
30, 2010
|
||||||
Investment
|
Acquisition
Date
|
Cost
|
||||
AIP/IS
Holdings, LLC, Membership Units
|
Various
2009 & 2010
|
$ | 723,914 | |||
Alabama
Aircraft Industries, Inc., Common Stock
|
Various
2002
|
3,550,121 | ||||
Alion
Science & Technology Corporation, Senior Secured
Notes,
|
||||||
10%
Cash + 2% PIK, due 11/1/14
|
3/10/10
|
2,394,091 | ||||
Bally
Total Fitness Holdings Corporation, Common Stock
|
4/30/10
|
45,186,963 | ||||
Bally
Total Fitness Holdings Corporation, Warrants
|
4/30/10
|
- | ||||
Clearwire
Communications, LLC, Senior Secured Notes, 12%, due
12/1/15
|
11/24/09
|
2,568,118 | ||||
Doral
Financial Corporation, Non-Contingent Offered Preferred Stock
Shares
|
4/19/10
|
676,000 | ||||
Doral
Holdings, LP Interest
|
7/12/07
|
11,138,132 | ||||
Encompass
Digital Media Group, Inc., Common Stock
|
1/15/10
|
883,196 | ||||
GSI
Group Corporation Inc., Senior Notes, 11%, due 8/20/13
|
8/20/08
|
6,971,605 | ||||
GSI
Group Inc., Common Stock
|
8/20/08
|
1,136,228 | ||||
Integra
Telecom, Inc., Common Stock
|
11/19/09
|
8,433,884 | ||||
Integra
Telecom, Inc., Warrants
|
11/19/09
|
19,920 | ||||
IRI
Holdco (RW), LLC, Note Receivable, 8%, due 12/12/11
|
Various
2008-2010
|
15,207,654 | ||||
IRI
Holdco (RW), LLC, Warrants to Purchase IRI Preferred Stock
|
12/12/08
|
1,170,407 | ||||
ITC Deltacom Inc., Senior Secured
Notes, 10.5%, due 4/1/16
|
4/9/10
|
9,619,343 | ||||
MSX
International, Inc., Senior Secured 2nd Lien Notes, 12.5%, due
4/1/12
|
Various
2010
|
6,092,002 | ||||
NEF
Kamchia Co-Investment Fund, LP Interest
|
07/31/07
|
3,367,227 | ||||
Real Mex Restaurants, Inc., Senior
Secured Notes, 14%, due 1/1/13
|
Various
2010
|
9,626,891 | ||||
Terremark
Worldwide, Inc., Senior Secured Notes, 12%, due 6/15/17
|
6/17/09
|
668,792 | ||||
United
Air Lines, Inc., Aircraft Secured Mortgage (N508UA), 20%, due
8/25/16
|
8/26/09
|
3,504,788 | ||||
United
Air Lines, Inc., Aircraft Secured Mortgage (N510UA), 20%, due
9/26/16
|
8/27/09
|
555,756 | ||||
United
Air Lines, Inc., Aircraft Secured Mortgage (N512UA), 20%, due
10/26/16
|
8/27/09
|
556,565 | ||||
United
Air Lines, Inc., Aircraft Secured Mortgage (N530UA), 20%, due
11/25/13
|
8/26/09
|
3,245,421 | ||||
United
Air Lines, Inc., Aircraft Secured Mortgage (N536UA), 16%, due
8/21/14
|
12/21/09
|
524,316 | ||||
United
Air Lines, Inc., Aircraft Secured Mortgage (N545UA), 16%, due
7/17/15
|
12/17/09
|
622,002 | ||||
United
Air Lines, Inc., Aircraft Secured Mortgage (N585UA), 20%, due
10/25/16
|
8/26/09
|
653,491 | ||||
United
Air Lines, Inc., Equipment Trust Beneficial Interests
(N510UA)
|
8/27/09
|
136,140 | ||||
United
Air Lines, Inc., Equipment Trust Beneficial Interests
(N512UA)
|
8/27/09
|
135,331 | ||||
United
Air Lines, Inc., Equipment Trust Beneficial Interests
(N536UA)
|
12/21/09
|
164,280 | ||||
United
Air Lines, Inc., Equipment Trust Beneficial Interests
(N545UA)
|
12/17/09
|
177,669 | ||||
United
Air Lines, Inc., Equipment Trust Beneficial Interests
(N585UA)
|
8/26/09
|
158,898 | ||||
Zayo
Group, LLC, 1st Lien Senior Secured Notes, 10.25%, due
3/15/17
|
3/05/10
|
3,885,540 |
