Attached files
file | filename |
---|---|
8-K - FORM 8-K - Main Street Capital CORP | c94467e8vk.htm |
EX-99.1 - EXHIBIT 99.1 - Main Street Capital CORP | c94467exv99w1.htm |
EX-99.3 - EXHIBIT 99.3 - Main Street Capital CORP | c94467exv99w3.htm |
Exhibit 99.2
MAIN STREET CAPITAL II, LP
TABLE OF CONTENTS
Report of
Independent Certified Public Accountants |
1 | |||
Combined Balance Sheets as of September 30, 2009 (unaudited) and December 31, 2008 and 2007 |
2 | |||
Combined Statements of Operations for the Nine Months Ended September 30, 2009 and 2008 (unaudited)
and for the Years Ended December 31, 2008 and 2007 |
3 | |||
Combined Statements of Changes in Members Equity and Partners Capital for the Nine Months Ended
September 30, 2009 (unaudited) and for the Years Ended December 31, 2008 and 2007 |
4 | |||
Combined Statements of Cash Flows for the Nine Months Ended September 30, 2009 and 2008 (unaudited)
and for the Years Ended December 31, 2008 and 2007 |
5 | |||
Combined Schedules of Investments as of September 30, 2009 (unaudited) and December 31, 2008 and 2007 |
6 | |||
Notes to Combined Financial Statements |
16 |
Report of Independent Certified Public Accountants
To the General Partner of
Main Street Capital II, LP
Main Street Capital II, LP
We have audited the combined balance sheets of Main Street Capital II, LP (a Delaware limited
partnership) and Main Street Capital II GP, LLC (a Delaware limited liability company) including
the combined schedules of investments as of December 31, 2008 and 2007, and the related combined
statements of operations, changes in members equity and partners capital, cash flows, and the
combined financial highlights (see Note 10) for the years then ended. These combined financial
statements and combined financial highlights are the responsibility of Main Street Capital II GP,
LLCs management. Our responsibility is to express an opinion on these financial statements based
on our audits.
We conducted our audits in accordance with auditing standards generally accepted in the United
States of America as established by the American Institute of Certified Public Accountants. Those
standards require that we plan and perform the audit to obtain reasonable assurance about whether
the financial statements and financial highlights are free of material misstatement. An audit
includes consideration of internal control over financial reporting as a basis for designing audit
procedures that are appropriate in the circumstances, but not for the purpose of expressing an
opinion on the effectiveness of the Companys internal control over financial reporting.
Accordingly, we express no such opinion. An audit also includes examining, on a test basis,
evidence supporting the amounts and disclosures in the financial statements, assessing the
accounting principles used and significant estimates made by management, as well as evaluating the
overall financial statement presentation. We believe that our audits provide a reasonable basis for
our opinion.
In our opinion, the combined financial statements and financial highlights referred to above
present fairly, in all material respects, the combined financial position of Main Street Capital
II, LP and Main Street Capital II GP, LLC as of December 31, 2008 and 2007, and the combined
results of their operations, changes in members equity and partners capital, cash flows and
financial highlights for the years then ended in conformity with accounting principles generally
accepted in the United States of America.
As discussed in Note 2 to the combined financial statements, Main Street Capital II, LP
adopted Accounting Standards Codification 820, Fair Value Measurements and Disclosures, effective
January 1, 2008.
/s/ GRANT THORNTON LLP
Houston, Texas
January 7, 2010
January 7, 2010
1
MAIN STREET CAPITAL II, LP
Combined Balance Sheets
Combined Balance Sheets
September 30, | December 31, | |||||||||||
2009 | 2008 | 2007 | ||||||||||
(Unaudited) | ||||||||||||
ASSETS |
||||||||||||
Investments at fair value: |
||||||||||||
Control investments (cost: $38,182,778, $40,761,836, and $38,061,598
as of September 30, 2009, December 31, 2008 and
2007, respectively) |
$ | 31,588,348 | $ | 41,002,450 | $ | 39,192,926 | ||||||
Affiliate investments (cost: $39,395,499, $30,782,718, and $24,910,609
as of September 30, 2009, December 31, 2008 and
2007, respectively) |
31,840,792 | 22,957,869 | 19,955,498 | |||||||||
Non-Control/Non-Affiliate investments (cost: $4,421,893, $2,044,879, and
$5,846,444 as of September 30, 2009, December 31, 2008 and
2007, respectively) |
4,688,598 | 2,491,269 | 6,414,873 | |||||||||
Total investments (cost: $82,000,170, $73,589,433, and $68,818,651
as of September 30, 2009, December 31, 2008 and
2007, respectively) |
68,117,738 | 66,451,588 | 65,563,297 | |||||||||
Marketable securities and idle funds investments (cost: $8,143,707
as of September 30, 2009) |
8,271,411 | | | |||||||||
Cash and cash equivalents |
5,420,353 | 2,211,813 | 617,277 | |||||||||
Other assets |
695,312 | 810,867 | 674,371 | |||||||||
Deferred financing costs (net of accumulated amortization of $418,102,
$249,893, and $84,715 as of September 30, 2009,
December 31, 2008 and 2007, respectively) |
2,076,898 | 1,760,107 | 1,377,935 | |||||||||
Total assets |
$ | 84,581,712 | $ | 71,234,375 | $ | 68,232,880 | ||||||
LIABILITIES, MEMBERS EQUITY AND PARTNERS CAPITAL |
||||||||||||
SBIC debentures |
$ | 70,000,000 | $ | 50,000,000 | $ | 39,800,000 | ||||||
Bank line of credit |
| | 3,000,000 | |||||||||
Interest payable |
285,037 | 1,074,330 | 735,225 | |||||||||
Accounts payable and other liabilities |
168,722 | 201,237 | 72,083 | |||||||||
Total liabilities |
70,453,759 | 51,275,567 | 43,607,308 | |||||||||
Commitments and contingencies |
||||||||||||
Members equity (General Partner) |
(496,341 | ) | (496,341 | ) | (368,290 | ) | ||||||
Limited Partners capital |
14,624,294 | 20,455,149 | 24,993,862 | |||||||||
Total members equity and partners capital |
14,127,953 | 19,958,808 | 24,625,572 | |||||||||
Total liabilities, members equity and partners capital |
$ | 84,581,712 | $ | 71,234,375 | $ | 68,232,880 | ||||||
The accompanying notes are an integral part of these financial statements
2
MAIN STREET CAPITAL II, LP
Combined Statements of Operations
Combined Statements of Operations
Nine Months Ended | ||||||||||||||||
September 30, | Years Ended December 31, | |||||||||||||||
2009 | 2008 | 2008 | 2007 | |||||||||||||
(Unaudited) | ||||||||||||||||
INVESTMENT INCOME: |
||||||||||||||||
Interest, fee and dividend income |
$ | 6,487,873 | $ | 6,598,918 | $ | 8,962,776 | $ | 6,490,402 | ||||||||
Interest from marketable securities, idle funds and other |
200,186 | 105,354 | 139,801 | 177,186 | ||||||||||||
Total investment income |
6,688,059 | 6,704,272 | 9,102,577 | 6,667,588 | ||||||||||||
EXPENSES: |
||||||||||||||||
Management fees to affiliate |
(2,493,900 | ) | (2,493,900 | ) | (3,325,200 | ) | (2,556,300 | ) | ||||||||
Interest |
(2,924,791 | ) | (2,461,549 | ) | (3,319,480 | ) | (1,483,282 | ) | ||||||||
General and administrative |
(118,219 | ) | (134,627 | ) | (178,198 | ) | (152,977 | ) | ||||||||
Total expenses |
(5,536,910 | ) | (5,090,076 | ) | (6,822,878 | ) | (4,192,559 | ) | ||||||||
NET INVESTMENT INCOME (LOSS) |
1,151,149 | 1,614,196 | 2,279,699 | 2,475,029 | ||||||||||||
NET REALIZED GAIN (LOSS) FROM
INVESTMENTS: |
474,880 | 787,750 | (1,973,970 | ) | 953,334 | |||||||||||
NET REALIZED INCOME (LOSS) |
1,626,029 | 2,401,946 | 305,729 | 3,428,363 | ||||||||||||
NET CHANGE IN UNREALIZED
APPRECIATION (DEPRECIATION)
FROM INVESTMENTS: |
(6,616,884 | ) | (3,347,699 | ) | (3,882,491 | ) | (4,005,154 | ) | ||||||||
NET INCREASE (DECREASE) IN MEMBERS EQUITY
AND PARTNERS CAPITAL
RESULTING FROM OPERATIONS |
$ | (4,990,855 | ) | $ | (945,753 | ) | $ | (3,576,762 | ) | $ | (576,791 | ) | ||||
The accompanying notes are an integral part of these financial statements
3
MAIN STREET CAPITAL II, LP
COMBINED STATEMENTS OF CHANGES IN MEMBERS EQUITY AND PARTNERS CAPITAL
COMBINED STATEMENTS OF CHANGES IN MEMBERS EQUITY AND PARTNERS CAPITAL
Members Equity | Limited Partners | |||||||||||
(General Partner) | Capital | Total | ||||||||||
Balances at December 31, 2006 |
$ | 242,103 | $ | 22,007,347 | $ | 22,249,450 | ||||||
Capital contributions |
| 6,142,668 | 6,142,668 | |||||||||
Distributions |
(492,792 | ) | (2,696,963 | ) | (3,189,755 | ) | ||||||
Net decrease resulting from operations: |
||||||||||||
Net investment income |
503,788 | 1,971,241 | 2,475,029 | |||||||||
Net realized gain from investments |
194,111 | 759,223 | 953,334 | |||||||||
Net change in unrealized depreciation from investments |
(815,500 | ) | (3,189,654 | ) | (4,005,154 | ) | ||||||
Balances at December 31, 2007 |
(368,290 | ) | 24,993,862 | 24,625,572 | ||||||||
Distributions |
(3,066 | ) | (1,086,936 | ) | (1,090,002 | ) | ||||||
Net decrease resulting from operations: |
||||||||||||
Net investment income |
462,192 | 1,817,507 | 2,279,699 | |||||||||
Net realized loss from investments |
(400,488 | ) | (1,573,482 | ) | (1,973,970 | ) | ||||||
Net change in unrealized depreciation from investments |
(186,689 | ) | (3,695,802 | ) | (3,882,491 | ) | ||||||
Balances at December 31, 2008 |
(496,341 | ) | 20,455,149 | 19,958,808 | ||||||||
Distributions (unaudited) |
(3,894 | ) | (836,106 | ) | (840,000 | ) | ||||||
Net decrease resulting from operations: |
||||||||||||
Net investment income (unaudited) |
233,360 | 917,789 | 1,151,149 | |||||||||
Net realized loss from investments (unaudited) |
