FS KKR Capital Corp - FORM 10-Q

FS KKR Capital Corp - FORM 10-Q - November 14, 2012

Attached files

Attached files

FS KKR Capital Corp Reports

file	filename
EX-32.1 - SECTION 906 CEO CERTIFICATION - FS KKR Capital Corp	d437537dex321.htm
EX-31.2 - SECTION 302 CFO CERTIFICATION - FS KKR Capital Corp	d437537dex312.htm
EX-31.1 - SECTION 302 CEO CERTIFICATION - FS KKR Capital Corp	d437537dex311.htm
EX-32.2 - SECTION 906 CFO CERTIFICATION - FS KKR Capital Corp	d437537dex322.htm

UNITED STATES

SECURITIES AND EXCHANGE COMMISSION

Washington, D.C. 20549

Form 10-Q

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

FOR THE QUARTERLY PERIOD ENDED SEPTEMBER 30, 2012.

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

COMMISSION FILE NUMBER: 814-00757

FS Investment Corporation

(Exact name of registrant as specified in its charter)

Maryland

26-1630040

(State or other jurisdiction of

incorporation or organization)

(I.R.S. Employer

Identification No.)

Cira Centre

2929 Arch Street, Suite 675

Philadelphia, Pennsylvania 19104

(Address of principal executive office)

(215) 495-1150

(Registrant’s telephone number, including area code)

Indicate by check mark whether the registrant (1) has filed all reports required to be filed by Section 13 or 15(d) of the Securities Exchange Act of 1934 during the preceding 12 months (or for such shorter period that the registrant was required to file such reports), and (2) has been subject to such filing requirements for the past 90 days. Yes x No ¨.

Indicate by check mark whether the registrant has submitted electronically and posted on its corporate Web site, if any, every Interactive Data File required to be submitted and posted pursuant to Rule 405 of Regulation S-T (§232.405 of this chapter) during the preceding 12 months (or for shorter period that the registrant was required to submit and post such files). Yes ¨ No ¨.

Indicate by check mark whether the registrant is a large accelerated filer, an accelerated filer, a non-accelerated filer, or a smaller reporting company. See the definitions of “large accelerated filer,” “accelerated filer” and “smaller reporting company” in Rule 12b-2 of the Exchange Act. (Check one):

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

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

The issuer has 250,115,606 shares of common stock outstanding as of October 31, 2012.

TABLE OF CONTENTS


		Page
PART I—FINANCIAL INFORMATION
ITEM 1. FINANCIAL STATEMENTS			1
	Consolidated Balance Sheets as of September 30, 2012 (Unaudited) and December 31, 2011		1
	Unaudited Consolidated Statements of Operations for the three and nine months ended September 30, 2012 and 2011		2
	Unaudited Consolidated Statements of Changes in Net Assets for the nine months ended September 30, 2012 and 2011		3
	Unaudited Consolidated Statements of Cash Flows for the nine months ended September 30, 2012 and 2011		4
	Consolidated Schedules of Investments as of September 30, 2012 (Unaudited) and December 31, 2011		5
	Notes to Unaudited Consolidated Financial Statements		20
ITEM 2.	MANAGEMENT’S DISCUSSION AND ANALYSIS OF FINANCIAL CONDITION AND RESULTS OF OPERATIONS		46
ITEM 3.	QUANTITATIVE AND QUALITATIVE DISCLOSURES ABOUT MARKET RISK		75
ITEM 4.	CONTROLS AND PROCEDURES		76

PART II—OTHER INFORMATION
ITEM 1.	LEGAL PROCEEDINGS		77
ITEM 1A.	RISK FACTORS		77
ITEM 2.	UNREGISTERED SALES OF EQUITY SECURITIES AND USE OF PROCEEDS		82
ITEM 3.	DEFAULTS UPON SENIOR SECURITIES		82
ITEM 4.	MINE SAFETY DISCLOSURES		82
ITEM 5.	OTHER INFORMATION		82
ITEM 6.	EXHIBITS		83
	SIGNATURES		87

PART I—FINANCIAL INFORMATION

Item 1.

Financial Statements.

FS Investment Corporation

Consolidated Balance Sheets

(in thousands, except share and per share amounts)


	September 30, 2012 (Unaudited)			December 31, 2011
Assets
Investments, at fair value (amortized cost—$3,792,444 and $1,862,279, respectively)	$	3,900,618		$	1,844,358
Cash		191,177			210,714
Due from counterparty		—			69,684
Receivable for investments sold and repaid		98,638			1,404
Interest receivable		47,837			16,535
Deferred financing costs		8,447			551
Receivable due on total return swap⁽¹⁾		—			548
Prepaid expenses and other assets		181			431

Total assets	$	4,246,898		$	2,144,225


Liabilities
Unrealized depreciation on total return swap⁽¹⁾	$	—		$	1,996
Payable for investments purchased		198,640			64,367
Credit facilities payable		985,130			340,000
Repurchase agreement payable⁽²⁾		521,667			214,286
Stockholder distributions payable		16,868			10,543
Management fees payable		19,114			9,572
Accrued capital gains incentive fee⁽³⁾		33,920			—
Administrative services expense payable		1,609			154
Interest payable		5,711			2,525
Other accrued expenses and liabilities		2,318			1,890

Total liabilities		1,784,977			645,333


Stockholders’ equity
Preferred stock, $0.001 par value, 50,000,000 shares authorized, none issued and outstanding		—			—
Common stock, $0.001 par value, 450,000,000 shares authorized, 249,901,594 and 160,390,540 shares issued and outstanding, respectively		250			160
Capital in excess of par value		2,378,136			1,517,365
Accumulated undistributed net realized gains on investments and total return swap and gain/loss on foreign currency		16,687			—
Accumulated undistributed (distributions in excess of) net investment income⁽⁴⁾		(41,326	)		1,284
Net unrealized appreciation (depreciation) on investments and total return swap and gain/loss on foreign currency		108,174			(19,917	)

Total stockholders’ equity		2,461,921			1,498,892

Total liabilities and stockholders’ equity	$	4,246,898		$	2,144,225

Net asset value per share of common stock at period end	$	9.85		$	9.35

(1)	See Note 8 for a discussion of the Company’s total return swap agreement, which was terminated on August 29, 2012.

(2)	See Note 12 for a discussion of the Company’s repurchase transaction.

(3)	See Note 2 for a discussion of the methodology employed by the Company in calculating the capital gains incentive fee.

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

See notes to unaudited consolidated financial statements.

FS Investment Corporation

Unaudited Consolidated Statements of Operations

(in thousands, except share and per share amounts)


	Three Months Ended September 30,						Nine Months Ended September 30,
	2012			2011			2012		2011
Investment Income
Interest income	$	84,015		$	33,295		$	197,548	$	76,209
Dividend income		—			—			56		—

Total investment income		84,015			33,295			197,604		76,209

Operating expenses
Management fees		19,021			7,432			46,570		18,216
Capitals gains incentive fees⁽¹⁾		17,421			(7,974	)		33,920		(4,063	)
Administrative services expenses		1,782			915			4,116		1,903
Stock transfer agent fees		910			448			2,731		1,138
Accounting and administrative fees		280			298			1,126		692
Interest expense		7,744			2,922			18,271		7,382
Other general and administrative expenses		2,101			945			4,699		2,309

Total operating expenses		49,259			4,986			111,433		27,577

Net investment income		34,756			28,309			86,171		48,632

Realized and unrealized gain/loss
Net realized gain (loss) on investments		10,259			2,433			14,853		22,456
Net realized gain (loss) on total return swap⁽²⁾		9,729			1,895			19,596		1,895
Net realized gain (loss) on foreign currency		521			—			534		—
Net change in unrealized appreciation (depreciation) on investments		69,216			(63,164	)		126,095		(64,728	)
Net change in unrealized appreciation (depreciation) on total return swap⁽²⁾		(2,453	)		(8,887	)		1,996		(7,600	)
Net change in unrealized gain (loss) on foreign currency		(261	)		(72	)		—		1

Total net realized and unrealized gain/loss on investments		87,011			(67,795	)		163,074		(47,976	)

Net increase (decrease) in net assets resulting from operations	$	121,767		$	(39,486	)	$	249,245	$	656

Per share information — basic and diluted
Net increase (decrease) in net assets resulting from operations	$	0.49		$	(0.37	)	$	1.13	$	0.01

Weighted average shares outstanding		248,310,640			106,877,357			219,768,484		77,057,690

(1)	See Note 2 for a discussion of the methodology employed by the Company in calculating the capital gains incentive fee.

(2)	See Note 8 for a discussion of the Company’s total return swap agreement, which was terminated on August 29, 2012.

See notes to unaudited consolidated financial statements.

FS Investment Corporation

Unaudited Consolidated Statements of Changes in Net Assets

(in thousands)


	Nine Months Ended September 30,
	2012			2011
Operations
Net investment income	$	86,171		$	48,632
Net realized gain (loss) on investments, total return swap and foreign currency⁽¹⁾		34,983			24,351
Net change in unrealized appreciation (depreciation) on investments		126,095			(64,728	)
Net change in unrealized appreciation (depreciation) on total return swap⁽¹⁾		1,996			(7,600	)
Net change in unrealized gain (loss) on foreign currency		—			1

Net increase (decrease) in net assets resulting from operations		249,245			656

Stockholder distributions⁽²⁾
Distributions from net investment income		(128,781	)		(48,572	)
Distributions from net realized gain on investments		(18,296	)		(4,021	)

Net decrease in net assets resulting from stockholder distributions		(147,077	)		(52,593	)

Capital share transactions
Issuance of common stock		803,348			787,570
Reinvestment of stockholder distributions		72,417			21,661
Repurchases of common stock		(11,670	)		(3,253	)
Offering costs		(3,234	)		(3,997	)


Net increase in net assets resulting from capital share transactions		860,861			801,981

Total increase in net assets		963,029			750,044
Net assets at beginning of period		1,498,892			389,232

Net assets at end of period	$	2,461,921		$	1,139,276

(1)	See Note 8 for a discussion of the Company’s total return swap agreement, which was terminated on August 29, 2012.

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

See notes to unaudited consolidated financial statements.

FS Investment Corporation

Unaudited Consolidated Statements of Cash Flows

(in thousands)


	Nine Months Ended September 30,
	2012			2011
Cash flows from operating activities
Net increase (decrease) in net assets resulting from operations	$	249,245		$	656
Adjustments to reconcile net increase (decrease) in net assets resulting from operations to net cash used in operating activities:
Purchases of investments		(2,837,344	)		(1,416,863	)
Paid-in-kind interest		(2,432	)		(1,316	)
Proceeds from sales and repayments of investments		937,138			783,196
Net realized (gain) loss on investments		(14,853	)		(22,456	)
Net change in unrealized (appreciation) depreciation on investments		(126,095	)		64,728
Net change in unrealized (appreciation) depreciation on total return swap⁽¹⁾		(1,996	)		7,600
Net change in unrealized (gain) loss on foreign currency		—			(1	)
Accretion of discount		(12,674	)		(7,645	)
Amortization of deferred financing costs		1,192			653
(Increase) decrease in due from counterparty		69,684			(69,673	)
(Increase) decrease in receivable for investments sold and repaid		(97,234	)		1,867
(Increase) decrease in interest receivable		(31,302	)		(10,418	)
(Increase) decrease in receivable due on total return swap⁽¹⁾		548			(374	)
(Increase) decrease in prepaid expenses and other assets		250			(16	)
Increase (decrease) in payable for investments purchased		134,273			(5,448	)
Increase (decrease) in management fees payable		9,542			4,123
Increase (decrease) in accrued capital gains incentive fee		33,920			(5,459	)
Increase (decrease) in administrative services expense payable		1,455			484
Increase (decrease) in interest payable		3,186			841
Increase (decrease) in other accrued expenses and liabilities		428			1,065

Net cash used in operating activities		(1,683,069	)		(674,456	)

Cash flows from financing activities
Issuance of common stock		803,348			787,570
Reinvestment of stockholder distributions		72,417			21,661
Repurchases of common stock		(11,670	)		(3,253	)
Offering costs		(3,234	)		(3,997	)
Payments to investment adviser for offering and organization costs⁽²⁾		—			(641	)
Stockholder distributions		(140,752	)		(46,970	)
Borrowings under credit facilities⁽³⁾		645,130			42,799
Borrowings under repurchase agreement⁽⁴⁾		307,381			109,286
Deferred financing costs paid		(9,088	)		(618	)

Net cash provided by financing activities		1,663,532			905,837


Total increase in cash		(19,537	)		231,381
Cash at beginning of period		210,714			38,790

Cash at end of period	$	191,177		$	270,171

Supplemental disclosure
Local and excise taxes paid	$	761		$	—

(1)	See Note 8 for a discussion of the Company’s total return swap agreement, which was terminated on August 29, 2012.

(2)	See Note 4 for a discussion of reimbursements paid by the Company to its investment adviser and affiliates.

(3)	See Notes 8, 10 and 13 for a discussion of the Company’s credit facilities. During the nine months ended September 30, 2012, the Company paid $6,104 in interest expense on the credit facilities.

(4)	See Note 12 for a discussion of the Company’s repurchase transaction. During the nine months ended September 30, 2012, the Company paid $7,789 in interest expense pursuant to the repurchase agreement.

See notes to unaudited consolidated financial statements.

FS Investment Corporation

Unaudited Consolidated Schedule of Investments

As of September 30, 2012

(in thousands, except share amounts)


Portfolio Company^(a)	Industry	Principal Amount^(b)		Amortized Cost		Fair Value^(c)
Senior Secured Loans—First Lien—86.4%
A.P. Plasman Inc., L+850, 1.5% LIBOR Floor, 12/29/16^(f)(h)(j)	Industrials	$	54,175	$	53,222	$	54,717
Academy, Ltd., L+450, 1.5% LIBOR Floor, 8/3/18^(d)(e)	Consumer Discretionary		9,870		9,839		9,923
AccentCare, Inc., L+500, 1.5% LIBOR Floor, 12/22/16^(d)	Healthcare		2,053		1,851		1,693
ADS Waste Holdings, Inc., L+400, 1.3% LIBOR Floor, 9/11/19⁽ⁱ⁾	Industrials		5,293		5,240		5,331
Advance Pierre Foods, Inc., L+525, 1.8% LIBOR Floor, 9/30/16^(e)	Consumer Staples		4,826		4,759		4,849
Advantage Sales & Marketing Inc., L+375, 1.5% LIBOR Floor, 12/18/17^(d)	Industrials		4,562		4,555		4,592
Airvana Network Solutions Inc., L+800, 2.0% LIBOR Floor, 3/25/15^(f)(i)	Telecommunication Services		10,754		10,551		10,799
Airxcel Holdings Corp., L+575, 2.0% LIBOR Floor, 2/23/16^(f)	Consumer Discretionary		1,872		1,855		1,825
AlixPartners, LLP, L+525, 1.3% LIBOR Floor, 6/28/19^(d)(e)(f)	Financials		14,963		14,815		15,199
Alkermes, Inc., L+350, 1.0% LIBOR Floor, 9/18/19^(d)(i)(j)	Healthcare		4,211		4,168		4,237
Allen Systems Group, Inc., L+575, 1.8% LIBOR Floor, 11/20/15^(d)(g)	Information Technology		6,932		6,741		6,706
Alliant Holdings I, Inc., L+500, 1.8% LIBOR Floor, 8/21/14^(d)	Financials		3,339		3,339		3,349
Allied Security Holdings, LLC, L+400, 1.3% LIBOR Floor, 2/3/17^(d)	Industrials		3,861		3,842		3,864
Altegrity, Inc., L+600, 1.8% LIBOR Floor, 2/20/15^(d)(e)	Industrials		10,121		10,069		10,116
American & Efird Global, LLC, L+900, 1.5% LIBOR Floor, 12/21/16^(f)(h)	Consumer Discretionary		43,960		42,989		44,400
American Racing and Entertainment, LLC Term Loan A, L+700, 6/30/14^(f)	Consumer Discretionary		14,750		14,750		14,676
American Racing and Entertainment, LLC Term Loan B, 9.0%, 6/30/14^(f)	Consumer Discretionary		7,750		7,750		7,750
American Racing and Entertainment, LLC Term Loan C, 9.0%, 6/30/14^(f)	Consumer Discretionary		1,100		1,100		1,100
Applied Systems, Inc., L+400, 1.5% LIBOR Floor, 12/8/16^(d)	Information Technology		3,515		3,498		3,527
Aptalis Pharma Inc., L+400, 1.5% LIBOR Floor, 2/10/17^(d)	Healthcare		6,848		6,809		6,865
Ardent Medical Services, Inc., L+500, 1.5% LIBOR Floor, 9/15/15^(d)(e)	Healthcare		13,248		13,157		13,347
Aspect Software, Inc., L+450, 1.8% LIBOR Floor, 5/6/16^(d)(e)	Information Technology		9,435		9,206		9,323
Asurion, LLC, L+400, 1.5% LIBOR Floor, 5/24/18^(d)	Financials		4,716		4,727		4,753
Attachmate Corp., L+575, 1.5% LIBOR Floor, 11/22/17^(d)(e)	Information Technology		18,644		18,288		18,836
Audio Visual Services Group, Inc., L+225, 2/28/14^(g)(h)	Information Technology		6,798		6,095		6,138
Avaya Inc., L+275, 10/24/14^(d)(e)	Information Technology		4,554		4,438		4,433
Avaya Inc., L+450, 10/26/17^(d)(e)	Information Technology		16,036		14,486		14,682
Aveta Inc., L+650, 2.0% LIBOR Floor, 4/4/17^(e)(h)	Healthcare		19,163		18,885		19,330
Avis Budget Car Rental, LLC, L+500, 1.3% LIBOR Floor, 9/22/18^(d)(e)(j)	Consumer Discretionary		4,950		4,917		4,995
AZ Chem U.S. Inc., L+575, 1.5% LIBOR Floor, 12/22/17^(h)	Materials		3,936		3,830		4,024
Barbri, Inc., L+450, 1.5% LIBOR Floor, 6/16/17^(d)	Consumer Discretionary		3,227		3,219		3,235
Barrington Broadcasting Group LLC, L+600, 1.5% LIBOR Floor, 6/14/17^(f)	Consumer Discretionary		2,889		2,812		2,921
Bausch & Lomb Inc., L+425, 1.0% LIBOR Floor, 5/17/19^(d)	Healthcare		1,988		1,994		2,013
BBB Industries, LLC, L+450, 2.0% LIBOR Floor, 6/27/14^(f)	Consumer Discretionary		8,047		7,999		7,805
BJ’s Wholesale Club, Inc., L+450, 1.3% LIBOR Floor, 9/20/19^(d)(e)(i)	Consumer Discretionary		20,000		19,799		20,127
Blackboard Inc., L+600, 1.5% LIBOR Floor, 10/4/18^(d)(e)(f)(h)	Information Technology		44,535		41,587		45,008
BostonMed Acquisition GmbH, L+475, 1.3% LIBOR Floor, 7/27/19^(d)(j)	Healthcare		5,366		5,339		5,414
Boyd Gaming Corp., L+475, 1.3% LIBOR Floor, 12/17/15^(d)(e)(j)	Consumer Discretionary		5,984		5,886		6,069
Brasa (Holdings) Inc., L+625, 1.3% LIBOR Floor, 7/19/19^(d)	Consumer Discretionary		5,833		5,761		5,863
Brock Holdings III, Inc., L+450, 1.5% LIBOR Floor, 3/16/17^(e)	Energy		4,778		4,753		4,803
Burlington Coat Factory Warehouse Corp., L+425, 1.3% LIBOR Floor, 2/23/17^(d)	Consumer Discretionary		4,022		4,029		4,073
Bushnell Inc., L+425, 1.5% LIBOR Floor, 8/24/15^(d)	Consumer Discretionary		7,581		7,323		7,581
Caesars Entertainment Operating Co., L+425, 1/26/18^(d)(e)(f)(j)	Consumer Discretionary		19,166		16,621		16,821
Calpine Corp., L+325, 1.3% LIBOR Floor, 9/28/19^(d)(i)(j)	Energy		3,000		2,985		3,023
Cannery Casino Resorts, LLC, L+475, 1.3% LIBOR Floor, 10/2/18^(d)(i)	Consumer Discretionary		4,000		3,960		4,005
CCC Information Services Inc., L+425, 1.5% LIBOR Floor, 11/11/15^(d)	Information Technology		2,561		2,552		2,569
CCM Merger, Inc., L+475, 1.3% LIBOR Floor, 3/1/17^(d)	Consumer Discretionary		4,759		4,704		4,818
Cenveo Corp., L+513, 1.5% LIBOR Floor, 12/21/16^(e)	Consumer Discretionary		5,430		5,391		5,439
Chrysler Group LLC, L+475, 1.3% LIBOR Floor, 5/24/17^(d)(e)(f)(h)	Industrials		28,001		26,942		28,629

See notes to unaudited consolidated financial statements.

FS Investment Corporation

Unaudited Consolidated Schedule of Investments (continued)

As of September 30, 2012

(in thousands, except share amounts)


Portfolio Company^(a)	Industry	Principal Amount^(b)		Amortized Cost		Fair Value^(c)
Citgo Petroleum Corp., L+600, 2.0% LIBOR Floor, 6/24/15^(e)(j)	Energy	$	3,161	$	3,195	$	3,193
Citgo Petroleum Corp., L+700, 2.0% LIBOR Floor, 6/23/17^(e)(f)(j)	Energy		8,773		8,741		8,944
Clear Channel Communications, Inc., L+365, 1/28/16^(e)(f)(i)	Consumer Discretionary		31,811		25,300		26,107
Collective Brands, Inc., L+600, 1.3% LIBOR Floor, 9/30/19^(f)(i)(j)	Consumer Discretionary		10,820		10,657		10,860
CompuCom Systems, Inc., L+350, 8/23/14^(d)	Information Technology		1,739		1,697		1,748
Consolidated Container Co. LLC, L+500, 1.3% LIBOR Floor, 7/3/19^(d)	Industrials		4,074		4,079		4,134
The Container Store, Inc., L+500, 1.3% LIBOR Floor, 4/5/19^(d)(e)	Consumer Discretionary		13,097		13,032		13,114
Corel Corp., L+700, 5/2/14^(d)(j)	Information Technology		9,700		9,642		9,749
Crestwood Holdings LLC, L+825, 1.5% LIBOR Floor, 3/26/18^(f)	Energy		16,963		16,870		17,251
Del Monte Foods Co., L+300, 1.5% LIBOR Floor, 3/8/18^(d)	Consumer Staples		2,876		2,830		2,881
Deluxe Entertainment Services Group Inc., L+650, 1.5% LIBOR Floor, 7/3/17^(h)	Consumer Discretionary		11,292		10,886		11,200
DigitalGlobe, Inc., L+450, 1.3% LIBOR Floor, 10/7/18^(d)(j)	Telecommunication Services		1,241		1,242		1,246
Drumm Investors LLC, L+375, 1.3% LIBOR Floor, 5/4/18^(d)(f)(i)	Healthcare		17,296		16,299		16,720
Dynegy Holdings Inc. (GasCo), L+775, 1.5% LIBOR Floor, 8/5/16^(f)	Energy		7,932		8,105		8,352
Eastman Kodak Co., L+750, 1.0% LIBOR Floor, 7/19/13^(g)(i)	Information Technology		7,267		7,199		7,173
Education Management LLC, L+400, 6/1/16^(f)(j)	Consumer Discretionary		3,989		3,194		3,371
Education Management LLC, L+700, 1.3% LIBOR Floor, 3/29/18^(e)(j)	Consumer Discretionary		15,913		15,836		14,233
Electrical Components International, Inc., L+525, 1.5% LIBOR Floor, 2/4/16^(f)	Industrials		235		217		234
Electrical Components International, Inc., L+525, 1.5% LIBOR Floor, 2/4/17^(g)	Industrials		3,582		3,290		3,555
Entercom Radio, LLC, L+500, 1.3% LIBOR Floor, 11/23/18^(d)(e)(f)(j)	Consumer Discretionary		5,308		5,279		5,377
EquiPower Resources Holdings, LLC, L+500, 1.5% LIBOR Floor, 12/21/18^(d)	Utilities		4,988		5,009		5,062
Fairmount Minerals, Ltd., L+400, 1.3% LIBOR Floor, 3/15/17^(d)	Materials		1,458		1,445		1,460
Fairway Group Acquisition Co., L+675, 1.5% LIBOR Floor, 8/17/18^(d)(f)(h)	Consumer Discretionary		23,888		23,571		24,127
FGI Operating Co., LLC, L+425, 1.3% LIBOR Floor, 4/19/19^(d)	Consumer Discretionary		2,661		2,670		2,687
Fibertech Networks, LLC, L+450, 1.3% LIBOR Floor, 11/30/16^(f)	Telecommunication Services		2,819		2,826		2,848
First Data Corp., L+400, 3/23/18^(e)	Information Technology		5,465		4,939		5,214
First Data Corp., L+500, 3/24/17^(e)	Information Technology		490		422		490
Flanders Corp., L+950, 1.5% LIBOR Floor, 5/16/18^(f)(h)	Industrials		39,293		38,363		39,489
Fleetgistics Holdings, Inc., L+588, 2.0% LIBOR Floor, 3/23/15^(f)	Industrials		2,276		2,257		2,241
Flexera Software, Inc., L+625, 1.3% LIBOR Floor, 9/29/17^(d)	Information Technology		2,940		2,938		2,955
Florida Gaming Centers, Inc., 15.8%, 4/25/16^(f)	Consumer Discretionary		12,517		12,332		12,267
Frac Tech International, LLC, L+475, 1.5% LIBOR Floor, 5/6/16^(d)(e)(g)	Energy		13,413		12,459		12,963
Fram Group Holdings Inc., L+500, 1.5% LIBOR Floor, 7/29/17^(d)(i)	Industrials		1,995		1,955		1,987
Freescale Semiconductor, Inc., L+425, 12/1/16^(e)(j)	Industrials		1,896		1,799		1,857
FREIF North American Power I LLC (TLB), L+450, 1.5% LIBOR Floor, 3/29/19^(d)	Energy		5,581		5,595		5,651
FREIF North American Power I LLC (TLC), L+450, 1.5% LIBOR Floor, 3/29/19^(d)	Energy		880		882		891
Generac Power Systems, Inc., L+500, 1.3% LIBOR Floor, 2/9/19^(d)(j)	Consumer Discretionary		3,571		3,642		3,603
Genesys Telecom Holdings, U.S., Inc., L+525, 1.5% LIBOR Floor, 1/31/19^(d)(e)	Telecommunication Services		4,117		4,085		4,181
Getty Images, Inc., L+375, 1.5% LIBOR Floor, 11/7/16^(d)	Consumer Discretionary		1,406		1,406		1,409
Goodman Global, Inc., L+400, 1.8% LIBOR Floor, 10/28/16^(d)	Consumer Discretionary		3,082		3,089		3,095
Gymboree Corp., L+350, 1.5% LIBOR Floor, 2/23/18^(d)	Consumer Discretionary		9,501		8,625		9,287
Halifax Media Holdings LLC, L+1050, 0.8% LIBOR Floor, 6/30/16^(f)(h)	Consumer Discretionary		17,041		16,683		16,700
Hamilton Lane Advisors, LLC, L+500, 1.5% LIBOR Floor, 2/23/18^(d)	Financials		5,265		5,239		5,265
Harbor Freight Tools USA, Inc., L+425, 1.3% LIBOR Floor, 12/22/17^(d)	Consumer Discretionary		7,692		7,691		7,744
HarbourVest Partners L.P., L+475, 1.5% LIBOR Floor, 12/16/16^(d)	Financials		8,520		8,510		8,541
Harland Clarke Holdings Corp., L+250, 6/30/14^(e)(f)	Industrials		10,717		9,734		10,167
Hawaiian Telcom Communications, Inc., L+575, 1.3% LIBOR Floor, 2/28/17^(d)(f)(h)	Telecommunication Services		17,021		16,900		17,287
HCR Healthcare LLC, L+350, 1.5% LIBOR Floor, 4/6/18^(f)	Healthcare		3,124		3,093		3,095
The Hillman Group, Inc., L+350, 1.5% LIBOR Floor, 5/27/16^(d)	Consumer Discretionary		1,369		1,367		1,380
Hubbard Radio, LLC, L+375, 1.5% LIBOR Floor, 4/28/17^(d)	Telecommunication Services		1,218		1,219		1,232

See notes to unaudited consolidated financial statements.