(A
Delaware Limited Liability Company)
|
||||||||||||||||
Consolidating
Statement of Assets and Liabilities (Unaudited)
|
||||||||||||||||
June
30, 2010
|
||||||||||||||||
Special
Value
|
Special
Value
|
Special
Value
|
||||||||||||||
Continuation
|
Continuation
|
Continuation
|
||||||||||||||
Fund,
LLC
|
Partners,
LP
|
Fund,
LLC
|
||||||||||||||
Standalone
|
Standalone
|
Eliminations
|
Consolidated
|
|||||||||||||
Assets
|
||||||||||||||||
Investments:
|
||||||||||||||||
Unaffiliated
issuers
|
$ | - | $ | 265,301,308 | $ | - | $ | 265,301,308 | ||||||||
Investment
in subsidiary
|
245,372,210 | - | (245,372,210 | ) | - | |||||||||||
Controlled
companies
|
- | 13,705,248 | - | 13,705,248 | ||||||||||||
Other
affiliates
|
- | 126,301,407 | - | 126,301,407 | ||||||||||||
Total
investments
|
245,372,210 | 405,307,963 | (245,372,210 | ) | 405,307,963 | |||||||||||
Cash
and cash equivalents
|
467 | 42,012,947 | - | 42,013,414 | ||||||||||||
Distributions
receivable from subsidiary
|
7,128,267 | - | (7,128,267 | ) | - | |||||||||||
Accrued
interest income
|
- | 5,916,737 | - | 5,916,737 | ||||||||||||
Deferred
debt issuance costs
|
- | 1,799,755 | - | 1,799,755 | ||||||||||||
Receivable
for investment securities sold
|
- | 6,045,871 | - | 6,045,871 | ||||||||||||
Unrealized
appreciation on swaps
|
529,584 | 529,584 | ||||||||||||||
Receivable
from parent
|
- | 147,451 | (147,451 | ) | - | |||||||||||
Prepaid
expenses and other assets
|
32,957 | 68,414 | - | 101,371 | ||||||||||||
Total
assets
|
252,533,901 | 461,828,722 | (252,647,928 | ) | 461,714,695 | |||||||||||
Liabilities
|
||||||||||||||||
Credit
facility payable
|
- | 60,000,000 | - | 60,000,000 | ||||||||||||
Payable
for investment securities purchased
|
- | 13,852,037 | - | 13,852,037 | ||||||||||||
Distribution
payable
|
7,000,000 | 7,128,267 | (7,128,267 | ) | 7,000,000 | |||||||||||
Management
and advisory fees payable
|
- | 565,599 | - | 565,599 | ||||||||||||
Payable
to affiliate
|
- | 86,247 | - | 86,247 | ||||||||||||
Interest
payable
|
- | 58,903 | - | 58,903 | ||||||||||||
Payable
to subsidiary
|
147,451 | - | (147,451 | ) | - | |||||||||||
Accrued
expenses and other liabilities
|
46,757 | 379,870 | - | 426,627 | ||||||||||||
Total
liabilities
|
7,194,208 | 82,070,923 | (7,275,718 | ) | 81,989,413 | |||||||||||
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
|
- | 385,589 | - | 385,589 | ||||||||||||
Total
preferred limited partner interests
|
- | 134,385,589 | - | 134,385,589 | ||||||||||||
Minority
interests
|
||||||||||||||||
General
partner interest in Special Value Continuation Partners,
LP
|
- | - | - | - | ||||||||||||
Net
assets
|
$ | 245,315,245 | $ | 245,372,210 | $ | (245,372,210 | ) | $ | 245,315,245 | |||||||
Composition
of net assets
|
||||||||||||||||
Common
stock
|
$ | 419 | $ | - | $ | - | $ | 419 | ||||||||
Paid-in
capital in excess of par, net of contributed unrealized
gains
|
364,764,708 | - | - | 364,764,708 | ||||||||||||
Paid-in
capital
|
- | 358,636,781 | (358,636,781 | ) | - | |||||||||||
Distributable
earnings
|