96,346 | 378,534 | 474,880 | |||||||||
Net change in unrealized depreciation from investments (unaudited) |
(325,812 | ) | (6,291,072 | ) | (6,616,884 | ) | ||||||
Balances at September 30, 2009 (Unaudited) |
$ | (496,341 | ) | $ | 14,624,294 | $ | 14,127,953 | |||||
The accompanying notes are an integral part of these financial statements
4
MAIN STREET CAPITAL II, LP
Combined Statements of Cash Flows
Combined Statements of Cash Flows
Nine Months Ended | ||||||||||||||||
September 30, | Years Ended December 31, | |||||||||||||||
2009 | 2008 | 2008 | 2007 | |||||||||||||
(Unaudited) | ||||||||||||||||
CASH FLOWS FROM OPERATING ACTIVITIES |
||||||||||||||||
Net decrease in net assets resulting from operations: |
$ | (4,990,855 | ) | $ | (945,753 | ) | $ | (3,576,762 | ) | $ | (576,791 | ) | ||||
Adjustments to reconcile net decrease in net assets resulting
from operations to net cash provided by (used in) operating
activities: |
||||||||||||||||
Net change in unrealized depreciation from investments |
6,616,884 | 3,347,699 | 3,882,491 | 4,005,154 | ||||||||||||
Net realized (gain) loss from investments |
(474,880 | ) | (787,750 | ) | 1,973,970 | (953,334 | ) | |||||||||
Accretion of unearned income |
(434,251 | ) | (884,212 | ) | (996,918 | ) | (388,406 | ) | ||||||||
Net payment-in-kind interest accrual |
(343,972 | ) | (335,176 | ) | (310,345 | ) | (353,154 | ) | ||||||||
Amortization of deferred financing costs |
168,209 | 122,428 | 165,178 | 44,455 | ||||||||||||
Deferred debt origination fees received and other |
(143,976 | ) | 131,049 | 282,909 | 885,346 | |||||||||||
Changes in other assets and liabilities: |
||||||||||||||||
Other assets |
75,555 | 165,749 | (96,497 | ) | (445,081 | ) | ||||||||||
Interest payable |
(789,293 | ) | (469,762 | ) | 339,105 | 646,466 | ||||||||||
Accounts payable and other liabilities |
(32,515 | ) | 29,016 | 129,154 | (28,203 | ) | ||||||||||
Net cash provided by (used in) operating activities |
(349,094 | ) | 373,288 | 1,792,285 | 2,836,452 | |||||||||||
CASH FLOWS FROM INVESTING ACTIVITIES |
||||||||||||||||
Investments in portfolio companies |
(10,134,167 | ) | (11,138,061 | ) | (20,338,062 | ) | (48,143,082 | ) | ||||||||
Investments in marketable securities and idle funds investments |
(16,646,000 | ) | | | | |||||||||||
Proceeds from marketable securities and idle funds investments |
8,500,000 | | | | ||||||||||||
Principal payments received on loans and debt securities |
3,162,801 | 13,610,251 | 13,993,665 | 2,474,446 | ||||||||||||
Proceeds from sale of equity securities and related notes |
| 287,000 | 584,000 | 1,195,000 | ||||||||||||
Net cash provided by (used in) investing activities |
(15,117,366 | ) | 2,759,190 | (5,760,397 | ) | (44,473,636 | ) | |||||||||
CASH FLOWS FROM FINANCING ACTIVITIES |
||||||||||||||||
Proceeds from partners capital contributions |
| | | 6,140,611 | ||||||||||||
Distributions to members and partners |
(840,000 | ) | (849,999 | ) | (1,090,002 | ) | (3,187,698 | ) | ||||||||
Proceeds from issuance of SBIC debentures |
20,000,000 | 10,200,000 | 10,200,000 | 33,200,000 | ||||||||||||
Proceeds from bank line of credit |
| | | 3,000,000 | ||||||||||||
Payment of bank line of credit |
| (3,000,000 | ) | (3,000,000 | ) | | ||||||||||
Payment of deferred loan costs and SBIC debenture fees |
(485,000 | ) | (547,350 | ) | (547,350 | ) | (1,105,100 | ) | ||||||||
Net cash provided by financing activities |
18,675,000 | 5,802,651 | 5,562,648 | 38,047,813 | ||||||||||||
Net increase (decrease) in cash and cash equivalents |
3,208,540 | 8,935,129 | 1,594,536 | (3,589,371 | ) | |||||||||||
CASH AND CASH EQUIVALENTS AT BEGINNING OF PERIOD |
2,211,813 | 617,277 | 617,277 | 4,206,648 | ||||||||||||
CASH AND CASH EQUIVALENTS AT END OF PERIOD |
$ | 5,420,353 | $ | 9,552,406 | $ | 2,211,813 | $ | 617,277 | ||||||||
The accompanying notes are an integral part of these financial statements
5
MAIN STREET CAPITAL II, LP
COMBINED SCHEDULE OF INVESTMENTS
September 30, 2009
(Unaudited)
COMBINED SCHEDULE OF INVESTMENTS
September 30, 2009
(Unaudited)
Portfolio Company/Type of Investment (1) | Industry | Principal (5) | Cost (5) | Fair Value | ||||||||||
Control Investments (2) |
||||||||||||||
Ceres Management, LLC (Lambs) |
Aftermarket Automotive | |||||||||||||
14% Secured Debt (Maturity May 31, 2013) |
Services Chain |
$ | 1,600,000 | $ | 1,574,413 | $ | 1,574,413 | |||||||
Class B Member Units (Non-voting) |
105,001 | 105,001 | ||||||||||||
Member Units (Fully diluted 28.0%) |
800,000 | 740,000 | ||||||||||||
2,479,414 | 2,419,414 | |||||||||||||
Gulf Manufacturing, LLC |
Industrial Metal | |||||||||||||
Prime plus 1% Secured Debt (Maturity August 31, 2012) |
Fabrication |
1,800,000 | 1,788,798 | 1,800,000 | ||||||||||
13% Secured Debt (Maturity August 31, 2012) |
1,800,000 | 1,679,261 | 1,770,000 | |||||||||||
Member Units (6) (Fully diluted 27.6%) |
708,000 | 3,540,000 | ||||||||||||
Warrants (Fully diluted 12.6%) |
240,000 | 1,620,000 | ||||||||||||
4,416,059 | 8,730,000 | |||||||||||||
Jensen Jewelers of Idaho, LLC |
Retail Jewelry | |||||||||||||
Prime Plus 2% Secured Debt (Maturity November 14, 2011) |
1,566,000 | 1,557,004 | 1,566,000 | |||||||||||
13% current / 6% PIK Secured Debt (Maturity November 14, 2011) |
1,576,852 | 1,547,968 | 1,576,852 | |||||||||||
Member Units (6) (Fully diluted 36.5%) |
564,000 | 435,000 | ||||||||||||
3,668,972 | 3,577,852 | |||||||||||||
Mid-Columbia Lumber Products, LLC |
||||||||||||||
Prime Plus 1% Secured Debt (Maturity June 30, 2010) |
Specialized Lumber Products | 375,000 | 372,500 | 372,500 | ||||||||||
12% Secured Debt (Maturity December 18, 2011) |
3,900,000 | 3,690,378 | 3,690,378 | |||||||||||
Member Units (Fully diluted 26.7%) |
500,000 | 300,000 | ||||||||||||
Warrants (Fully diluted 25.5%) |
250,000 | 290,000 | ||||||||||||
4,812,878 | 4,652,878 | |||||||||||||
The MPI Group, LLC |
Manufacturer of Custom | |||||||||||||
9% Secured Debt (Maturity October 2, 2013) |
Hollow Metal Doors, |
200,000 | 198,459 | 198,459 | ||||||||||
12% Secured Debt (Maturity October 2, 2013) |
Frames and Accessories |
5,000,000 | 4,775,870 | 4,775,870 | ||||||||||
Warrants (Fully diluted 47.1%) |
895,943 | 623,000 | ||||||||||||
5,870,272 | 5,597,329 | |||||||||||||
Universal Scaffolding & Equipment, LLC |
Manufacturer of Scaffolding | |||||||||||||
Prime plus 1% Secured Debt (Maturity August 17, 2012) (7) |
and Shoring Equipment |
1,748,250 | 1,736,715 | 1,736,715 | ||||||||||
13% current / 5% PIK Secured Debt (Maturity August 17, 2012) |
7,014,135 | 6,923,783 | 44,160 | |||||||||||
Member Units (Fully diluted 38.2%) |
2,060,438 | | ||||||||||||
10,720,936 | 1,780,875 | |||||||||||||
Vision Interests, Inc. |
Manufacturer/ | |||||||||||||
13% Secured Debt (Maturity June 5, 2012) |
Installer of Commercial |
5,640,000 | 5,416,247 | 4,830,000 | ||||||||||
Common Stock (Fully diluted 13.4%) |
Signage |
558,000 | | |||||||||||
Warrants (Fully diluted 16.8%) |
240,000 | | ||||||||||||
6,214,247 | 4,830,000 | |||||||||||||
Subtotal Control Investments |
38,182,778 | 31,588,348 | ||||||||||||
6
MAIN STREET CAPITAL II, LP
COMBINED SCHEDULE OF INVESTMENTS
September 30, 2009
(Unaudited)
COMBINED SCHEDULE OF INVESTMENTS
September 30, 2009
(Unaudited)
Portfolio Company/Type of Investment (1) | Industry | Principal (5) | Cost (5) | Fair Value | ||||||||||
Affiliate Investments (3) |
||||||||||||||
Advantage Millwork Company, Inc. |
Manufacturer/Distributor | |||||||||||||
12% Secured Debt (Maturity February 5, 2012) |
of Wood Doors |
4,600,000 | 4,431,899 | 2,910,000 | ||||||||||
Warrants (Fully diluted 18.3%) |
146,752 | | ||||||||||||
4,578,651 | 2,910,000 | |||||||||||||
Carlton Global Resources, LLC |
Processor of | |||||||||||||
13% PIK Secured Debt (Maturity November 15, 2011) |
Industrial Minerals |
7,187,915 | 6,942,264 | | ||||||||||
Member Units (Fully diluted 12.8%) |
600,000 | | ||||||||||||
7,542,264 | | |||||||||||||
California Healthcare Medical Billing, Inc. |
Healthcare Billing and Records | |||||||||||||
12% Secured Debt (Maturity October 17, 2013) |
Management |
893,000 | 741,028 | 805,808 | ||||||||||
Common Stock (Fully diluted 3.8%) |
247,000 | 475,000 | ||||||||||||
Warrants (Fully diluted 7.6%) |
152,000 | 715,667 | ||||||||||||
1,140,028 | 1,996,475 | |||||||||||||
CBT Nuggets, LLC |
Produces and Sells | |||||||||||||
14% Secured Debt (Maturity December 31, 2013) |
IT Certification |
1,120,000 | 1,082,793 | 1,120,000 | ||||||||||
10% Secured Debt (Maturity March 31, 2012) |
Training Videos |
610,000 | 610,000 | 610,000 | ||||||||||
10% Secured Debt (Maturity March 31, 2010) |
40,000 | 40,000 | 40,000 | |||||||||||
Member Units (6) (Fully diluted 16.3%) |
199,680 | 926,667 | ||||||||||||
1,932,473 | 2,696,667 | |||||||||||||
Condit Exhibits, LLC |
Tradeshow Exhibits/ | |||||||||||||
13% current / 5% PIK Secured Debt (Maturity July 1, 2013) |
Custom Displays |
1,649,230 | 1,624,362 | 1,624,362 | ||||||||||
Warrants (Fully diluted 18.8%) |
200,000 | 20,000 | ||||||||||||
1,824,362 | 1,644,362 | |||||||||||||
Hawthorne Customs & Dispatch Services, LLC |
Transportation/ | |||||||||||||
13% Secured Debt (Maturity January 31, 2011) |
Logistics |
275,000 | 264,465 | 264,465 | ||||||||||
Member Units (6) (Fully diluted 14.8%) |
137,500 | 280,000 | ||||||||||||
401,965 | 544,465 | |||||||||||||
Indianapolis Aviation Partners, LLC |
FBO / Aviation Support Services | |||||||||||||
12% Secured Debt (Maturity September 15, 2014) |
1,880,000 | 1,692,838 | 1,692,838 | |||||||||||
Warrants (Fully diluted 12.1%) |