FS Investment Corporation

Unaudited Consolidated Schedule of Investments (continued)

As of September 30, 2012

(in thousands, except share amounts)


Portfolio Company^(a)	Industry	Principal Amount^(b)		Amortized Cost		Fair Value^(c)
Hunter Fan Co., L+250, 4/16/14^(d)	Consumer Discretionary	$	3,967	$	3,787	$	3,841
Hupah Finance Inc., L+500, 1.3% LIBOR Floor, 1/21/19^(d)(e)	Industrials		15,361		15,228		15,611
Hyland Software, Inc., L+475, 1.3% LIBOR Floor, 12/19/16^(d)	Information Technology		8,409		8,388		8,440
IASIS Healthcare LLC, L+375, 1.3% LIBOR Floor, 5/3/18^(d)	Healthcare		7,456		7,322		7,486
Ikaria Acquisition Inc., L+650, 1.3% LIBOR Floor, 9/18/17^(d)(i)	Healthcare		3,977		3,957		3,987
ILC Industries, LLC, L+600, 1.5% LIBOR Floor, 7/11/18^(d)(h)	Industrials		10,156		9,959		10,122
Immucor, Inc., L+450, 1.25% LIBOR Floor, 8/17/18^(d)(e)	Healthcare		7,632		7,489		7,740
INC Research, LLC, L+575, 1.3% LIBOR Floor, 7/12/18^(d)(f)	Healthcare		16,788		16,511		16,966
Ineos Finance Plc, L+525, 1.3% LIBOR Floor, 5/4/18^(d)(e)(f)(j)	Materials		22,962		22,694		23,234
Infogroup Inc., L+425, 1.5% LIBOR Floor, 5/25/18^(d)	Consumer Discretionary		4,228		3,706		3,805
Intelsat Jackson Holdings SA, L+375, 1.5% LIBOR Floor, 4/2/18^(d)(j)	Telecommunication Services		2,963		2,964		2,973
Intralinks, Inc., L+425, 1.5% LIBOR Floor, 6/15/14^(f)(j)	Information Technology		1,036		927		1,037
Inventiv Health, Inc., L+500, 1.5% LIBOR Floor, 8/4/16^(d)	Healthcare		1,975		1,839		1,916
inVentiv Health, Inc., L+525, 1.5% LIBOR Floor, 5/15/18^(d)(e)	Healthcare		10,533		10,125		10,244
Ipreo Holdings LLC, L+650, 1.5% LIBOR Floor, 8/7/17^(d)(f)	Information Technology		18,655		18,366		18,889
Jason Inc., L+625, 2.0% LIBOR Floor, 9/22/14^(g)	Industrials		3,389		3,376		3,389
JHCI Acquisition, Inc., L+250, 6/19/14^(d)	Industrials		2,311		2,180		2,228
KIK Custom Products Inc., L+225, 6/2/14^(e)(j)	Consumer Staples		10,301		9,627		9,754
Kinetic Concepts, Inc., L+575, 1.3% LIBOR Floor, 5/4/18^(h)	Healthcare		3,606		3,458		3,663
Kronos Inc., L+500, 1.3% LIBOR Floor, 12/28/17^(d)	Industrials		7,464		7,473		7,520
La Paloma Generating Co., LLC, L+550, 1.5% LIBOR Floor, 8/25/17^(e)(f)	Energy		8,719		8,454		8,691
Lantiq Deutschland GmbH, L+900, 2.0% LIBOR Floor, 11/16/15^(f)(j)	Information Technology		24,048		22,728		22,004
Lawson Software, Inc., L+500, 1.3% LIBOR Floor, 4/5/18^(d)(i)	Information Technology		9,930		10,040		10,007
Leading Edge Aviation Services, Inc., L+850, 1.5% LIBOR Floor, 4/5/18^(d)(h)	Industrials		36,434		35,759		36,069
Lord & Taylor Holdings LLC, L+450, 1.3% LIBOR Floor, 1/11/19^(d)	Consumer Discretionary		848		852		856
Maritime Telecommunications Network, Inc., L+600, 1.5% LIBOR Floor, 3/3/16^(f)	Telecommunication Services		6,651		6,580		6,285
MedAssets, Inc., L+375, 1.5% LIBOR Floor, 11/16/16^(d)(j)	Healthcare		1,270		1,273		1,280
Microsemi Corp., L+300, 1.0% LIBOR Floor, 2/2/18^(d)(j)	Industrials		3,463		3,467		3,492
MModal Inc., L+550, 1.3% LIBOR Floor, 8/15/19^(e)	Healthcare		4,545		4,478		4,517
Monitronics International, Inc., L+425, 1.3% LIBOR Floor, 3/16/18^(d)(j)	Consumer Discretionary		4,815		4,840		4,874
Mood Media Corp., Prime+450, 5/7/18^(d)(j)	Consumer Discretionary		5,083		5,032		5,080
National Vision, Inc., L+575, 1.3% LIBOR Floor, 8/2/18^(d)	Consumer Discretionary		4,788		4,798		4,854
Natural Products Group, LLC, Prime+400, 6.0% Prime Floor, 3/5/15^(g)	Consumer Discretionary		1,482		1,410		1,423
Navistar, Inc., L+550, 1.5% LIBOR Floor, 8/17/17^{(d)(e)(f)(h)(i)(j)}	Industrials		22,167		22,096		22,460
NCI Building Systems, Inc., L+675, 1.3% LIBOR Floor, 5/2/18^(d)(e)(g)(h)	Industrials		28,077		27,201		28,000
NCO Group, Inc., L+675, 1.3% LIBOR Floor, 4/3/18^(e)(h)	Information Technology		19,900		19,527		20,043
NPC International, Inc., L+400, 1.25% LIBOR Floor, 12/28/18^(d)(e)	Consumer Discretionary		4,282		4,202		4,336
NSH Merger Sub, Inc., L+650, 1.8% LIBOR Floor, 2/2/17^(d)(f)(i)	Healthcare		19,042		18,861		18,755
NuSil Technology LLC, L+400, 1.3% LIBOR Floor, 4/7/17^(d)	Materials		3,432		3,415		3,439
Nuveen Investments, Inc., L+550, 5/13/17^(d)	Financials		9,000		9,004		8,957
NXP BV, L+400, 1.3% LIBOR Floor, 3/19/19^(d)(j)	Industrials		5,970		5,981		6,063
NXP BV, L+425, 1.3% LIBOR Floor, 3/3/17^(d)(j)	Industrials		2,357		2,382		2,412
On Assignment, Inc., L+375, 1.3% LIBOR Floor, 5/15/19^(d)(j)	Industrials		5,492		5,461		5,519
Onex Carestream Finance L.P., L+350, 1.5% LIBOR Floor, 2/25/17^(d)(f)	Healthcare		14,768		14,601		14,676
OpenLink International, Inc., L+625, 1.5% LIBOR Floor, 10/30/17^(f)(h)	Information Technology		7,262		7,132		7,326
Orbitz Worldwide, Inc., L+300, 7/25/14^(d)(j)	Consumer Discretionary		4,216		4,037		4,119
Ozburn-Hessey Holding Co., LLC, L+625, 2.0% LIBOR Floor, 4/8/16^(d)(f)	Industrials		6,312		6,116		6,060
Panda Sherman Power, LLC, L+750, 1.5% LIBOR Floor, 9/13/18^(d)(i)	Energy		9,273		9,189		9,319
Panda Temple Power, LLC (TLA), Prime+600, 7/17/18^(f)	Energy		3,000		3,000		3,030
Party City Holdings Inc., L+450, 1.3% LIBOR Floor, 7/26/19^(d)(e)(f)	Consumer Discretionary		16,635		16,552		16,874

See notes to unaudited consolidated financial statements.

FS Investment Corporation

Unaudited Consolidated Schedule of Investments (continued)

As of September 30, 2012

(in thousands, except share amounts)


Portfolio Company^(a)	Industry	Principal Amount^(b)		Amortized Cost		Fair Value^(c)
Pelican Products, Inc., L+550, 1.5% LIBOR Floor, 7/11/18^(d)	Industrials	$	2,980	$	2,950	$	2,970
Peninsula Gaming LLC, L+450, 1.3% LIBOR Floor, 8/3/17^(f)(i)(j)	Consumer Discretionary		4,605		4,559		4,683
Pharmaceutical Product Development, Inc., L+500, 1.3% LIBOR Floor, 12/5/18^(d)(e)	Healthcare		14,384		14,230		14,542
PL Propylene LLC, L+575, 1.3% LIBOR Floor, 3/23/17^(d)(j)	Materials		9,950		9,769		10,112
Presidio, Inc., L+450, 1.3% LIBOR Floor, 3/31/17^(d)(f)(g)(h)	Industrials		20,340		20,241		20,238
Princeton Review, Inc., L+550, 1.5% LIBOR Floor, 12/7/14^(g)	Consumer Discretionary		1,169		1,063		1,041
Property Data (U.S.) I, Inc., L+550, 1.5% LIBOR Floor, 1/4/17^(f)	Information Technology		4,295		4,248		4,252
Protection One, Inc., L+450, 1.3% LIBOR Floor, 3/21/19^(d)	Consumer Discretionary		5,050		5,065		5,120
PRV Aerospace, LLC, L+525, 1.3% LIBOR Floor, 5/9/18^(d)	Industrials		5,000		4,988		5,013
RadNet Management, Inc., L+375, 2.0% LIBOR Floor, 4/6/16^(d)	Healthcare		8,190		8,120		8,175
RBS Holding Co. LLC, Prime+600, 3/23/17^(d)	Consumer Discretionary		9,875		5,969		6,172
RBS Worldpay, Inc., L+400, 1.25% LIBOR Floor, 11/30/17^(d)	Financials		1,522		1,524		1,534
RedPrairie Corp., L+500, 1.0% LIBOR Floor, 8/6/18^(d)	Information Technology		2,446		2,442		2,462
Remy International, Inc., L+450, 1.8% LIBOR Floor, 12/16/16^(d)(e)(j)	Consumer Discretionary		3,926		3,848		3,946
Reynolds Group Holdings, Inc., L+375, 1.5% LIBOR Floor, 9/20/18^(d)(e)(j)	Consumer Discretionary		10,495		10,495		10,549
Rocket Software, Inc., L+550, 1.5% LIBOR Floor, 2/8/18^(d)	Information Technology		4,963		4,981		4,997
Roofing Supply Group LLC, L+525, 1.3% LIBOR Floor, 5/24/19^(d)	Industrials		5,880		5,902		5,955
Roundy’s Supermarkets, Inc., L+450, 1.3% LIBOR Floor, 2/13/19^(d)(j)	Consumer Staples		2,783		2,651		2,734
Sabre Inc., L+575, 12/29/17^(d)(i)	Consumer Discretionary		1,493		1,477		1,486
Sabre Inc., L+600, 1.3% LIBOR Floor, 12/29/17^(e)	Consumer Discretionary		8,491		8,407		8,570
Safariland, LLC, L+925, 1.5% LIBOR Floor, 7/27/18^(d)(f)(h)	Industrials		45,581		44,693		45,581
Sagittarius Restaurants LLC, L+550, 2.0% LIBOR Floor, 5/18/15^(d)(f)	Consumer Discretionary		6,825		6,788		6,834
Scitor Corp., L+350, 1.5% LIBOR Floor, 2/15/17^(d)	Industrials		2,947		2,883		2,922
Scotsman Industries, Inc., L+425, 1.5% LIBOR Floor, 4/29/16^(d)	Industrials		1,193		1,194		1,199
Shell Topco L.P., L+750, 1.5% LIBOR Floor, 9/28/18^(d)(h)	Energy		33,000		32,505		32,505
Sheridan Holdings, Inc., L+475, 1.3% LIBOR Floor, 6/29/18^(g)	Healthcare		2,971		2,942		3,002
Sheridan Production Co., LLC, L+450, 2.0% LIBOR Floor, 4/20/17^(e)	Energy		12,237		12,175		12,283
Shield Finance Co. Sarl, L+525, 1.3% LIBOR Floor, 5/10/19^(f)(j)	Information Technology		11,002		10,844		11,071
Sitel, LLC, L+675, 1/30/17^(e)	Telecommunication Services		5,966		5,733		5,623
Six3 Systems, Inc., L+575, 1.3% LIBOR Floor, 10/4/19^(d)(i)	Information Technology		7,674		7,598		7,598
Smile Brands Group Inc., L+525, 1.8% LIBOR Floor, 12/21/17^(d)(e)	Healthcare		7,096		7,021		7,140
Sophia, L.P., L+500, 1.3% LIBOR Floor, 7/19/18^(d)(e)(f)	Information Technology		18,836		18,681		19,090
Sorenson Communication, Inc., L+400, 2.0% LIBOR Floor, 8/16/13^{(d)(e)(f)(h)(i)}	Telecommunication Services		41,546		40,632		41,299
Spansion LLC, L+350, 1.3% LIBOR Floor, 2/9/15^(e)(j)	Information Technology		11,385		11,309		11,489
Sports Authority, Inc., L+600, 1.5% LIBOR Floor, 11/16/17^(d)(e)(f)(i)	Consumer Discretionary		26,476		26,236		26,559
Sprouts Farmers Markets Holdings, LLC, L+475, 4/18/16	Consumer Discretionary		4,876		4,876		4,608
Sprouts Farmers Markets Holdings, LLC, L+475, 1.3% LIBOR Floor, 4/18/18^(d)	Consumer Discretionary		4,816		4,756		4,804
SRA International, Inc., L+525, 1.3% LIBOR Floor, 7/20/18^(d)(e)(f)	Industrials		26,410		25,477		26,190
Star West Generation LLC, L+450, 1.5% LIBOR Floor, 5/17/18^(d)(e)	Energy		10,154		10,071		10,179
Summit Entertainment, LLC, L+550, 1.25% LIBOR Floor, 9/7/16^(e)	Consumer Discretionary		7,975		7,869		7,990
Surgery Center Holdings, Inc., L+500, 1.5% LIBOR Floor, 2/6/17^(d)(f)(h)	Healthcare		14,731		14,499		14,731
Surgical Care Affiliates, LLC, L+400, 12/29/17^(h)	Healthcare		2,710		2,409		2,710
SymphonyIRI Group, Inc., L+375, 1.3% LIBOR Floor, 12/1/17^(d)	Information Technology		2,079		2,065		2,083
Taminco Global Chemical Corp., L+400, 1.3% LIBOR Floor, 2/15/19^(d)(j)	Industrials		478		479		484
TASC, Inc., L+325, 1.3% LIBOR Floor, 12/18/15^(d)	Industrials		976		965		977
Technicolor SA, EURIBOR+500, 2.0% LIBOR Floor, 5/26/16^(j)	Information Technology		2,345		2,752		2,952
Technicolor SA, EURIBOR+600, 2.0% LIBOR Floor, 5/26/17^(j)	Information Technology		6,279		7,364		7,904
Technicolor SA, L+500, 2.0% LIBOR Floor, 5/26/16^(j)	Information Technology		1,659		1,498		1,628
Technicolor SA, L+600, 2.0% LIBOR Floor, 5/26/17^(j)	Information Technology		4,376		3,950		4,296

See notes to unaudited consolidated financial statements.

FS Investment Corporation

Unaudited Consolidated Schedule of Investments (continued)

As of September 30, 2012

(in thousands, except share amounts)


Portfolio Company^(a)	Industry	Principal Amount^(b)		Amortized Cost			Fair Value^(c)
Texas Competitive Electric Holdings Co. LLC, L+350, 10/10/14^(e)(g)(i)	Utilities	$	54,391	$	38,112		$	40,590
Texas Competitive Electric Holdings Co. LLC, L+450, 10/10/17^(g)	Utilities		38,867		26,474			26,838
TI Group Automotive Systems, LLC, L+550, 1.3% LIBOR Floor, 3/14/18^(d)(e)(j)	Industrials		12,978		12,611			13,076
Titlemax, Inc., L+850, 1.5% LIBOR Floor, 6/15/15^(f)(h)	Industrials		25,000		24,770			25,250
Total Safety U.S., Inc., L+625, 1.3% LIBOR Floor, 10/31/17^(d)(f)	Energy		9,925		9,679			10,024
Totes Isotoner Corp., L+575, 1.5% LIBOR Floor, 7/7/17^(d)	Consumer Discretionary		7,253		7,146			7,217
Toys “R” Us-Delaware, Inc., L+450, 1.5% LIBOR Floor, 9/1/16^(d)(e)(i)	Consumer Discretionary		8,865		8,833			8,860
TravelCLICK, Inc., L+500, 1.5% LIBOR Floor, 3/16/16^(d)	Industrials		7,856		7,760			7,787
Travelport LLC, L+450, 8/21/15^(e)(f)(g)	Consumer Discretionary		15,682		14,214			14,996
Trinseo Materials Operating S.C.A., L+650, 1.5% LIBOR Floor, 8/2/17^(e)	Materials		3,656		3,656			3,514
Truven Health Analytics Inc., L+550, 1.3% LIBOR Floor, 6/6/19^(d)(e)	Healthcare		10,938		10,800			11,051
Twin-Star International, Inc., L+400, 4/24/13^(f)	Consumer Discretionary		7,621		7,526			7,583
U.S. Security Associates Holdings, Inc., L+475, 1.25% LIBOR Floor, 7/28/17^(d)	Consumer Discretionary		4,681		4,681			4,702
Unifrax I LLC, L+500, 1.5% LIBOR Floor, 11/28/18^(e)(f)	Industrials		13,994		13,731			14,163
United Surgical Partners International Inc., L+475, 1.3% LIBOR Floor, 4/3/19^(d)	Healthcare		4,385		4,383			4,444
Univar Inc., L+350, 1.5% LIBOR Floor, 6/30/17^(e)	Materials		6,525		6,525			6,506
Univision Communications Inc., L+425, 3/31/17^(e)(f)	Consumer Discretionary		9,593		8,537			9,498
Virtual Radiologic Corp., Prime+450, 12/22/16^(g)	Healthcare		3,546		3,483			3,150
Vision Solutions, Inc., L+450, 1.5% LIBOR Floor, 7/22/16^(d)	Information Technology		7,400		7,346			7,377
VPG Group Holdings LLC, L+900, 1.0% LIBOR Floor, 10/4/16^(f)(h)	Materials		55,775		54,835			55,496
Wall Street Systems Holdings, Inc., L+400, 1.5% LIBOR Floor, 6/20/17^(d)	Information Technology		2,392		2,375			2,389
WASH Multifamily Laundry Systems, LLC, Prime+375, 8/28/14^(g)	Industrials		3,850		3,819			3,845
Web.com Group, Inc., L+550, 1.5% LIBOR Floor, 10/27/17^(e)(f)(h)(j)	Information Technology		31,285		28,104			31,598
West Corp., L+450, 1.3% LIBOR Floor, 6/29/18^(d)	Information Technology		7,315		7,260			7,420
Wide Open West Finance LLC, L+500, 1.3% LIBOR Floor, 7/17/18^(d)(e)	Consumer Discretionary		10,391		10,220			10,499
Willbros Group, Inc., L+750, 2.0% LIBOR Floor, 6/30/14^(h)(j)	Energy		4,205		4,208			4,231
WireCo WorldGroup Inc., L+475, 1.3% LIBOR Floor, 2/15/17^(d)	Industrials		6,067		6,040			6,173
Woodstream Corp., L+350, 8/29/14^(f)(g)	Consumer Discretionary		2,235		2,164			2,195
Zayo Group, LLC, L+588, 1.3% LIBOR Floor, 7/2/19^(d)	Telecommunication Services		7,125		6,985			7,208

Total Senior Secured Loans—First Lien					2,099,076			2,141,839
Unfunded Loan Commitments					(13,726	)		(13,726	)

Net Senior Secured Loans—First Lien					2,085,350			2,128,113

Senior Secured Loans—Second Lien—23.2%
Advance Pierre Foods, Inc., L+950, 1.8% LIBOR Floor, 9/29/17^(e)(f)	Consumer Staples		19,000		19,070			19,171
Advantage Sales & Marketing Inc., L+775, 1.5% LIBOR Floor, 6/18/18^(e)(f)(i)	Industrials		20,314		20,366			20,339
AlixPartners, LLP, L+925, 1.5% LIBOR Floor, 12/27/19^(e)	Financials		15,000		14,560			15,244
American Racing and Entertainment, LLC, 12.0%, 7/2/18	Consumer Discretionary		16,800		16,205			15,792
Asurion, LLC, L+750, 1.5% LIBOR Floor, 5/24/19^(d)(e)	Financials		12,229		12,178			12,686
Atlantic Broadband Finance, LLC, L+850, 1.3% LIBOR Floor, 10/4/19^(e)(f)	Consumer Discretionary		22,000		21,865			23,072
Attachmate Corp., L+950, 1.5% LIBOR Floor, 11/22/18^(e)(f)	Information Technology		29,000		28,119			28,500
BJ’s Wholesale Club, Inc., L+850, 1.3% LIBOR Floor, 9/18/20^(e)(f)(i)	Consumer Discretionary		8,298		8,215			8,422
Blackboard Inc., L+1000, 1.5% LIBOR Floor, 4/4/19^(f)(g)	Information Technology		22,000		20,059			20,900
BNY ConvergEx Group, LLC, L+700, 1.8% LIBOR Floor, 12/18/17^(f)(g)	Information Technology		9,000		9,022			8,387
Brasa (Holdings) Inc., L+950, 1.5% LIBOR Floor, 1/20/20^(f)	Consumer Discretionary		17,391		16,709			17,565
Brock Holdings III, Inc., L+825, 1.8% LIBOR Floor, 3/16/18^(e)	Energy		6,923		6,814			6,992
Camp International Holding Co., L+875, 1.3% LIBOR Floor, 11/29/19^(d)	Information Technology		6,207		6,087			6,333
Cannery Casino Resorts, LLC, L+875, 1.3% LIBOR Floor, 10/2/19⁽ⁱ⁾	Consumer Discretionary		12,000		11,760			12,000
DEI Sales, Inc., L+850, 1.5% LIBOR Floor, 1/15/18^(f)(g)	Consumer Discretionary		46,800		46,008			47,268
EquiPower Resources Holdings, LLC, L+850, 1.5% LIBOR Floor, 6/21/19^(d)	Utilities		7,000		6,864			7,134

See notes to unaudited consolidated financial statements.

FS Investment Corporation

Unaudited Consolidated Schedule of Investments (continued)

As of September 30, 2012

(in thousands, except share amounts)


Portfolio Company^(a)	Industry	Principal Amount^(b)		Amortized Cost		Fair Value^(c)
FR Brand Acquisition Corp., L+600, 2/6/15^(e)	Industrials	$	10,000	$	9,304	$	9,562
FR Brand Acquisition Corp., L+700, 2/7/15^(e)	Industrials		3,000		2,878		2,865
Fram Group Holdings Inc., L+900, 1.5% LIBOR Floor, 1/29/18^(e)	Industrials		7,000		6,970		6,370
Goodman Global, Inc., L+700, 2.0% LIBOR Floor, 10/30/17^(e)	Consumer Discretionary		4,455		4,389		4,532
Hubbard Radio, LLC, L+725, 1.5% LIBOR Floor, 4/30/18^(f)	Telecommunication Services		1,429		1,417		1,457
ILC Industries, LLC, L+1000, 1.5% LIBOR Floor, 6/14/19^(f)(g)	Industrials		37,000		35,649		36,445
JHCI Acquisition, Inc., L+550, 12/19/14^(g)	Industrials		11,250		10,470		10,055
JW Aluminum Co., L+675, 12/9/13^(f)	Materials		20,714		16,732		16,520
Kinetek Acquisition Corp., L+550, 5/10/14^(d)	Industrials		500		462		475
Kronos Inc., L+900, 6/11/18^(e)	Industrials		3,000		2,979		2,985
Mood Media Corp., Prime+775, 11/6/18^(e)(f)(j)	Consumer Discretionary		23,325		23,154		22,844
NES Rentals Holdings, Inc., L+1150, 1.8% LIBOR Floor, 10/14/14^(g)	Industrials		8,500		8,456		8,500
Paw Luxco II Sarl, EURIBOR+950, 1/29/19^(j)	Consumer Discretionary	€	20,000		23,660		22,548
Pelican Products, Inc., L+1000, 1.5% LIBOR Floor, 6/14/19^(d)	Industrials	$	6,667		6,538		6,700
Pregis Corp., L+1000, 1.5% LIBOR Floor, 3/23/18^(f)(g)	Industrials		45,000		44,177		44,550
Samson Investment Co., L+475, 1.3% LIBOR Floor, 9/25/18^(d)(i)	Energy		5,515		5,473		5,557
Sedgwick CMS Holdings Inc., L+750, 1.5% LIBOR Floor, 5/30/17	Industrials		500		500		502
Sensus U.S.A. Inc., L+725, 1.3% LIBOR Floor, 5/9/18^(d)(e)	Industrials		8,571		8,577		8,571
Sheridan Holdings, Inc., L+775, 1.3% LIBOR Floor, 7/1/19^(f)	Healthcare		2,727		2,701		2,768
SMG Holdings, Inc., L+950, 1.3% LIBOR Floor, 12/3/18^(f)	Consumer Discretionary		23,529		23,078		23,765
Southern Pacific Resource Corp., Prime+750, 1/7/16^(e)(f)(j)	Energy		13,728		13,596		13,911
SRAM, LLC, L+750, 1.5% LIBOR Floor, 12/7/18^(d)	Consumer Discretionary		5,000		4,958		5,088
TPF Generation Holdings, LLC, L+425, 12/15/14^(e)	Energy		4,713		4,485		4,713
TriZetto Group, Inc., L+725, 1.3% LIBOR Floor, 3/27/18⁽ⁱ⁾	Information Technology		9,302		9,163		9,250
Vertafore, Inc., L+825, 1.5% LIBOR Floor, 10/27/17^(e)	Information Technology		14,750		14,701		14,824
Web.com Group, Inc., L+950, 1.5% LIBOR Floor, 10/26/18^(d)(f)(j)	Information Technology		15,700		15,376		16,171

Total Senior Secured Loans—Second Lien					563,744		571,333

Senior Secured Bonds—16.1%
Advanced Lighting Technologies, Inc., 10.5%, 6/1/19^(f)(g)	Industrials		75,000		73,161		74,250
Allen Systems Group, Inc., 10.5%, 11/15/16^(f)	Information Technology		15,323		14,156		10,113
Aspect Software, Inc., 10.6%, 5/15/17^(e)	Information Technology		4,000		4,000		3,990
Avaya Inc., 7.0%, 4/1/19^(e)(f)	Information Technology		10,500		9,752		9,752
Cenveo Corp., 8.9%, 2/1/18^(e)(f)	Consumer Discretionary		23,788		21,639		22,494
Chester Downs & Marina, LLC, 9.3%, 2/1/20^(e)(j)	Consumer Discretionary		3,750		3,785		3,808
Chrysler Group LLC, 8.3%, 6/15/21^(f)	Industrials		10,000		10,230		10,683
Eastman Kodak Co., 10.6%, 3/15/19^(f)(l)	Information Technology		14,500		12,092		9,335
Eastman Kodak Co., 9.8%, 3/1/18^(l)	Information Technology		18,992		13,846		12,243
Energy Future Intermediate Holding Co. LLC, 11.8%, 3/1/22^(f)	Energy		14,250		14,699		15,176
Energy Future Intermediate Holding Co. LLC, 6.9%, 8/15/17^(g)	Energy		1,100		1,100		1,144
First Data Corp., 6.8%, 11/1/20	Information Technology		2,000		1,984		1,992
HOA Restaurant Group, LLC, 11.3%, 4/1/17^(f)	Consumer Discretionary		14,100		14,128		13,131
Ineos Finance Plc, 7.5%, 5/1/20^(e)(j)	Materials		850		850		870
Ineos Finance Plc, 8.4%, 2/15/19^(e)(j)	Materials		3,000		3,000		3,164
Kinetic Concepts, Inc., 10.5%, 11/1/18^(e)(f)	Healthcare		18,660		18,079		19,780
Neff Rental LLC., 9.6%, 5/15/16	Industrials		1,352		1,364		1,366
NES Rental Holdings, Inc., 12.3%, 4/15/15^(f)(g)	Industrials		19,450		19,374		19,597
Paetec Holdings Corp., 8.9%, 6/30/17^(e)(j)	Telecommunication Services		4,680		4,774		5,090
Palace Entertainment Holdings, LLC, 8.9%, 4/15/17^(e)	Consumer Discretionary		2,400		2,400		2,557
PH Holding LLC, 9.8%, 12/31/17^(f)	Industrials		10,000		9,800		9,800
Reynolds Group Holdings, Inc., 5.8%, 10/15/20^(e)(j)	Consumer Discretionary		6,750		6,750		6,750

See notes to unaudited consolidated financial statements.

FS Investment Corporation

Unaudited Consolidated Schedule of Investments (continued)

As of September 30, 2012

(in thousands, except share amounts)


Portfolio Company^(a)	Industry	Principal Amount^(b)		Amortized Cost		Fair Value^(c)
Reynolds Group Holdings, Inc., 7.1%, 4/15/19^(e)(j)	Consumer Discretionary	$	3,000	$	3,125	$	3,178
Ryerson Inc., 9.0%, 10/15/17^(e)(i)	Industrials		3,100		3,100		3,119
Sorenson Communication, Inc., 10.5%, 2/1/15^(g)	Telecommunication Services		34,000		28,751		29,899
Speedy Cash Intermediate Holdings Corp., 10.8%, 5/15/18^(f)	Financials		16,000		16,172		16,865
Symbion, Inc., 8.0%, 6/15/16^(e)(f)	Healthcare		12,460		12,318		12,772
Taminco Global Chemical Corp., 9.8%, 3/31/20^(f)(j)	Industrials		2,750		2,750		2,970
Technicolor SA, 9.4%, 4/23/16^(g)(j)	Information Technology		2,484		2,299		2,490
Technicolor SA, 9.4%, 5/26/17^(g)(i)(j)	Information Technology		14,057		12,958		14,092
Texas Competitive Electric Holdings Co. LLC, 11.5%, 10/1/20^(f)	Utilities		10,000		9,914		7,900
Titlemax, Inc., 13.3%, 7/15/15^(f)	Industrials		14,500		15,155		16,167
Travelport LLC, L+600 PIK, 12/1/16^(g)	Consumer Discretionary		22,567		17,576		17,141
United Refining, Co., 10.5%, 2/28/18^(f)	Energy		1,185		1,149		1,287
Univision Communications Inc., 6.9%, 5/15/19^(f)	Consumer Discretionary		6,800		6,753		6,998
Viasystems Group Inc., 7.9%, 5/1/19^(e)(j)	Industrials		5,000		5,000		4,988

Total Senior Secured Bonds					397,983		396,951

Subordinated Debt—23.7%
Advantage Sales & Marketing Inc., 13.0%, 12/23/18^(g)	Industrials		10,000		9,813		9,850
Alpha Natural Resources, Inc., 6.3%, 6/1/21^(f)(j)	Materials		4,000		4,000		3,385
Alta Mesa Holdings, LP, 9.6%, 10/15/18^(e)	Energy		1,200		1,212		1,206
Asurion, LLC, L+950, 1.5% LIBOR Floor, 8/16/19^(f)	Financials		15,000		14,576		16,000
Aurora Diagnostics, LLC, 10.8%, 1/15/18^(f)	Healthcare		20,065		20,121		20,316
Aurora USA Oil & Gas, Inc., 9.9%, 2/15/17^(g)(j)	Energy		3,000		3,043		3,215
BakerCorp. International Inc., 8.3%, 6/1/19^(f)	Industrials		5,000		5,000		5,075
Bresnan Broadband Holdings LLC, 8.0%, 12/15/18^(e)(j)	Telecommunication Services		5,000		5,000		5,300
Burlington Coat Factory Warehouse Corp., 10.0%, 2/15/19^(g)	Consumer Discretionary		4,334		4,017		4,819
Calumet Lubricants Co., L.P., 9.4%, 5/1/19^(f)(j)	Energy		5,800		5,800		6,257
Calumet Lubricants Co., L.P., 9.6%, 8/1/20^(f)(j)	Energy		1,500		1,474		1,623
Cenveo Corp., 7.9%, 12/1/13^(g)	Consumer Discretionary		4,000		3,736		4,003
Chesapeake Energy Corp., L+700, 1.5% LIBOR Floor, 12/2/17^(e)(f)(g)(j)	Energy		130,000		128,850		130,562
Cincinnati Bell Inc., 8.4%, 10/15/20^(e)(j)	Telecommunication Services		11,000		10,852		11,880
Comstock Resources, Inc., 9.5%, 6/15/20^(e)(f)(j)	Energy		21,000		20,036		22,508
Cumulus Media Inc., 7.8%, 5/1/19^(f)(j)	Consumer Discretionary		5,000		4,438		4,888
Del Monte Foods Co., 7.6%, 2/15/19^(e)	Consumer Staples		3,500		3,498		3,618
Entercom Radio, LLC, 10.5%, 12/1/19^(e)(j)	Consumer Discretionary		13,500		13,355		14,775
Everest Acquisition LLC, 9.4%, 5/1/20^(e)	Energy		7,750		7,750		8,467
Flanders Corp., 10.0%, 3.8% PIK, 5/14/18^(g)	Industrials		8,154		7,962		8,194
Gymboree Corp., 9.1%, 12/1/18^(g)	Consumer Discretionary		5,000		4,481		4,797
Harland Clarke Holdings Corp., 9.5%, 5/15/15^(g)	Industrials		2,689		2,409		2,258
Infiltrator Systems, Inc., 12.0%, 2.0% PIK, 3/11/18	Industrials		63,239		62,144		63,239
Ipreo Holdings LLC, 11.8%, 8/15/18^(f)	Information Technology		10,000		9,958		10,300
J.Crew Group, Inc., 8.1%, 3/1/19^(g)	Consumer Discretionary		1,200		1,200		1,260
JBS U.S.A. LLC, 8.3%, 2/1/20^(e)(j)	Consumer Staples		3,000		2,959		2,982
Kinetic Concepts, Inc., 12.5%, 11/1/19	Healthcare		11,700		11,333		11,247
Lone Pine Resources Canada Ltd., 10.4%, 2/15/17^(g)(j)	Energy		5,000		4,935		4,437
Monitronics International, Inc., 9.1%, 4/1/20^(e)(j)	Consumer Discretionary		2,250		2,250		2,362
Nuance Communications Inc., 5.4%, 8/15/20^(g)(j)	Information Technology		750		750		776
The Pantry Inc., 8.4%, 8/1/20^(g)(j)	Consumer Discretionary		5,500		5,500		5,692
Party City Holdings, Inc., 8.9%, 8/1/20^(g)	Consumer Discretionary		600		600		640
Pharmaceutical Product Development, Inc., 9.5%, 12/1/19^(g)	Healthcare		2,900		2,900		3,262
Prestige Brands Holdings, Inc., 8.1%, 2/1/20^(e)(j)	Consumer Discretionary		4,500		4,500		4,805

See notes to unaudited consolidated financial statements.