(119,448,934 | ) | (113,264,571 | ) | 113,264,571 | (119,448,934 | ) | |||||||||
Minority
interest
|
- | - | - | - | ||||||||||||
Accumulated
dividends to Series Z preferred shareholders
|
(948 | ) | - | - | (948 | ) | ||||||||||
Net
assets
|
$ | 245,315,245 | $ | 245,372,210 | $ | (245,372,210 | ) | $ | 245,315,245 |
(A
Delaware Limited Liability Company)
|
||||||||||||||||
Consolidating
Statement of Operations (Unaudited)
|
||||||||||||||||
Six
Months Ended June 30, 2010
|
||||||||||||||||
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
|
$ | - | $ | 11,256,307 | $ | - | $ | 11,256,307 | ||||||||
Controlled
companies
|
- | 766,028 | - | 766,028 | ||||||||||||
Affiliates
|
- | 2,130,011 | - | 2,130,011 | ||||||||||||
Dividend
income:
|
||||||||||||||||
Unaffiliated
issuers
|
- | 280,138 | - | 280,138 | ||||||||||||
Controlled
companies
|
- | 11,031,614 | - | 11,031,614 | ||||||||||||
Other
income:
|
||||||||||||||||
Unaffiliated
issuers
|
- | 1,106,392 | - | 1,106,392 | ||||||||||||
Other
affiliates
|
- | 16,222 | - | 16,222 | ||||||||||||
Total
interest and related investment income
|
- | 26,586,712 | - | 26,586,712 | ||||||||||||
Operating
expenses
|
||||||||||||||||
Management
and advisory fees
|
- | 3,393,594 | - | 3,393,594 | ||||||||||||
Amortization
of deferred debt issuance costs
|
- | 218,335 | - | 218,335 | ||||||||||||
Portfolio
asset depreciation
|
- | 178,398 | - | 178,398 | ||||||||||||
Commitment
fees
|
- | 116,437 | - | 116,437 | ||||||||||||
Legal
fees, professional fees and due diligence expenses
|
17,082 | 93,000 | - | 110,082 | ||||||||||||
Interest
expense
|
- | 95,850 | - | 95,850 | ||||||||||||
Director
fees
|
33,015 | 53,485 | - | 86,500 | ||||||||||||
Insurance
expense
|
23,863 | 47,732 | - | 71,595 | ||||||||||||
Custody
fees
|
1,750 | 50,929 | - | 52,679 | ||||||||||||
Other
operating expenses
|
39,575 | 142,040 | - | 181,615 | ||||||||||||
Total
expenses
|
115,285 | 4,389,800 | - | 4,505,085 | ||||||||||||
Net
investment income
|
(115,285 | ) | 22,196,912 | - | 22,081,627 | |||||||||||
Net
realized and unrealized gain (loss)
|
||||||||||||||||
Net
realized gain
|
5,738,668 | 5,738,668 | ||||||||||||||
Net
change in net unrealized appreciation/depreciation
|
22,551,676 | (4,642,949 | ) | (22,551,676 | ) | (4,642,949 | ) | |||||||||
Net
realized and unrealized gain
|
22,551,676 | 1,095,719 | (22,551,676 | ) | 1,095,719 | |||||||||||
Net
change in undistributed earnings of minority
interestholder
|
- | - | - | - | ||||||||||||
Dividends
paid on Series A preferred equity facility
|
- | (723,703 | ) | - | (723,703 | ) | ||||||||||
Net
change in accumulated dividends on Series A preferred
|
||||||||||||||||
equity
facility
|
- | (17,252 | ) | - | (17,252 | ) | ||||||||||
Dividends
to Series Z preferred shareholders
|
(1,880 | ) | - | - | (1,880 | ) | ||||||||||
Net
change in reserve for dividends to Series Z preferred
|
||||||||||||||||
shareholders
|
943 | - | - | 943 | ||||||||||||
Net
increase in net assets resulting from operations
|
$ | 22,435,454 | $ | 22,551,676 | $ | (22,551,676 | ) | $ | 22,435,454 |
ITEM 12.
|
EXHIBITS.
|