451,714 | 451,714 | ||||||||||||
2,144,552 | 2,144,552 | |||||||||||||
Lighting Unlimited, LLC |
Commercial and Residential | |||||||||||||
Prime Plus 1% Secured Debt (Maturity August 22, 2012) (7) |
Lighting Products and |
1,233,333 | 1,225,742 | 1,225,742 | ||||||||||
14% Secured Debt (Maturity August 22, 2012) |
Design Services |
1,600,000 | 1,545,081 | 1,545,081 | ||||||||||
Warrants (Fully diluted 15.0%) |
50,000 | 50,000 | ||||||||||||
2,820,823 | 2,820,823 |
7
MAIN STREET CAPITAL II, LP
COMBINED SCHEDULE OF INVESTMENTS
September 30, 2009
(Unaudited)
COMBINED SCHEDULE OF INVESTMENTS
September 30, 2009
(Unaudited)
Portfolio Company/Type of Investment (1) | Industry | Principal (5) | Cost (5) | Fair Value | ||||||||||
Affiliate Investments (3) |
||||||||||||||
Olympus Building Services, Inc. |
Custodial/Facilities | |||||||||||||
12% Secured Debt (Maturity March 27, 2014) |
Services |
1,260,000 | 1,143,600 | 1,220,000 | ||||||||||
Warrants (Fully diluted 9.0%) |
100,000 | 266,667 | ||||||||||||
1,243,600 | 1,486,667 | |||||||||||||
OMi Holdings, Inc. |
Manufacturer of | |||||||||||||
12% Secured Debt (Maturity April 1, 2013) |
Overhead Cranes |
4,228,000 | 4,193,827 | 4,193,827 | ||||||||||
Common Stock (Fully diluted 19.2%) |
600,000 | 260,000 | ||||||||||||
4,793,827 | 4,453,827 | |||||||||||||
Schneider Sales Management, LLC |
Sales Consulting | |||||||||||||
13% Secured Debt (Maturity October 15, 2013) |
and Training |
1,320,000 | 1,271,131 | 1,271,131 | ||||||||||
Warrants (Fully diluted 8.0%) |
30,000 | | ||||||||||||
1,301,131 | 1,271,131 | |||||||||||||
Thermal & Mechanical Equipment, LLC |
Heat Exchange / Filtration | |||||||||||||
13% current / 5% PIK Secured Debt (Maturity September 25, 2014) |
Products and Services |
2,201,833 | 2,158,268 | 2,158,268 | ||||||||||
Prime plus 2% Secured Debt (Maturity September 25, 2014) (7) |
700,000 | 693,090 | 693,090 | |||||||||||
Warrants (Fully diluted 20.0%) |
400,000 | 400,000 | ||||||||||||
3,251,358 | 3,251,358 | |||||||||||||
Walden Smokey Point, Inc. |
Specialty Transportation/ | |||||||||||||
14% current / 4% PIK Secured Debt (Maturity December 30, 2013) |
Logistics |
3,297,422 | 3,238,590 | 3,238,590 | ||||||||||
Common Stock (Fully diluted 5.0%) |
400,000 | 600,000 | ||||||||||||
3,638,590 | 3,838,590 | |||||||||||||
Zieglers NYPD, LLC |
Casual Restaurant Group | |||||||||||||
Prime plus 2% Secured Debt (Maturity October 1, 2013) (7) |
400,000 | 396,660 | 396,660 | |||||||||||
13% current / 5% PIK Secured Debt (Maturity October 1, 2013) |
1,872,362 | 1,841,519 | 1,841,519 | |||||||||||
Warrants (Fully diluted 19.0%) |
240,000 | 240,000 | ||||||||||||
2,478,179 | 2,478,179 | |||||||||||||
Other |
303,696 | 303,696 | ||||||||||||
Subtotal Affiliate Investments |
39,395,499 | 31,840,792 | ||||||||||||
8
MAIN STREET CAPITAL II, LP
COMBINED SCHEDULE OF INVESTMENTS
September 30, 2009
(Unaudited)
COMBINED SCHEDULE OF INVESTMENTS
September 30, 2009
(Unaudited)
Portfolio Company/Type of Investment (1) | Industry | Principal (5) | Cost (5) | Fair Value | ||||||||||
Non-Control/Non-Affiliate Investments(4): |
||||||||||||||
Audio Messaging Solutions, LLC |
Audio Messaging | |||||||||||||
12% Secured Debt (Maturity May 8, 2014) |
Services |
2,273,600 | 2,096,995 | 2,096,995 | ||||||||||
Warrants (Fully diluted 3.4%) |
143,360 | 253,334 | ||||||||||||
2,240,355 | 2,350,329 | |||||||||||||
Compact Power Equipment Centers, LLC |
Light to Medium Duty | |||||||||||||
12% Secured Debt (Maturity September 23, 2014) |
Equipment Rental |
211,765 | 211,765 | 211,765 | ||||||||||
Member Units (Fully diluted 4.6%) |
458 | 458 | ||||||||||||
212,223 | 212,223 | |||||||||||||
East Teak Fine Hardwoods, Inc. |
Hardwood Products | |||||||||||||
Common Stock (Fully diluted 1.8%) |
70,000 | 199,231 | ||||||||||||
KBK Industries, LLC |
Specialty Manufacturer | |||||||||||||
14% Secured Debt (Maturity January 23, 2011) |
of Oilfield and |
1,312,500 | 1,274,176 | 1,274,176 | ||||||||||
8% Secured Debt (Maturity March 1, 2010) |
Industrial Products |
62,500 | 62,500 | 62,500 | ||||||||||
8% Secured Debt (Maturity March 31, 2010) |
150,000 | 150,000 | 150,000 | |||||||||||
Member Units (6) (Fully diluted 4.8%) |
62,500 | 90,000 | ||||||||||||
1,549,176 | 1,576,676 | |||||||||||||
Support Systems Homes, Inc. |
Manages Substance | |||||||||||||
15% Secured Debt (Maturity August 21, 2018) |
Abuse Treatment Centers |
350,139 | 350,139 | 350,139 | ||||||||||
Subtotal Non-Control/Non-Affiliate Investments |
4,421,893 | 4,688,598 | ||||||||||||
Total Portfolio Investments, September 30, 2009 |
$ | 82,000,170 | $ | 68,117,738 | ||||||||||
Marketable Securities and Idle Funds Investments |
Investments in Secured | |||||||||||||
Apria Healthcare Group Inc. Senior Secured Notes |
Debt Investments and |
$ | 4,800,000 | $ | 4,893,707 | $ | 5,021,411 | |||||||
11.25% (Maturity November 1, 2014) |
Certificates of Deposit |
|||||||||||||
1.65% Certificate of Deposit (Maturity December 11, 2009) |
1,000,000 | 1,000,000 | 1,000,000 | |||||||||||
1.15% Certificate of Deposit (Maturity December 7, 2009) |
2,250,000 | 2,250,000 | 2,250,000 | |||||||||||
$ | 8,143,707 | $ | 8,271,411 | |||||||||||
(1) | Debt investments are generally income producing. Equity and warrants are non-income producing, unless otherwise noted. | |
(2) | Controlled investments are defined by the Investment Company Act of 1940, as amended (1940 Act) as investments in which more than 25% of the voting securities are owned or where the ability to nominate greater than 50% of the board representation is maintained. | |
(3) | Affiliate investments are defined by the 1940 Act as investments in which between 5% and 25% of the voting securities are owned. | |
(4) | Non-Control/Non-Affiliate investments are defined by the 1940 Act as investments that are neither Control Investments nor Affiliate Investments. | |
(5) | Principal is net of prepayments. Cost is net of prepayments and accumulated unearned income. | |
(6) | Income producing through payment of dividends or distributions. | |
(7) | Subject to contractual minimum interest rates. |
9
MAIN STREET CAPITAL II, LP
COMBINED SCHEDULE OF INVESTMENTS
December 31, 2008
COMBINED SCHEDULE OF INVESTMENTS
December 31, 2008
Portfolio Company/Type of Investment (1) | Industry | Principal (5) | Cost (5) | Fair Value | ||||||||||
Control Investments (2) |
||||||||||||||
CBT Nuggets, LLC |
Produces and Sells | |||||||||||||
14% Secured Debt (Maturity June 1, 2011) |
IT Certification |
$ | 1,120,000 | $ | 1,068,861 | $ | 1,120,000 | |||||||
10% Secured Debt (Maturity December 31, 2009) |
Training Videos |
100,000 | 100,000 | 100,000 | ||||||||||
Member Units (6) (Fully diluted 19.4%) |
288,000 | 1,083,333 | ||||||||||||
Warrants (Fully diluted 7.0%) |
48,000 | 333,333 | ||||||||||||
1,504,861 | 2,636,666 | |||||||||||||
Ceres Management, LLC (Lambs) |
Aftermarket Automotive | |||||||||||||
14% Secured Debt (Maturity May 31, 2013) |
Services Chain |
1,600,000 | 1,570,654 | 1,570,654 | ||||||||||
Member Units (Fully diluted 28.0%) |
800,000 | 866,667 | ||||||||||||
2,370,654 | 2,437,321 | |||||||||||||
Gulf Manufacturing, LLC |
Industrial Metal | |||||||||||||
Prime plus 1% Secured Debt (Maturity August 31, 2012) |
Fabrication |
1,800,000 | 1,786,146 | 1,800,000 | ||||||||||
13% Secured Debt (Maturity August 31, 2012) |
2,850,000 | 2,621,665 | 2,820,000 | |||||||||||
Member Units (6) (Fully diluted 27.6%) |
708,000 | 1,650,000 | ||||||||||||
Warrants (Fully diluted 12.6%) |
240,000 | 825,000 | ||||||||||||
5,355,811 | 7,095,000 | |||||||||||||
Jensen Jewelers of Idaho, LLC |
Retail Jewelry | |||||||||||||
Prime Plus 2% Secured Debt (Maturity November 14, 2011) |
1,566,000 | 1,551,604 | 1,566,000 | |||||||||||
13% current / 6% PIK Secured Debt (Maturity November 14, 2011) |
1,506,886 | 1,470,595 | 1,506,886 | |||||||||||
Member Units (6) (Fully diluted 36.5%) |
564,000 | 570,000 | ||||||||||||
3,586,199 | 3,642,886 | |||||||||||||
Mid-Columbia Lumber Products, LLC |
||||||||||||||
Prime Plus 1% Secured Debt (Maturity June 30, 2010) |
Specialized Lumber Products | 1,000,000 | 995,000 | 995,000 | ||||||||||
12% Secured Debt (Maturity December 18, 2011) |
3,900,000 | 3,630,919 | 3,280,000 | |||||||||||
Member Units (Fully diluted 26.7%) |
500,000 | | ||||||||||||
Warrants (Fully diluted 25.5%) |
250,000 | | ||||||||||||
5,375,919 | 4,275,000 | |||||||||||||
The MPI Group, LLC |
Manufacturer of Custom | |||||||||||||
9% Secured Debt (Maturity October 2, 2013) |
Hollow Metal Doors, |
200,000 | 198,233 | 198,233 | ||||||||||
12% Secured Debt (Maturity October 2, 2013) |
Frames and Accessories |
5,000,000 | 4,745,134 | 4,745,134 | ||||||||||
Warrants (Fully diluted 45.0%) |
700,000 | 963,000 | ||||||||||||
5,643,367 | 5,906,367 | |||||||||||||
Universal Scaffolding & Equipment, LLC |
Manufacturer of Scaffolding | |||||||||||||
Prime plus 1% Secured Debt (Maturity August 17, 2012) (7) |
and Shoring Equipment |
1,831,500 | 1,817,457 | 1,817,457 | ||||||||||
13% current / 5% PIK Secured Debt (Maturity August 17, 2012) |
6,984,065 | 6,880,454 | 6,563,078 | |||||||||||
Member Units (Fully diluted 38.2%) |
2,060,439 | | ||||||||||||
10,758,350 | 8,380,535 | |||||||||||||
Vision Interests, Inc. |
Manufacturer/ | |||||||||||||
13% Secured Debt (Maturity June 5, 2012) |
Installer of Commercial |
5,640,000 | 5,368,675 | 5,368,675 | ||||||||||
Common Stock (Fully diluted 13.4%) |
Signage |
558,000 | 630,000 | |||||||||||
Warrants (Fully diluted 16.8%) |
240,000 | 630,000 | ||||||||||||