FS Investment Corporation

Unaudited Consolidated Schedule of Investments (continued)

As of September 30, 2012

(in thousands, except share amounts)


Portfolio Company^(a)	Industry	Principal Amount^(b)		Amortized Cost		Fair Value^(c)
QR Energy, L.P., 9.3%, 8/1/20^(e)(j)	Energy	$	3,250	$	3,205	$	3,336
Quicksilver Resources Inc., 7.1%, 4/1/16^(e)(j)	Energy		1,000		885		868
Resolute Energy Corp., 8.5%, 5/1/20^(e)(j)	Energy		10,500		10,634		10,789
Samson Investment Co., 9.8%, 2/15/20^(e)(f)	Energy		19,420		19,636		20,068
SandRidge Energy, Inc., 8.1%, 10/15/22^(e)(j)	Energy		7,500		7,500		7,956
Sequel Industrial Products Holdings, LLC, 12.0%, 2.5% PIK, 5/10/18^(g)	Energy		15,500		15,206		15,500
Symmetry Medical Inc., 12.0%, 2.0% PIK, 12/29/17^(g)(j)	Healthcare		32,833		31,939		33,161
ThermaSys Corp., 10.0%, 2.5% PIK, 12/31/16	Industrials		85,662		84,076		85,662
Univar Inc., 12.0%, 6/30/18^(f)	Materials		3,000		2,952		3,105

Total Subordinated Debt					566,485		584,443

Collateralized Securities—4.0%
Apidos CDO IV Class E, L+360, 10/27/18^(g)(j)	Financials		2,000		1,185		1,549
Ares 2007 CLO 11A Class E, L+600, 10/11/21^(g)(j)	Financials		4,775		3,179		4,025
Ares 2007 CLO 12X Class E, L+575, 11/25/20^(g)(j)	Financials		2,252		1,808		1,959
Blue Mountain CLO III Class E, L+355, 3/17/21^(g)(j)	Financials		2,000		965		1,458
Carlyle Azure CLO Class Income, 22.5%, 5/27/20^(j)	Financials		28,000		13,919		18,480
Dryden CDO 23A Class E, L+700, 7/20/23^(j)	Financials		4,500		3,628		4,070
Dryden CDO 23A Class Subord., 15.2%, 7/17/23^(j)	Financials		10,000		7,907		9,200
Franklin CLO 6A Class E, L+425, 8/9/19^(g)(j)	Financials		1,919		1,233		1,622
Galaxy VII CLO Class Subord., 25.9%, 10/13/18^(j)	Financials		2,000		981		1,916
Lightpoint CLO 2006 V Class D, L+365, 8/5/19^(g)(j)	Financials		6,500		3,411		4,775
Lightpoint CLO 2007 VII Class D, L+400, 5/15/21^(g)(j)	Financials		4,000		2,355		3,081
Mountain View CLO II Class Pref., 29.8%, 1/12/21^(j)	Financials		9,225		5,101		8,654
Octagon CDO 2007 1A Class Income, 69.2%, 8/25/21^(j)	Financials		4,000		1,987		4,790
Octagon CLO 2006 10A Class Income, 42.6%, 10/18/20^(j)	Financials		4,375		2,545		4,724
Rampart CLO 2007 1A Class Subord., 44.0%, 10/25/21^(j)	Financials		10,000		5,716		11,321
Stone Tower CLO VI Class Subord., 40.7%, 4/17/21^(g)(j)	Financials		5,000		3,103		6,358
Trimaran CLO IV Ltd. Class Pref., 38.8%, 12/1/17^(j)	Financials		12,500		6,490		9,751

Total Collateralized Securities					65,513		97,733

See notes to unaudited consolidated financial statements.

FS Investment Corporation

Unaudited Consolidated Schedule of Investments (continued)

As of September 30, 2012

(in thousands, except share amounts)


Portfolio Company^(a)	Industry	Number of Shares		Amortized Cost		Fair Value^(c)
Equity/Other—5.0%^(k)
Aquilex Corp., Common Equity, Class A Shares^(f)(l)	Energy		15,128	$	2,266	$	5,507
Aquilex Corp., Common Equity, Class B Shares^(f)(g)(l)	Energy		32,637		4,889		11,880
Flanders Corp., Common Equity^(g)(l)	Industrials		5,000,000		5,000		6,000
Florida Gaming Centers, Inc., Strike: $0.01, Warrants^(g)(l)	Consumer Discretionary		71		—		42
Florida Gaming Corp., Strike: $25.00, Warrants^(g)(l)	Consumer Discretionary		226,635		—		—
Ipreo Holdings LLC, Common Equity^(g)(l)	Information Technology		1,000,000		1,000		1,300
JW Aluminum Co., Common Equity^(g)(l)	Materials		37,500		3,225		—
Leading Edge Aviation Services, Inc., Common Equity^(g)(l)	Industrials		2,623		262		—
Leading Edge Aviation Services, Inc., Preferred Equity^(g)(l)	Industrials		738		738		637
Milagro Holdings, LLC, Common Equity^(g)(l)	Energy		12,057		50		—
Milagro Holdings, LLC, Preferred Equity^(l)	Energy		283,947		11,181		9,001
Plains Offshore Operations Inc., Preferred Equity^(f)(g)	Energy		520,342		51,135		52,366
Plains Offshore Operations Inc., Strike: $20.00, Warrants^(f)(g)(l)	Energy		1,013,444		1,722		2,179
Safariland, LLC, Common Equity^(g)(l)	Industrials		25,000		2,500		2,647
Safariland, LLC, Preferred Equity^(g)	Industrials		1,021		9,874		10,056
Safariland, LLC, Warrants^(g)(l)	Industrials		2,263		246		240
Sequel Industrial Products Holdings, LLC, Common Equity^(g)(l)	Energy		3,330,600		3,400		3,997
Sequel Industrial Products Holdings, LLC, Preferred Equity^(g)(l)	Energy		85,963		7,644		8,178
Sequel Industrial Products Holdings, LLC, Strike: $100.00, Warrants^(g)(l)	Energy		20,681		555		14
ThermaSys Corp., Common Equity^(g)(l)	Industrials		51,813		1		570
ThermaSys Corp., Preferred Equity^(g)(l)	Industrials		51,813		5,181		5,181
VPG Group Holdings LLC, Class A-2 Units^(g)(l)	Materials		2,500,000		2,500		2,250

Total Equity/Other					113,369		122,045

TOTAL INVESTMENTS—158.4%				$	3,792,444		3,900,618

LIABILITIES IN EXCESS OF OTHER ASSETS—(58.4%)							(1,438,697	)

NET ASSETS—100.0%						$	2,461,921

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

(b)	Denominated in U.S. dollars unless otherwise noted.

(c)	Fair value determined by the Company’s board of directors (see Note 7).

(d)	Security or portion thereof held within Arch Street Funding LLC and is pledged as collateral supporting the amounts outstanding under the revolving credit facility with Citibank, N.A. (see Note 8).

(e)	Security or portion thereof held within Broad Street Funding LLC and is pledged as collateral supporting the amounts outstanding under the revolving credit facility with Deutsche Bank AG, New York Branch (see Notes 10 and 11).

(f)	Security or portion thereof held within Locust Street Funding LLC and is pledged as collateral supporting the amounts outstanding under the Class A Notes issued to Race Street Funding LLC pursuant to an indenture with Citibank, N.A., as trustee (see Note 12).

(g)	Security or portion thereof held within Race Street Funding LLC and is pledged as collateral supporting the amounts outstanding under the repurchase agreement with JPMorgan Chase Bank, N.A., London Branch (see Note 12).

(h)	Security or portion thereof held within Walnut Street Funding LLC and is pledged as collateral supporting the amounts outstanding under the revolving credit facility with Wells Fargo Bank, National Association (see Note 13).

(i)	Position or portion thereof unsettled as of September 30, 2012.

(j)

The investment is not a qualifying asset under the Investment Company Act of 1940, as amended. A business development company may not acquire any asset other than qualifying assets, unless, at the time the acquisition is made, qualifying assets represent at least 70% of the company’s total assets. As of September 30, 2012, 78.9% of the Company’s total assets represented qualifying assets.

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

(l)	Security is non-income producing.

See notes to unaudited consolidated financial statements.

FS Investment Corporation

Consolidated Schedule of Investments

As of December 31, 2011

(in thousands, except share amounts)


Portfolio Company^(a)	Industry	Principal Amount^(b)		Amortized Cost		Fair Value^(c)
Senior Secured Loans—First Lien—68.3%
1-800 Contacts, Inc., L+395, 3.8% LIBOR Floor, 3/4/15^(e)	Healthcare	$	5,446	$	5,236	$	5,406
A.P. Plasman Inc., L+850, 1.5% LIBOR Floor, 12/29/16^(e)(g)	Industrials		55,000		53,902		53,900
Academy, Ltd., L+450, 1.5% LIBOR Floor, 8/3/18^(d)	Consumer Discretionary		5,000		4,953		4,961
Advance Pierre Foods, Inc., L+525, 1.8% LIBOR Floor, 9/30/16^(d)	Consumer Staples		4,875		4,797		4,870
Airvana Network Solutions Inc., L+800, 2.0% LIBOR Floor, 3/18/15^(e)(f)	Telecommunication Services		5,077		5,000		5,093
Altegrity, Inc., L+600, 1.8% LIBOR Floor, 2/21/15^(d)	Industrials		5,860		5,795		5,831
American & Efird Global, LLC, L+900, 1.5% LIBOR Floor, 12/21/16^(e)	Consumer Discretionary		40,000		39,005		39,000
American Racing & Entertainment, LLC, Term Loan A, L+700, 6/30/14^(e)	Consumer Discretionary		15,500		15,500		15,345
American Racing & Entertainment, LLC, Term Loan B, 9.0%, 6/30/14^(e)	Consumer Discretionary		7,750		7,750		7,634
American Racing & Entertainment, LLC, Term Loan C, 9.0%, 6/30/14^(e)	Consumer Discretionary		2,550		2,550		2,512
Amscan Holdings, Inc., L+525, 1.5% LIBOR Floor, 12/2/17^(d)	Consumer Discretionary		8,834		8,822		8,803
AmWINS Group, Inc., L+250, 6/8/13^(d)	Financials		941		847		917
Ardent Health Services LLC, L+500, 1.5% LIBOR Floor, 9/15/15^(d)	Healthcare		10,364		10,264		10,293
Aspect Software, Inc., L+450, 1.8% LIBOR Floor, 5/7/16^(d)	Information Technology		1,965		1,951		1,964
Attachmate Corp., L+500, 1.5% LIBOR Floor, 4/27/17^(d)	Information Technology		9,875		9,789		9,689
Avaya Inc., L+275, 10/24/14^(d)	Information Technology		2,608		2,498		2,500
Avaya Inc., L+450, 10/26/17^(d)	Information Technology		8,224		7,275		7,515
Avis Budget Car Rental, LLC, L+500, 1.3% LIBOR Floor, 9/22/18^(d)(g)	Consumer Discretionary		7,222		7,081		7,279
AZ Chem U.S. Inc., L+575, 1.5% LIBOR Floor, 12/22/17^(f)	Materials		5,000		4,850		4,992
Barrington Broadcasting Group LLC, L+600, 1.5% LIBOR Floor, 6/14/17	Consumer Discretionary		3,125		3,032		3,117
BJ’s Wholesale Club, Inc., L+575, 1.3% LIBOR Floor, 9/29/18^(d)	Consumer Discretionary		18,000		17,117		18,079
Blackboard Inc., L+600, 1.5% LIBOR Floor, 10/4/18^(d)(e)	Information Technology		40,385		37,252		38,391
Boyd Gaming Corp., L+475, 1.3% LIBOR Floor, 12/17/15^(d)(g)	Consumer Discretionary		6,218		6,096		6,162
Brock Holdings III, Inc., L+450, 1.5% LIBOR Floor, 3/14/17^(d)	Energy		4,963		4,932		4,829
Canwest LP, L+500, 1.3% LIBOR Floor, 7/23/16^(d)(g)	Consumer Discretionary		6,182		6,226		6,096
Carestream Health, Inc., L+350, 1.5% LIBOR Floor, 2/25/17	Healthcare		9,924		9,880		8,946
CCC Information Services Inc., L+400, 1.5% LIBOR Floor, 11/11/15^(d)	Information Technology		1,562		1,550		1,563
Cenveo Corp., L+475, 1.5% LIBOR Floor, 12/21/16^(d)(g)	Consumer Discretionary		6,249		6,197		6,185
Ceridian Corp., L+300, 11/9/14^(d)	Industrials		9,346		8,593		8,449
Chrysler Group LLC, L+475, 1.3% LIBOR Floor, 5/24/17^(d)(e)	Industrials		25,634		23,769		24,327
Citgo Petroleum Corp., L+700, 2.0% LIBOR Floor, 6/24/17^(d)(e)(g)	Energy		8,840		8,804		9,036
Clear Channel Capital I, LLC, L+365, 1/29/16^(f)	Consumer Discretionary		10,000		7,544		7,428
ConvaTec Inc., L+425, 1.5% LIBOR Floor, 12/22/16^(d)	Healthcare		2,291		2,282		2,276
Corel Corp., L+400, 5/2/12^(e)(g)	Information Technology		1,234		1,204		1,203
Custom Building Products, Inc., L+400, 1.8% LIBOR Floor, 3/1/15^(d)	Materials		2,318		2,303		2,275
Data Device Corp., L+550, 1.8% LIBOR Floor, 12/23/16^(e)	Industrials		12,293		12,062		11,955
Datatel, Inc., L+500, 1.3% LIBOR Floor, 7/19/18^(d)(f)	Information Technology		14,400		14,184		14,423
Decision Resources LLC, L+550, 1.5% LIBOR Floor, 12/6/16^(d)	Healthcare		1,985		1,992		1,906
Del Monte Foods Co., L+300, 1.5% LIBOR Floor, 3/8/18	Consumer Staples		898		830		855
Deluxe Entertainment Services Group Inc., L+650, 1.5% LIBOR Floor, 7/3/17^(f)	Consumer Discretionary		15,000		14,400		14,447
Drumm Investors LLC, L+375, 1.3% LIBOR Floor, 5/4/18	Healthcare		7,462		6,838		6,544
Dynegy Power, LLC, L+775, 1.5% LIBOR Floor, 8/5/16^(f)(g)	Energy		2,993		3,060		3,040
East Cameron Partners, L.P., 18.0%, 10/11/12	Energy		249		249		254
Entercom Radio, LLC, L+500, 1.3% LIBOR Floor, 11/23/18	Consumer Discretionary		2,410		2,362		2,410
Equipower Resources Holdings, LLC, L+425, 1.5% LIBOR Floor, 1/26/18	Utilities		1,572		1,558		1,493
Fairway Group Acquisition Co., L+600, 1.5% LIBOR Floor, 3/3/17^(d)(e)	Consumer Discretionary		21,592		21,537		20,985
First Data Corp., L+275, 9/24/14^(d)	Information Technology		3,442		3,111		3,143
First Data Corp., L+400, 3/24/18^(d)	Information Technology		9,465		8,117		7,953
First Reserve Crestwood Holdings LLC, L+850, 2.0% LIBOR Floor, 10/3/16^(e)	Energy		6,052		6,043		6,158
Florida Gaming Centers, Inc., 15.8%, 4/25/16^(e)	Consumer Discretionary		13,000		12,773		12,480

See notes to unaudited consolidated financial statements.

FS Investment Corporation

Consolidated Schedule of Investments (continued)

As of December 31, 2011

(in thousands, except share amounts)


Portfolio Company^(a)	Industry	Principal Amount^(b)		Amortized Cost		Fair Value^(c)
Frac Tech International, LLC, L+475, 1.5% LIBOR Floor, 5/6/16^(d)	Energy	$	4,838	$	4,719	$	4,781
Freescale Semiconductor, Inc., L+425, 12/1/16^(d)(g)	Industrials		1,896		1,785		1,819
Goodman Global, Inc., L+400, 1.8% LIBOR Floor, 10/28/16^(d)	Consumer Discretionary		1,692		1,679		1,696
Gymboree Corp., L+350, 1.5% LIBOR Floor, 2/23/18	Consumer Discretionary		7,997		7,098		7,140
Harbor Freight Tools USA, Inc., L+500, 1.5% LIBOR Floor, 12/22/17^(d)	Consumer Discretionary		9,778		9,694		9,750
Harland Clarke Holdings Corp., L+250, 6/30/14^(d)(f)(g)	Industrials		6,824		5,876		5,795
HCR Manor Care, Inc., L+350, 1.5% LIBOR Floor, 4/6/18^(e)	Healthcare		3,148		3,112		2,895
Hupah Finance Inc., L+500, 1.3% LIBOR Floor, 1/21/19^(d)	Industrials		9,649		9,456		9,625
Immucor, Inc. , L+575, 1.5% LIBOR Floor, 8/19/18^(d)	Healthcare		7,824		7,525		7,886
INC Research, LLC, L+575, 1.3% LIBOR Floor, 7/12/18^(e)	Healthcare		11,970		11,629		11,731
Intelligrated, Inc., L+575, 1.8% LIBOR Floor, 2/18/17^(e)	Information Technology		4,750		4,709		4,726
Intralinks, Inc., L+425, 1.5% LIBOR Floor, 6/15/14^(e)(g)	Information Technology		1,045		894		1,013
inVentiv Health, Inc., L+525, 1.5% LIBOR Floor, 5/15/18^(d)	Healthcare		5,073		5,025		4,870
Ipreo Holdings LLC, L+650, 1.5% LIBOR Floor, 8/7/17^(e)	Information Technology		14,642		14,306		14,312
J.Crew Group, Inc., L+350, 1.3% LIBOR Floor, 3/7/18	Consumer Discretionary		3,990		3,499		3,758
KIK Custom Products Inc., L+225, 5/31/14^(d)(g)	Consumer Staples		10,382		9,446		8,898
Kinetic Concepts, Inc., L+575, 1.3% LIBOR Floor, 5/4/18^(d)	Healthcare		14,388		13,750		14,538
Klune Industries, Inc., L+700, 2.0% LIBOR Floor, 8/31/17^(e)	Industrials		71,858		70,492		72,426
La Paloma Generating Co., LLC, L+550, 1.5% LIBOR Floor, 8/25/17	Energy		5,785		5,511		5,657
Lantiq Deutschland GmbH, L+700, 2.0% LIBOR Floor, 11/16/15^(d)(e)(g)	Information Technology		10,707		10,682		9,369
Maritime Telecommunications Network, Inc., L+600, 1.5% LIBOR Floor, 3/4/16^(e)	Telecommunication Services		7,359		7,265		7,327
MDA Info Products Ltd., L+550, 1.5% LIBOR Floor, 1/4/17	Information Technology		4,950		4,888		4,216
Mood Media Corp., L+550, 1.5% LIBOR Floor, 5/4/18^(d)(g)	Consumer Discretionary		3,658		3,625		3,405
Mosaic U.S. Holdings Inc., L+275, 4/3/13^(e)	Consumer Discretionary		873		744		829
NCO Group, Inc., L+500, 2.5% LIBOR Floor, 5/15/13^(d)	Information Technology		7,480		7,454		7,420
Norit Holding BV, L+525, 1.5% LIBOR Floor, 7/8/17^(d)(g)	Industrials		3,069		3,027		3,100
NPC International, Inc., L+525, 1.5% LIBOR Floor, 12/28/18^(d)	Consumer Discretionary		4,304		4,218		4,320
NSH Merger Sub, Inc., L+650, 1.8% LIBOR Floor, 2/3/17^(e)	Healthcare		15,401		15,298		14,978
OpenLink International, Inc., L+625, 1.5% LIBOR Floor, 10/25/17	Information Technology		7,317		7,173		7,345
Ozburn-Hessey Holding Co., LLC, L+550, 2.0% LIBOR Floor, 4/8/16^(d)	Industrials		3,504		3,498		3,097
Pharmaceutical Product Development, Inc., L+500, 1.3% LIBOR Floor, 12/5/18^(d)	Healthcare		12,681		12,492		12,623
Playboy Enterprises, Inc., L+650, 1.8% LIBOR Floor, 3/4/17	Consumer Discretionary		5,557		5,567		5,334
Presidio Inc., L+550, 1.8% LIBOR Floor, 3/31/17^(e)(f)	Industrials		13,250		13,046		13,124
Protection One, Inc., L+425, 1.8% LIBOR Floor, 6/4/16^(d)	Consumer Discretionary		2,239		2,214		2,228
Remy International, Inc., L+450, 1.8% LIBOR Floor, 12/17/13^(d)(g)	Consumer Discretionary		4,052		3,959		4,005
Res-Care, Inc., L+550, 1.8% LIBOR Floor, 12/22/16^(e)	Consumer Discretionary		4,950		4,867		4,727
Reynolds Group Holdings, Inc., L+525, 1.3% LIBOR Floor, 2/9/18^(d)(g)	Consumer Discretionary		1,969		1,905		1,961
Reynolds Group Holdings, Inc., L+525, 1.3% LIBOR Floor, 7/31/18^(d)(g)	Consumer Discretionary		9,746		9,654		9,707
Sagittarius Restaurants LLC, L+550, 2.0% LIBOR Floor, 5/18/15^(e)	Consumer Discretionary		2,592		2,571		2,576
Sealed Air Corp., L+375, 1.0% LIBOR Floor, 10/3/18^(d)(g)	Industrials		6,425		6,301		6,498
Sheridan Production Co., LLC, L+550, 2.0% LIBOR Floor, 4/20/17^(d)	Energy		10,342		10,262		10,362
Shield Finance Co. Sarl, L+563, 2.0% LIBOR Floor, 6/15/16^(e)(g)	Information Technology		4,664		4,642		4,664
Sitel, LLC, L+675, 1/30/17^(d)	Telecommunication Services		5,966		5,705		5,691
Smile Brands Group Inc., L+525, 1.8% LIBOR Floor, 12/21/17^(d)	Healthcare		5,906		5,830		5,896
Sorenson Communication, Inc., L+400, 2.0% LIBOR Floor, 8/16/13^(d)	Telecommunication Services		14,289		13,889		13,832
Spansion, LLC, L+550, 2.0% LIBOR Floor, 2/9/15^(d)(g)	Information Technology		10,818		10,705		10,696
Sports Authority, Inc., L+600, 1.5% LIBOR Floor, 11/16/17^(d)	Consumer Discretionary		9,910		9,668		9,588
Sprouts Farmers Markets, LLC, L+475, 1.3% LIBOR Floor, 4/15/17	Consumer Discretionary		5,250		5,250		4,804
SRA International, Inc., L+525, 1.3% LIBOR Floor, 7/20/18^(d)(e)	Industrials		17,522		16,694		16,588
Star West Generation LLC, L+450, 1.5% LIBOR Floor, 5/17/18^(d)	Utilities		4,231		4,211		4,167
Styron Sarl, L+450, 1.5% LIBOR Floor, 6/14/16^(d)	Materials		4,089		4,089		3,553

See notes to unaudited consolidated financial statements.

FS Investment Corporation

Consolidated Schedule of Investments (continued)

As of December 31, 2011

(in thousands, except share amounts)


Portfolio Company^(a)	Industry	Principal Amount^(b)		Amortized Cost			Fair Value^(c)
Summit Entertainment, LLC, L+600, 1.5% LIBOR Floor, 8/28/16^(d)	Consumer Discretionary	$	13,523	$	13,359		$	13,388
Summit Materials Companies I, LLC, L+500, 1.5% LIBOR Floor, 12/31/15^(d)	Materials		3,960		3,891			3,935
Surgery Center Holdings, Inc., L+500, 1.5% LIBOR Floor, 2/6/17^(d)	Healthcare		993		1,005			926
TASC, Inc., L+325, 1.3% LIBOR Floor, 12/18/15	Industrials		537		512			536
Telcordia Technologies Inc., L+500, 1.8% LIBOR Floor, 4/30/16^(d)	Telecommunication Services		8,748		8,766			8,748
Texas Competitive Electric Holdings Co. LLC, L+350, 10/10/14	Utilities		4,000		3,069			2,804
Texas Competitive Electric Holdings Co. LLC, L+450, 10/10/17^(d)	Utilities		12,867		10,540			8,180
TNS, Inc., L+400, 2.0% LIBOR Floor, 11/18/15^(d)(g)	Telecommunication Services		1,247		1,247			1,243
Toys”R”Us, Inc., L+450, 1.5% LIBOR Floor, 8/17/16^(d)	Consumer Discretionary		6,666		6,635			6,593
Unifrax I LLC, L+550, 1.5% LIBOR Floor, 11/28/18^(d)	Industrials		14,100		13,819			14,171
Univar Inc., L+350, 1.5% LIBOR Floor, 4/28/17^(d)	Materials		6,575		6,575			6,357
Univision Communications Inc., L+425, 9/29/14^(d)	Consumer Discretionary		10,000		8,661			8,932
VPG Group Holdings LLC, L+900, 1.0% LIBOR Floor, 10/5/16^(e)	Materials		57,068		55,971			56,213
W3 Co., L+625, 1.3% LIBOR Floor, 4/28/18	Industrials		7,000		6,725			6,755
Web.com Group, Inc., L+550, 1.5% LIBOR Floor, 10/27/17^(d)(e)^(g)	Information Technology		35,000		30,867			32,244
Yell Group Plc, L+300, 7/31/14^(g)	Consumer Discretionary		785		695			221
Zayo Group, LLC, L+550, 1.5% LIBOR Floor, 9/15/16	Telecommunication Services		6,000		5,822			5,981

Total Senior Secured Loans—First Lien					1,043,519			1,043,485
Unfunded Loan Commitments					(20,302	)		(20,302	)

Net Senior Secured Loans—First Lien					1,023,217			1,023,183

Senior Secured Loans—Second Lien—25.9%
Advance Pierre Foods, Inc., L+950, 1.8% LIBOR Floor, 9/29/17^(d)(e)	Consumer Staples		17,000		17,040			16,958
Advantage Sales & Marketing Inc., L+775, 1.5% LIBOR Floor, 6/17/18^(d)	Industrials		19,244		19,301			18,931
Alkermes, Inc., L+800, 1.5% LIBOR Floor, 9/16/18^(g)	Healthcare		10,000		9,811			9,900
American Racing & Entertainment, LLC, 12.0%, 6/30/18	Consumer Discretionary		16,800		16,136			13,356
AMN Healthcare Services, Inc., L+1000, 1.8% LIBOR Floor, 9/1/16^(e)(g)	Healthcare		10,000		9,764			9,500
AmWINS Group, Inc., L+550, 6/8/14^(e)	Financials		1,992		1,755			1,891
Aquilex Holdings LLC, L+950, 1.5% LIBOR Floor, 2/3/12	Energy		1,048		1,020			1,284
Asurion, LLC, L+750, 1.5% LIBOR Floor, 5/24/19^(d)	Financials		27,429		27,301			27,096
Attachmate Corp., L+800, 1.5% LIBOR Floor, 10/27/17^(d)	Information Technology		17,000		16,726			16,235
Blackboard Inc., L+1000, 1.5% LIBOR Floor, 10/4/19	Information Technology		15,000		13,518			13,500
BNY ConvergEx Group, LLC, L+700, 1.8% LIBOR Floor, 12/17/17^(d)	Information Technology		9,000		9,025			8,640
Brock Holdings III, Inc., L+825, 1.8% LIBOR Floor, 3/16/18^(d)	Energy		6,923		6,800			6,387
Datatel, Inc., L+725, 1.5% LIBOR Floor, 2/18/18^(d)(f)	Information Technology		20,783		20,782			20,809
Decision Resources LLC, L+850, 1.5% LIBOR Floor, 12/6/17^(e)	Healthcare		3,333		3,303			3,283
DEI Sales, Inc., L+850, 1.5% LIBOR Floor, 1/15/18^(e)	Consumer Discretionary		46,800		45,924			46,331
Deluxe Entertainment Services Group Inc., L+900, 2.0% LIBOR Floor, 5/11/13^(e)	Consumer Discretionary		12,500		12,099			12,406
FR Brand Acquisition Corp., L+600, 2/7/15^(d)	Industrials		10,000		9,132			7,206
FR Brand Acquisition Corp., L+700, 2/7/15^(d)	Industrials		3,000		2,845			2,153
Fram Group Holdings Inc., L+900, 1.5% LIBOR Floor, 1/29/18^(d)	Industrials		7,000		6,967			6,772
Goodman Global, Inc., L+700, 2.0% LIBOR Floor, 10/27/17^(d)	Consumer Discretionary		4,455		4,380			4,484
Hubbard Radio, LLC, L+725, 1.5% LIBOR Floor, 4/27/18^(d)	Telecommunication Services		1,429		1,416			1,421
JHCI Holdings, Inc., L+550, 12/19/14^(d)	Industrials		6,000		5,580			5,003
JW Aluminum Co., L+675, 12/15/13^(e)	Materials		20,714		14,984			14,500
Kronos Inc., L+575, 6/11/15^(d)	Industrials		3,000		2,936			2,888
Mood Media Corp., L+875, 1.5% LIBOR Floor, 11/6/18^(e)(g)	Consumer Discretionary		15,000		14,943			13,894
Paw Luxco II Sarl, EURIBOR+950, 1/29/19^(g)	Consumer Discretionary	€	20,000		23,353			23,089
Roundy’s Supermarkets, Inc., L+800, 2.0% LIBOR Floor, 4/16/16^(d)	Consumer Staples	$	15,000		15,079			15,047
Sedgwick CMS Holdings Inc., L+750, 1.5% LIBOR Floor, 5/30/17	Industrials		500		500			495
Sensus U.S.A. Inc., L+725, 1.3% LIBOR Floor, 5/9/18^(d)	Industrials		8,571		8,579			8,443

See notes to unaudited consolidated financial statements.

FS Investment Corporation

Consolidated Schedule of Investments (continued)

As of December 31, 2011

(in thousands, except share amounts)


Portfolio Company^(a)	Industry	Principal Amount^(b)		Amortized Cost		Fair Value^(c)
Southern Pacific Resource Corp., Prime +750, 1/7/16^(d)(e)(g)	Energy	$	13,833	$	13,674	$	13,915
SRAM, LLC, L+750, 1.5% LIBOR Floor, 12/7/18	Consumer Discretionary		5,000		4,954		5,050
TPF Generation Holdings, LLC, L+425, 12/15/14^(d)	Energy		8,170		7,592		7,721
Vertafore, Inc., L+825, 1.5% LIBOR Floor, 10/19/17^(d)	Information Technology		12,000		11,913		11,715
Web.com Group, Inc., L+950, 1.5% LIBOR Floor, 10/27/18^(g)	Information Technology		4,700		4,021		4,207
Wm. Bolthouse Farms, Inc., L+750, 2.0% LIBOR Floor, 8/11/16^(d)	Consumer Staples		14,028		14,113		13,998

Total Senior Secured Loans—Second Lien					397,266		388,508

Senior Secured Bonds—7.7%
Allen Systems Group, Inc., 10.5%, 11/15/16^(e)	Information Technology		8,722		8,801		7,458
Aspect Software, Inc., 10.6%, 5/15/17^(d)	Information Technology		4,000		4,000		4,167
Avaya Inc., 7.0%, 4/1/19^(d)	Information Technology		1,500		1,500		1,444
Connacher Oil & Gas Ltd., 8.5%, 8/1/19^(e)(g)	Energy		5,600		5,600		5,085
Eastman Kodak Co., 10.6%, 3/15/19^(e)(g)	Information Technology		7,500		7,408		5,788
First Data Corp., 8.9%, 8/15/20^(d)(e)	Information Technology		6,300		6,346		6,395
HOA Restaurant Group, LLC, 11.3%, 4/1/17^(e)	Consumer Discretionary		14,100		14,132		12,942
Hughes Satellite Systems Corp., 6.5%, 6/15/19^(d)(g)	Telecommunication Services		2,000		2,000		2,085
Kabel BW, 7.5%, 3/15/19^(d)(g)	Telecommunication Services		665		665		709
Nexstar Broadcasting Group, Inc., 8.9%, 4/15/17^(d)(g)	Telecommunication Services		5,000		4,973		5,163
Paetec Holdings Corp., 8.9%, 6/30/17^(d)(g)	Telecommunication Services		4,680		4,798		5,104
Palace Entertainment Holdings, LLC, 8.9%, 4/15/17^(d)	Consumer Discretionary		2,400		2,400		2,368
Roofing Supply Group LLC, 8.6%, 12/1/17^(d)	Industrials		720		720		737
Speedy Cash Intermediate Holdings Corp., 10.8%, 10/15/18^(e)	Financials		16,000		16,193		16,259
Symbion, Inc., 8.0%, 6/15/16^(d)(e)	Healthcare		15,460		15,255		14,436
Texas Competitive Electric Holdings Co. LLC, 11.5%, 10/1/20^(e)	Utilities		10,000		9,910		8,369
Titlemax, Inc., 13.3%, 7/15/15^(e)	Industrials		14,500		15,401		15,735
United Refining Co., 10.5%, 2/28/18^(e)	Energy		1,185		1,146		1,116

Total Senior Secured Bonds					121,248		115,360

Subordinated Debt—15.6%
Advantage Sales & Marketing Inc., 13.0%, 12/23/18^(f)	Industrials		10,000		9,800		9,800
Alpha Natural Resources, Inc., 6.3%, 6/1/21^(g)	Materials		4,000		4,000		3,892
AMC Networks Inc., 7.8%, 7/15/21^(g)	Consumer Discretionary		2,900		2,900		3,169
Aquilex Corp., 11.1%, 12/15/16^(e)^(h⁾	Energy		10,000		9,738		4,105
Aurora Diagnostics, LLC, 10.8%, 1/15/18	Healthcare		8,000		8,000		8,004
BakerCorp. International Inc., 8.3%, 6/1/19^(e)	Industrials		5,000		5,000		4,759
Bresnan Broadband Holdings LLC, 8.0%, 12/15/18^(d)(g)	Telecommunication Services		5,000		5,000		5,247
Burlington Coat Factory Holdings Inc., 10.0%, 2/15/19	Consumer Discretionary		4,334		3,994		4,255
Calumet Lubricants Co., L.P., 9.4%, 5/1/19^(g)	Energy		5,800		5,800		5,663
Cincinnati Bell Inc., 8.4%, 10/15/20^(d)(g)	Telecommunication Services		11,000		10,843		11,052
Commscope Inc., 8.3%, 1/15/19^(d)	Telecommunication Services		4,000		4,000		4,010
Cumulus Media Inc., 7.8%, 5/1/19^(g)	Consumer Discretionary		5,000		4,394		4,466
Del Monte Foods Co., 7.6%, 2/15/19^(d)	Consumer Staples		4,500		4,235		4,336
Entercom Radio, LLC, 10.5%, 12/1/19^(d)(g)	Consumer Discretionary		13,500		13,347		13,542
Grifols, SA, 8.3%, 2/1/18^(d)(g)	Healthcare		2,500		2,500		2,639
Gymboree Corp., 9.1%, 12/1/18	Consumer Discretionary		2,000		1,533		1,775
Harland Clarke Holdings Corp., 9.5%, 5/15/15^(g)	Industrials		2,689		2,347		1,954
Hughes Satellite Systems Corp., 7.6%, 6/15/21^(d)(g)	Telecommunication Services		1,310		1,310		1,376
Infiltrator Systems, Inc., 12.0%, 2.0% PIK, 3/11/18	Industrials		47,000		46,089		47,000
Ipreo Holdings LLC, 11.5%, 8/15/18^(e)	Information Technology		15,000		14,929		14,850
J.Crew Group, Inc., 8.1%, 3/1/19	Consumer Discretionary		1,200		1,200		1,153

See notes to unaudited consolidated financial statements.

FS Investment Corporation

Consolidated Schedule of Investments (continued)

As of December 31, 2011

(in thousands, except share amounts)


Portfolio Company^(a)	Industry	Principal Amount^(b)		Amortized Cost		Fair Value^(c)
Kinetic Concepts, Inc., 10.5%, 11/1/18^(e)	Healthcare	$	14,660	$	13,798	$	14,468
N.E.W. Customer Service Cos., Inc., L+750, 2.0% LIBOR Floor, 3/22/17^(d)	Industrials		9,200		8,834		8,004
NCO Group Inc., L+488, 11/15/13^(e)	Information Technology		7,000		6,485		6,805
Pharmaceutical Product Development, Inc., 9.5%, 12/1/19	Healthcare		2,900		2,900		3,038
Quicksilver Resources Inc., 7.1%, 4/1/16^(d)(g)	Energy		1,000		865		1,000
Sealed Air Corp., 8.4%, 9/15/21^(d)(g)	Industrials		2,667		2,667		2,949
Sensata Technologies, Inc., 6.5%, 5/15/19^(g)	Information Technology		2,000		2,000		2,009
Symmetry Medical Inc., 12.0%, 2.0% PIK, 12/29/17^(g)	Healthcare		32,500		31,526		31,525
Univar Inc., 12.0%, 6/30/18^(e)	Materials		3,000		2,964		3,045
WCA Waste Corp., 7.5%, 6/15/19	Industrials		3,930		3,930		3,987

Total Subordinated Debt					236,928		233,877

Collateralized Securities—4.6%
Apidos CDO IV Class E, L+360, 10/27/18^(g)	Financials		2,000		1,123		1,240
Ares 2007 CLO 11A Class E, L+600, 10/11/21^(g)	Financials		4,775		3,109		3,206
Ares 2007 CLO 12X Class E, L+575, 11/25/20^(g)	Financials		2,252		1,750		1,563
Base CLO I Class E, EURIBOR+500, 10/17/18^(g)	Financials	€	1,500		1,002		1,221
Blue Mountain CLO III Class E, L+355, 3/17/21^(g)	Financials	$	2,000		921		1,162
Carlyle Azure CLO Class Income, 21.3%, 5/27/20^(g)	Financials		28,000		16,645		15,360
Franklin CLO 6A Class E, L+425, 8/9/19^(g)	Financials		1,919		1,188		1,195
Galaxy VII CLO Class Subord., 20.2%, 10/13/18^(g)	Financials		2,000		1,341		1,518
Lightpoint CLO 2006 V Class D, L+365, 8/5/19^(g)	Financials		6,500		3,226		3,870
Lightpoint CLO 2007 VII Class D, L+400, 5/15/21^(g)	Financials		4,000		2,277		2,366
Mountain View CLO II Class Pref., 25.9%, 1/12/21^(g)	Financials		9,225		6,082		6,574
Octagon CDO 2007 1A Class Income, 43.9%, 8/25/21^(g)	Financials		4,000		2,440		3,889
Octagon CLO 2006 10A Class Income, 35.3%, 10/18/20^(g)	Financials		4,375		3,112		4,183
Rampart CLO 2007 1A Class Subord., 21.9%, 10/25/21^(g)	Financials		10,000		7,146		8,233
Stone Tower CLO VI Class Subord., 22.4%, 4/17/21^(g)	Financials		5,000		3,793		4,801
Trimaran CLO IV Ltd. Class Pref., 16.6%, 12/1/17^(g)	Financials		12,500		8,309		7,985

Total Collateralized Securities					63,464		68,366

See notes to unaudited consolidated financial statements.

FS Investment Corporation

Consolidated Schedule of Investments (continued)

As of December 31, 2011

(in thousands, except share amounts)


Portfolio Company^(a)	Industry	Number of Shares		Amortized Cost		Fair Value^(c)
Equity/Other—1.0%
East Cameron Partners, L.P., Common Equity^(h)	Energy		14,757	$	600	$	—
East Cameron Partners, L.P., Preferred Equity^(h)	Energy		887		100		24
Florida Gaming Centers, Inc., Strike: $0.01, Warrants^(h)	Consumer Discretionary		71		—		798
Florida Gaming Corp., Strike: $25.00, Warrants^(h)	Consumer Discretionary		226,635		—		1
Ipreo Holdings LLC, Common Equity^(h)	Information Technology		1,000,000		1,000		950
JW Aluminum Co., Common Equity^(h)	Materials		37,500		3,225		—
Klune Industries, Inc., Preferred Equity^(h)	Industrials		52,101		1,500		1,563
Milagro Holdings, LLC, Common Equity^(h)	Energy		12,057		50		—
Milagro Holdings, LLC, Preferred Equity^(h)	Energy		283,947		11,181		9,228
VPG Group Holdings LLC, Class A-2 Units^(h)	Materials		2,500,000		2,500		2,500

Total Equity/Other					20,156		15,064

TOTAL INVESTMENTS—123.1%				$	1,862,279		1,844,358

LIABILITIES IN EXCESS OF OTHER ASSETS—(23.1%)							(345,466	)

NET ASSETS—100%						$	1,498,892


Total Return Swap		Notional Amount				Unrealized Depreciation
Citibank TRS Facility (Note 8)^(g)		$	298,498			$	(1,996	)

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

(b)	Denominated in U.S. dollars unless otherwise noted.

(c)	Fair value determined by the Company’s board of directors (see Note 7).

(d)	Security or portion thereof held within Broad Street Funding LLC and is pledged as collateral supporting the amounts outstanding under the revolving credit facility with Deutsche Bank AG, New York Branch (see Notes 10 and 11).

(e)	Security or portion thereof held within Locust Street Funding LLC and is pledged as collateral supporting the amounts outstanding under the Class A Notes issued to Race Street Funding LLC pursuant to an indenture with Citibank, N.A., as trustee (see Note 12).

(f)	Position or portion thereof unsettled as of December 31, 2011.

(g)	The investment is not a qualifying asset under the Investment Company Act of 1940, as amended. A business development company may not acquire any asset other than qualifying assets, unless, at the time the acquisition is made, qualifying assets represent at least 70% of the company’s total assets.

(h)	Security is non-income producing.

See notes to unaudited consolidated financial statements.

FS Investment Corporation

Notes to Unaudited Consolidated Financial Statements

(in thousands, except share and per share amounts)

Note 1. Principal Business and Organization

FS Investment Corporation, or the Company, was incorporated under the general corporation laws of the State of Maryland on December 21, 2007 and formally commenced operations on January 2, 2009. The Company has elected to be regulated as a business development company, or BDC, under the Investment Company Act of 1940, as amended, or the 1940 Act. The Company is an externally managed, non-diversified, closed-end management investment company that has elected to be treated for federal income tax purposes, and intends to qualify annually, as a regulated investment company, or RIC, as defined under Subchapter M of the Internal Revenue Code of 1986, as amended, or the Code. As of September 30, 2012, the Company had five wholly-owned financing subsidiaries, Broad Street Funding LLC, or Broad Street, which was established on February 2, 2010, Arch Street Funding LLC, or Arch Street, which was established on March 1, 2011, Locust Street Funding LLC, or Locust Street, which was established on July 5, 2011, Race Street Funding LLC, or Race Street, which was established on July 5, 2011, and Walnut Street Funding LLC, or Walnut Street, which was established on May 16, 2012. The consolidated financial statements include both the Company’s accounts and the accounts of its wholly-owned financing subsidiaries. All significant intercompany transactions have been eliminated in consolidation.

In May 2012, the Company closed its continuous public offering of shares of common stock to new investors. The Company sold 247,454,171 shares (as adjusted for stock distributions) of common stock for gross proceeds of $2,605,158 in its continuous public offering. Following the closing of its continuous public offering, the Company has continued to issue shares pursuant to its distribution reinvestment plan. As of October 31, 2012, the Company had sold a total of 253,354,833 shares (as adjusted for stock distributions) of common stock and raised total gross proceeds of $2,655,880, including approximately $1,000 contributed by the principals of the Company’s investment adviser in February 2008. During the nine months ended September 30, 2012 and 2011, the Company sold 90,718,973 and 83,613,294 shares for gross proceeds of $958,849 and $890,497 at an average price per share of $10.57 and $10.65, respectively. The gross proceeds received during the nine months ended September 30, 2012 and 2011 include reinvested stockholder distributions of $72,417 and $21,661, respectively. During the period from October 1, 2012 to October 31, 2012, the Company received gross proceeds of $8,772 from the reinvestment of stockholders distributions, for which the Company issued 886,076 shares of common stock.

The proceeds from the issuance of common stock as presented on the Company’s consolidated statements of changes in net assets and consolidated statements of cash flows are presented net of selling commissions and dealer manager fees of $83,084 and $81,266 for the nine months ended September 30, 2012 and 2011, respectively.

Note 2. Summary of Significant Accounting Policies

Basis of Presentation: The accompanying unaudited consolidated financial statements of the Company have been prepared in accordance with U.S. generally accepted accounting principles, or GAAP, for interim financial information and with the instructions for Form 10-Q and Article 10 of Regulation S-X. Accordingly, they do not include all of the information and footnotes required by GAAP for complete financial statements. In the opinion of management, all adjustments (consisting of normal recurring accruals) considered necessary for a fair presentation have been included. For a more complete discussion of significant accounting policies and certain other information, the Company’s interim unaudited consolidated financial statements should be read in conjunction with its audited financial statements as of and for the year ended December 31, 2011 included in the Company’s annual report on Form 10-K. Operating results for the three and nine months ended September 30, 2012 are not necessarily indicative of the results that may be expected for the year ending December 31, 2012. The December 31, 2011 balance sheet and schedule of investments are derived from the 2011 audited financial

FS Investment Corporation

Notes to Unaudited Consolidated Financial Statements (continued)

(in thousands, except share and per share amounts)

Note 2. Summary of Significant Accounting Policies (continued)

statements. The Company has evaluated the impact of subsequent events through the date the consolidated financial statements were issued and filed with the Securities and Exchange Commission, or the SEC.

Use of Estimates: The preparation of the financial statements in conformity with GAAP requires management to make estimates and assumptions that affect the reported amounts of assets and liabilities, and disclosure of contingent assets and liabilities at the date of the financial statements and the reported amounts of revenues and expenses during the reporting period. Actual results could differ from those estimates. Many of the amounts have been rounded and all amounts are in thousands, except share and per share amounts.

Reclassifications: Certain amounts in the 2011 financial statements have been reclassified to conform to the classifications used to prepare the 2012 financial statements. These reclassifications had no material impact on the Company’s consolidated financial position, results of operations or cash flows as previously reported.

Capital Gains Incentive Fee: Pursuant to the terms of the investment advisory and administrative services agreement the Company entered into with FB Income Advisor, LLC, or FB Advisor, the incentive fee on capital gains earned on liquidated investments of the Company’s portfolio during operations prior to a liquidation of the Company is determined and payable in arrears as of the end of each calendar year (or upon termination of the investment advisory and administrative services agreement). Such fee will equal 20.0% of the Company’s incentive fee capital gains (i.e., the Company’s realized capital gains on a cumulative basis from inception, calculated as of the end of the applicable period, net of all realized capital losses and unrealized capital depreciation on a cumulative basis), less the aggregate amount of any previously paid capital gains incentive fees. On a quarterly basis, the Company accrues for the capital gains incentive fee by calculating such fee as if it were due and payable as of the end of such period.

While the investment advisory and administrative services agreement with FB Advisor neither includes nor contemplates the inclusion of unrealized gains in the calculation of the capital gains incentive fee, pursuant to an interpretation of an American Institute of Certified Public Accountants, or AICPA, Technical Practice Aid for investment companies, commencing during the quarter ended December 31, 2010, the Company changed its methodology for accruing for this incentive fee to include unrealized gains in the calculation of the capital gains incentive fee expense and related accrued capital gains incentive fee. This accrual reflects the incentive fees that would be payable to FB Advisor if the Company’s entire portfolio were liquidated at its fair value as of the balance sheet date even though FB Advisor is not entitled to an incentive fee with respect to unrealized gains unless and until such gains are actually realized. As of December 31, 2011, there was $0 in capital gains incentive fees payable to FB Advisor. During the three and nine months ended September 30, 2012, the Company accrued capital gains incentive fees of $17,421 and $33,920, respectively, based on the performance of its portfolio, of which $11,449 and $27,421, respectively, were based on unrealized gains and $5,972 and $6,499, respectively, were based on realized gains. During the three and nine months ended September 30, 2011, the Company reversed $7,974 and $4,063 in capital gains incentive fees accrued by the Company as of June 30, 2011 and December 31, 2010, respectively, as a result of unrealized losses in the Company’s portfolio during the respective periods.

Note 3. Recently Issued Accounting Standards

In May 2011, the Financial Accounting Standards Board, or the FASB, issued Accounting Standards Update No. 2011-04, Fair Value Measurement (Topic 820): Amendments to Achieve Common Fair Value Measurement and Disclosure Requirements in U.S. GAAP and IFRSs. This guidance represents the converged guidance of the

FS Investment Corporation

Notes to Unaudited Consolidated Financial Statements (continued)

(in thousands, except share and per share amounts)

Note 3. Recently Issued Accounting Standards (continued)

FASB and the International Accounting Standards Board, or collectively, the Accounting Boards, on fair value measurement. The collective efforts of the Accounting Boards reflected in this guidance have resulted in common requirements for measuring fair value and for disclosing information about fair value measurements, including a consistent meaning of the term “fair value” and enhanced disclosure requirements for investments that do not have readily determinable fair values. The Accounting Boards have concluded the common requirements will result in greater comparability of fair value measurements presented and disclosed in financial statements prepared in accordance with GAAP and International Financial Reporting Standards. The amendments to the FASB codification in this guidance are to be applied prospectively. For public entities, the amendments are effective during interim and annual periods beginning after December 15, 2011. The Company has implemented this guidance and it did not have a material impact on its consolidated financial statements, except for enhanced disclosures around fair value measurements.

Note 4. Related Party Transactions

The Company has entered into an investment advisory and administrative services agreement with FB Advisor. Pursuant to this agreement, FB Advisor is entitled to an annual base management fee of 2.0% of the average value of the Company’s gross assets and an incentive fee based on the Company’s performance.

The incentive fee consists of three parts. The first part, which is referred to as the subordinated incentive fee on income, is calculated and payable quarterly in arrears and equals 20.0% of “pre-incentive fee net investment income” for the immediately preceding quarter and is subject to a hurdle rate, expressed as a rate of return on adjusted capital, as defined in the Company’s investment advisory and administrative services agreement, equal to 2.0% per quarter, or an annualized hurdle rate of 8.0%. As a result, FB Advisor will not earn this incentive fee for any quarter until the Company’s pre-incentive fee net investment income for such quarter exceeds the hurdle rate of 2.0%. Once the Company’s pre-incentive fee net investment income in any quarter exceeds the hurdle rate, FB Advisor will be entitled to a “catch-up” fee equal to the amount of the pre-incentive fee net investment income in excess of the hurdle rate, until the Company’s pre-incentive fee net investment income for such quarter equals 2.5%, or 10.0% annually, of adjusted capital. This “catch-up” feature allows FB Advisor to recoup the fees foregone as a result of the existence of the hurdle rate. The second part of the incentive fee, which is referred to as the incentive fee on capital gains during operations, is an incentive fee on capital gains earned on liquidated investments from the Company’s portfolio during operations prior to a liquidation of the Company and is determined and payable in arrears as of the end of each calendar year (or upon termination of the investment advisory and administrative services agreement). This fee equals 20.0% of the Company’s incentive fee capital gains, which equals the Company’s realized capital gains on a cumulative basis from inception, calculated as of the end of the applicable period, computed net of all realized capital losses and unrealized capital depreciation on a cumulative basis, less the aggregate amount of any previously paid capital gains incentive fees. The third part of the incentive fee, which is referred to as the subordinated liquidation incentive fee, equals 20.0% of the net proceeds from a liquidation of the Company in excess of adjusted capital, as calculated immediately prior to liquidation.

The Company commenced accruing fees under the investment advisory and administrative services agreement on January 2, 2009, upon the commencement of the Company’s operations. Management fees are paid on a quarterly basis in arrears. As of December 31, 2011, $9,572 in base management fees were payable to FB Advisor. During the nine months ended September 30, 2012 and 2011, the Company accrued $46,570 and $18,216, respectively, in base management fees payable to FB Advisor, including $19,021 and $7,432, respectively, in base management fees accrued during the three months ended September 30, 2012 and 2011. The

FS Investment Corporation

Notes to Unaudited Consolidated Financial Statements (continued)

(in thousands, except share and per share amounts)

Note 4. Related Party Transactions (continued)

Company paid $37,028 and $14,093, respectively, of these fees during the nine months ended September 30, 2012 and 2011. As of September 30, 2012, $19,114 in base management fees were payable to FB Advisor.

The Company accrues for the capital gains incentive fee, which, if earned, is paid annually. The Company accrues the incentive fee based on net realized and unrealized gains; however, under the terms of the investment advisory and administrative services agreement, the fee payable to FB Advisor is based on realized gains and no such fee is payable with respect to unrealized gains unless and until such gains are actually realized. As of December 31, 2011, there was $0 in capital gains incentive fees payable to FB Advisor. During the three and nine months ended September 30, 2012, the Company accrued capital gains incentive fees of $17,421 and $33,920, respectively, based on the performance of its portfolio, of which $11,449 and $27,421, respectively, were based on unrealized gains and $5,972 and $6,499, respectively, were based on realized gains. During the three and nine months ended September 30, 2011, the Company reversed $7,974 and $4,063 in capital gains incentive fees accrued by the Company as of June 30, 2011 and December 31, 2010, respectively, as a result of unrealized losses in the Company’s portfolio during the respective periods.

The Company reimburses FB Advisor for expenses necessary to perform services related to the Company’s administration and operations. The amount of this reimbursement is set at the lesser of (1) FB Advisor’s actual costs incurred in providing such services and (2) the amount that the Company estimates it would be required to pay alternative service providers for comparable services in the same geographic location. FB Advisor is required to allocate the cost of such services to the Company based on objective factors such as total assets, revenues, time allocations and/or other reasonable metrics. The Company’s board of directors then assesses the reasonableness of such reimbursements based on the breadth, depth and quality of such services as compared to the estimated cost to the Company of obtaining similar services from third-party providers known to be available. In addition, the Company’s board of directors considers whether any single third-party service provider would be capable of providing all such services at comparable cost and quality. Finally, the Company’s board of directors compares the total amount paid to FB Advisor for such services as a percentage of the Company’s net assets to the same ratio as reported by other comparable BDCs.

As of December 31, 2011, the Company had $154 of administrative services expense payable to FB Advisor. During the nine months ended September 30, 2012 and 2011, the Company incurred administrative services expenses of $4,116 and $1,903, respectively, attributable to FB Advisor, of which $3,789 and $1,366, respectively, related to the allocation of costs of administrative personnel for services rendered to the Company by FB Advisor and the remainder related to other reimbursable expenses. The Company paid FB Advisor $2,661 and $1,419, respectively, for the services rendered under this arrangement during the nine months ended September 30, 2012 and 2011. As of September 30, 2012, the Company had $1,609 in administrative services expense payable to FB Advisor.

The dealer manager for the Company’s continuous public offering was FS²Capital Partners, LLC, or FS², which is one of the Company’s affiliates. During the nine months ended September 30, 2012 and 2011, FS²retained $15,842 and $15,622, respectively, for selling commissions and dealer manager fees in connection with the sale of the Company’s common stock.

Under the terms of the investment advisory and administrative services agreement, when the Company’s registration statement was declared effective by the SEC and the Company was successful in raising gross proceeds in excess of $2,500, or the minimum offering requirement, from persons who were not affiliated with

FS Investment Corporation

Notes to Unaudited Consolidated Financial Statements (continued)

(in thousands, except share and per share amounts)

Note 4. Related Party Transactions (continued)

the Company or FB Advisor, FB Advisor became entitled to receive 1.5% of gross proceeds raised in the Company’s continuous public offering until all offering costs and organization costs funded by FB Advisor or its affiliates (including Franklin Square Holdings, L.P., or Franklin Square Holdings, the Company’s sponsor and an affiliate of FB Advisor) had been recovered. On January 2, 2009, the Company satisfied the minimum offering requirement. The Company paid total reimbursements of $0 and $641 to FB Advisor and its affiliates during the nine months ended September 30, 2012 and 2011, respectively. The reimbursements were recorded as a reduction of capital. As of September 30, 2012, no amounts were reimbursable to FB Advisor and its affiliates under this arrangement.

FB Advisor’s senior management team is comprised of the same personnel as the senior management teams of FS Investment Advisor, LLC and FSIC II Advisor, LLC, the investment advisers to Franklin Square Holdings’ other affiliated BDCs, FS Energy and Power Fund and FS Investment Corporation II, respectively. As a result, such personnel provide investment advisory services to each of the Company, FS Energy and Power Fund and FS Investment Corporation II. While none of FB Advisor, FS Investment Advisor, LLC or FSIC II Advisor, LLC is currently making private corporate debt investments for clients other than the Company, FS Energy and Power Fund and FS Investment Corporation II, respectively, any, or all, may do so in the future. In the event that FB Advisor undertakes to provide investment advisory services to other clients in the future, it intends to allocate investment opportunities in a fair and equitable manner consistent with the Company’s investment objectives and strategies, if necessary, so that the Company will not be disadvantaged in relation to any other client of FB Advisor or its management team. In addition, even in the absence of FB Advisor retaining additional clients, it is possible that some investment opportunities may be provided to FS Energy and Power Fund or FS Investment Corporation II rather than to the Company.

Beginning on February 26, 2009, Franklin Square Holdings agreed to reimburse the Company for expenses in an amount that was sufficient to ensure that, for tax purposes, the Company’s net investment income and net capital gains were equal to or greater than the cumulative distributions paid to its stockholders in each quarter. This arrangement was designed to ensure that no portion of the Company’s distributions would represent a return of capital for its stockholders. Under this arrangement, Franklin Square Holdings had no obligation to reimburse any portion of the Company’s expenses.