6,166,675 | 6,628,675 | |||||||||||||
Subtotal Control Investments |
40,761,836 | 41,002,450 | ||||||||||||
10
MAIN STREET CAPITAL II, LP
COMBINED SCHEDULE OF INVESTMENTS
December 31, 2008
COMBINED SCHEDULE OF INVESTMENTS
December 31, 2008
Portfolio Company/Type of Investment (1) | Industry | Principal (5) | Cost (5) | Fair Value | ||||||||||
Affiliate Investments (3) |
||||||||||||||
Advantage Millwork Company, Inc. |
Manufacturer/Distributor | |||||||||||||
12% Secured Debt (Maturity February 5, 2012) |
of Wood Doors | 4,600,000 | 4,400,427 | 4,400,427 | ||||||||||
Warrants (Fully diluted 18.3%) |
146,752 | | ||||||||||||
4,547,179 | 4,400,427 | |||||||||||||
Carlton Global Resources, LLC |
Processor of | |||||||||||||
13% PIK Secured Debt (Maturity November 15, 2011) |
Industrial Minerals | 7,187,915 | 6,942,264 | | ||||||||||
Member Units (Fully diluted 12.8%) |
600,000 | | ||||||||||||
7,542,264 | | |||||||||||||
California Healthcare Medical Billing, Inc. |
Healthcare | |||||||||||||
12% Secured Debt (Maturity October 17, 2013) |
Services | 893,000 | 722,887 | 722,887 | ||||||||||
Common Stock (Fully diluted 3.8%) |
247,000 | 247,000 | ||||||||||||
Warrants (Fully diluted 7.6%) |
152,000 | 152,000 | ||||||||||||
1,121,887 | 1,121,887 | |||||||||||||
Condit Exhibits, LLC |
Tradeshow Exhibits/ | |||||||||||||
13% current / 5% PIK Secured Debt (Maturity July 1, 2013) |
Custom Displays | 1,538,716 | 1,510,627 | 1,510,627 | ||||||||||
Warrants (Fully diluted 18.8%) |
200,000 | 200,000 | ||||||||||||
1,710,627 | 1,710,627 | |||||||||||||
Hawthorne Customs & Dispatch Services, LLC |
Transportation/ | |||||||||||||
13% Secured Debt (Maturity January 31, 2011) |
Logistics | 400,000 | 383,175 | 383,175 | ||||||||||
Member Units (6) (Fully diluted 9.3%) |
125,000 | 145,000 | ||||||||||||
Warrants (Fully diluted 5.5%) |
12,500 | 76,667 | ||||||||||||
520,675 | 604,842 | |||||||||||||
Lighting Unlimited, LLC |
Commercial and Residential | |||||||||||||
Prime Plus 1% Secured Debt (Maturity August 22, 2012) (7) |
Lighting Products and | 1,533,333 | 1,521,905 | 1,521,905 | ||||||||||
14% Secured Debt (Maturity August 22, 2012) |
Design Services | 1,600,000 | 1,534,366 | 1,534,366 | ||||||||||
Warrants (Fully diluted 15.0%) |
50,000 | 50,000 | ||||||||||||
3,106,271 | 3,106,271 | |||||||||||||
OMi Holdings, Inc. |
Manufacturer of | |||||||||||||
12% Secured Debt (Maturity April 1, 2013) |
Overhead Cranes | 4,440,000 | 4,398,049 | 4,398,049 | ||||||||||
Common Stock (Fully diluted 19.2%) |
600,000 | 380,000 | ||||||||||||
4,998,049 | 4,778,049 | |||||||||||||
Schneider Sales Management, LLC |
Sales Consulting | |||||||||||||
13% Secured Debt (Maturity October 15, 2013) |
and Training | 1,320,000 | 1,264,901 | 1,264,901 | ||||||||||
Warrants (Fully diluted 8.0%) |
30,000 | 30,000 | ||||||||||||
1,294,901 | 1,294,901 | |||||||||||||
Walden Smokey Point, Inc. |
Specialty Transportation/ | |||||||||||||
14% current / 4% PIK Secured Debt (Maturity December 30,
2013) |
Logistics | 3,200,355 | 3,136,356 | 3,136,356 | ||||||||||
Common Stock (Fully diluted 5.0%) |
400,000 | 400,000 | ||||||||||||
3,536,356 | 3,536,356 | |||||||||||||
Zieglers NYPD, LLC |
Casual Restaurant | |||||||||||||
Prime plus 2% Secured Debt (Maturity October 1, 2013) (7) |
Group | 600,000 | 396,159 | 396,159 | ||||||||||
13% current / 5% PIK Secured Debt (Maturity October 1, 2013) |
2,704,262 | 1,768,350 | 1,768,350 | |||||||||||
Warrants (Fully diluted 19.0%) |
240,000 | 240,000 | ||||||||||||
2,404,509 | 2,404,509 | |||||||||||||
Subtotal Affiliate Investments |
30,782,718 | 22,957,869 | ||||||||||||
11
MAIN STREET CAPITAL II, LP
COMBINED SCHEDULE OF INVESTMENTS
December 31, 2008
COMBINED SCHEDULE OF INVESTMENTS
December 31, 2008
Portfolio Company/Type of Investment (1) | Industry | Principal (5) | Cost (5) | Fair Value | ||||||||||
Non-Control/Non-Affiliate Investments(4): |
||||||||||||||
East Teak Fine Hardwoods, Inc. |
Hardwood Products | |||||||||||||
Common Stock (Fully diluted 1.8%) |
70,000 | 263,846 | ||||||||||||
KBK Industries, LLC |
Specialty Manufacturer | |||||||||||||
14% Secured Debt (Maturity January 23, 2011) |
of Oilfield and | 1,312,500 | 1,255,789 | 1,312,500 | ||||||||||
8% Secured Debt (Maturity March 1, 2010) |
Industrial Products | 156,250 | 156,250 | 156,250 | ||||||||||
8% Secured Debt (Maturity March 31, 2009) |
150,000 | 150,000 | 150,000 | |||||||||||
Member Units (6) (Fully diluted 4.8%) |
62,500 | 258,333 | ||||||||||||
1,624,539 | 1,877,083 | |||||||||||||
Support Systems Homes, Inc. |
Manages Substance | |||||||||||||
15% Secured Debt (Maturity August 21, 2018) |
Abuse Treatment Centers | 350,340 | 350,340 | 350,340 | ||||||||||
Subtotal Non-Control/Non-Affiliate Investments |
2,044,879 | 2,491,269 | ||||||||||||
Total Portfolio Investments, December 31, 2008 |
$ | 73,589,433 | $ | 66,451,588 | ||||||||||
(1) | Debt investments are generally income producing. Equity and warrants are non-income producing, unless otherwise noted. | |
(2) | Controlled investments are defined by the Investment Company Act of 1940, as amended (1940 Act), as investments in which more than 25% of the voting securities are owned or where the ability to nominate greater than 50% of the board representation is maintained. | |
(3) | Affiliate investments are defined by the 1940 Act as investments in which between 5% and 25% of the voting securities are owned. | |
(4) | Non-Control/Non-Affiliate investments are defined by the 1940 Act as investments that are neither Control Investments nor Affiliate Investments. | |
(5) | Principal is net of prepayments. Cost is net of prepayments and accumulated unearned income. | |
(6) | Income producing through payment of dividends or distributions. | |
(7) | Subject to contractual minimum interest rates. |
12
MAIN STREET CAPITAL II, LP
COMBINED SCHEDULE OF INVESTMENTS
December 31, 2007
COMBINED SCHEDULE OF INVESTMENTS
December 31, 2007
Investment (1) | Industry | Principal (5) | Cost (5) | Fair Value | ||||||||||
Control Investments (2) |
||||||||||||||
CBT Nuggets, LLC |
Produces and Sells | |||||||||||||
Prime plus 2% Secured Debt (Maturity June 1, 2011) |
IT Certification | $ | 240,000 | $ | 222,995 | $ | 222,995 | |||||||
14% Secured Debt (Maturity June 1, 2011) |
Training Videos | 1,240,000 | 1,165,343 | 1,165,343 | ||||||||||
Member Units (Fully diluted 19.4%) |
288,000 | 763,333 | ||||||||||||
Warrants (Fully diluted 7.0%) |
48,000 | 230,000 | ||||||||||||
1,724,338 | 2,381,671 | |||||||||||||
Gulf Manufacturing, LLC |
Industrial Metal | |||||||||||||
Prime plus 1% Secured Debt (Maturity August 31, 2012) |
Fabrication | 1,800,000 | 1,782,954 | 1,782,954 | ||||||||||
13% Secured Debt (Maturity August 31, 2012) |
3,000,000 | 2,713,824 | 2,713,824 | |||||||||||
Member Units (Fully diluted 27.6%) |
708,000 | 708,000 | ||||||||||||
Warrants (Fully diluted 12.6%) |
240,000 | 375,000 | ||||||||||||
5,444,778 | 5,579,778 | |||||||||||||
Jensen Jewelers of Idaho, LLC |
Retail Jewelry | |||||||||||||
Prime Plus 2% Secured Debt (Maturity November 14, 2011) |
1,800,000 | 1,771,200 | 1,771,200 | |||||||||||
13% current / 6% PIK Secured Debt (Maturity November 14, 2011) |
1,604,186 | 1,552,233 | 1,552,233 | |||||||||||
Member Units (6) (Fully diluted 37.6%) |
564,000 | 1,222,500 | ||||||||||||
3,887,433 | 4,545,933 | |||||||||||||
Mid-Columbia Lumber Products, LLC |
Specialized Lumber | |||||||||||||
Prime Plus 1% Secured Debt (Maturity June 30, 2010) |
Products | 500,000 | 491,667 | 491,667 | ||||||||||
12% Secured Debt (Maturity December 18, 2011) |
3,900,000 | 3,560,413 | 3,400,000 | |||||||||||
Member Units (Fully diluted 19.44%) |
300,000 | | ||||||||||||
Warrants (Fully diluted 28.0%) |
250,000 | | ||||||||||||
4,602,080 | 3,891,667 | |||||||||||||
The MPI Group, LLC |
Manufacturer of Custom | |||||||||||||
12% Secured Debt (Maturity October 2, 2013) |
Hollow Metal Doors, | 5,000,000 | 4,708,461 | 4,708,461 | ||||||||||
Warrants (Fully diluted 25.0%) |
Frames and Accessories | 500,000 | 500,000 | |||||||||||
Warrants (Fully diluted 20.0%) |
200,000 | 200,000 | ||||||||||||
5,408,461 | 5,408,461 | |||||||||||||
Universal Scaffolding & Equipment, LLC |
Manufacturer of Scaffolding | |||||||||||||
Prime plus 1% Secured Debt (Maturity August 16, 2012) (7) |
and Shoring Equipment | 2,330,999 | 2,309,001 | 2,309,001 | ||||||||||
13% current / 5% PIK Secured Debt (Maturity August 16, 2012) |
6,638,627 | 6,514,576 | 6,514,576 | |||||||||||
Member Units (Fully Diluted 38.1%) |
2,060,438 | 2,128,846 | ||||||||||||
10,884,015 | 10,952,423 | |||||||||||||
Vision Interests, Inc. |
Manufacturer/ | |||||||||||||
13% Secured Debt (Maturity June 5, 2012) |
Installer of Commercial | 5,640,000 | 5,312,493 | 5,312,493 | ||||||||||
Common stock (Fully diluted 13.4%) |
Signage | 558,000 | 558,000 | |||||||||||
Warrants (Fully diluted 16.8%) |
240,000 | 562,500 | ||||||||||||
6,110,493 | 6,432,993 | |||||||||||||
Subtotal Control Investments |
38,061,598 | 39,192,926 | ||||||||||||
13
MAIN STREET CAPITAL II, LP
COMBINED SCHEDULE OF INVESTMENTS
December 31, 2007
COMBINED SCHEDULE OF INVESTMENTS
December 31, 2007
Investment (1) | Industry | Principal (5) | Cost (5) | Fair Value | ||||||||||
Affiliate Investments (3) |
||||||||||||||
Advantage Millwork Company, Inc. |
Manufacturer/Distributor | |||||||||||||
12% Secured Debt (Maturity February 5, 2012) |
of Wood Doors | 4,000,000 | 3,781,013 | 3,781,013 | ||||||||||
Warrants (Fully diluted 16.3%) |
130,720 | 130,720 | ||||||||||||
3,911,733 | 3,911,733 | |||||||||||||
Carlton Global Resources, LLC |
Processor of | |||||||||||||
13% PIK Secured Debt (Maturity November 15, 2011) |
Industrial Minerals | 7,031,666 | 6,792,264 | 3,903,786 | ||||||||||
Member Units (Fully diluted 12.8%) |
600,000 | | ||||||||||||
7,392,264 | 3,903,786 | |||||||||||||
Hawthorne Customs & Dispatch Services, LLC |
Transportation/ | |||||||||||||
13% Secured Debt (Maturity January 31, 2011) |
Logistics | 450,000 | 425,302 | 425,302 | ||||||||||
Member Units (6) (Fully diluted 9.3%) |
125,000 | 145,000 | ||||||||||||
Warrants (Fully diluted 5.5%) |
12,500 | 76,667 | ||||||||||||
562,802 | 646,969 | |||||||||||||
Lighting Unlimited, LLC |
Commercial and Residential | |||||||||||||
Prime Plus 1% Secured Debt (Maturity August 22, 2012) (7) |
Lighting Products and | 1,900,000 | 1,881,059 | 1,881,059 | ||||||||||
14% Secured Debt (Maturity August 22, 2012) |
Design Services | 1,600,000 | 1,521,796 | 1,521,796 | ||||||||||
Warrants (Fully diluted 15.0%) |
50,000 | 50,000 | ||||||||||||
3,452,855 | 3,452,855 | |||||||||||||
Talens Marine and Fuel, Inc. |
Fuel Supplier Servicing | |||||||||||||
13% Secured Debt (Maturity September 9, 2012) |
Primarily the Marine | 7,050,000 | 6,663,288 | 6,663,288 | ||||||||||
Warrants (Fully diluted 14.0%) |
Markets | 262,000 | 262,000 | |||||||||||
6,925,288 | 6,925,288 | |||||||||||||
Wicks N More, LLC |
Manufacturer of | |||||||||||||
12% Secured Debt (Maturity April 26, 2011) |
High-end Candles | 2,480,000 | 2,285,667 | 1,114,867 | ||||||||||
Member Units (Fully diluted 7.7%) |
240,000 | | ||||||||||||
Warrants (Fully diluted 14.2%) |
140,000 | | ||||||||||||
2,665,667 | 1,114,867 | |||||||||||||
Subtotal Affiliate Investments |
24,910,609 | 19,955,498 | ||||||||||||
14
MAIN STREET CAPITAL II, LP
COMBINED SCHEDULE OF INVESTMENTS
December 31, 2007
COMBINED SCHEDULE OF INVESTMENTS
December 31, 2007
Investment (1) | Industry | Principal (5) | Cost (5) | Fair Value | ||||||||||
Non-Control/Non-Affiliate Investments (4): |
||||||||||||||
East Teak Fine Hardwoods, Inc. |
||||||||||||||
13% Current/5.5% PIK Secured Debt (Maturity April 13, 2011) |
Hardwood Products | 889,015 | 871,647 | 871,647 | ||||||||||
Common Stock (Fully diluted 1.8%) |
70,000 | 263,846 | ||||||||||||
941,647 | 1,135,493 | |||||||||||||
KBK Industries, LLC |
Specialty Manufacturer | |||||||||||||
14% Secured Debt (Maturity January 23, 2011) |
of Oilfield and | 1,312,500 | 1,234,310 | 1,234,310 | ||||||||||
8% Secured Debt (Maturity July 1, 2009) |
Industrial Products | 207,688 | 207,688 | 207,688 | ||||||||||
Prime Plus 2% Secured Debt (Maturity January 31, 2008) |
25,000 | 228,750 | ||||||||||||
Member Units (6) (Fully diluted 4.8%) |
62,500 | 233,333 | ||||||||||||
1,529,498 | 1,904,081 | |||||||||||||
Support Systems Homes, Inc. |
Manages Substance | |||||||||||||
14% Current/4% PIK Secured Debt (Maturity June 5, 2012) |
Abuse Treatment Centers | 2,288,511 | 2,238,737 | 2,238,737 | ||||||||||
8% Secured Debt (Maturity June 5, 2012) |
238,332 | 235,521 | 235,521 | |||||||||||
2,474,258 | 2,474,258 | |||||||||||||
Turbine Air Systems, Ltd. |
Commercial and | |||||||||||||
12% Secured Debt (Maturity October 11, 2011) |
Industrial Chilling Systems | 1,000,000 | 901,041 | 901,041 | ||||||||||
Subtotal Non-Control/Non-Affiliate Investments |
5,846,444 | 6,414,873 | ||||||||||||
Total Portfolio Investments, December 31, 2007 |
$ | 68,818,651 | $ | 65,563,297 | ||||||||||
(1) | Debt investments are generally income producing. Equity and warrants are non-income producing, unless otherwise noted. | |
(2) | Controlled investments are defined by the Investment Company Act of 1940, as amended (1940 Act), as investments in which more than 25% of the voting securities are owned or where the ability to nominate greater than 50% of the board representation is maintained. | |
(3) | Affiliate investments are defined by the 1940 Act as investments in which between 5% and 25% of the voting securities are owned. | |
(4) | Non-Control/Non-Affiliate investments are defined by the 1940 Act as investments that are neither Control Investments nor Affiliate Investments. | |
(5) | Principal is net of prepayments. Cost is net of prepayments and accumulated unearned income. | |
(6) | Income producing through payment of dividends or distributions. | |
(7) | Subject to contractual minimum interest rates. |
15
MAIN STREET CAPITAL II, LP
NOTES TO COMBINED FINANCIAL STATEMENTS
(information at September 30, 2009 and for the nine months ended September 30, 2009 and 2008 is unaudited)
NOTES TO COMBINED FINANCIAL STATEMENTS
(information at September 30, 2009 and for the nine months ended September 30, 2009 and 2008 is unaudited)
Note 1. Organization and Basis of Presentation:
Organization
Main Street Capital II, LP (the Fund), a Delaware limited partnership, was formed on June 30,
2005 for the purpose of providing private financing to lower middle market companies. The Fund
began capital raising in 2005 and commenced investment operations in January 2006. The general
partner is Main Street Capital II GP, LLC, a Delaware limited liability company (the General
Partner). The Funds investments are managed by Main Street Capital Partners, LLC (the Investment
Manager). The General Partner and the Investment Manager are affiliated through common management.
On January 19, 2006, the Fund was granted a license to operate as a Small Business Investment
Company (SBIC) pursuant to Section 301(c) of the Small Business Investment Act of 1958, as amended,
and the regulations thereunder (the SBIC Act). As of September 30, 2009 and December 31, 2008 and
2007, the Fund had issued $70,000,000, $50,000,000, and $39,800,000, respectively, in debentures
through the SBIC program.
Basis of Presentation
The Funds combined financial statements are prepared in accordance with U.S. generally
accepted accounting principles (U.S. GAAP). The Funds results of operations and cash flows for
the nine months ended September 30, 2009 and 2008 and for the years ended December 31, 2008 and
2007, and financial position as of September 30, 2009 and December 31, 2008 and 2007, are presented
on a combined basis with the accounts of the General Partner. The effects of all intercompany
transactions between the Fund and the General Partner have been eliminated. The total assets of the
General Partner after eliminations were immaterial for all periods presented. Marketable
securities and idle funds investments are classified as financial instruments and are reported
separately on the Funds Combined Balance Sheets and Combined Schedule of Investments due to the
nature of such investments. To allow for more relevant disclosure of the Funds core investment
portfolio, core portfolio investments, as used herein, refers to all of the Funds portfolio
investments excluding all Marketable securities and idle funds investments.
In connection with valuing portfolio investments, marketable securities and idle funds
investments, the Fund adopted the provisions of the Financial Accounting Standards Board (FASB)
Accounting Standards Codification (Codification or ASC) 820, Fair Value Measurements and
Disclosures (ASC 820) in the first quarter of 2008. ASC 820 defines fair value, establishes a
framework for measuring fair value, establishes a fair value hierarchy based on the quality of
inputs used to measure fair value, and enhances disclosure requirements for fair value
measurements. The Fund accounts for these investments at fair value.
Under the investment company rules and regulations pursuant to Article 6 of Regulation S-X and
the Audit and Accounting Guide for Investment Companies issued by the American Institute of
Certified Public Accountants (the AICPA Guide), the Fund is precluded from consolidating
portfolio company investments, including those in which it has a controlling interest, unless the
portfolio company is another investment company. An exception to this general principle in the
AICPA Guide occurs if the Fund owns a controlled operating company that provides all or
substantially all of its services directly to the Fund or to an investment company of the Fund.
None of the investments made by the Fund qualify for this exception. Therefore, the Funds
portfolio investments are carried on the balance sheet at fair value, as discussed further in Note
2, with any adjustments to fair value recognized as Net Change in Unrealized Appreciation
(Depreciation) from Investments on the Statement of Operations until the investment is disposed
of, resulting in any gain or loss on exit being recognized as a Net Realized Gain (Loss) from
Investments.
Unaudited Interim Results
The accompanying interim combined balance sheet and schedule of investments as of September
30, 2009 and the interim combined statements of operations and cash flows for the nine months ended
September 30, 2009 and 2008, and the interim combined statement of changes in members equity and
partners capital for the nine months ended September 30, 2009 are all unaudited interim financial
statements. These unaudited interim financial statements have been prepared on the same basis as
the accompanying annual audited financial statements and, in the opinion of management, reflect all
adjustments (which include normal, recurring adjustments) necessary to present fairly the combined
accounts of the Fund and the General Partner for such interim periods. The interim results as of
and for the nine months ended September 30, 2009 are not necessarily indicative of the results that
may be achieved for the full year ended December 31, 2009.