Pursuant to an expense support and conditional reimbursement agreement, dated as of March 13, 2012, or the expense reimbursement agreement, Franklin Square Holdings has agreed to reimburse the Company for expenses in an amount that is sufficient to ensure that no portion of the Company’s distributions to stockholders will be paid from its offering proceeds or borrowings. However, because certain investments the Company may make, including preferred and common equity investments, may generate dividends and other distributions to the Company that are treated for tax purposes as a return of capital, a portion of the Company’s distributions to stockholders may also be deemed to constitute a return of capital for tax purposes to the extent that the Company may use such dividends or other distribution proceeds to fund its distributions to stockholders. Under those circumstances, Franklin Square Holdings will not reimburse the Company for the portion of such distributions to stockholders that represent a return of capital for tax purposes, as the purpose of the expense reimbursement arrangement is not to prevent tax-advantaged distributions to stockholders.

Under the expense reimbursement agreement, Franklin Square Holdings will reimburse the Company for expenses in an amount equal to the difference between the Company’s cumulative distributions paid to its stockholders in each quarter, less the sum of the Company’s net investment income for tax purposes, net capital

FS Investment Corporation

Notes to Unaudited Consolidated Financial Statements (continued)

(in thousands, except share and per share amounts)

Note 4. Related Party Transactions (continued)

gains and dividends and other distributions paid to the Company on account of preferred and common equity investments in portfolio companies (to the extent such amounts are not included in net investment income or net capital gains for tax purposes) in each quarter.

Pursuant to the expense reimbursement agreement, the Company will have a conditional obligation to reimburse Franklin Square Holdings for any amounts funded by Franklin Square Holdings under such agreement if (and only to the extent that), during any fiscal quarter occurring within three years of the date on which Franklin Square Holdings funded such amount, the sum of the Company’s net investment income for tax purposes, net capital gains and the amount of any dividends and other distributions paid to the Company on account of preferred and common equity investments in portfolio companies (to the extent not included in net investment income or net capital gains for tax purposes) exceeds the distributions paid by the Company to stockholders. The expense reimbursement agreement does not apply to any amounts funded by Franklin Square Holdings prior to the date of such agreement.

The Company or Franklin Square Holdings may terminate the expense reimbursement agreement at any time. If the Company terminates the investment advisory and administrative services agreement with FB Advisor, the Company will be required to repay Franklin Square Holdings all reimbursements funded by Franklin Square Holdings within three years of the date of termination.

The specific amount of expenses reimbursed by Franklin Square Holdings, if any, will be determined at the end of each quarter. During the nine months ended September 30, 2012 and 2011, no such reimbursements were required from Franklin Square Holdings. Franklin Square Holdings is controlled by the Company’s chairman, president and chief executive officer, Michael C. Forman, and the Company’s vice-chairman, David J. Adelman. There can be no assurance that the expense reimbursement agreement will remain in effect or that Franklin Square Holdings will reimburse any portion of the Company’s expenses in future quarters.

Note 5. Distributions

The following table reflects the cash distributions per share that the Company has declared and paid on its common stock during the nine months ended September 30, 2012 and 2011:


	Distribution
For the Three Months Ended	Per Share		Amount
Fiscal 2011
March 31, 2011	$	0.1929	$	9,948
June 30, 2011	$	0.2787	$	20,529
September 30, 2011	$	0.2016	$	22,116

Fiscal 2012
March 31, 2012	$	0.2016	$	37,014
June 30, 2012	$	0.2020	$	47,305
September 30, 2012	$	0.2525	$	62,758

FS Investment Corporation

Notes to Unaudited Consolidated Financial Statements (continued)

(in thousands, except share and per share amounts)

Note 5. Distributions (continued)

On October 3, 2012, the Company’s board of directors declared a regular monthly cash distribution of $0.0675 per share, which was paid on October 31, 2012 to stockholders of record on October 30, 2012. On November 8, 2012, the Company’s board of directors declared a regular monthly cash distribution of $0.0675 per share, which is expected to be paid on November 30, 2012 to stockholders of record on November 29, 2012. The timing and amount of any future distributions to stockholders are subject to applicable legal restrictions and the sole discretion of the Company’s board of directors.

The Company has adopted an “opt in” distribution reinvestment plan for its stockholders. As a result, if the Company makes a distribution, its stockholders will receive distributions in cash unless they specifically “opt in” to the distribution reinvestment plan so as to have their cash distributions reinvested in additional shares of the Company’s common stock.

The Company may fund its cash distributions to stockholders from any sources of funds available to it, including offering proceeds, borrowings, net investment income from operations, capital gains proceeds from the sale of assets, non-capital gains proceeds from the sale of assets, dividends or other distributions paid to it on account of preferred and common equity investments in portfolio companies and expense reimbursements from Franklin Square Holdings. The Company has not established limits on the amount of funds it may use from available sources to make distributions.

The following table reflects the sources of the cash distributions that the Company has paid on its common stock during the nine months ended September 30, 2012 and 2011:


	Nine Months Ended September 30,
	2012					2011
Source of Distribution	Distribution Amount		Percentage			Distribution Amount		Percentage
Offering proceeds	$	—		—		$	—		—
Borrowings		—		—			—		—
Net investment income⁽¹⁾		128,781		88	%		48,572		92	%
Capital gains proceeds from the sale of assets		18,296		12	%		4,021		8	%
Non-capital gains proceeds from the sale of assets		—		—			—		—
Distributions on account of preferred and common equity		—		—			—		—
Expense reimbursement from sponsor		—		—			—		—

Total	$	147,077		100	%	$	52,593		100	%

(1)	During the nine months ended September 30, 2012 and 2011, 92% and 88%, respectively, of the Company’s gross investment income was attributable to cash interest earned and 8% and 12%, respectively, was attributable to non-cash accretion of discount and paid-in-kind, or PIK, interest.

The Company’s net investment income on a tax basis for the nine months ended September 30, 2012 and 2011 was $129,901 and $48,572, respectively. As of September 30, 2012 and December 31, 2011, the Company had $17,711 and $16,591, respectively, of undistributed net investment income on a tax basis. The Company’s undistributed net investment income on a tax basis as of December 31, 2011 has been adjusted following the filing of the Company’s 2011 tax return in September 2012. The adjustment was due primarily to the fact that tax-basis income received by the Company during the year ended December 31, 2011 exceeded GAAP-basis

FS Investment Corporation

Notes to Unaudited Consolidated Financial Statements (continued)

(in thousands, except share and per share amounts)

Note 5. Distributions (continued)

income with respect to collateralized securities held in its investment portfolio during such period. The tax notices for the collateralized securities were received by the Company subsequent to the filing of the Company’s annual report on Form 10-K for the year ended December 31, 2011.

The difference between the Company’s GAAP-basis net investment income and its tax-basis net investment income is due to the tax-basis amortization of organization costs incurred prior to the commencement of the Company’s operations, interest income earned on a tax basis due to the required accretion of discount on non-performing loans, the reversal of the required accrual for GAAP purposes of incentive fees on unrealized gains even though no such incentive fees on unrealized gains are payable by the Company, the inclusion of periodic payments due on the Company’s total return swap in tax-basis net investment income and the accretion of discount on the total return swap. The following table sets forth a reconciliation between GAAP-basis net investment income and tax-basis net investment income during the nine months ended September 30, 2012 and 2011:


	Nine Months Ended September 30,
	2012			2011
GAAP-basis net investment income	$	86,171		$	48,632
Tax-basis amortization of organization costs		(32	)		(32	)
Tax accretion of discount on investments		—			4,035
Reversal of incentive fee accrual on unrealized gains		27,421			(4,063	)
Periodic payments due on total return swap		15,563			—
Accretion of discount on total return swap		778			—

Tax-basis net investment income	$	129,901		$	48,572

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

The following table reflects the stock distributions per share that the Company has declared on its common stock through September 30, 2012:


Date Declared	Record Date		Distribution Date		Distribution Percentage			Shares Issued
Fiscal 2009
March 31, 2009		March 31, 2009		March 31, 2009		1.4	%		13,818
April 30, 2009		April 30, 2009		April 30, 2009		3.0	%		42,661
May 29, 2009		May 29, 2009		May 29, 2009		3.7	%		79,125
June 30, 2009		June 30, 2009		June 30, 2009		3.5	%		96,976
July 30, 2009		July 31, 2009		July 31, 2009		3.1	%		117,219
August 31, 2009		August 31, 2009		August 31, 2009		3.0	%		148,072
December 31, 2009		December 31, 2009		December 31, 2009		0.5	%		49,710

Fiscal 2010
January 28, 2010		January 31, 2010		January 31, 2010		2.5	%		283,068

FS Investment Corporation

Notes to Unaudited Consolidated Financial Statements (continued)

(in thousands, except share and per share amounts)

Note 5. Distributions (continued)

The purpose of these special stock distributions was to maintain a net asset value per share that was below the then-current offering price, after deducting selling commissions and dealer manager fees, as required by the 1940 Act, subject to certain limited exceptions. The Company’s board of directors determined that its portfolio performance sufficiently warranted taking these actions.

The stock distributions increased the number of shares outstanding, thereby reducing the Company’s net asset value per share. However, because the stock distributions were issued to all stockholders as of the applicable record date in proportion to their holdings as of such date, the reduction in net asset value per share as a result of the stock distributions was offset exactly by the increase in the number of shares owned by each investor. As overall value to an investor was not reduced as a result of the special stock distributions, the Company’s board of directors determined that these issuances would not be dilutive to stockholders as of the applicable record date. As the stock distributions did not change any stockholder’s proportionate interest in the Company, they did not represent taxable distributions. Specific tax characteristics of all distributions are reported to stockholders annually on Form 1099-DIV.

As of September 30, 2012 and December 31, 2011, the components of accumulated earnings on a tax-basis were as follows:


	September 30, 2012 (Unaudited)			December 31, 2011
Distributable ordinary income	$	17,711		$	16,591
Incentive fee accrual on unrealized gains		(27,421	)		—
Unamortized organization costs		(483	)		(515	)
Net unrealized appreciation (depreciation) on investments and total return swap and gain/loss on foreign currency⁽¹⁾		93,728			(34,709	)

	$	83,535		$	(18,633	)

(1)

As of September 30, 2012 and December 31, 2011, the gross unrealized appreciation on the Company’s investments and total return swap and gain on foreign currency were $121,735 and $13,323, respectively. As of September 30, 2012 and December 31, 2011, the gross unrealized depreciation on the Company’s investments and total return swap and loss on foreign currency were $28,007 and $48,032, respectively.

The aggregate cost of the Company’s investments for federal income tax purposes totaled $3,806,890 and $1,877,071 as of September 30, 2012 and December 31, 2011, respectively. The aggregate net unrealized appreciation (depreciation) on a tax basis, including the Company’s total return swap, or TRS, with Citibank, N.A., or Citibank, was $93,728 and ($34,709) as of September 30, 2012 and December 31, 2011, respectively. As discussed in Note 8, on August 29, 2012, the Company terminated the TRS with Citibank.

FS Investment Corporation

Notes to Unaudited Consolidated Financial Statements (continued)

(in thousands, except share and per share amounts)

Note 6. Investment Portfolio

The following table summarizes the composition of the Company’s investment portfolio at cost and fair value as of September 30, 2012 and December 31, 2011:


	September 30, 2012 (Unaudited)							December 31, 2011
	Amortized Cost⁽¹⁾		Fair Value		Percentage of Portfolio			Amortized Cost⁽¹⁾		Fair Value		Percentage of Portfolio
Senior Secured Loans—First Lien	$	2,085,350	$	2,128,113		55	%	$	1,023,217	$	1,023,183		55	%
Senior Secured Loans—Second Lien		563,744		571,333		15	%		397,266		388,508		21	%
Senior Secured Bonds		397,983		396,951		10	%		121,248		115,360		6	%
Subordinated Debt		566,485		584,443		15	%		236,928		233,877		13	%
Collateralized Securities		65,513		97,733		2	%		63,464		68,366		4	%
Equity/Other		113,369		122,045		3	%		20,156		15,064		1	%

	$	3,792,444	$	3,900,618		100	%	$	1,862,279	$	1,844,358		100	%

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

The Company does not “control” and is not an “affiliate” of any of its portfolio companies, each as defined in the 1940 Act. In general, under the 1940 Act, the Company would be presumed to “control” a portfolio company if it owned 25% or more of its voting securities and would be an “affiliate” of a portfolio company if it owned 5% or more of its voting securities.

The Company’s investment portfolio may contain loans that are in the form of lines of credit or revolving credit facilities, which require the Company to provide funding when requested by portfolio companies in accordance with the terms of the underlying loan agreements. As of September 30, 2012, the Company had two such investments, both of which were revolving loan agreements, with an aggregate unfunded commitment of $13,726. As of December 31, 2011, the Company had four such investments, three of which were revolving loan agreements with an aggregate unfunded commitment of $20,302 and one of which was an unfunded bridge loan commitment with an aggregate unfunded commitment of $35,000. The Company maintains sufficient cash on hand to fund such unfunded loan commitments should the need arise.

FS Investment Corporation

Notes to Unaudited Consolidated Financial Statements (continued)

(in thousands, except share and per share amounts)

Note 6. Investment Portfolio (continued)

The table below describes investments by industry classification and enumerates the percentage, by fair value, of the total portfolio assets in such industries as of September 30, 2012 and December 31, 2011:


	September 30, 2012 (Unaudited)					December 31, 2011
Industry Classification	Fair Value		Percentage of Portfolio			Fair Value		Percentage of Portfolio
Consumer Discretionary	$	870,121		22	%	$	445,714		24	%
Consumer Staples		45,989		1	%		64,962		4	%
Energy		534,027		14	%		99,645		5	%
Financials		206,126		5	%		114,529		6	%
Healthcare		336,195		9	%		206,205		11	%
Industrials		993,299		25	%		393,625		22	%
Information Technology		535,651		14	%		309,321		17	%
Materials		137,079		4	%		101,262		5	%
Telecommunication Services		154,607		4	%		84,082		5	%
Utilities		87,524		2	%		25,013		1	%

Total	$	3,900,618		100	%	$	1,844,358		100	%

Note 7. Fair Value of Financial Instruments

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

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

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

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

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

FS Investment Corporation

Notes to Unaudited Consolidated Financial Statements (continued)

(in thousands, except share and per share amounts)

Note 7. Fair Value of Financial Instruments (continued)

As of September 30, 2012 and December 31, 2011, the Company’s investments were categorized as follows in the fair value hierarchy:


Valuation Inputs	September 30, 2012 (Unaudited)		December 31, 2011
	Investments		Investments		Total Return Swap
Level 1—Price quotations in active markets	$	—	$	—	$	—
Level 2—Significant other observable inputs		—		—		—
Level 3—Significant unobservable inputs		3,900,618		1,844,358		(1,996	)

	$	3,900,618	$	1,844,358	$	(1,996	)

The Company’s investments as of September 30, 2012 consisted primarily of debt securities that are traded on a private over-the-counter market for institutional investors. Except as described below, the Company valued its investments by using independent third-party pricing services, which provided prevailing bid and ask prices that were screened for validity by the services from dealers on the date of the relevant period end. Sixteen senior secured loan investments and seven subordinated debt investments, for which broker quotes were not available, were valued by an independent valuation firm, which determined the fair value of such investments by considering, among other factors, the borrower’s ability to adequately service its debt, prevailing interest rates for like investments, call features and other relevant terms of the debt. All of the Company’s equity/other investments were valued by the same independent valuation firm, which determined the fair value of such investments by considering, among other factors, contractual rights ascribed to such investments, as well as various income scenarios and multiples of earnings before interest, taxes, depreciation and amortization, or EBITDA, cash flows, net income, revenues or, in limited instances, book value or liquidation value. Two collateralized securities were valued by obtaining bid and ask prices from an independent dealer. Two senior secured loan investments and one senior secured bond investment, all of which were newly-issued and purchased near September 30, 2012, were valued at cost, as the Company’s board of directors determined that the cost of each such investment was the best indication of its fair value.

The Company’s investments as of December 31, 2011 consisted primarily of debt securities that are traded on a private over-the-counter market for institutional investors. Except as described below, the Company valued its investments by using independent third-party pricing services, which provided prevailing bid and ask prices that were screened for validity by the services from dealers on the date of the relevant period end. Eleven senior secured loan investments and three subordinated debt investments, for which broker quotes were not available, were valued by an independent valuation firm, which determined the fair value of such investments by considering, among other factors, the borrower’s ability to adequately service its debt, prevailing interest rates for like investments, call features and other relevant terms of the debt. All of the Company’s equity/other investments were valued by the same independent valuation firm, which determined the fair value of such investments by considering various factors, such as multiples of EBITDA, cash flows, net income, revenues or, in limited instances, book value or liquidation value. Two senior secured loans and two subordinated debt investments, all of which were newly-issued and purchased near December 31, 2011, were valued at cost, as the Company’s board of directors determined that the cost of each such investment was the best indication of its fair value. The Company valued its TRS in accordance with the agreements between Arch Street and Citibank, which collectively established the TRS and are collectively referred to herein as the TRS Agreement. Pursuant to the TRS Agreement, the value of the TRS was based on the increase or decrease in the value of the loans underlying

FS Investment Corporation

Notes to Unaudited Consolidated Financial Statements (continued)

(in thousands, except share and per share amounts)

Note 7. Fair Value of Financial Instruments (continued)

the TRS, together with accrued interest income, interest expense and certain other expenses incurred under the TRS. The loans underlying the TRS were valued by Citibank. Citibank based its valuation on the indicative bid prices provided by an independent third-party pricing service. Bid prices reflect the highest price that market participants may be willing to pay. These valuations were sent to the Company for review and testing. The Company’s valuation committee and board of directors reviewed and approved the value of the TRS, as well as the value of the loans underlying the TRS, on a quarterly basis as part of their quarterly determination of net asset value. To the extent the Company’s valuation committee or board of directors had any questions or concerns regarding the valuation of the loans underlying the TRS, such valuation was discussed or challenged pursuant to the terms of the TRS. For additional information on the Company’s TRS, which was terminated on August 29, 2012, see Note 8.

The Company periodically benchmarks the bid and ask prices received from the third-party pricing services against the actual prices at which the Company purchases and sells its investments. Based on the results of the benchmark analysis and the experience of the Company’s management in purchasing and selling these investments, the Company believes that these prices are reliable indicators of fair value. However, because of the private nature of this marketplace (meaning actual transactions are not publicly reported), the Company believes that these valuation inputs are classified as Level 3 within the fair value hierarchy. The Company may also use other methods to determine fair value for securities for which it cannot obtain prevailing bid and ask prices through third-party pricing services or independent dealers, including the use of an independent valuation firm. The Company periodically benchmarks the valuations provided by the independent valuation firm against the actual prices at which it purchases and sells its investments. The Company’s valuation committee and board of directors reviewed and approved the valuation determinations made with respect to these investments in a manner consistent with the Company’s valuation process.

The following is a reconciliation for the nine months ended September 30, 2012 and 2011 of investments for which significant unobservable inputs (Level 3) were used in determining fair value:


	For the Nine Months Ended September 30, 2012
	Senior Secured Loans - First Lien			Senior Secured Loans - Second Lien			Senior Secured Bonds			Subordinated Debt			Collateralized Securities			Equity/ Other			Total
Fair value at beginning of period	$	1,023,183		$	388,508		$	115,360		$	233,877		$	68,366		$	15,064		$	1,844,358
Accretion of discount (amortization of premium)		7,025			3,163			1,078			791			586			31			12,674
Net realized gain (loss)		9,954			2,061			2,700			(2,532	)		433			2,237			14,853
Net change in unrealized appreciation (depreciation)		42,797			16,347			4,856			21,009			27,318			13,768			126,095
Purchases		1,446,766			384,307			354,938			523,360			11,671			116,302			2,837,344
Paid-in-kind interest		—			197			—			1,953			—			282			2,432
Sales and redemptions		(401,612	)		(223,250	)		(81,981	)		(194,015	)		(10,641	)		(25,639	)		(937,138	)
Net transfers in or out of Level 3		—			—			—			—			—			—			—

Fair value at end of period	$	2,128,113		$	571,333		$	396,951		$	584,443		$	97,733		$	122,045		$	3,900,618

The amount of total gains or losses for the period included in changes in net assets attributable to the change in unrealized gains or losses relating to investments still held at the reporting date	$	49,060		$	15,269		$	4,056		$	16,531		$	27,535		$	13,418		$	125,869

FS Investment Corporation

Notes to Unaudited Consolidated Financial Statements (continued)

(in thousands, except share and per share amounts)

Note 7. Fair Value of Financial Instruments (continued)


	For the Nine Months Ended September 30, 2011
	Senior Secured Loans - First Lien			Senior Secured Loans - Second Lien			Senior Secured Bonds			Subordinated Debt			Collateralized Securities			Equity/ Other			Total
Fair value at beginning of period	$	484,105		$	135,962		$	35,796		$	51,178		$	26,539		$	—		$	733,580
Accretion of discount (amortization of premium)		4,361			2,113			(29	)		115			496			589			7,645
Net realized gain (loss)		9,015			12,645			1,535			419			342			(1,500	)		22,456
Net change in unrealized appreciation (depreciation)		(25,281	)		(11,003	)		(10,000	)		(15,079	)		576			(3,940	)		(64,727	)
Purchases		864,197			262,708			130,156			84,557			54,662			20,583			1,416,863
Paid-in-kind interest		232			28			—			1,056			—			—			1,316
Sales and redemptions		(643,340	)		(62,931	)		(37,015	)		(25,660	)		(13,015	)		(1,235	)		(783,196	)
Net transfers in or out of Level 3		—			—			—			—			—			—			—

Fair value at end of period	$	693,289		$	339,522		$	120,443		$	96,586		$	69,600		$	14,497		$	1,333,937

The amount of total gains or losses for the period included in changes in net assets attributable to the change in unrealized gains or losses relating to investments still held at the reporting date	$	(25,723	)	$	(7,816	)	$	(8,940	)	$	(15,954	)	$	3,091		$	(3,447	)	$	(58,789	)

The valuation techniques and significant unobservable inputs used in recurring Level 3 fair value measurements of assets valued by an independent valuation firm as of September 30, 2012 were as follows:


Type of Investment	Fair Value at September 30, 2012⁽¹⁾		Valuation Technique⁽²⁾	Unobservable Input	Range
Senior Secured Loans—First Lien:	$	361,078	Market Comparables	Market Yield (%)	5.3% - 18.0%

Senior Secured Loans—Second Lien:		107,610	Market Comparables	Market Yield (%)	9.5% - 14.0%

Subordinated Debt:		219,161	Market Comparables	Market Yield (%)	10.75% - 14.75%

Equity/Other:		122,045	Market Comparables	Market Yield (%)	15.5% - 16.0%
				EBITDA Multiples (x)	3.3x - 12.5x
				Production Multiples (Mmb/d)	$57,500.0 - $62,500.0
				Proved Reserves Multiples (Mmboe)	$12.5 - $13.5
				PV-10 Multiples (x)	0.85x - 0.95x
				Revenue Multiples	1.50x - 1.50x
			Discounted Cash Flow	Discount Rate (%)	17.5% - 17.5%
			Option Valuation Model	Volatility (%)	40.0% - 62.7%

(1)

Except as otherwise described in this footnote, the remaining Level 3 assets were valued by using independent third-party pricing services, which provided prevailing bid and ask prices that were screened for validity by the services from dealers on the date of the relevant period end. Two collateralized securities ($13,270) were valued by obtaining bid and ask prices from an independent dealer. Two senior secured loan investments ($40,103) and one senior secured bond investment ($9,800), all of which were newly-issued and purchased near September 30, 2012, were valued at cost, as the Company’s board of directors determined that the cost of each such investment was the best indication of its fair value.

(2)

For investments utilizing a market comparables valuation technique, a significant increase (decrease) in the market yield, in isolation, would result in a significantly lower (higher) fair value measurement, and a significant increase (decrease) in any of the valuation multiples, in isolation, would result in a significantly higher (lower) fair value measurement. For investments utilizing a discounted cash flow valuation technique, a significant increase (decrease) in the discount rate, in isolation, would result in a significantly lower (higher) fair value measurement. For investments utilizing an option valuation model valuation technique, a significant increase (decrease) in the volatility, in isolation, would result in a significantly higher (lower) fair value measurement.

FS Investment Corporation

Notes to Unaudited Consolidated Financial Statements (continued)

(in thousands, except share and per share amounts)

Note 8. Arch Street Credit Facility

On August 29, 2012, Arch Street terminated its TRS for a portfolio of senior secured floating rate loans with Citibank and entered into a revolving credit facility, or the Arch Street credit facility, with Citibank, as administrative agent, and the financial institutions and other lenders from time to time party thereto.

The TRS was for a portfolio of senior secured floating rate loans with a maximum notional amount of $615,000. Prior to its termination, the TRS enabled the Company, through its ownership of Arch Street, to obtain the economic benefit of owning the loans subject to the TRS, without actually owning them, in return for an interest-type payment to Citibank. As such, the TRS was analogous to Arch Street borrowing funds to acquire loans and incurring interest expense to a lender.

Arch Street received from Citibank all interest and fees payable in respect of the loans underlying the TRS. Arch Street paid to Citibank interest at a rate equal to the one-month London Interbank Offered Rate, or LIBOR, plus 1.27% per annum on the full notional amount of the loans subject to the TRS. In addition, upon the termination or repayment of any loan subject to the TRS, Arch Street either received from Citibank the appreciation in the value of such loan, or paid to Citibank any depreciation in the value of such loan.

The value of the TRS was based primarily on the valuation of the underlying portfolio of loans subject to the TRS. Pursuant to the terms of the TRS, on each business day, Citibank valued each underlying loan in good faith on a mark-to-market basis by determining how much Citibank would receive on such date if it sold the loan in the open market. Citibank then reported the mark-to-market values of the underlying loans to Arch Street.

Upon the termination of the TRS, Arch Street recognized $5,510 of gains, $1,477 of which represented periodic payments due on the TRS.

On August 29, 2012, Arch Street entered into the Arch Street credit facility, which provides for borrowings in an aggregate principal amount up to $550,000 on a committed basis. The Company may contribute cash or debt securities to Arch Street from time to time, subject to certain restrictions set forth in the Arch Street credit facility, and will retain a residual interest in any assets contributed through its ownership of Arch Street or will receive fair market value for any debt securities sold to Arch Street. Arch Street may purchase additional debt securities from various sources. Arch Street has appointed the Company to manage its portfolio of debt securities pursuant to the terms of an investment management agreement. Arch Street’s obligations to the lenders under the facility are secured by a first priority security interest in substantially all of the assets of Arch Street, including its portfolio of debt securities. The obligations of Arch Street under the facility are non-recourse to the Company and the Company’s exposure under the facility is limited to the value of the Company’s investment in Arch Street.

Borrowings under the Arch Street credit facility accrue interest at a rate equal to three-month LIBOR plus 1.75% per annum during the first two years of the facility and three-month LIBOR plus 2.00% per annum thereafter. Borrowings under the facility are subject to compliance with an equity coverage ratio with respect to the current value of Arch Street’s portfolio and a loan compliance test with respect to the initial acquisition of each debt security in Arch Street’s portfolio.

FS Investment Corporation

Notes to Unaudited Consolidated Financial Statements (continued)

(in thousands, except share and per share amounts)

Note 8. Arch Street Credit Facility (continued)

August 29, 2015. Any amounts borrowed under the facility will mature, and all accrued and unpaid interest thereunder will be due and payable, on August 29, 2015.

In connection with the establishment of the Arch Street credit facility, Arch Street paid $549,300 for a portfolio of debt securities that were previously held by affiliates of Citibank under the TRS and the Company contributed debt securities to Arch Street having an aggregate fair market value of approximately $132,400.

As of September 30, 2012, $447,682 was outstanding under the Arch Street credit facility. The carrying amount of the amount outstanding under the facility approximates its fair value. The Company incurred costs of $4,315 in connection with obtaining the Arch Street credit facility, which the Company has recorded as deferred financing costs on its consolidated balance sheets and amortizes to interest expense over the life of the facility. As of September 30, 2012, $4,185 of such deferred financing costs had yet to be amortized to interest expense.

The effective interest rate on the borrowings under the Arch Street credit facility was 2.33% per annum as of September 30, 2012. Interest is payable quarterly in arrears and commenced August 29, 2012. The Company recorded interest expense of $1,057 for the nine months ended September 30, 2012, of which $130 related to the amortization of deferred financing costs. The Company paid $0 in interest expense during the nine months ended September 30, 2012. The average borrowings under the Arch Street credit facility for the nine months ended September 30, 2012 were $447,682, with a weighted average interest rate of 2.33%.

In connection with the Arch Street credit facility, Arch Street has made certain representations and warranties and is required to comply with various covenants, reporting requirements and other customary requirements for similar facilities. In addition to customary events of default included in financing transactions, the facility contains the following events of default: (a) the failure to make principal payments when due or interest payments within five business days of when due; (b) the insolvency or bankruptcy of Arch Street or the Company; (c) the failure of Arch Street to be beneficially owned and controlled by the Company; (d) the resignation or removal of the Company as Arch Street’s investment manager; and (e) GSO / Blackstone Debt Funds Management LLC, or GDFM (or any affiliate thereof or any replacement thereof approved in writing by Citibank), no longer serving as the investment sub-adviser to the Company. Upon the occurrence of an event of default, the lenders may declare the outstanding principal and interest and all other amounts owing under the facility immediately due and payable. During the continuation of an event of default, Arch Street must pay interest at a default rate.

Borrowings of Arch Street will be considered borrowings of the Company for purposes of complying with the asset coverage requirements under the 1940 Act applicable to BDCs.

Note 9. Share Repurchase Program

The Company intends to conduct quarterly tender offers pursuant to its share repurchase program. The Company’s board of directors will consider the following factors, among others, in making its determination regarding whether to cause the Company to offer to repurchase shares of common stock and under what terms:

•

the effect of such repurchases on the Company’s qualification as a RIC (including the consequences of any necessary asset sales);

•

the liquidity of its assets (including fees and costs associated with disposing of assets);

FS Investment Corporation

Notes to Unaudited Consolidated Financial Statements (continued)

(in thousands, except share and per share amounts)

Note 9. Share Repurchase Program (continued)

•

the Company’s investment plans and working capital requirements;

•

the relative economies of scale with respect to the Company’s size;

•

the Company’s history in repurchasing shares of common stock or portions thereof; and

•

the condition of the securities markets.

The Company currently intends to limit the number of shares of common stock to be repurchased during any calendar year to the number of shares of common stock it can repurchase with the proceeds it receives from the sale of shares of common stock under its distribution reinvestment plan. At the discretion of the Company’s board of directors, the Company may also use cash on hand, cash available from borrowings and cash from liquidation of securities investments as of the end of the applicable period to repurchase shares of common stock. In addition, the Company will limit the number of shares of common stock to be repurchased in any calendar year to 10% of the weighted average number of shares of common stock outstanding in the prior calendar year, or 2.5% in each quarter, though the actual number of shares of common stock that the Company offers to repurchase may be less in light of the limitations noted above.

On September 6, 2012, the Company amended the terms of its share repurchase program. The amendments to the share repurchase program will be effective as of the Company’s quarterly repurchase offer for the fourth quarter of 2012, which the Company expects will occur in December 2012, and did not affect the Company’s quarterly repurchase offer for the third quarter of 2012, which was completed in October 2012. Prior to the amendment of the share repurchase program, the Company offered to repurchase shares of common stock at a price equal to 90% of the share price in effect on each date of repurchase, which was determined in the same manner that the Company determined the offering price per share of common stock for purposes of its continuous public offering. Under the amended share repurchase program, the Company will offer to purchase shares of common stock at a price equal to the price at which shares of common stock are issued pursuant to the Company’s distribution reinvestment plan on the distribution date coinciding with the applicable share repurchase date. The repurchase price will be determined by the Company’s board of directors or a committee thereof, in its sole discretion, and will be (i) not less than the net asset value per share of the Company’s common stock (as determined in good faith by the Company’s board of directors or a committee thereof, in its sole discretion) immediately prior to the repurchase date and (ii) not more than 2.5% greater than the net asset value per share as of such date.

The Company’s board of directors may amend, suspend or terminate the repurchase program at any time upon 30 days’ notice. The first such tender offer commenced in March 2010, and the repurchase occurred in connection with the Company’s April 1, 2010 closing. During the nine months ended September 30, 2012, the Company repurchased 1,207,919 shares at $9.66 per share for aggregate consideration totaling $11,670. On October 1, 2012, the Company repurchased 672,064 shares at $9.90 per share for aggregate consideration totaling $6,653.

Note 10. Broad Street Credit Facility

On January 28, 2011, Broad Street, Deutsche Bank AG, New York Branch, or Deutsche Bank, and the other lenders party thereto entered into an amended and restated multi-lender, syndicated revolving credit facility, or the Broad Street credit facility, which amended and restated the revolving credit facility that Broad Street originally entered into with Deutsche Bank on March 10, 2010 and the amendments thereto. On March 23, 2012,

FS Investment Corporation

Notes to Unaudited Consolidated Financial Statements (continued)

(in thousands, except share and per share amounts)

Note 10. Broad Street Credit Facility (continued)

Broad Street entered into an amendment to the Broad Street credit facility to extend the maturity date of the facility to March 23, 2013, increase the amount of the Tranche C Commitment (described below) from $100,000 to $140,000 and reduce the interest rate for all borrowings under the facility to a rate of LIBOR plus 1.50% per annum. Deutsche Bank is a lender and serves as administrative agent under the Broad Street credit facility.

The Broad Street credit facility provides for borrowings in an aggregate amount up to $380,000. Pursuant to the terms of the facility, borrowings thereunder may be designated as Tranche A borrowings in an amount up to $240,000 (referred to herein as the Tranche A Commitment) or as Tranche C borrowings in an amount up to $140,000 (referred to herein as the Tranche C Commitment). The facility also provides for Tranche B borrowings in an amount up to $100,000 (referred to herein as the Tranche B Commitment), but there are currently no Tranche B Commitments outstanding. All Tranche A Commitments and Tranche C Commitments bear interest at the rate of LIBOR plus 1.50% per annum and will mature and be due and payable on March 23, 2013.

Under the Broad Street credit facility, the Company has transferred from time to time debt securities to Broad Street as a contribution to capital and retains a residual interest in the contributed debt securities through the Company’s ownership of Broad Street. The Company may contribute additional debt securities to Broad Street from time to time and Broad Street may purchase additional debt securities from various sources. Broad Street has appointed the Company to manage its portfolio of debt securities pursuant to the terms of an investment management agreement. Broad Street’s obligations to the lenders under the facility are secured by a first priority security interest in substantially all of the assets of Broad Street, including its portfolio of debt securities. The obligations of Broad Street under the facility are non-recourse to the Company and the Company’s exposure under the facility is limited to the value of the Company’s investment in Broad Street.

As of September 30, 2012 and December 31, 2011, $380,000 and $340,000, respectively, was outstanding under the Broad Street credit facility. The carrying amount of the amount outstanding under the facility approximates its fair value. The Company incurred costs of $2,566 in connection with obtaining and amending the facility, which the Company has recorded as deferred financing costs on its consolidated balance sheets and amortizes to interest expense over the life of the facility. As of September 30, 2012, $480 of such deferred financing costs had yet to be amortized to interest expense.

The effective interest rate under the Broad Street credit facility was 1.87% per annum as of September 30, 2012. Interest is paid quarterly in arrears and commenced August 20, 2010. The Company recorded interest expense of $2,115 and $2,293 for the three months ended September 30, 2012 and 2011, respectively, of which $272 and $225, respectively, related to the amortization of deferred financing costs. The Company recorded interest expense of $6,545 and $6,753 for the nine months ended September 30, 2012 and 2011, respectively, of which $703 and $653, respectively, related to the amortization of deferred financing costs and $18 and $0, respectively, related to commitment fees on the unused portion of the credit facility. The Company paid $6,104 and $5,867 in interest expense for the nine months ended September 30, 2012 and 2011, respectively. The average borrowings under the facility for the nine months ended September 30, 2012 and 2011 were $364,833 and $337,793, respectively, with a weighted average interest rate of 2.15% and 2.41%, respectively.

FS Investment Corporation

Notes to Unaudited Consolidated Financial Statements (continued)

(in thousands, except share and per share amounts)

Note 10. Broad Street Credit Facility (continued)

lowering of the amount of funds that will be advanced against such assets. Super-Collateralization Events include, without limitation: (i) certain key employees ceasing to be directors, principals, officers or investment managers of GDFM; (ii) the bankruptcy or insolvency of GDFM or FB Advisor; (iii) GDFM ceasing to act as the Company’s sub-adviser or FB Advisor ceasing to act as the Company’s investment adviser; (iv) the Company ceasing to act as Broad Street’s investment manager, becoming bankrupt or insolvent, defaulting on certain material agreements or failing to maintain a net asset value at least equal to $50,000; and (v) the Company, GDFM or FB Advisor committing fraud or other illicit acts in its or their investment advisory capacities.

In connection with the facility, Broad Street has made certain representations and warranties and is required to comply with various covenants, reporting requirements and other customary requirements for similar facilities. In addition to customary events of default included in financing transactions, the facility contains the following events of default: (a) the failure to make principal payments when due or interest payments within three business days of when due; (b) borrowings under the facility exceeding the applicable advance rates; (c) the purchase by Broad Street of certain ineligible assets; (d) the insolvency or bankruptcy of Broad Street or the Company; (e) the Company ceases to act as investment manager of Broad Street’s assets; (f) the decline of the Company’s net asset value below $50,000; and (g) fraud or other illicit acts by the Company, FB Advisor or GDFM in its or their investment advisory capacities. During the continuation of an event of default, Broad Street must pay interest at a default rate.

Broad Street has agreed to pay Deutsche Bank $950 upon the termination date of the Broad Street credit facility, provided that such termination fee will not be payable if Broad Street refinances the facility with Deutsche Bank or enters into an alternate financing arrangement with or through Deutsche Bank.

Borrowings of Broad Street will be considered borrowings of the Company for purposes of complying with the asset coverage requirements under the 1940 Act applicable to BDCs.

FS Investment Corporation

Notes to Unaudited Consolidated Financial Statements (continued)

(in thousands, except share and per share amounts)

Note 11. Broad Street Funding LLC

The financial statements of Broad Street are maintained separately from those of the Company. The assets of Broad Street are pledged as collateral supporting the amounts outstanding under the Broad Street credit facility and, as such, are not available to pay the debts of the Company. The following are the balance sheets of Broad Street as of September 30, 2012 and December 31, 2011:


	September 30, 2012 (Unaudited)		December 31, 2011
Assets
Investments, at fair value (amortized cost—$708,239 and $652,920, respectively)	$	724,599	$	644,885
Cash		27,316		18,347
Receivable for investments sold and repaid		40,911		10
Interest receivable		6,856		3,836
Deferred financing costs		480		171

Total assets	$	800,162	$	667,249


Liabilities
Payable for investments purchased	$	32,980	$	18,912
Credit facility payable		380,000		340,000
Due to FS Investment Corporation		1,161		914
Interest payable		969		1,231
Accrued expenses		37		28

Total liabilities		415,147		361,085

Member’s equity		385,015		306,164

Total liabilities and member’s equity	$	800,162	$	667,249

Note 12. Repurchase Transaction

On September 26, 2012, through its two wholly-owned, special-purpose, bankruptcy-remote subsidiaries, Locust Street and Race Street, the Company entered into an amendment, or the September 2012 amendment, to its conventional debt financing arrangement with JPMorgan Chase Bank, N.A., London Branch, or JPM, which was originally entered into on July 21, 2011. The September 2012 amendment, among other things: (i) increased the amount of debt financing available under the arrangement from $400,000 to $700,000; (ii) reduced the interest rate payable under the facility from three-month LIBOR plus 3.25% per annum to a fixed rate of 3.25% per annum; and (iii) extended the final repurchase date under the financing arrangement from July 15, 2015 to October 15, 2016. The Company elected to structure the financing in the manner described more fully below in order to, among other things, obtain such financing at a lower cost than would be available through alternate arrangements.

Pursuant to the financing transaction, the Company may sell from time to time loans in its portfolio having an aggregate market value of approximately $1,300,000 ($800,000 prior to the September 2012 amendment) to

FS Investment Corporation

Notes to Unaudited Consolidated Financial Statements (continued)

(in thousands, except share and per share amounts)

Note 12. Repurchase Transaction (continued)

Locust Street, pursuant to an amended and restated asset transfer agreement the Company entered into with Locust Street, or the Locust Asset Transfer Agreement. Under the Locust Asset Transfer Agreement, as of September 30, 2012, the Company had sold loans to Locust Street for a purchase price of approximately $736,357, all of which consisted of the issuance to the Company of equity interests in Locust Street. It is expected that the aggregate amount of loans held by Locust Street when the financing is fully-ramped will be approximately $1,300,000.

The loans held by Locust Street will secure the obligations of Locust Street under Class A Floating Rate Notes, or the Class A Notes, to be issued from time to time by Locust Street to Race Street pursuant to an amended and restated indenture, dated as of September 26, 2012, with Citibank, as trustee, or the Indenture. Pursuant to the Indenture, the aggregate principal amount of Class A Notes that may be issued from time to time is $840,000 ($560,000 prior to the September 2012 amendment). Principal on the Class A Notes will be due and payable on the stated maturity date of October 15, 2023. Interest on the Class A Notes accrues at a rate of three-month LIBOR plus a spread of 2.75% per annum (which rate was three-month LIBOR plus a spread of 4.00% per annum prior to the September 2012 amendment). Race Street will purchase the Class A Notes to be issued by Locust Street from time to time at a purchase price equal to their par value.

Pursuant to the Indenture, Locust Street has made certain representations and warranties and is required to comply with various covenants, reporting requirements and other customary requirements for similar transactions. In addition to customary events of default included in similar transactions, the Indenture contains the following events of default: (a) the failure to make principal payments on the Class A Notes at their stated maturity or redemption date or to make interest payments on the Class A Notes within five business days of when due; (b) the failure of the aggregate outstanding principal balance (subject to certain reductions) of the loans securing the Class A Notes to be at least 130% of the outstanding principal amount of the Class A Notes; and (c) GDFM ceasing to be the sub-adviser to the Company’s investment adviser, FB Advisor.

Race Street, in turn, has entered into an amended repurchase transaction with JPM pursuant to the terms of an amended and restated master repurchase agreement and the related annex and amended and restated confirmation thereto, each dated as of September 26, 2012, or collectively, the JPM Facility. Pursuant to the JPM Facility, JPM has agreed to purchase from time to time Class A Notes held by Race Street for an aggregate purchase price equal to approximately 83.33% of the principal amount of Class A Notes purchased. Subject to certain conditions, the maximum principal amount of Class A Notes that may be purchased under the JPM Facility is $840,000 ($560,000 prior to the September 2012 amendment). Accordingly, the maximum amount payable at any time to Race Street under the JPM Facility will not exceed $700,000. Under the JPM Facility, Race Street will, on a quarterly basis, repurchase the Class A Notes sold to JPM under the JPM Facility and subsequently resell such Class A Notes to JPM. The final repurchase transaction must occur no later than October 15, 2016. The repurchase price paid by Race Street to JPM for each repurchase of the Class A Notes will be equal to the purchase price paid by JPM for such Class A Notes, plus interest thereon accrued at a fixed rate of 3.25% per annum. Commencing October 15, 2014, Race Street is permitted to reduce (based on certain thresholds) the aggregate principal amount of Class A Notes subject to the JPM Facility. Such reductions, and any other reductions of the principal amount of Class A Notes, including upon an event of default, will be subject to breakage fees in an amount equal to the present value of 1.25% per annum over the remaining term of the JPM Facility applied to the amount of such reduction.

If at any time during the term of the JPM Facility the market value of the loans held by Locust Street securing the Class A Notes declines by an amount greater than 27% of their initial aggregate purchase price, or

FS Investment Corporation

Notes to Unaudited Consolidated Financial Statements (continued)

(in thousands, except share and per share amounts)

Note 12. Repurchase Transaction (continued)

the Margin Threshold, Race Street will be required to post cash collateral with JPM in an amount at least equal to the amount by which the market value of such loans at such time is less than the Margin Threshold. In such event, in order to satisfy any such margin-posting requirements, Race Street intends to borrow funds from the Company pursuant to a revolving credit agreement, dated as of July 21, 2011 and as amended as of September 26, 2012, between Race Street, as borrower, and the Company, as lender, or the Revolving Credit Agreement. The Company may, in its sole discretion, make such loans from time to time to Race Street pursuant to the terms of the Revolving Credit Agreement. Borrowings under the Revolving Credit Agreement will accrue interest at a rate equal to one-month LIBOR plus a spread of 0.75% per annum.

In connection with the increase in the amount available under the JPM Facility, the Company may sell from time to time loans in its portfolio having an aggregate market value of approximately $600,000 to Race Street pursuant to an asset transfer agreement, dated as of September 26, 2012, between the Company and Race Street, or the Race Asset Transfer Agreement. The loans purchased by Race Street from the Company will secure the obligations of Race Street under the JPM Facility. Under the Race Asset Transfer Agreement, as of September 30, 2012, the Company had sold loans to Race Street for a purchase price of approximately $515,167, all of which consisted of the issuance to the Company of equity interests in Race Street.

Pursuant to the JPM Facility, Race Street has made certain representations and warranties and is required to comply with various covenants, reporting requirements and other customary requirements for similar transactions. In addition to customary events of default included in similar transactions, the JPM Facility contains the following events of default: (a) the failure to pay the repurchase price upon the applicable payment dates; (b) the failure to post required cash collateral with JPM as discussed above; and (c) the occurrence of an event of default under the Indenture.

In connection with the Class A Notes and the Indenture, Locust Street also entered into: (i) an amended and restated collateral management agreement with the Company, as collateral manager, dated as of September 26, 2012, or the Locust Management Agreement, pursuant to which the Company will manage the assets of Locust Street; and (ii) an amended and restated collateral administration agreement with Virtus Group, LP, or Virtus, as collateral administrator, and the Company, as collateral manager, dated as of September 26, 2012, or the Administration Agreement, pursuant to which Virtus will perform certain administrative services with respect to the assets of Locust Street. In connection with the JPM Facility, Race Street also entered into a collateral management agreement with the Company, as collateral manager, dated as of September 26, 2012, or the Race Management Agreement, pursuant to which the Company will manage the assets of Race Street.

As of September 30, 2012 and December 31, 2011, Class A Notes in the aggregate principal amount of $626,000 and $300,000, respectively, had been purchased by Race Street from Locust Street and subsequently sold to JPM under the JPM Facility for aggregate proceeds of $521,667 and $214,286, respectively. As of September 30, 2012 and December 31, 2011, the fair value of investments held by Locust Street was $1,225,423 and $576,830, respectively, which included investments purchased by Locust Street with proceeds from the issuance of Class A Notes. On October 23, 2012, an additional Class A Note in the principal amount of $96,000 was purchased by Race Street from Locust Street and subsequently sold to JPM for proceeds of $80,000. The Company funded each purchase of Class A Notes by Race Street through a capital contribution to Race Street. As of September 30, 2012 and December 31, 2011, Race Street’s liability under the JPM Facility was $521,667 and $214,286, respectively, plus $3,227 and $1,294, respectively, of accrued interest expense. The Class A Notes issued by Locust Street and purchased by Race Street eliminate in consolidation on the Company’s financial statements.

FS Investment Corporation

Notes to Unaudited Consolidated Financial Statements (continued)

(in thousands, except share and per share amounts)

Note 12. Repurchase Transaction (continued)

The Company incurred costs of $425 in connection with obtaining the JPM Facility, which the Company has recorded as deferred financing costs on its consolidated balance sheets and amortizes to interest expense over the life of the JPM Facility. As of September 30, 2012, $300 of such deferred financing costs had yet to be amortized to interest expense.

The effective interest rate on the borrowings under the JPM Facility was 3.25% per annum as of September 30, 2012. The Company recorded interest expense of $3,795 and $9,802, respectively, for the three and nine months ended September 30, 2012, of which $27 and $80, respectively, related to the amortization of deferred financing costs. The Company paid $3,288 and $7,789, respectively, in interest expense during the three and nine months ended September 30, 2012. The average borrowings under the JPM Facility for the nine months ended September 30, 2012 and 2011 were $341,114 and $86,650, respectively, with a weighted average interest rate of 3.74% and 3.50%, respectively.

Amounts outstanding under the JPM Facility will be considered borrowings by the Company for purposes of complying with the asset coverage requirements under the 1940 Act applicable to BDCs.

Note 13. Walnut Street Credit Facility

On May 17, 2012, Walnut Street, Wells Fargo Securities, LLC, and Wells Fargo Bank, National Association, or collectively with Wells Fargo Securities, LLC, Wells Fargo, entered into a revolving credit facility, or the Walnut Street credit facility. Wells Fargo Securities, LLC serves as the administrative agent and Wells Fargo Bank, National Association is the sole lender, collateral agent, account bank and collateral custodian under the facility. The Walnut Street credit facility provides for borrowings in an aggregate principal amount up to $250,000 on a committed basis.

Under the Walnut Street credit facility, the Company contributes cash or debt securities to Walnut Street from time to time and retains a residual interest in any assets contributed through its ownership of Walnut Street or receives fair market value for any debt securities sold to Walnut Street. Walnut Street may purchase additional debt securities from various sources. Walnut Street has appointed the Company to manage its portfolio of debt securities pursuant to the terms of a collateral management agreement. Walnut Street’s obligations to Wells Fargo under the Walnut Street credit facility are secured by a first priority security interest in substantially all of the assets of Walnut Street, including its portfolio of debt securities. The obligations of Walnut Street under the Walnut Street credit facility are non-recourse to the Company and the Company’s exposure under the facility is limited to the value of the Company’s investment in Walnut Street.

Pricing under the Walnut Street credit facility is based on LIBOR for an interest period equal to the weighted average LIBOR interest period of eligible debt securities owned by Walnut Street, plus a spread ranging between 1.50% and 2.75% per annum, depending on the composition of the portfolio of debt securities for the relevant period. Beginning on September 17, 2012, Walnut Street became subject to a non-usage fee to the extent the aggregate principal amount available under the Walnut Street credit facility is not borrowed. Any amounts borrowed under the Walnut Street credit facility will mature, and all accrued and unpaid interest thereunder will be due and payable, on May 17, 2017.

As of September 30, 2012, $157,448 was outstanding under the Walnut Street credit facility. The carrying amount outstanding under the facility approximates its fair value. The Company incurred costs of $3,761 in

FS Investment Corporation

Notes to Unaudited Consolidated Financial Statements (continued)

(in thousands, except share and per share amounts)

Note 13. Walnut Street Credit Facility (continued)

connection with obtaining the Walnut Street credit facility, which the Company has recorded as deferred financing costs on its consolidated balance sheets and amortizes to interest expense over the life of the facility. As of September 30, 2012, $3,482 of such deferred financing costs had yet to be amortized to interest expense.

The effective interest rate on the borrowings under the Walnut Street credit facility was 2.60% per annum as of September 30, 2012. Interest is payable quarterly in arrears and commenced October 15, 2012. The Company recorded interest expense of $777 and $867 for the three and nine months ended September 30, 2012, of which $191 and $279 related to the amortization of deferred financing costs and $72 and $72 related to commitment fees on the unused portion of the credit facility, respectively. The Company paid $0 in interest expense during the nine months ended September 30, 2012. The average borrowings under the Walnut Street credit facility for the nine months ended September 30, 2012 were $73,210, with a weighted average interest rate (including the effect of non-usage fees) of 3.05%.

Borrowings under the Walnut Street credit facility are subject to compliance with a borrowing base, pursuant to which the amount of funds advanced to Walnut Street varies depending upon the types of debt securities in Walnut Street’s portfolio.

The occurrence of certain events described as “Collateral Control Events,” or collateral control events, in the credit agreement which governs the Walnut Street credit facility triggers (i) a requirement that Walnut Street obtain the consent of Wells Fargo prior to entering into any transaction with respect to portfolio assets and (ii) the right of Wells Fargo to direct Walnut Street to enter into transactions with respect to any portfolio assets, in each case in Wells Fargo’s sole discretion. Collateral control events include non-performance of any obligation under the transaction documents by Walnut Street, the Company, FB Advisor or GDFM, and other events with respect to such entities that are adverse to Wells Fargo and the secured parties under the Walnut Street credit facility.

In connection with the Walnut Street credit facility, Walnut Street has made certain representations and warranties and is required to comply with various covenants, reporting requirements and other customary requirements for similar facilities. In addition to customary events of default included in financing transactions, the Walnut Street credit facility contains the following events of default: (a) the failure to make principal payments when due or interest payments within three business days of when due; (b) a borrowing base deficiency that is not cured in accordance with the terms of the facility; (c) the insolvency or bankruptcy of Walnut Street or the Company; (d) the resignation or removal of the Company as collateral manager; (e) the failure of the Company to maintain an asset coverage ratio of greater than or equal to 2:1; (f) the failure of the Company to have a net asset value of at least $200,000; and (g) the failure of Walnut Street to qualify as a bankruptcy-remote entity. Upon the occurrence and during the continuation of an event of default, Wells Fargo may declare the outstanding advances and all other obligations under the Walnut Street credit facility immediately due and payable. During the continuation of an event of default, Walnut Street must pay interest at a default rate.

Borrowings of Walnut Street will be considered borrowings of the Company for purposes of complying with the asset coverage requirements under the 1940 Act applicable to BDCs.

FS Investment Corporation

Notes to Unaudited Consolidated Financial Statements (continued)

(in thousands, except share and per share amounts)

Note 14. Financial Highlights

The following is a schedule of financial highlights of the Company for the nine months ended September 30, 2012 and the year ended December 31, 2011:


	Nine Months Ended September 30, 2012 (Unaudited)			Year Ended December 31, 2011
Per Share Data:⁽¹⁾
Net asset value, beginning of period	$	9.35		$	9.42
Results of operations⁽²⁾
Net investment income (loss)		0.39			0.76
Net realized and unrealized appreciation (depreciation) on investments and total return swap and gain/loss on foreign currency		0.74			(0.19	)

Net increase (decrease) in net assets resulting from operations		1.13			0.57

Stockholder distributions⁽³⁾
Distributions from net investment income		(0.58	)		(0.78	)
Distributions from net realized gain on investments		(0.08	)		(0.13	)

Net decrease in net assets resulting from stockholder distributions		(0.66	)		(0.91	)

Capital share transactions
Issuance of common stock⁽⁴⁾		0.04			0.34
Repurchases of common stock⁽⁵⁾		—			—
Offering costs⁽²⁾		(0.01	)		(0.07	)

Net increase (decrease) in net assets resulting from capital share transactions		0.03			0.27

Net asset value, end of period	$	9.85		$	9.35

Shares outstanding, end of period		249,901,594			160,390,540

Total return⁽⁶⁾		12.36	%		8.93	%

Ratio/Supplemental Data:
Net assets, end of period	$	2,461,921		$	1,498,892

Ratio of net investment income to average net assets⁽⁷⁾		4.08	%		8.10	%

Ratio of accrued incentive fees to average net assets⁽⁷⁾		1.60	%		(0.46	%)

Ratio of interest expense to average net assets⁽⁷⁾		0.86	%		1.29	%

Ratio of operating expenses to average net assets⁽⁷⁾		5.27	%		5.01	%

Portfolio turnover⁽⁷⁾		34.33	%		72.28	%

(1)	The share information utilized to determine per share data has been retroactively adjusted to reflect the stock distributions discussed in Note 5.

(2)	The per share data was derived by using the weighted average shares outstanding during the applicable period.

FS Investment Corporation

Notes to Unaudited Consolidated Financial Statements (continued)

(in thousands, except share and per share amounts)

Note 14. Financial Highlights (continued)

(3)	The per share data for distributions reflects the actual amount of distributions paid per share during the applicable period.

(4)

The issuance of common stock on a per share basis reflects the incremental net asset value changes as a result of the issuance of shares of common stock in the Company’s continuous public offering and pursuant to the Company’s distribution reinvestment plan. The issuance of common stock at an offering price, net of sales commissions and dealer manager fees, that is greater than the net asset value per share results in an increase in net asset value per share.

(5)	The per share impact of the Company’s repurchases of common stock is a reduction to net asset value of less than $0.01 per share during the nine months ended September 30, 2012 and the year ended December 31, 2011.

(6)

The total return for the nine months ended September 30, 2012 was calculated by taking the net asset value per share as of September 30, 2012, adding the cash distributions per share which were declared during the period and dividing the total by the net asset value per share on December 31, 2011. The 2011 total return was calculated by taking the net asset value per share as of December 31, 2011, adding the cash distributions per share which were declared during the calendar year and dividing the total by the net asset value per share on December 31, 2010. The total return does not consider the effect of the sales load from the sale of the Company’s common stock. The total return includes the effect of the issuance of shares at a net offering price that is greater than net asset value per share, which causes an increase in net asset value per share.

(7)	Weighted average net assets during the period are used for this calculation. Ratios and portfolio turnover are not annualized.

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

(in thousands, except share and per share amounts)

The information contained in this section should be read in conjunction with our unaudited consolidated financial statements and related notes thereto appearing elsewhere in this quarterly report on Form 10-Q. In this report, “we,” “us” and “our” refer to FS Investment Corporation.

Forward-Looking Statements

Some of the statements in this quarterly report on Form 10-Q constitute forward-looking statements because they relate to future events or our future performance or financial condition. The forward-looking statements contained in this quarterly report on Form 10-Q may include statements as to:

•

our future operating results;

•

our business prospects and the prospects of our portfolio companies;

•

the impact of the investments that we expect to make;

•

the ability of our portfolio companies to achieve their objectives;

•

our current and expected financings and investments;

•

the adequacy of our cash resources, financing sources and working capital;

•

the timing and amount of cash flows, distributions and dividends, if any, from our portfolio companies;

•

our contractual arrangements and relationships with third parties;

•

actual and potential conflicts of interest with FB Advisor, FS Investment Advisor, LLC, FSIC II Advisor, LLC, FS Energy and Power Fund, FS Investment Corporation II, GDFM or any of their affiliates;

•

the dependence of our future success on the general economy and its effect on the industries in which we invest;

•

our use of financial leverage;

•

the ability of FB Advisor to locate suitable investments for us and to monitor and administer our investments;

•

the ability of FB Advisor or its affiliates to attract and retain highly talented professionals;

•

our ability to maintain our qualification as a RIC and as a BDC;

•

the impact on our business of the Dodd-Frank Wall Street Reform and Consumer Protection Act and the rules and regulations issued thereunder;

•

the effect of changes to tax legislation and our tax position; and

•

the tax status of the enterprises in which we invest.

In addition, words such as “anticipate,” “believe,” “expect” and “intend” indicate a forward-looking statement, although not all forward-looking statements include these words. The forward-looking statements contained in this quarterly report on Form 10-Q involve risks and uncertainties. Our actual results could differ materially from those implied or expressed in the forward-looking statements for any reason. Factors that could cause actual results to differ materially include:

•

changes in the economy;

•

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

•

future changes in laws or regulations and conditions in our operating areas.

We have based the forward-looking statements included in this quarterly report on Form 10-Q on information available to us on the date of this quarterly report on Form 10-Q, and we assume no obligation to update any such forward-looking statements. Except as required by the federal securities laws, we undertake no obligation to revise or update any forward-looking statements, whether as a result of new information, future events or otherwise. Stockholders are advised to consult any additional disclosures that we may make directly to stockholders or through reports that we may file in the future with the SEC, including annual reports on Form 10-K, quarterly reports on Form 10-Q and current reports on Form 8-K. The forward-looking statements and projections contained in this quarterly report on Form 10-Q are excluded from the safe harbor protection provided by Section 27A of the Securities Act of 1933, as amended, and Section 21E of the Securities Exchange Act of 1934, as amended, or the Exchange Act.

Overview

We were incorporated under the general corporation laws of the State of Maryland on December 21, 2007, and commenced operations on January 2, 2009 upon raising gross proceeds in excess of $2,500 from sales of shares of our common stock in our continuous public offering to persons who were not affiliated with us or FB Advisor. We are an externally managed, non-diversified, closed-end management investment company that has elected to be regulated as a BDC under the 1940 Act and has elected to be treated for federal income tax purposes, and intends to qualify annually, as a RIC under the Code. In May 2012, we closed our continuous public offering of shares of common stock to new investors.