16
Portfolio Investment Classification
The Fund classifies its portfolio investments in accordance with the requirements of the 1940
Act. Under the 1940 Act, Control Investments are defined as investments in which more than 25% of
the voting securities are owned or where the ability to nominate greater than 50% of the board
representation is maintained. Under the 1940 Act, Affiliate Investments are defined as
investments in which between 5% and 25% of the voting securities are owned. Under the 1940 Act,
Non-Control/Non-Affiliate Investments are defined as investments that are neither Control
investments nor Affiliate investments.
Note 2. Significant Accounting Policies:
Valuation of Investments
The Fund accounts for its core portfolio investments at fair value. As a result, the Fund
adopted the provisions of ASC 820, Fair Value Measurements and Disclosures, in the first quarter of
2008. ASC 820 defines fair value, establishes a framework for measuring fair value, establishes a
fair value hierarchy based on the quality of inputs used to measure fair value and enhances
disclosure requirements for fair value measurements. ASC 820 requires the Fund to assume that the
portfolio investment is to be sold in the principal market to independent market participants, or
in the absence of a principal market, in the most advantageous market, which may be a hypothetical
market. Market participants are defined as buyers and sellers in the principal or most advantageous
market that are independent, knowledgeable, and willing and able to transact. With the adoption of
this statement, the Fund incorporated the income approach to estimate the fair value of its core
portfolio debt investments principally using a yield-to-maturity model. The adoption of ASC 820 did
not have a significant impact on the core investment portfolio fair value determination.
The Funds core business plan calls for it to invest primarily in illiquid securities issued
by private companies. These core investments may be subject to restrictions on resale and will
generally have no established trading market. As a result, the Fund determines in good faith the
fair value of its portfolio investments pursuant to a valuation policy in accordance with ASC 820
and a valuation process approved by the General Partner and in accordance with the 1940 Act. The
Fund reviews external events, including private mergers, sales and acquisitions involving
comparable companies, and includes these events in the valuation process. The Funds valuation
policy and process are intended to provide a consistent basis for determining the fair value of the
portfolio.
For valuation purposes, control investments are composed of equity and debt securities for
which the Fund has a controlling interest in the portfolio company or has the ability to nominate a
majority of the portfolio companys board of directors. Market quotations are generally not readily
available for the Funds control investments. As a result, the Fund determines the fair value of
control investments using a combination of market and income approaches. Under the market approach,
the Fund will typically use the enterprise value methodology to determine the fair value of these
investments. The enterprise value is the fair value at which an enterprise could be sold in a
transaction between two willing parties, other than through a forced or liquidation sale.
Typically, private companies are bought and sold based on multiples of earnings before interest,
taxes, depreciation and amortization, or EBITDA, cash flows, net income, revenues, or in limited
cases, book value. There is no single methodology for estimating enterprise value. For any one
portfolio company, enterprise value is generally described as a range of values from which a single
estimate of enterprise value is derived. In estimating the enterprise value of a portfolio company,
the Fund analyzes various factors, including the portfolio companys historical and projected
financial results. The Fund allocates the enterprise value to investments in order of the legal
priority of the investments. The Fund will also use the income approach to determine the fair value
of these securities, based on projections of the discounted future free cash flows that the
portfolio company or the debt security will likely generate. The valuation approaches for the
Funds control investments estimate the value of the investment if it were to sell, or exit, the
investment, assuming the highest and best use of the investment by market participants. In
addition, these valuation approaches consider the value associated with the Funds ability to
control the capital structure of the portfolio company, as well as the timing of a potential exit.
For valuation purposes, non-control investments are composed of debt and equity securities for
which the Fund does not have a controlling interest in the portfolio company, or the ability to
nominate a majority of the portfolio companys board of directors. Market quotations for the Funds
non-control investments are generally not readily available. For the Funds non-control
investments, the Fund uses a combination of market and income approaches to value its equity
investments and the income approach to value its debt instruments. For non-control debt
investments, the Fund determines the fair value primarily using a yield approach that analyzes the
discounted cash flows of interest and principal for the debt security, as set forth in the
associated loan agreements, as well as the financial position and credit risk of each of these
portfolio investments. The Funds estimate of the expected repayment date of a debt security is
generally the legal maturity date of the instrument, as the Fund generally intends to hold its
loans to maturity. The yield analysis considers changes in leverage levels, credit quality,
portfolio company performance and other factors. The Fund will use the value determined by the
yield analysis as the fair value for that security; however, because of the Funds general intent
to hold its loans to maturity, the fair value will not exceed the face amount of the debt security.
A change in the assumptions that the Fund uses to estimate the fair value of its debt securities
using the yield analysis could have a material impact on the determination of fair value. If there
is deterioration in credit quality or a debt security is in workout status, the Fund may consider
other factors in determining the fair value of a debt security, including the value attributable to
the debt security from the enterprise value of the portfolio company or the proceeds that would be
received in a liquidation analysis.
17
Due to the inherent uncertainty in the valuation process, the Funds estimate of fair value
may differ materially from the values that would have been used had a ready market for the
securities existed. In addition, changes in the market environment, portfolio company performance
and other events that may occur over the lives of the investments may cause the gains or losses
ultimately realized on these investments to be materially different than the valuations currently
assigned. The Fund determines the fair value of each individual investment and records changes in
fair value as unrealized appreciation or depreciation.
The Fund believes its investments as of September 30, 2009 and December 31, 2008 and 2007
approximate fair value as of those dates based on the market in which the Fund operates and other
conditions in existence at those reporting periods.
Use of Estimates
The preparation of financial statements in conformity with U.S. GAAP requires management to
make estimates and assumptions that affect the reported amounts of assets and liabilities and
disclosure of contingent assets and liabilities at the date of the financial statements and the
reported amounts of income and expenses during the period. Additionally, as explained above, the
financial statements include portfolio investments whose values have been estimated by the General
Partner in the absence of readily ascertainable market values. Because of the inherent uncertainty
of the valuations, those estimated values may differ significantly from the values that would have
been used had a readily available market for the investments existed, and it is reasonably possible
that the differences could be material.
Cash and Cash Equivalents
Cash and cash equivalents consist of highly liquid investments with an original maturity of
three months or less.
Partner Capital Contributions
Partner contributions are recognized when the Fund has received the amounts called against the
partners capital commitment.
Interest and Dividend Income
Interest and dividend income is recorded on the accrual basis to the extent that such amounts
are expected to be collected. Dividend income is recorded as dividends are declared or at the
point an obligation exists for the portfolio company to make a distribution. In accordance with the
valuation policy, accrued interest and dividend income is evaluated periodically for
collectibility. When a loan or debt security becomes 90 days or more past due, and if the Fund
otherwise does not expect the debtor to be able to service all of its debt or other obligations,
the Fund will generally place the loan or debt security on non-accrual status and cease recognizing
interest income on that loan or debt security until the borrower has demonstrated the ability and
intent to pay contractual amounts due. If a loan or debt securitys status significantly improves
regarding ability to service the debt or other obligations, or if a loan or debt security is fully
impaired or written off, it will be removed from non-accrual status.
While not significant to its total core portfolio, the Fund holds debt instruments in its core
investment portfolio that contain payment-in-kind (PIK) interest provisions. The PIK interest,
computed at the contractual rate specified in each debt agreement, is added to the principal
balance of the debt and is recorded as interest income. Thus, the actual collection of this
interest may be deferred until the time of debt principal repayment.
As of September 30, 2009, the Fund had two investments on non-accrual status, which comprised
approximately 6.9% of the core investment portfolio at fair value. As of December 31, 2008, the
Fund had no investments on non-accrual status. As of December 31, 2007, the Fund had two
investments on non-accrual status, which comprised approximately 7.7% of the core investment
portfolio at fair value.
18
Deferred Financing Costs
Deferred financing costs consist of SBIC Debenture commitment fees and SBIC Debenture leverage
fees which have been capitalized and amortized into interest expense over the life of the related
debt. Deferred financing costs balances as of September 30, 2009 and December 31, 2008 and 2007 are
as follows:
September 30, | December 31, | |||||||||||
2009 | 2008 | 2007 | ||||||||||
(unaudited) | ||||||||||||
SBIC Debenture Commitment
Fees |
$ | 800,000 | $ | 800,000 | $ | 500,000 | ||||||
SBIC Debenture Leverage Fees |
1,695,000 | 1,210,000 | 962,650 | |||||||||
Subtotal |
2,495,000 | 2,010,000 | 1,462,650 | |||||||||
Less Accumulated Amortization |
(418,102 | ) | (249,893 | ) | (84,715 | ) | ||||||
$ | 2,076,898 | $ | 1,760,107 | $ | 1,377,935 | |||||||
Estimated aggregate amortization expense for each of the five years succeeding December 31,
2008 and thereafter is as follows:
Estimated | ||||
Year Ending December 31, | Amortization | |||
2009 |
$ | 228,084 | ||
2010 |
247,000 | |||
2011 |
249,500 | |||
2012 |
249,500 | |||
2013 |
249,500 | |||
2014 and thereafter |
1,021,523 |
Fee Income Structuring and Advisory
The Fund may periodically provide services, including structuring and advisory services, to
its portfolio companies. For services that are separately identifiable and evidence exists to
substantiate fair value, income is recognized as earned, which is generally when the investment or
other applicable transaction closes. Fees received in connection with debt financing transactions
for services that do not meet these criteria are treated as debt origination fees and are accreted
into interest income over the life of the financing.
Unearned Income Debt Origination Fees and Original Issue Discount
The Fund capitalizes upfront debt origination fees received in connection with financings and
reflects such fees as unearned income netted against investments. The Fund will also capitalize and
offset direct loan origination costs against the origination fees received. The unearned income
from the fees, net of debt origination costs, is accreted into interest income based on the
effective interest method over the life of the financing.
In connection with its debt investments, the Fund sometimes receives nominal cost warrants
(nominal cost equity) that are valued as part of the negotiation process with the particular
portfolio company. When the Fund receives nominal cost equity, the Fund allocates its cost basis in
its investment between its debt securities and its nominal cost equity at the time of origination.
Any resulting discount from recording the debt is reflected as unearned income, which is netted
against the investment, and accreted into interest income based on the effective interest method
over the life of the debt.
Income Taxes
The Fund is taxed under the partnership provisions of the Internal Revenue Code. Under these
provisions of the Code, the General Partner and Limited Partners are responsible for reporting
their share of the Partnerships taxable income or loss on their income tax returns. Accordingly,
the Fund is not subject to Federal or State income taxes.
19
Net Realized Gains or Losses from Investments and Net Change in Unrealized Appreciation or
Depreciation from Investments
Realized gains or losses are measured by the difference between the net proceeds from the sale
or redemption of an investment and the cost basis of the investment, without regard to unrealized
appreciation or depreciation previously recognized, and includes investments written-off during the
period net of recoveries. Net change in unrealized appreciation or depreciation from investments
reflects the net change in the valuation of the investment portfolio and financial instruments
pursuant to the Funds valuation guidelines and the reclassification of any prior period unrealized
appreciation or depreciation on exited investments.
Syndication Costs
Syndication costs (generally fees and expenses associated with fund raising) are deducted from
partners capital as incurred.
Recently Issued Accounting Standards
In October 2008, the FASB amended ASC 820 with ASC 820-10-35-15A, Financial Assets in a Market
That Is Not Active, to provide an illustrative example of how to determine the fair value of a
financial asset in an inactive market. ASC 820-10-35-15A does not change the fair value measurement
principles previously set forth. Since adopting ASC 820 in January 2008, the Funds practices for
determining the fair value of its investment portfolio and financial instruments have been, and
continue to be, consistent with the guidance provided in ASC 820-10-35-15A. Therefore, the Funds
adoption of the update did not affect its practices for determining the fair value of its
investment portfolio and financial instruments, and its adoption did not have a material effect on
its financial position or results of operations.