Our investment objectives are to generate current income and, to a lesser extent, long-term capital appreciation. Our portfolio is comprised primarily of investments in senior secured loans, second lien secured loans and, to a lesser extent, subordinated loans of private U.S. companies. We may purchase interests in loans through secondary market transactions in the “over-the-counter” market for institutional loans or directly from our target companies. In connection with our debt investments, we may on occasion receive equity interests such as warrants or options as additional consideration. We may also purchase minority interests in the form of common or preferred equity in our target companies, either in conjunction with one of our debt investments or through a co-investment with a financial sponsor. In addition, a portion of our portfolio may be comprised of corporate bonds and other debt securities.

The senior secured and second lien secured loans in which we invest generally have stated terms of three to seven years and our subordinated debt investments generally have stated terms of up to ten years, but the expected average life of such securities is generally between three and seven years. However, there is no limit on the maturity or duration of any security in our portfolio. The loans in which we invest are often rated by a nationally-recognized statistical ratings organization and generally will carry a rating below investment grade (rated lower than “Baa3” by Moody’s Investors Service, Inc., or Moody’s, or lower than “BBB-” by Standard & Poor’s Corporation). However, we also invest in non-rated debt securities.

Our investment activities are managed by FB Advisor and supervised by our board of directors, a majority of whom are independent. Under our investment advisory and administrative services agreement, we have agreed to pay FB Advisor an annual base management fee based on our gross assets as well as incentive fees based on our performance. See “—Contractual Obligations” for a description of the fees to which FB Advisor is entitled.

FB Advisor has engaged GDFM to act as our investment sub-adviser. GDFM assists FB Advisor in identifying investment opportunities and makes investment recommendations for approval by FB Advisor according to asset allocation and other guidelines set by FB Advisor. GDFM, a registered investment adviser under the Investment Advisers Act of 1940, as amended, is a subsidiary of GSO Capital Partners LP, or GSO. GSO is the credit platform of The Blackstone Group L.P., a leading global alternative asset manager and provider of financial advisory services. GSO is one of the world’s largest credit platforms in the alternative asset business with approximately $54.6 billion in assets under management as of September 30, 2012.

Revenues

The principal measure of our financial performance is net increase in net assets resulting from operations, which includes net investment income, net realized gain on investments, net realized gain on total return swap, net unrealized appreciation and depreciation on investments, net unrealized appreciation and depreciation on total return swap and net unrealized gain and loss on foreign currency. In future quarters, we do not expect our revenues to include net realized gain on total return swap or net unrealized appreciation and depreciation on total return swap as a result of the termination of the TRS on August 29, 2012. Net investment income is the difference between our income from interest, dividends, fees and other investment income and our operating expenses. Net realized gain on investments is the difference between the proceeds received from dispositions of portfolio investments and their amortized cost. Net realized gain on total return swap is the net monthly settlement payments received on the TRS. Net unrealized appreciation and depreciation on investments is the net change in the fair value of our investment portfolio. Net unrealized appreciation and depreciation on total return swap is the net change in the fair value of the TRS. Net unrealized gain and loss on foreign currency is the net change in the value of receivables or accruals due to the impact of foreign currency fluctuations.

We principally generate revenues in the form of interest income on the debt investments we hold. We may also generate revenues in the form of dividends and other distributions on the equity or other securities we hold. In addition, we may generate revenues in the form of commitment, closing, origination, structuring or diligence fees, monitoring fees, fees for providing managerial assistance, consulting fees and performance-based fees. Any such fees generated in connection with our investments will be recognized as earned.

Expenses

Our primary operating expenses include the payment of advisory fees and other expenses under the investment advisory and administrative services agreement, interest expense from financing facilities and other expenses necessary for our operations. Our investment advisory fee compensates FB Advisor for its work in identifying, evaluating, negotiating, executing, monitoring and servicing our investments. FB Advisor is responsible for compensating our investment sub-adviser.

We reimburse FB Advisor for expenses necessary to perform services related to our administration and operations. The amount of this reimbursement is set at the lesser of (1) FB Advisor’s actual costs incurred in provided such services and (2) the amount that we estimate we would be required to pay alternative service providers for comparable services in the same geographic location. FB Advisor is required to allocate the cost of such services to us based on objective factors such as total assets, revenues, time allocations and/or other reasonable metrics. Our board of directors then assesses the reasonableness of such reimbursements based on the breadth, depth and quality of such services as compared to the estimated cost to us of obtaining similar services from third-party providers known to be available. In addition, our board of directors considers whether any single third-party service provider would be capable of providing all such services at comparable cost and quality. Finally, our board of directors compares the total amount paid to FB Advisor for such services as a percentage of our net assets to the same ratio as reported by other comparable BDCs. We do not reimburse FB Advisor for any services for which it receives a separate fee, or for rent, depreciation, utilities, capital equipment or other administrative items allocated to a controlling person of FB Advisor.

We bear all other expenses of our operations and transactions, including (without limitation) fees and expenses relating to:

•

corporate and organization expenses relating to offerings of our common stock, subject to limitations included in the investment advisory and administrative services agreement;

•

the cost of calculating our net asset value, including the cost of any third-party pricing or valuation services;

•

the cost of effecting sales and repurchases of shares of our common stock and other securities;

•

investment advisory fees;

•

fees payable to third parties relating to, or associated with, making investments and valuing investments, including fees and expenses associated with performing due diligence reviews of prospective investments;

•

interest payments on our debt or related obligations;

•

transfer agent and custodial fees;

•

fees and expenses associated with marketing efforts;

•

federal and state registration fees;

•

federal, state and local taxes;

•

fees and expenses of directors not also serving in an executive officer capacity for us or FB Advisor;

•

costs of proxy statements, stockholders’ reports and notices;

•

fidelity bond, directors and officers/errors and omissions liability insurance and other insurance premiums;

•

direct costs such as printing, mailing, long distance telephone and staff;

•

fees and expenses associated with independent audits and outside legal costs;

•

costs associated with our reporting and compliance obligations under the 1940 Act and applicable federal and state securities laws, including compliance with the Sarbanes-Oxley Act of 2002;

•

brokerage commissions for the purchase and sale of our investments;

•

costs associated with our chief compliance officer; and

•

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

Beginning on February 26, 2009, Franklin Square Holdings agreed to reimburse us for expenses in an amount that was sufficient to ensure that, for tax purposes, our net investment income and net capital gains were equal to or greater than the cumulative distributions paid to our stockholders in each quarter. This arrangement was designed to ensure that no portion of our distributions would represent a return of capital for our stockholders. Under this arrangement, Franklin Square Holdings had no obligation to reimburse any portion of our expenses.

Pursuant to the expense reimbursement agreement entered into on March 13, 2012, Franklin Square Holdings has agreed to reimburse us for expenses in an amount that is sufficient to ensure that no portion of our distributions to stockholders will be paid from our offering proceeds or borrowings. However, because certain investments we may make, including preferred and common equity investments, may generate dividends and other distributions to us that are treated for tax purposes as a return of capital, a portion of our distributions to stockholders may also be deemed to constitute a return of capital for tax purposes to the extent that we may use such dividends or other distribution proceeds to fund our distributions to stockholders. Under those circumstances, Franklin Square Holdings will not reimburse us for the portion of such distributions to stockholders that represent a return of capital for tax purposes, as the purpose of the expense reimbursement arrangement is not to prevent tax-advantaged distributions to stockholders.

less the sum of our net investment income for tax purposes, net capital gains and dividends and other distributions paid to us on account of preferred and common equity investments in portfolio companies (to the extent such amounts are not included in net investment income or net capital gains for tax purposes) in each quarter.

Pursuant to the expense reimbursement agreement, we will have a conditional obligation to reimburse Franklin Square Holdings for any amounts funded by Franklin Square Holdings under such agreement if (and only to the extent that), during any fiscal quarter occurring within three years of the date on which Franklin Square Holdings funded such amount, the sum of our net investment income for tax purposes, net capital gains and the amount of any dividends and other distributions paid to us on account of preferred and common equity investments in portfolio companies (to the extent not included in net investment income or net capital gains for tax purposes) exceeds the distributions paid by us to stockholders. The expense reimbursement agreement does not apply to any amounts funded by Franklin Square Holdings prior to the date of such agreement.

We or Franklin Square Holdings may terminate the expense reimbursement agreement at any time. If we terminate the investment advisory and administrative services agreement with FB Advisor, we will be required to repay Franklin Square Holdings all reimbursements funded by Franklin Square Holdings within three years of the date of termination.

The specific amount of expenses reimbursed by Franklin Square Holdings, if any, will be determined at the end of each quarter. Franklin Square Holdings is controlled by our chairman, president and chief executive officer, Michael C. Forman, and our vice-chairman, David J. Adelman. There can be no assurance that the expense reimbursement agreement will remain in effect or that Franklin Square Holdings will reimburse any portion of our expenses in future quarters.

Portfolio Investment Activity For The Nine Months Ended September 30, 2012 and For The Year Ended December 31, 2011

During the nine months ended September 30, 2012, we made investments in portfolio companies totaling $2,837,344. During the same period, we sold investments totaling $435,998 and received principal repayments of $501,140.

As of September 30, 2012, our investment portfolio, with a total fair value of $3,900,618, consisted of interests in 288 portfolio companies (55% in first lien senior secured loans, 15% in second lien senior secured loans, 10% in senior secured bonds, 15% in subordinated debt, 2% in collateralized securities and 3% in equity/other). The portfolio companies that comprised our portfolio as of such date had an average annual EBITDA of approximately $373.3 million. As of September 30, 2012, the investments in our portfolio were purchased at a weighted average price of 95.0% of par or stated value, as applicable, the weighted average credit rating of the investments in our portfolio that were rated (constituting approximately 70.2% of our portfolio based on the fair value of our investments) was B2 based upon the Moody’s scale and our estimated gross annual portfolio yield, prior to leverage, was 10.1% based upon the purchase price of our investments.

As of December 31, 2011, our investment portfolio, with a total fair value of $1,844,358, consisted of interests in 183 portfolio companies (55% in first lien senior secured loans, 21% in second lien senior secured loans, 6% in senior secured bonds, 13% in subordinated debt, 4% in collateralized securities and 1% in equity/other). The portfolio companies that comprised our portfolio as of such date had an average annual EBITDA of approximately $390.0 million. As of December 31, 2011, the investments in our portfolio were purchased at a weighted average price of 94.1% of par or stated value, as applicable, the weighted average credit rating of the investments in our portfolio that were rated (constituting approximately 70.9% of our portfolio based on the fair value of our investments) was B2 based upon the Moody’s scale and our estimated gross annual portfolio yield, prior to leverage, was 10.1% based upon the purchase price of our investments.

The following table summarizes the composition of our investment portfolio at cost and fair value as of September 30, 2012 and December 31, 2011:


	September 30, 2012 (Unaudited)							December 31, 2011
	Amortized Cost⁽¹⁾		Fair Value		Percentage of Portfolio			Amortized Cost⁽¹⁾		Fair Value		Percentage of Portfolio
Senior Secured Loans—First Lien	$	2,085,350	$	2,128,113		55	%	$	1,023,217	$	1,023,183		55	%
Senior Secured Loans—Second Lien		563,744		571,333		15	%		397,266		388,508		21	%
Senior Secured Bonds		397,983		396,951		10	%		121,248		115,360		6	%
Subordinated Debt		566,485		584,443		15	%		236,928		233,877		13	%
Collateralized Securities		65,513		97,733		2	%		63,464		68,366		4	%
Equity/Other		113,369		122,045		3	%		20,156		15,064		1	%

	$	3,792,444	$	3,900,618		100	%	$	1,862,279	$	1,844,358		100	%

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

We do not “control” and are not an “affiliate” of any of our portfolio companies, each as defined in the 1940 Act. In general, under the 1940 Act, we would be presumed to “control” a portfolio company if we owned 25% or more of its voting securities and would be an “affiliate” of a portfolio company if we owned 5% or more of its voting securities.

Our investment portfolio may contain loans that are in the form of lines of credit or revolving credit facilities, which require us to provide funding when requested by portfolio companies in accordance with the terms of the underlying loan agreements. As of September 30, 2012, we had two such investments, both of which were revolving loan agreements, with an aggregate unfunded commitment of $13,726. As of December 31, 2011, we had four such investments, three of which were revolving loan agreements with an aggregate unfunded commitment of $20,302 and one of which was an unfunded bridge loan commitment with an aggregate unfunded commitment of $35,000. We maintain sufficient cash on hand to fund such unfunded loan commitments should the need arise.


	September 30, 2012 (Unaudited)					December 31, 2011
Industry Classification	Fair Value		Percentage of Portfolio			Fair Value		Percentage of Portfolio
Consumer Discretionary	$	870,121		22	%	$	445,714		24	%
Consumer Staples		45,989		1	%		64,962		4	%
Energy		534,027		14	%		99,645		5	%
Financials		206,126		5	%		114,529		6	%
Healthcare		336,195		9	%		206,205		11	%
Industrials		993,299		25	%		393,625		22	%
Information Technology		535,651		14	%		309,321		17	%
Materials		137,079		4	%		101,262		5	%
Telecommunication Services		154,607		4	%		84,082		5	%
Utilities		87,524		2	%		25,013		1	%

Total	$	3,900,618		100	%	$	1,844,358		100	%

As of September 30, 2012, approximately 29.5% of our portfolio based on fair value constituted proprietary investments. We define proprietary investments to include any investment originated or structured for us or made by us that was not generally available to the broader market. Proprietary investments may offer higher yields than broadly syndicated transactions, which are marketed and sold to many participants.

Portfolio Asset Quality

In addition to various risk management and monitoring tools, FB Advisor uses an investment rating system to characterize and monitor the expected level of returns on each investment in our portfolio. FB Advisor uses an investment rating scale of 1 to 5. The following is a description of the conditions associated with each investment rating:


Investment Rating		Summary Description

1		Investment exceeding expectations and/or capital gain expected.
2		Performing investment generally executing in accordance with the portfolio company’s business plan—full return of principal and interest expected.
3		Performing investment requiring closer monitoring.
4		Underperforming investment—some loss of interest or dividend expected, but still expecting a positive return on investment.
5		Underperforming investment with expected loss of interest and some principal.

The following table shows the distribution of our investments on the 1 to 5 investment rating scale at fair value as of September 30, 2012 and December 31, 2011:


	September 30, 2012					December 31, 2011
Investment Rating	Investments at Fair Value		Percentage of Portfolio			Investments at Fair Value		Percentage of Portfolio
1	$	409,792		11	%	$	—		—
2		3,171,711		81	%		1,768,639		96	%
3		198,117		5	%		65,327		3	%
4		104,713		3	%		9,893		1	%
5		16,285		0	%		499		0	%

	$	3,900,618		100	%	$	1,844,358		100	%

The amount of the portfolio in each grading category may vary substantially from period to period resulting primarily from changes in the composition of the portfolio as a result of new investment, repayment and exit activities. In addition, changes in the grade of investments may be made to reflect our expectation of performance and changes in investment values.

Results of Operations

Comparison of the three months ended September 30, 2012 and September 30, 2011

Revenues

We generated investment income of $84,015 and $33,295 for the three months ended September 30, 2012 and 2011, respectively, in the form of interest earned on senior secured loans, senior secured bonds, subordinated debt and collateralized securities in our portfolio and dividends and other distributions earned on equity/other securities. Such revenues represent $76,794 and $28,187 of cash income earned as well as $7,221 and $5,108 in non-cash portions relating to accretion of discount and PIK interest for the three months ended September 30, 2012 and 2011, respectively. Cash flows related to such non-cash revenues may not occur for a number of reporting periods or years after such revenues are recognized. The increase in investment income is due primarily to the growth of our portfolio over the last year. The level of income we receive is directly related to the balance

of income-producing investments multiplied by the weighted average yield of our investments. We expect the dollar amount of interest and any dividend income that we earn to level off as the size of our investment portfolio stabilizes as a result of the closing of our public offering in May 2012.

Expenses

Our total operating expenses were $49,259 and $4,986 for the three months ended September 30, 2012 and 2011, respectively. Our operating expenses include base management fees attributed to FB Advisor of $19,021 and $7,432 for the three months ended September 30, 2012 and 2011, respectively. Our operating expenses also include administrative services expenses attributed to FB Advisor of $1,782 and $915 for the three months ended September 30, 2012 and 2011, respectively.

FB Advisor is eligible to receive incentive fees based on performance. During the three months ended September 30, 2012, we accrued capital gains incentive fees of $17,421, of which $11,449 was based on unrealized gains and $5,972 was based on realized gains. During the three months ended September 30, 2011, we reversed $7,974 in capital gains incentive fees accrued by us as of June 30, 2011 as a result of the unrealized losses incurred in our portfolio during the three months ended September 30, 2011. No such fees are actually payable by us with respect to unrealized gains unless and until those gains are actually realized. See “—Critical Accounting Policies—Capital Gains Incentive Fee.”

We recorded interest expense of $7,744 and $2,922 for the three months ended September 30, 2012 and 2011, respectively, in connection with the Arch Street credit facility, the Broad Street credit facility, the JPM Facility and the Walnut Street credit facility. Fees incurred with our fund administrator, which provides various accounting and administrative services to us, totaled $280 and $298 for the three months ended September 30, 2012 and 2011, respectively. We incurred fees and expenses with our stock transfer agent of $910 and $448 for the three months ended September 30, 2012 and 2011, respectively.

Our other general and administrative expenses totaled $2,101 and $945 for the three months ended September 30, 2012 and 2011, respectively, and consisted of the following:


	Three Months Ended September 30,
	2012		2011
Expenses associated with our independent audit and related fees	$	167	$	150
Compensation of our chief compliance officer		21		21
Legal fees		465		86
Printing fees		178		146
Directors’ fees		212		215
Other		1,058		327

Total	$	2,101	$	945

During the three months ended September 30, 2012 and 2011, the ratio of our operating expenses to our average net assets was 2.04% and 0.49%, respectively. Our ratio of operating expenses to our average net assets during the three months ended September 30, 2012 and 2011 included $7,744 and $2,922, respectively, related to interest expense and $17,421 and ($7,974), respectively, related to accruals for incentive fees. Without such expenses, our ratio of operating expenses to average net assets would have been 1.00% and 1.00%, respectively. Incentive fees and interest expense, among other things, may increase or decrease our operating expenses in relation to our expense ratios relative to comparative periods depending on portfolio performance and changes in benchmark interest rates such as LIBOR, among other factors.

Over the next several quarters, we expect our operating expenses related to our ongoing operations to level off as the size of our asset base stabilizes as a result of the closing of our public offering in May 2012.

During the three months ended September 30, 2012 and 2011, no expense reimbursements were required from Franklin Square Holdings pursuant to the expense reimbursement agreement.

Net Investment Income

Our net investment income totaled $34,756 ($0.14 per share) and $28,309 ($0.26 per share) for the three months ended September 30, 2012 and 2011, respectively. The decrease in net investment income on a per share basis can be attributed primarily to the accrual of a capital gains incentive fee during the three months ended September 30, 2012 compared to a reversal during the three months ended September 30, 2011 of the capital gains incentive fee that had been accrued as of June 30, 2011.

Net Realized Gains or Losses

We sold investments and received principal repayments of $178,042 and $232,008, respectively, during the three months ended September 30, 2012, from which we realized net gains of $10,259. During the three months ended September 30, 2012, we also earned $9,729 from periodic net settlement payments on our TRS, which are reflected as realized gains on our consolidated statements of operations, and realized a net gain of $521 from settlements on foreign currency. We sold investments and received principal repayments of $29,582 and $144,409, respectively, during the three months ended September 30, 2011, from which we realized net gains of $2,433. During the three months ended September 30, 2011, we also earned $1,895 from periodic net settlement payments on our TRS.

Net Change in Unrealized Appreciation (Depreciation) on Investments and Total Return Swap and Unrealized Gain (Loss) on Foreign Currency

For the three months ended September 30, 2012, the net change in unrealized appreciation (depreciation) on investments totaled $69,216, the net change in unrealized appreciation (depreciation) on the TRS was ($2,453) due to the termination of the TRS on August 29, 2012, and the net change in unrealized gain (loss) on foreign currency totaled ($261). For the three months ended September 30, 2011, the net change in unrealized appreciation (depreciation) on investments totaled ($63,164), the net change in unrealized appreciation (depreciation) on the TRS was ($8,887), and the net change in unrealized gain (loss) on foreign currency totaled ($72). The net change in unrealized appreciation (depreciation) on our investments during the three months ended September 30, 2012 was primarily a result of a general strengthening in the credit markets during the quarter. The net change in unrealized appreciation (depreciation) on our investments during the three months ended September 30, 2011 was primarily driven by a general widening of credit spreads during such period resulting from, among other things, uncertainty surrounding European sovereign debt.

Net Increase (Decrease) in Net Assets Resulting from Operations

For the three months ended September 30, 2012, the net increase (decrease) in net assets resulting from operations was $121,767 ($0.49 per share) compared to a net increase (decrease) in net assets resulting from operations of ($39,486) (($0.37) per share) during the three months ended September 30, 2011.

Comparison of the nine months ended September 30, 2012 and September 30, 2011

Revenues

We generated investment income of $197,604 and $76,209 for the nine months ended September 30, 2012 and 2011, respectively, in the form of interest earned on senior secured loans, senior secured bonds, subordinated debt and collateralized securities in our portfolio and dividends and other distributions earned on equity/other securities. Such revenues represent $182,498 and $67,248 of cash income earned as well as $15,106 and $8,961 in non-cash portions relating to accretion of discount and PIK interest for the nine months ended September 30, 2012 and 2011, respectively. Cash flows related to such non-cash revenues may not occur for a number of reporting periods or years after such revenues are recognized. The increase in investment income is due primarily to the growth of our portfolio over the last year. The level of income we receive is directly related to the balance

Expenses

Our total operating expenses were $111,433 and $27,577 for the nine months ended September 30, 2012 and 2011, respectively. Our operating expenses include base management fees attributed to FB Advisor of $46,570 and $18,216 for the nine months ended September 30, 2012 and 2011, respectively. Our operating expenses also include administrative services expenses attributed to FB Advisor of $4,116 and $1,903 for the nine months ended September 30, 2012 and 2011, respectively.

FB Advisor is eligible to receive incentive fees based on performance. During the nine months ended September 30, 2012, we accrued capital gains incentive fees of $33,920, of which $27,421 was based on unrealized gains and $6,499 was based on realized gains. During the nine months ended September 30, 2011, we reversed $4,063 in capital gains incentive fees accrued by us as of December 31, 2010 as a result of the unrealized losses incurred in our portfolio during the nine months ended September 30, 2011. No such fees are actually payable by us with respect to unrealized gains unless and until those gains are actually realized. See “—Critical Accounting Policies—Capital Gains Incentive Fee.”

We recorded interest expense of $18,271 and $7,382 for the nine months ended September 30, 2012 and 2011, respectively, in connection with the Arch Street credit facility, the Broad Street credit facility, the JPM Facility and the Walnut Street credit facility. Fees incurred with our fund administrator, which provides various accounting and administrative services to us, totaled $1,126 and $692 for the nine months ended September 30, 2012 and 2011, respectively. We incurred fees and expenses with our stock transfer agent of $2,731 and $1,138 for the nine months ended September 30, 2012 and 2011, respectively.

Our other general and administrative expenses totaled $4,699 and $2,309 for the nine months ended September 30, 2012 and 2011, respectively, and consisted of the following:


	Nine Months Ended September 30,
	2012		2011
Expenses associated with our independent audit and related fees	$	503	$	390
Compensation of our chief financial officer and our chief compliance officer⁽¹⁾		74		74
Legal fees		825		192
Printing fees		530		363
Directors’ fees		633		479
Other		2,134		811

Total	$	4,699	$	2,309

(1)

On March 14, 2011, William Goebel was appointed as our chief financial officer. Prior to that date, we had contracted with Pine Hill Group, LLC to provide the services of Charles Jacobson as our chief financial officer. Mr. Goebel is employed by Franklin Square Holdings and will not receive any direct compensation from us in this capacity. As a result, for periods after March 31, 2011, this line item does not include compensation paid to our chief financial officer and only represents compensation paid to our chief compliance officer.

During the nine months ended September 30, 2012 and 2011, the ratio of our operating expenses to our average net assets was 5.27% and 3.75%, respectively. Our ratio of operating expenses to our average net assets during the nine months ended September 30, 2012 and 2011 included $18,271 and $7,382, respectively, related to interest expense and $33,920 and ($4,063), respectively, related to accruals for incentive fees. Without such expenses, our ratio of operating expenses to average net assets would have been 2.81% and 3.31%, respectively.

Incentive fees and interest expense, among other things, may increase or decrease our operating expenses in relation to our expense ratios relative to comparative periods depending on portfolio performance and changes in benchmark interest rates such as LIBOR, among other factors. The lower ratio of operating expenses, exclusive of interest expense and incentive fees, to average net assets during the nine months ended September 30, 2012 compared to the nine months ended September 30, 2011 can primarily be attributed to the spreading of our operating expenses over a larger asset base.

During the nine months ended September 30, 2012 and 2011, no expense reimbursements were required from Franklin Square Holdings pursuant to the expense reimbursement agreement.

Net Investment Income

Our net investment income totaled $86,171 ($0.39 per share) and $48,632 ($0.63 per share) for the nine months ended September 30, 2012 and 2011, respectively. The decrease in net investment income on a per share basis can be attributed primarily to the accrual of a capital gains incentive fee during the nine months ended September 30, 2012 compared to a reversal during the nine months ended September 30, 2011 of the capital gains incentive fee that had been accrued as of December 31, 2010.

Net Realized Gains or Losses

We sold investments and received principal repayments of $435,998 and $501,140, respectively, during the nine months ended September 30, 2012, from which we realized net gains of $14,853. During the nine months ended September 30, 2012, we also earned $19,596 from periodic net settlement payments on our TRS, which are reflected as realized gains on our consolidated statements of operations, and realized a net gain of $534 from settlements on foreign currency. We sold investments and received principal repayments of $413,694 and $369,502, respectively, during the nine months ended September 30, 2011, from which we realized net gains of $22,456. During the nine months ended September 30, 2011, we also earned $1,895 from periodic net settlement payments on our TRS.

Net Change in Unrealized Appreciation (Depreciation) on Investments and Total Return Swap and Unrealized Gain (Loss) on Foreign Currency

For the nine months ended September 30, 2012, the net change in unrealized appreciation (depreciation) on investments totaled $126,095, the net change in unrealized appreciation (depreciation) on the TRS was $1,996 and the net change in unrealized gain (loss) on foreign currency totaled $0. For the nine months ended September 30, 2011, the net change in unrealized appreciation (depreciation) on investments totaled ($64,728), the net change in unrealized appreciation (depreciation) on the TRS was ($7,600), and the net change in unrealized gain (loss) on foreign currency totaled $1. The net change in unrealized appreciation (depreciation) on our investments during the nine months ended September 30, 2012 was primarily a result of a general strengthening in the credit markets during such period. The net change in unrealized appreciation (depreciation) on our investments during the nine months ended September 30, 2011 was primarily driven by a general widening of credit spreads during the third quarter of 2011 resulting from, among other things, uncertainty surrounding European sovereign debt.

Net Increase (Decrease) in Net Assets Resulting from Operations

For the nine months ended September 30, 2012, the net increase (decrease) in net assets resulting from operations was $249,245 ($1.13 per share) compared to a net increase (decrease) in net assets resulting from operations of $656 ($0.01 per share) during the nine months ended September 30, 2011.

Financial Condition, Liquidity and Capital Resources

In May 2012, we closed our continuous public offering of shares of common stock to new investors. We sold 247,454,171 shares (as adjusted for stock distributions) of common stock for gross proceeds of $2,605,158 in our continuous public offering. Following the closing of our continuous public offering, we have continued to issue shares pursuant to our distribution reinvestment plan. As of October 31, 2012, we had sold a total of 253,354,833 shares (as adjusted for stock distributions) of common stock for total gross proceeds of $2,655,880, including approximately $1,000 contributed by the principals of our investment adviser in February 2008. During the nine months ended September 30, 2012, we sold 90,718,973 shares of our common stock for gross proceeds of $958,849. The gross proceeds received during the nine months ended September 30, 2012 include reinvested stockholder distributions of $72,417. During the nine months ended September 30, 2012, we also incurred offering costs of $3,234 in connection with the sale of our common stock, which consisted primarily of legal, due diligence and printing fees. The offering costs were offset against capital in excess of par value in our consolidated financial statements. The sales commissions and dealer manager fees related to the sale of our common stock were $83,084 for the nine months ended September 30, 2012. These sales commissions and fees include $15,842 retained by the dealer manager, FS², which is one of our affiliates.

We generate cash primarily from fees, interest and dividends earned from our investments as well as principal repayments and proceeds from sales of our investments. In May 2012, we closed our continuous public offering of shares of our common stock and, following the closing, sell shares only pursuant to our distribution reinvestment plan.

Prior to investing in securities of portfolio companies, we invest the net proceeds from the sale of shares of our common stock under our distribution reinvestment plan and from sales and paydowns of existing investments primarily in cash, cash equivalents, U.S. government securities, repurchase agreements and high-quality debt instruments maturing in one year or less from the time of investment, consistent with our BDC election and our election to be taxed as a RIC.

As of September 30, 2012, we had $191,177 in cash held in custodial accounts.

To provide our stockholders with limited liquidity, we conduct quarterly tender offers pursuant to our share repurchase program. The following table reflects certain information regarding the quarterly tender offers that we have conducted since December 31, 2010:


For the Three Months Ended	Repurchase Date	Shares Repurchased		Repurchase Price Per Share		Aggregate Consideration for Repurchased Shares
December 31, 2010	January 3, 2011		99,633	$	9.585	$	955
March 31, 2011	April 1, 2011		158,258		9.675		1,531
June 30, 2011	July 1, 2011		79,250		9.675		767
September 30, 2011	October 3, 2011		121,089		9.585		1,161
December 31, 2011	January 3, 2012		385,526		9.585		3,695
March 31, 2012	April 2, 2012		411,815		9.675		3,984
June 30, 2012	July 2, 2012		410,578		9.720		3,991
September 30, 2012	October 1, 2012		672,064		9.900		6,653

Broad Street Credit Facility

On January 28, 2011, Broad Street, Deutsche Bank, and the other lenders party thereto entered into the Broad Street credit facility, which amended and restated the revolving credit facility that Broad Street originally entered into with Deutsche Bank on March 10, 2010 and the amendments thereto. On March 23, 2012, Broad Street entered into an amendment to the Broad Street credit facility to extend the maturity date of the facility to

March 23, 2013, increase the amount of the Tranche C Commitment (described below) from $100,000 to $140,000 and reduce the interest rate for all borrowings under the facility to a rate of LIBOR plus 1.50% per annum. Deutsche Bank is a lender and serves as administrative agent under the Broad Street credit facility.