In April 2009, the FASB amended ASC 820 and ASC 825 with ASC 820-10-35, Subsequent
Measurement, and ASC 825-10-65, Transition and Open Effective Date Information. Both amendments are
effective for reporting periods ending on or after June 15, 2009. Since adopting ASC 820 and ASC
825 in January 2008, the Funds practices for determining fair value and for disclosures about the
fair value of its investment portfolio and financial instruments have been, and continue to be,
consistent with the guidance provided in the amended pronouncements. Therefore, the Funds adoption
of these updates did not affect its practices for determining the fair value of its investment
portfolio and financial instruments, and its adoption did not have a material effect on its
financial position or results of operations.
In May 2009, the FASB amended ASC 855, Subsequent Events with ASC 855-10-50, Disclosure, which
establishes general standards of accounting for and disclosure of events that occur after the
balance sheet date but before financial statements are issued or are available to be issued. ASC
855-10-50 includes a new required disclosure of the date through which an entity has evaluated
subsequent events and is effective for interim periods or fiscal years ending after June 15, 2009.
The Funds adoption of ASC 855-10-50 did not have a material effect on its financial position or
results of operations.
In June 2009, the FASB issued ASC 105, Generally Accepted Accounting Principles, which became
the single official source of authoritative, nongovernmental U.S. GAAP, other than rules and
interpretive releases issued by the Securities and Exchange Commission. The Codification
reorganized the literature and changed the naming mechanism by which topics are referenced. ASC 105
was effective for the Fund during its interim period ended September 30, 2009. The Companys
accounting policies and amounts presented in the financial statements were not impacted by this
change.
Note 3. Fair Value Hierarchy:
In accordance with ASC 820, the Fund has categorized its portfolio investments, marketable
securities and idle funds investments based on the priority of the inputs to the valuation
technique, into a three-level fair value hierarchy. The fair value hierarchy gives the highest
priority to quoted prices in active markets for identical investments (Level 1) and the lowest
priority to unobservable inputs (Level 3).
Portfolio investments, marketable securities and idle funds investments, recorded on the
Funds balance sheet are categorized based on the inputs to the valuation techniques as follows:
Level 1 Investments whose values are based on unadjusted quoted prices for identical assets
in an active market that the Fund has the ability to access (examples include investments in active
exchange-traded equity securities and investments in most U.S. government and agency securities).
20
Level 2 Investments whose values are based on quoted prices in markets that are not active
or model inputs that are observable either directly or indirectly for substantially the full term
of the investment. Level 2 inputs include the following:
| Quoted prices for similar assets in active markets (for example, investments in restricted stock); |
| Quoted prices for identical or similar assets in non-active markets (for example, investments in thinly traded public companies); |
| Pricing models whose inputs are observable for substantially the full term of the investment (for example, market interest rate indices); and |
| Pricing models whose inputs are derived principally from, or corroborated by, observable market data through correlation or other means for substantially the full term of the investment. |
Level 3 Investments whose values are based on prices or valuation techniques that require
inputs that are both unobservable and significant to the overall fair value measurement. These
inputs reflect managements own assumptions about the assumptions a market participant would use in
pricing the investment (for example, investments in illiquid securities issued by private
companies).
As required by ASC 820, when the inputs used to measure fair value fall within different
levels of the hierarchy, the level within which the fair value measurement is categorized is based
on the lowest level input that is significant to the fair value measurement in its entirety. For
example, a Level 3 fair value measurement may include inputs that are observable (Levels 1 and
2) and unobservable (Level 3). Therefore, gains and losses for such investments categorized within
the Level 3 table below may include changes in fair value that are attributable to both observable
inputs (Levels 1 and 2) and unobservable inputs (Level 3). The Fund conducts reviews of fair value
hierarchy classifications on a quarterly basis. Changes in the observability of valuation inputs
may result in a reclassification for certain investments.
As of September 30, 2009, all of the Funds marketable securities and idle funds investments
consisted primarily of investments in secured debt investments and certificates of deposit. The
fair value determination for these investments primarily consisted of observable inputs. As a
result, all of the Funds marketable securities and idle funds investments were categorized as
Level 1 as of September 30, 2009, with a fair value of $8,271,411. For the years ended December
31, 2008 and 2007, the Fund had no investments categorized as marketable securities and idle funds
investments.
As of September 30, 2009 and December 31, 2008 and 2007, all of the Funds core portfolio
investments consisted of illiquid securities issued by private companies. The fair value
determination for these core investments primarily consisted of unobservable inputs. As a result,
all of the Funds core portfolio investments were categorized as Level 3. The fair value
determination of each portfolio investment required one or more of the following unobservable
inputs:
| Financial information obtained from each portfolio company, including unaudited statements of operations and balance sheets for the most recent period available as compared to budgeted numbers; |
| Current and projected financial condition of the portfolio company; |
| Current and projected ability of the portfolio company to service its debt obligations; |
| Type and amount of collateral, if any, underlying the investment; |
| Current financial ratios (e.g., fixed charge coverage ratio, interest coverage ratio, and net debt/EBITDA ratio) applicable to the investment; |
| Current liquidity of the investment and related financial ratios (e.g., current ratio and quick ratio); |
| Pending debt or capital restructuring of the portfolio company; |
| Projected operating results of the portfolio company; |
| Current information regarding any offers to purchase the investment; |
| Current ability of the portfolio company to raise any additional financing as needed; |
| Changes in the economic environment which may have a material impact on the operating results of the portfolio company; |
| Internal occurrences that may have an impact (both positive and negative) on the operating performance of the portfolio company; |
| Qualitative assessment of key management; |
| Contractual rights, obligations or restrictions associated with the investment; and |
| Other factors deemed relevant. |
21
The following table provides a summary of changes in fair value of the Funds Level 3
portfolio investments for the nine months ended September 30, 2009 and for the year ended December
31, 2008:
Net | Net | |||||||||||||||||||||||||||
Changes from | Unrealized | |||||||||||||||||||||||||||
Type of | December 31, 2008 | Accretion of | Redemptions/ | New | Unrealized | Appreciation | September 30, 2009 | |||||||||||||||||||||
Investment | Fair Value | Unearned Income | Repayments (1) | Investments (1) | to Realized | (Depreciation) | Fair Value | |||||||||||||||||||||
Debt |
$ | 56,457,409 | $ | 436,542 | $ | (3,362,895 | ) | $ | 9,773,237 | $ | (163,927 | ) | $ | (8,208,063 | ) | $ | 54,932,303 | |||||||||||
Equity |
6,494,179 | | | 333,336 | (68,346 | ) | 1,495,885 | 8,255,054 | ||||||||||||||||||||
Warrant |
3,500,000 | | | 1,230,517 | (349,500 | ) | 549,364 | 4,930,381 | ||||||||||||||||||||
$ | 66,451,588 | $ | 436,542 | $ | (3,362,895 | ) | $ | 11,337,090 | $ | (581,773 | ) | $ | (6,162,814 | ) | $ | 68,117,738 | ||||||||||||
(1) | Includes the impact of non-cash conversions. |
Net | Net | |||||||||||||||||||||||||||
Changes from | Unrealized | |||||||||||||||||||||||||||
Type of | December 31, 2007 | Accretion of | Redemptions/ | New | Unrealized | Appreciation | December 31, 2008 | |||||||||||||||||||||
Investment | Fair Value | Unearned Income | Repayments (1) | Investments (1) | to Realized | (Depreciation) | Fair Value | |||||||||||||||||||||
Debt |
$ | 57,153,552 | $ | 996,918 | $ | (16,464,056 | ) | $ | 17,994,888 | $ | 967,048 | $ | (4,190,941 | ) | $ | 56,457,409 | ||||||||||||
Equity |
6,022,858 | | (240,000 | ) | 2,247,000 | 240,000 | (1,775,679 | ) | 6,494,179 | |||||||||||||||||||
Warrant |
2,386,887 | | (402,000 | ) | 638,032 | 140,000 | 737,081 | 3,500,000 | ||||||||||||||||||||
$ | 65,563,297 | $ | 996,918 | $ | (17,106,056 | ) | $ | 20,879,920 | $ | 1,347,048 | $ | (5,229,539 | ) | $ | 66,451,588 | |||||||||||||
(1) | Includes the impact of non-cash conversions. |
Note 4. Partners Capital Contributions, Allocations and Distributions:
As of September 30, 2009 and December 31, 2008 and 2007, the Fund had received irrevocable
commitments from investors to contribute capital up to $55,470,000. The members of the General
Partner also made Limited Partner commitments to the Fund. Through December 31, 2008 and 2007, the
Fund also has received funding from its capital commitments totaling $27,907,668, representing
approximately 50% of private capital commitments.
Net profits and losses of the Fund are allocated to the General Partner and Limited Partners
as follows:
1. | Net Profits: |
a. | First, to the Partners to the extent and proportion of net losses allocated. |
b. | Second, any remaining amounts of net profits, 80% to the Limited Partners and 20% to the General Partner. |
2. | Net Losses: |
a. | First, to the Partners to the extent and in proportion to net profits previously allocated. |
b. | Second, the remaining amount of net losses to the Partners, in proportion to the positive balances in their respective capital accounts. |
3. | Not withstanding a) and b): |
a. | If the capital account of the General Partner or any Limited Partner is reduced to an amount equal to the aggregate capital contributions of such Partner, the balance of net losses will be allocated: |
i. | First, to the remaining capital accounts of the General Partner and Limited Partners in proportion to their respective positive capital accounts until their account balances have been reduced to zero. |
ii. | Second, to the General Partner. |
b. | If net losses have been allocated pursuant to 3.(a). above, any net profits that are required to be allocated after such special allocation of net losses as provided pursuant to 3.(a). will be allocated: |
i. | First, to the General Partner until the special allocation in 3.(a).ii. is reversed and eliminated. |
ii. | Second, to the General Partner and Limited Partners until the effect of any such special allocation of net losses has been reversed and eliminated. |
The Fund is a licensed SBIC and may make distributions of cash and/or property only at such
times as permitted by the SBIC Act and as determined under the Partnership Agreement. Under the
Partnership Agreement, the General Partner is entitled to 20% of the Funds distributions, subject
to a clawback provision that requires the General Partner to return an amount of allocated
profits and distributions to the Fund if, and to the extent that, distributions to the General
Partner over the life of the Fund causes the limited partners of the Fund to receive cumulative
distributions which are less than their share (approximately 80%) of the cumulative net profits of
the Fund. As of September 30, 2009, the Fund had made distributions of $5,119,757.
22
Note 5. Management Agreement:
The Fund has a management agreement with the Investment Manager, an affiliate of the General
Partner due to common management. The Investment Manager is 100% owned by Main Street Capital
Corporation. The Investment Manager manages the day-to-day activities of the Fund. The Investment
Manager pays normal operating expenses, except those specifically required to be borne by the Fund.
The expenses paid by the Investment Manager include the cost of office space, equipment and
personnel required for the Funds day-to-day operations. The expenses that are paid by the Fund
include certain transaction costs incidental to the acquisition and disposition of investments,
management fees to the Investment Manager, organizational costs, offering costs, SBIC leverage
fees, certain insurance and accounting costs and other expenses as defined by the Partnership
Agreement.
For the five year period following the SBIC license approval, as compensation for its
services, the Fund will pay the Investment Manager each fiscal quarter in advance, 0.50% of the sum
of i) the Funds Regulatory Capital, as defined, as of the first day of the fiscal quarter, ii) any
Permitted Distribution as defined by the Partnership Agreement, and iii) for so long as the Fund is
an SBIC, an assumed two tiers (two times) of SBIC Debenture leverage.
Following the initial five year period after SBIC license approval, the Fund will pay the
Investment Manager, each fiscal quarter in advance, 0.50% of the Active Investments made by the
Fund, as defined by the Partnership Agreement.
The Fund will not pay any management compensation with respect to any fiscal year in excess of
the amount of management compensation approved by the U.S. Small Business Administration (SBA) and
in conformance with the Partnership Agreement. The management fees for the years ended December
31, 2008 and 2007 were $3,325,200 and $2,556,300, respectively. The management fees for the nine
months ended September 30, 2009 and 2008 were $2,493,900 for both respective periods. The fees for
2008 and 2007 exclude $0 and $526,050, respectively, which were voluntarily waived by the
Investment Manager.
Note 6. Concentrations of Credit Risk:
The Fund places its cash in financial institutions, and at times, such balances may be in
excess of the FDIC limit.
Note 7. SBIC Debentures:
As described in Note 1, the Fund has issued SBIC Debentures through September 30, 2009
totaling $70,000,000. As of September 30, 2009, the fund has unused commitments from the SBA to
draw down additional leverage in amounts up to $10,000,000, expiring September 30, 2012. The Fund
paid a 1% fee for these commitments. The ability to draw on these commitments is contingent on the
SBAs approval of the leverage at each draw application and the Funds adherence to the SBIC
regulations. The Fund is subject to annual compliance examinations by the SBA. There have been no
historical findings resulting from these SBA examinations.
SBIC Debentures payable at September 30, 2009 and at December 31, 2008 and 2007 consist of the
following:
Fixed | ||||||||||||||||
Pooling | Maturity | Interest | ||||||||||||||
Amount | Date | Date | Rate | |||||||||||||
$ | 5,000,000 | 9/27/2006 | 9/1/2016 | 6.48 | % | |||||||||||
7,100,000 | 3/28/2007 | 3/1/2017 | 6.32 | % | ||||||||||||
19,800,000 | 9/26/2007 | 9/1/2017 | 6.43 | % | ||||||||||||
7,900,000 | 9/26/2007 | 9/1/2017 | 6.47 | % | ||||||||||||
Balance at December 31, 2007 |
39,800,000 | |||||||||||||||
10,200,000 | 3/26/2008 | 3/1/2018 | 6.38 | % | ||||||||||||
Balance at December 31, 2008 |
50,000,000 | |||||||||||||||
20,000,000 | 9/22/2009 | 9/1/2019 | 4.95 | % | ||||||||||||
Balance at September 30,
2009 |
$ | 70,000,000 | ||||||||||||||
The stated fixed interest rates include an SBA annual charge on top of the prevailing market
rates. SBIC Debentures are pooled twice a year, in March and September. Accordingly, the
long-term interest rate of the fundings will be fixed on the applicable pooling date and the draws
will bear a short term interim financing rate until the applicable pooling date.
23
SBIC Debentures provide for interest to be paid semi-annually. For the nine months ended
September 30, 2009 and 2008, the Fund paid $3,530,817 and $2,748,644, respectively, of interest on
the outstanding SBIC Debentures. In 2008 and 2007, the Fund paid $2,748,644 and $695,003,
respectively, of interest on the outstanding SBIC Debentures. As of September 30, 2009, and as of
December 31, 2008 and 2007, the weighted average interest rate on the SBIC Debentures was 6.0%,
6.4% and 6.4%, respectively.
Note 8. Bank Line of Credit:
The Fund has a $5,000,000 unsecured revolving line of credit with a financial institution to
bridge funding for investments. The annual interest rate for this line of credit is the prime rate
plus 1%, with a maturity date in April 2010. For the nine months ended September 30, 2009 and 2008,
the Fund paid interest and financing fees on the line of credit totaling $15,070 and $60,267,
respectively. For the years ended December 31, 2008 and 2007, the Fund paid interest and financing
fees on the line of credit totaling $66,587 and $96,389, respectively.
The line of credit is personally guaranteed by the controlling principals of the General
Partner. As of September 30, 2009, the Fund had $0 outstanding balance on the line of credit. As
of December 31, 2008 and 2007, the Fund had a $0 and $3,000,000, respectively, outstanding balance
on the line of credit.
Note 9. Commitments:
At September 30, 2009, the Fund had two outstanding commitments to fund unused revolving loans
for up to $600,000 in total.
Note 10. Financial Highlights:
Nine Months Ended | ||||||||||||||||
September 30, | Years Ended December 31, | |||||||||||||||
2009 (1) | 2008 (1) | 2008 (1) | 2007 (1) | |||||||||||||
Net assets at end of period |
$ | 14,127,953 | $ | 22,829,820 | $ | 19,958,808 | $ | 24,625,572 | ||||||||
Average net assets |
17,043,381 | 23,727,696 | 22,292,190 | 23,437,511 | ||||||||||||
Average outstanding debt |
60,000,000 | 46,400,000 | 46,400,000 | 24,700,000 | ||||||||||||
Ratio of total expenses, excluding interest expense, to average net
assets (2)(3) |
15.33 | % | 11.08 | % | 15.72 | % | 11.56 | % | ||||||||
Ratio of total expenses to average net assets (2)(3) |
32.49 | % | 21.45 | % | 30.61 | % | 17.89 | % | ||||||||
Ratio of net investment income to average net assets (2) |
6.75 | % | 6.80 | % | 10.23 | % | 10.56 | % | ||||||||
Ratio of contributed capital to total capital commitments |
50.31 | % | 50.31 | % | 50.31 | % | 50.31 | % | ||||||||
Total return based on change in net asset value (4)(5) |
-25.01 | % | -3.84 | % | -14.52 | % | -2.60 | % |
(1) | The amounts reflected in the financial highlights above represent the combined general partner and limited partner amounts. See the Combined Statements of Changes in Members Equity and Partners Capital for additional information. | |
(2) | Not annualized. | |
(3) | The Investment Manager voluntarily waived $526,050 of management fees for the year ended December 31, 2007. | |
(4) | Total return based on change in net asset value was calculated using the sum of ending net asset value plus distributions to members and partners during the period less capital contributions during the period, as divided by the beginning net asset value. | |
(5) | This ratio combines the total return for both the managing investors (the General Partner) and the non-managing investors (the Limited Partners). |
24
Note 11. Income Taxes:
The Fund is taxed under the partnership provisions of the Internal Revenue Code. Under these
provisions of the Internal Revenue Code, the General Partner and Limited Partners are responsible
for reporting their share of the Partnerships income or loss on their income tax returns. Listed
below is a reconciliation of Net Increase (Decrease) in Members Equity and Partners Capital
Resulting From Operations to taxable income for the nine months ended September 30, 2009 and 2008
and for the years ended December 31, 2008 and 2007:
Nine Months Ended | |||||||||||||||||
September 30, | Years Ended December 31, | ||||||||||||||||
2009 | 2008 | 2008 | 2007 | ||||||||||||||
Net Increase (decrease) in net assets resulting from operations |
$ | (4,990,855 | ) | $ | (945,753 | ) | $ | (3,576,762 | ) | $ | (576,791 | ) | |||||
Net Change in unrealized (appreciation) depreciation from investments |
6,616,884 | 3,347,699 | 3,882,491 | 4,005,154 | |||||||||||||
Accrual basis to cash basis adjustments: |
|||||||||||||||||
Deferred debt origination fees included in taxable income |
159,720 | 131,049 | 282,909 | 885,346 | |||||||||||||
Accretion of unearned fee income for book income |
(187,062 | ) | (104,141 | ) | (547,257 | ) | (231,150 | ) | |||||||||
Net Change in other assets |
115,555 | 165,749 | (96,496 | ) | (445,081 | ) | |||||||||||
Net Change in interest payable |
(789,293 | ) | (469,762 | ) | 339,105 | 646,466 | |||||||||||
Portfolio company pass through taxable income (loss) |
| | 226,232 | (590,720 | ) | ||||||||||||
Other |
(5,269 | ) | (9,863 | ) | (34,461 | ) | (74,090 | ) | |||||||||
Taxable Income |
$ | 919,680 | $ | 2,114,978 | $ | 475,761 | $ | 3,619,134 | |||||||||
Note 12. Related Party Transactions:
The Fund co-invests with Main Street Capital Corporation and its subsidiaries (collectively,
MSCC) in several investments. MSCC and the Fund are commonly managed by the Investment Manager.
The co-investments among the Fund and MSCC were made at the same time and on the same terms and
conditions. The co-investments were made in accordance with the Investment Managers conflicts
policy and in accordance with the applicable SBIC conflict of interest regulations.
As discussed further in Note 5 Management Agreement, the Fund paid certain management fees
to the Investment Manager during the nine months ended September 30, 2009 and 2008, and the years
ended December 31, 2008 and 2007. The Investment Manager is managed by principals who also control
the General Partner of the Fund.
The principals of the General Partner and their affiliates, collectively have invested
$3,015,000 in the limited partnership interests of the Fund which represents a 5% limited partner
interests and which includes an unfunded portion totaling $1,504,832.
25
Note 13. Subsequent Events:
During October 2009, the Fund sold its portfolio investment in Universal Scaffolding &
Equipment, LLC (Universal), which was on non-accrual status as of September 30, 2009, for $1.8
million. The Fund had recorded unrealized depreciation as of September 30, 2009 on its Universal
investment equal to the loss it realized on the sale in the fourth quarter of 2009.
In November 2009, the Fund completed a new portfolio investment in Drilling Info, Inc.
(Drilling Info), a premier information service provider for the domestic upstream oil and gas
industry. The Fund provided Drilling Info with debt financing in connection with its acquisition of
a data service company that provides data products and web-enabled, decision-support applications
to various users within the energy industry. The Funds $3.2 million investment in Drilling Info
consists of a second lien, secured debt investment with an equity warrant participation
representing an approximate 2% equity interest in Drilling Info.
During December 2009 and January 2010, the Fund made distributions to its limited partners
totaling $1.1 million.
On January 7, 2010, MSCC consummated the transactions related to its formal offer (Exchange
Offer) commenced on September 23, 2009 to exchange shares of its common stock for at least a
majority of the limited partner interests of the Fund. The Exchange Offer was applicable to all
Fund limited partner interests except for any limited partner interests owned by affiliates of
MSCC, including any limited partner interests owned by officers or directors of MSCC. At the
closing of the Exchange Offer, approximately 88% of the total dollar value of Fund limited partner
interests were validly exchanged for 1,239,695 shares of MSCC common stock. A 12% minority
ownership in the total dollar value of Fund limited partnership interests remains outstanding,
including approximately 5% owned by affiliates of MSCC. Pursuant to the terms of the Exchange
Offer, 100% of the membership interests in the General Partner were also transferred to MSCC for no
consideration. In connection with the Exchange Offer, MSC II Equity Interests, LLC (MSEI II) was
formed as a wholly owned subsidiary of the Fund. The Fund transferred to MSEI II certain equity
investments in portfolio companies which are pass through entities for tax purposes. MSEI II has
elected for tax purposes to be treated as a separate taxable entity and is taxed at normal
corporate tax rates based on its taxable income.
The Fund has performed an evaluation of subsequent events through January 7, 2010, which is the date the financial statements were issued.
26