Under the Broad Street credit facility, we have transferred from time to time debt securities to Broad Street as a contribution to capital and retain a residual interest in the contributed debt securities through our ownership of Broad Street. We may contribute additional debt securities to Broad Street from time to time and Broad Street may purchase additional debt securities from various sources. Broad Street has appointed us to manage its portfolio of debt securities pursuant to the terms of an investment management agreement. Broad Street’s obligations to the lenders under the facility are secured by a first priority security interest in substantially all of the assets of Broad Street, including its portfolio of debt securities. The obligations of Broad Street under the facility are non-recourse to us and our exposure under the facility is limited to the value of our investment in Broad Street.

As of September 30, 2012 and December 31, 2011, $380,000 and $340,000, respectively, was outstanding under the Broad Street credit facility. The carrying amount of the amount outstanding under the facility approximates its fair value. We incurred costs of $2,566 in connection with obtaining and amending the facility, which we have recorded as deferred financing costs on our consolidated balance sheets and amortize to interest expense over the life of the facility. As of September 30, 2012, $480 of such deferred financing costs had yet to be amortized to interest expense.

The effective interest rate under the Broad Street credit facility was 1.87% per annum as of September 30, 2012. Interest is paid quarterly in arrears and commenced August 20, 2010. We recorded interest expense of $2,115 and $2,293 for the three months ended September 30, 2012 and 2011, respectively, of which $272 and $225, respectively, related to the amortization of deferred financing costs. We recorded interest expense of $6,545 and $6,753 for the nine months ended September 30, 2012 and 2011, respectively, of which $703 and $653, respectively, related to the amortization of deferred financing costs and $18 and $0, respectively, related to commitment fees on the unused portion of the credit facility. We paid $6,104 and $5,867 in interest expense for the nine months ended September 30, 2012 and 2011, respectively. The average borrowings under the facility for the nine months ended September 30, 2012 and 2011 were $364,833 and $337,793, respectively, with a weighted average interest rate of 2.15% and 2.41%, respectively.

Borrowings under the Broad Street credit facility are subject to compliance with a borrowing base, pursuant to which the amount of funds advanced to Broad Street varies depending upon the types of assets in Broad Street’s portfolio. The occurrence of certain events described as “Super-Collateralization Events” in the credit agreement that governs the facility, or a decline in our net asset value below a specified threshold, results in a lowering of the amount of funds that will be advanced against such assets. Super-Collateralization Events include, without limitation: (i) certain key employees ceasing to be directors, principals, officers or investment managers of GDFM; (ii) the bankruptcy or insolvency of GDFM or FB Advisor; (iii) GDFM ceasing to act as our sub-adviser or FB Advisor ceasing to act as our investment adviser; (iv) our ceasing to act as Broad Street’s investment manager, becoming bankrupt or insolvent, defaulting on certain material agreements or failing to maintain a net asset value at least equal to $50,000; and (v) us, GDFM or FB Advisor committing fraud or other illicit acts in our or their investment advisory capacities.

In connection with the facility, Broad Street has made certain representations and warranties and is required to comply with various covenants, reporting requirements and other customary requirements for similar facilities. In addition to customary events of default included in financing transactions, the facility contains the following events of default: (a) the failure to make principal payments when due or interest payments within three business days of when due; (b) borrowings under the facility exceeding the applicable advance rates; (c) the purchase by Broad Street of certain ineligible assets; (d) the insolvency or bankruptcy of Broad Street or us; (e) we cease to act as investment manager of Broad Street’s assets; (f) the decline of our net asset value below $50,000; and (g) fraud or other illicit acts by us, FB Advisor or GDFM in our or their investment advisory capacities. During the continuation of an event of default, Broad Street must pay interest at a default rate.

Borrowings of Broad Street will be considered borrowings by us for purposes of complying with the asset coverage requirements under the 1940 Act applicable to BDCs.

Arch Street Credit Facility

On August 29, 2012, Arch Street terminated its TRS for a portfolio of senior secured floating rate loans with Citibank and entered into the Arch Street credit facility with Citibank, as administrative agent, and the financial institutions and other lenders from time to time party thereto.

The TRS was for a portfolio of senior secured floating rate loans with a maximum notional amount of $615,000. Prior to its termination, the TRS enabled us, through our ownership of Arch Street, to obtain the economic benefit of owning the loans subject to the TRS, without actually owning them, in return for an interest-type payment to Citibank. As such, the TRS was analogous to Arch Street borrowing funds to acquire loans and incurring interest expense to a lender.

Arch Street received from Citibank all interest and fees payable in respect of the loans underlying the TRS. Arch Street paid to Citibank interest at a rate equal to the one-month LIBOR plus 1.27% per annum on the full notional amount of the loans subject to the TRS. In addition, upon the termination or repayment of any loan subject to the TRS, Arch Street either received from Citibank the appreciation in the value of such loan, or paid to Citibank any depreciation in the value of such loan.

Upon the termination of the TRS, Arch Street recognized $5,510 of gains, $1,477 of which represented periodic payments due on the TRS.

On August 29, 2012, Arch Street entered into the Arch Street credit facility, which provides for borrowings in an aggregate principal amount up to $550,000 on a committed basis. We may contribute cash or debt securities to Arch Street from time to time, subject to certain restrictions set forth in the Arch Street credit facility, and will retain a residual interest in any assets contributed through our ownership of Arch Street or will receive fair market value for any debt securities sold to Arch Street. Arch Street may purchase additional debt securities from various sources. Arch Street has appointed us to manage its portfolio of debt securities pursuant to the terms of an investment management agreement. Arch Street’s obligations to the lenders under the facility are secured by a first priority security interest in substantially all of the assets of Arch Street, including its portfolio of debt securities. The obligations of Arch Street under the facility are non-recourse to us and our exposure under the facility is limited to the value of our investment in Arch Street.

Beginning November 27, 2012, Arch Street will be required to pay a non-usage fee to the extent the aggregate principal amount available under the Arch Street credit facility has not been borrowed. Outstanding borrowings under the facility will be amortized beginning nine months prior to the scheduled maturity date of August 29, 2015. Any amounts borrowed under the facility will mature, and all accrued and unpaid interest thereunder will be due and payable, on August 29, 2015.

In connection with the establishment of the Arch Street credit facility, Arch Street paid $549,300 for a portfolio of debt securities that were previously held by affiliates of Citibank under the TRS and we contributed debt securities to Arch Street having an aggregate fair market value of approximately $132,400.

As of September 30, 2012, $447,682 was outstanding under the Arch Street credit facility. The carrying amount of the amount outstanding under the facility approximates its fair value. We incurred costs of $4,315 in connection with obtaining the Arch Street credit facility, which we have recorded as deferred financing costs on our consolidated balance sheets and amortize to interest expense over the life of the facility. As of September 30, 2012, $4,185 of such deferred financing costs had yet to be amortized to interest expense.

The effective interest rate on the borrowings under the Arch Street credit facility was 2.33% per annum as of September 30, 2012. Interest is payable quarterly in arrears and commenced August 29, 2012. We recorded interest expense of $1,057 for the nine months ended September 30, 2012, of which $130 related to the amortization of deferred financing costs. We paid $0 in interest expense during the nine months ended September 30, 2012. The average borrowings under the Arch Street credit facility for the nine months ended September 30, 2012 were $447,682, with a weighted average interest rate of 2.33%.

In connection with the Arch Street credit facility, Arch Street has made certain representations and warranties and is required to comply with various covenants, reporting requirements and other customary requirements for similar facilities. In addition to customary events of default included in financing transactions, the facility contains the following events of default: (a) the failure to make principal payments when due or interest payments within five business days of when due; (b) the insolvency or bankruptcy of Arch Street or us; (c) the failure of Arch Street to be beneficially owned and controlled by us; (d) the resignation or removal of us as Arch Street’s investment manager; and (e) GDFM (or any affiliate thereof or any replacement thereof approved in writing by Citibank) no longer serving as our investment sub-adviser. Upon the occurrence of an event of default, the lenders may declare the outstanding principal and interest and all other amounts owing under the facility immediately due and payable. During the continuation of an event of default, Arch Street must pay interest at a default rate.

Borrowings of Arch Street will be considered borrowings of ours for purposes of complying with the asset coverage requirements under the 1940 Act applicable to BDCs.

JPM Financing

On September 26, 2012, through our two wholly-owned, special-purpose, bankruptcy-remote subsidiaries, Locust Street and Race Street, we entered into an amendment to our conventional debt financing arrangement with JPM, which was originally entered into on July 21, 2011. The September 2012 amendment, among other things: (i) increased the amount of debt financing available under the arrangement from $400,000 to $700,000; (ii) reduced the interest rate payable under the facility from three-month LIBOR plus 3.25% per annum to a fixed

rate of 3.25% per annum; and (iii) extended the final repurchase date under the financing arrangement from July 15, 2015 to October 15, 2016. We elected to structure the financing in the manner described more fully below in order to, among other things, obtain such financing at a lower cost than would be available through alternate arrangements.

Pursuant to the financing transaction, we may sell from time to time loans in our portfolio having an aggregate market value of approximately $1,300,000 ($800,000 prior to the September 2012 amendment) to Locust Street pursuant to the Locust Asset Transfer Agreement. Under the Locust Asset Transfer Agreement, as of September 30, 2012, we had sold loans to Locust Street for a purchase price of approximately $736,357, all of which consisted of the issuance to us of equity interests in Locust Street. It is expected that the aggregate amount of loans held by Locust Street when the financing is fully-ramped will be approximately $1,300,000.

The loans held by Locust Street will secure the obligations of Locust Street under the Class A Notes to be issued from time to time by Locust Street to Race Street pursuant to the Indenture. Pursuant to the Indenture, the aggregate principal amount of Class A Notes that may be issued from time to time is $840,000 ($560,000 prior to the September 2012 amendment). Principal on the Class A Notes will be due and payable on the stated maturity date of October 15, 2023. Interest on the Class A Notes accrues at a rate of three-month LIBOR plus a spread of 2.75% per annum (which rate was three-month LIBOR plus a spread of 4.00% per annum prior to the September 2012 amendment). Race Street will purchase the Class A Notes to be issued by Locust Street from time to time at a purchase price equal to their par value.

Race Street, in turn, has entered into an amended repurchase transaction with JPM pursuant to the terms of the JPM Facility. Pursuant to the JPM Facility, JPM has agreed to purchase from time to time Class A Notes held by Race Street for an aggregate purchase price equal to approximately 83.33% of the principal amount of Class A Notes purchased. Subject to certain conditions, the maximum principal amount of Class A Notes that may be purchased under the JPM Facility is $840,000 ($560,000 prior to the September 2012 amendment). Accordingly, the maximum amount payable at any time to Race Street under the JPM Facility will not exceed $700,000. Under the JPM Facility, Race Street will, on a quarterly basis, repurchase the Class A Notes sold to JPM under the JPM Facility and subsequently resell such Class A Notes to JPM. The final repurchase transaction must occur no later than October 15, 2016. The repurchase price paid by Race Street to JPM for each repurchase of the Class A Notes will be equal to the purchase price paid by JPM for such Class A Notes, plus interest thereon accrued at a fixed rate of 3.25% per annum. Commencing October 15, 2014, Race Street is permitted to reduce (based on certain thresholds) the aggregate principal amount of Class A Notes subject to the JPM Facility. Such reductions, and any other reductions of the principal amount of Class A Notes, including upon an event of default, will be subject to breakage fees in an amount equal to the present value of 1.25% per annum over the remaining term of the JPM Facility applied to the amount of such reduction.

If at any time during the term of the JPM Facility the market value of the loans held by Locust Street securing the Class A Notes declines below the Margin Threshold, Race Street will be required to post cash collateral with JPM in an amount at least equal to the amount by which the market value of such loans at such time is less than the Margin Threshold. In such event, in order to satisfy any such margin-posting requirements, Race Street intends to borrow funds from us pursuant to the Revolving Credit Agreement. We may, in our sole

discretion, make such loans from time to time to Race Street pursuant to the terms of the Revolving Credit Agreement. Borrowings under the Revolving Credit Agreement will accrue interest at a rate equal to one-month LIBOR plus a spread of 0.75% per annum.

In connection with the increase in the amount available under the JPM Facility, we may sell from time to time loans in our portfolio having an aggregate market value of approximately $600,000 to Race Street pursuant to the Race Asset Transfer Agreement. The loans purchased by Race Street from us will secure the obligations of Race Street under the JPM Facility. Under the Race Asset Transfer Agreement, as of September 30, 2012, we had sold loans to Race Street for a purchase price of approximately $515,167, all of which consisted of the issuance to us of equity interests in Race Street.

In connection with the Class A Notes and the Indenture, Locust Street also entered into: (i) the Locust Management Agreement, pursuant to which we will manage the assets of Locust Street; and (ii) the Administration Agreement, pursuant to which Virtus will perform certain administrative services with respect to the assets of Locust Street. In connection with the JPM Facility, Race Street also entered into the Race Management Agreement, pursuant to which we will manage the assets of Race Street.

As of September 30, 2012 and December 31, 2011, Class A Notes in the aggregate principal amount of $626,000 and $300,000, respectively, had been purchased by Race Street from Locust Street and subsequently sold to JPM under the JPM Facility for aggregate proceeds of $521,667 and $214,286, respectively. As of September 30, 2012 and December 31, 2011, the fair value of investments held by Locust Street was $1,225,423 and $576,830, respectively, which included investments purchased by Locust Street with proceeds from the issuance of Class A Notes. On October 23, 2012, an additional Class A Note in the principal amount of $96,000 was purchased by Race Street from Locust Street and subsequently sold to JPM for proceeds of $80,000. We funded each purchase of Class A Notes by Race Street through a capital contribution to Race Street. As of September 30, 2012 and December 31, 2011, Race Street’s liability under the JPM Facility was $521,667 and $214,286, respectively, plus $3,227 and $1,294, respectively, of accrued interest expense. The Class A Notes issued by Locust Street and purchased by Race Street eliminate in consolidation on our financial statements.

We incurred costs of $425 in connection with obtaining the JPM Facility, which we have recorded as deferred financing costs on our consolidated balance sheets and amortize to interest expense over the life of the JPM Facility. As of September 30, 2012, $300 of such deferred financing costs had yet to be amortized to interest expense.

The effective interest rate on the borrowings under the JPM Facility was 3.25% per annum as of September 30, 2012. We recorded interest expense of $3,795 and $9,802, respectively, for the three and nine months ended September 30, 2012, of which $27 and $80, respectively, related to the amortization of deferred financing costs. We paid $3,288 and $7,789, respectively, in interest expense during the three and nine months ended September 30, 2012. The average borrowings under the JPM Facility for the nine months ended September 30, 2012 and 2011 were $341,114 and $86,650, respectively, with a weighted average interest rate of 3.74% and 3.50%, respectively.

Amounts outstanding under the JPM Facility will be considered borrowings by us for purposes of complying with the asset coverage requirements under the 1940 Act applicable to BDCs.

Walnut Street Credit Facility

On May 17, 2012, Walnut Street and Wells Fargo entered into the Walnut Street credit facility. Wells Fargo Securities, LLC serves as the administrative agent and Wells Fargo Bank, National Association is the sole lender, collateral agent, account bank and collateral custodian under the facility. The Walnut Street credit facility provides for borrowings in an aggregate principal amount up to $250,000 on a committed basis.

Under the Walnut Street credit facility, we contribute cash or debt securities to Walnut Street from time to time and retain a residual interest in any assets contributed through our ownership of Walnut Street or receive fair market value for any debt securities sold to Walnut Street. Walnut Street may purchase additional debt securities from various sources. Walnut Street has appointed us to manage its portfolio of debt securities pursuant to the terms of a collateral management agreement. Walnut Street’s obligations to Wells Fargo under the Walnut Street credit facility are secured by a first priority security interest in substantially all of the assets of Walnut Street, including its portfolio of debt securities. The obligations of Walnut Street under the Walnut Street credit facility are non-recourse to us and our exposure under the facility is limited to the value of our investment in Walnut Street.

As of September 30, 2012, $157,448 was outstanding under the Walnut Street credit facility. The carrying amount of the amount outstanding under the facility approximates its fair value. We incurred costs of $3,761 in connection with obtaining the Walnut Street credit facility, which we have recorded as deferred financing costs on our consolidated balance sheets and amortize to interest expense over the life of the facility. As of September 30, 2012, $3,482 of such deferred financing costs had yet to be amortized to interest expense.

The effective interest rate on the borrowings under the Walnut Street credit facility was 2.60% per annum as of September 30, 2012. Interest is payable quarterly in arrears and commenced October 15, 2012. We recorded interest expense of $777 and $867 for the three and nine months ended September 30, 2012, of which $191 and $279 related to the amortization of deferred financing costs and $72 and $72 related to commitment fees on the unused portion of the credit facility, respectively. We paid $0 in interest expense during the nine months ended September 30, 2012. The average borrowings under the Walnut Street credit facility for the nine months ended September 30, 2012 were $73,210, with a weighted average interest rate (including the effect of non-usage fees) of 3.05%.

The occurrence of certain collateral control events triggers (i) a requirement that Walnut Street obtain the consent of Wells Fargo prior to entering into any transaction with respect to portfolio assets and (ii) the right of Wells Fargo to direct Walnut Street to enter into transactions with respect to any portfolio assets, in each case in Wells Fargo’s sole discretion. Collateral control events include non-performance of any obligation under the transaction documents by Walnut Street, us, FB Advisor or GDFM, and other events with respect to such entities that are adverse to Wells Fargo and the secured parties under the Walnut Street credit facility.

the Walnut Street credit facility contains the following events of default: (a) the failure to make principal payments when due or interest payments within three business days of when due; (b) a borrowing base deficiency that is not cured in accordance with the terms of the facility; (c) the insolvency or bankruptcy of Walnut Street or us; (d) our resignation or removal as collateral manager; (e) our failure to maintain an asset coverage ratio of greater than or equal to 2:1; (f) our failure to have a net asset value of at least $200,000; and (g) the failure of Walnut Street to qualify as a bankruptcy-remote entity. Upon the occurrence and during the continuation of an event of default, Wells Fargo may declare the outstanding advances and all other obligations under the Walnut Street credit facility immediately due and payable. During the continuation of an event of default, Walnut Street must pay interest at a default rate.

Borrowings of Walnut Street will be considered borrowings by us for purposes of complying with the asset coverage requirements under the 1940 Act applicable to BDCs.

RIC Status and Distributions

We have elected to be treated for federal income tax purposes, and intend to qualify annually, as a RIC under Subchapter M of the Code. In order to qualify as a RIC, we must, among other things, distribute at least 90% of our “investment company taxable income,” as defined by the Code, each year. As long as the distributions are declared by the later of the fifteenth day of the ninth month following the close of the taxable year or the due date of the tax return, including extensions, distributions paid up to one year after the current tax year can be carried back to the prior tax year for determining the distributions paid in such tax year. We intend to make sufficient distributions to our stockholders to qualify for and maintain our RIC status each year. We are also subject to nondeductible federal excise taxes if we do not distribute at least 98% of net ordinary income, 98.2% of any capital gain net income, if any, and any recognized and undistributed income from prior years on which we paid no federal income taxes.

Following commencement of our operations, we declared our first distribution on January 29, 2009. Subject to our board of directors’ discretion and applicable legal restrictions, we intend to authorize and declare ordinary cash distributions on a monthly basis and pay such distributions on either a monthly or quarterly basis. While we historically paid distributions on a quarterly basis, commencing in the fourth quarter of 2010, we began to pay distributions on a monthly rather than quarterly basis. We will calculate each stockholder’s specific distribution amount for the period using record and declaration dates and each stockholder’s distributions will begin to accrue on the date that shares of our common stock are issued to such stockholder. From time to time, we may also pay special interim distributions in the form of cash or shares of our common stock at the discretion of our board of directors. During certain periods, our distributions may exceed our earnings. As a result, it is possible that a portion of the distributions we make may represent a return of capital for tax purposes. A return of capital generally is a return of an investor’s investment rather than a return of earnings or gains derived from our investment activities and will be made after deducting fees and expenses, including any fees payable to FB Advisor. Each year a statement on Form 1099-DIV identifying the source of the distributions will be mailed to our stockholders. No portion of the distributions paid during the nine months ended September 30, 2012 or 2011 represented a return of capital for tax purposes.

We intend to continue to make our ordinary distributions in the form of cash out of assets legally available for distribution, unless stockholders elect to receive their distributions in additional shares of our common stock under our distribution reinvestment plan. Any distributions reinvested under the plan will nevertheless remain taxable to a U.S. stockholder.

The following table reflects the cash distributions per share that we have declared and paid on our common stock during the nine months ended September 30, 2012 and 2011:


	Distribution
For the Three Months Ended	Per Share		Amount
Fiscal 2011
March 31, 2011	$	0.1929	$	9,948
June 30, 2011	$	0.2787	$	20,529
September 30, 2011	$	0.2016	$	22,116

Fiscal 2012
March 31, 2012	$	0.2016	$	37,014
June 30, 2012	$	0.2020	$	47,305
September 30, 2012	$	0.2525	$	62,758

On October 3, 2012, our board of directors declared a regular monthly cash distribution of $0.0675 per share, which was paid on October 31, 2012 to stockholders of record on October 30, 2012. On November 8, 2012, our board of directors declared a regular monthly cash distribution of $0.0675 per share, which is expected to be paid on November 30, 2012 to stockholders of record on November 29, 2012. The timing and amount of any future distributions to stockholders are subject to applicable legal restrictions and the sole discretion of our board of directors.

We have adopted an “opt in” distribution reinvestment plan for our stockholders. As a result, if we make a distribution, our stockholders will receive distributions in cash unless they specifically “opt in” to the distribution reinvestment plan so as to have their cash distributions reinvested in additional shares of our common stock.

We may fund our cash distributions to stockholders from any sources of funds available to us, including offering proceeds, borrowings, net investment income from operations, capital gains proceeds from the sale of assets, non-capital gains proceeds from the sale of assets, dividends or other distributions paid to us on account of preferred and common equity investments in portfolio companies and expense reimbursements from Franklin Square Holdings. We have not established limits on the amount of funds we may use from available sources to make distributions.

The following table reflects the sources of the cash distributions that we have paid on our common stock during the nine months ended September 30, 2012 and 2011:


	Nine Months Ended September 30,
	2012					2011
Source of Distribution	Distribution Amount		Percentage			Distribution Amount		Percentage
Offering proceeds	$	—		—		$	—		—
Borrowings		—		—			—		—
Net investment income⁽¹⁾		128,781		88	%		48,572		92	%
Capital gains proceeds from the sale of assets		18,296		12	%		4,021		8	%
Non-capital gains proceeds from the sale of assets		—		—			—		—
Distributions on account of preferred and common equity		—		—			—		—
Expense reimbursement from sponsor		—		—			—		—

Total	$	147,077		100	%	$	52,593		100	%

(1)	During the nine months ended September 30, 2012 and 2011, 92% and 88%, respectively, of our gross investment income was attributable to cash interest earned and 8% and 12%, respectively, was attributable to non-cash accretion of discount and PIK interest.

Our net investment income on a tax basis for the nine months ended September 30, 2012 and 2011 was $129,901 and $48,572, respectively. As of September 30, 2012 and December 31, 2011, we had $17,711 and $16,591, respectively, of undistributed net investment income on a tax basis. Our undistributed net investment income on a tax basis as of December 31, 2011 has been adjusted following the filing of our 2011 tax return in September 2012. The adjustment was due primarily to the fact that tax-basis income we received during the year ended December 31, 2011 exceeded GAAP-basis income with respect to collateralized securities held in our investment portfolio during such period. The tax notices for the collateralized securities were received by us subsequent to the filing of our annual report on Form 10-K for the year ended December 31, 2011.

The difference between our GAAP-basis net investment income and our tax-basis net investment income is due to the tax-basis amortization of organization costs incurred prior to the commencement of our operations, interest income earned on a tax basis due to the required accretion of discount on non-performing loans, the reversal of the required accrual for GAAP purposes of incentive fees on unrealized gains even though no such incentive fees on unrealized gains are payable by us, the inclusion of periodic payments due on our total return swap in tax-basis net investment income and the accretion of discount on the total return swap. The following table sets forth a reconciliation between GAAP-basis net investment income and tax-basis net investment income during the nine months ended September 30, 2012 and 2011:


	Nine Months Ended September 30,
	2012			2011
GAAP-basis net investment income	$	86,171		$	48,632
Tax-basis amortization of organization costs		(32	)		(32	)
Tax accretion of discount on investments		—			4,035
Reversal of incentive fee accrual on unrealized gains		27,421			(4,063	)
Periodic payments due on total return swap		15,563			—
Accretion of discount on total return swap		778			—

Tax-basis net investment income	$	129,901		$	48,572

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

The following table reflects the stock distributions per share that we have declared on our common stock through September 30, 2012:


Date Declared	Record Date		Distribution Date		Distribution Percentage			Shares Issued
Fiscal 2009
March 31, 2009		March 31, 2009		March 31, 2009		1.4	%		13,818
April 30, 2009		April 30, 2009		April 30, 2009		3.0	%		42,661
May 29, 2009		May 29, 2009		May 29, 2009		3.7	%		79,125
June 30, 2009		June 30, 2009		June 30, 2009		3.5	%		96,976
July 30, 2009		July 31, 2009		July 31, 2009		3.1	%		117,219
August 31, 2009		August 31, 2009		August 31, 2009		3.0	%		148,072
December 31, 2009		December 31, 2009		December 31, 2009		0.5	%		49,710

Fiscal 2010
January 28, 2010		January 31, 2010		January 31, 2010		2.5	%		283,068

The purpose of these special stock distributions was to maintain a net asset value per share that was below the then-current offering price, after deducting selling commissions and dealer manager fees, as required by the 1940 Act, subject to certain limited exceptions. Our board of directors determined that our portfolio performance sufficiently warranted taking these actions.

The stock distributions increased the number of shares outstanding, thereby reducing our net asset value per share. However, because the stock distributions were issued to all stockholders as of the applicable record date in proportion to their holdings as of such date, the reduction in net asset value per share as a result of the stock distributions was offset exactly by the increase in the number of shares owned by each investor. As overall value to an investor was not reduced as a result of the special stock distributions, our board of directors determined that these issuances would not be dilutive to stockholders as of the applicable record date. As the stock distributions did not change any stockholder’s proportionate interest in us, they did not represent taxable distributions. Specific tax characteristics of all distributions are reported to stockholders annually on Form 1099-DIV.

As of September 30, 2012 and December 31, 2011, the components of accumulated earnings on a tax basis were as follows:


	September 30, 2012 (Unaudited)			December 31, 2011
Distributable ordinary income	$	17,711		$	16,591
Incentive fee accrual on unrealized gains		(27,421	)		—
Unamortized organization costs		(483	)		(515	)
Net unrealized appreciation (depreciation) on investments and total return swap and gain/loss on foreign currency⁽¹⁾		93,728			(34,709	)

	$	83,535		$	(18,633	)

(1)

As of September 30, 2012 and December 31, 2011, the gross unrealized appreciation on our investments and total return swap and gain on foreign currency were $121,735 and $13,323, respectively. As of September 30, 2012 and December 31, 2011, the gross unrealized depreciation on our investments and total return swap and loss on foreign currency were $28,007 and $48,032, respectively.

The aggregate cost of our investments for federal income tax purposes totaled $3,806,890 and $1,877,071 as of September 30, 2012 and December 31, 2011, respectively. The aggregate net unrealized appreciation (depreciation) on a tax basis, including the TRS, was $93,728 and ($34,709) as of September 30, 2012 and December 31, 2011, respectively. We terminated the TRS on August 29, 2012. See “—Financial Condition, Liquidity and Capital Resources—Arch Street Credit Facility.”

Critical Accounting Policies

Our financial statements are prepared in conformity with GAAP, which requires us to make estimates and assumptions that affect the reported amounts of assets and liabilities at the date of the financial statements and the reported amounts of revenues and expenses during the reporting periods. Critical accounting policies are those that require the application of management’s most difficult, subjective or complex judgments, often because of the need to make estimates about the effect of matters that are inherently uncertain and that may change in subsequent periods. In preparing the financial statements, management has made estimates and assumptions that affect the reported amounts of assets and liabilities at the date of the financial statements, and the reported amounts of revenues and expenses during the reporting periods. In preparing the financial statements, management has utilized available information, including our past history, industry standards and the current economic environment, among other factors, in forming its estimates and judgments, giving due consideration to materiality. Actual results may differ from these estimates. In addition, other companies may utilize different estimates, which may impact the comparability of our results of operations to those of companies in similar businesses. As we execute our operating plans, we will describe additional critical accounting policies in the notes to our future financial statements in addition to those discussed below.

Valuation of Portfolio Investments

We determine the net asset value of our investment portfolio each quarter. Securities that are publicly-traded are valued at the reported closing price on the valuation date. Securities that are not publicly-traded are valued at fair value as determined in good faith by our board of directors. In connection with that determination, FB Advisor provides our board of directors with portfolio company valuations which are based on relevant inputs, including, but not limited to, indicative dealer quotes, values of like securities, recent portfolio company financial statements and forecasts, and valuations prepared by third-party valuation services.

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

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

•

our quarterly valuation process begins with FB Advisor’s management team providing a preliminary valuation of each portfolio company or investment to our valuation committee, which valuation may be obtained from our sub-adviser or an independent valuation firm, if applicable;

•

preliminary valuation conclusions are then documented and discussed with our valuation committee;

•

our valuation committee reviews the preliminary valuation and FB Advisor’s management team, together with our independent valuation firm, if applicable, responds and supplements the preliminary valuation to reflect any comments provided by the valuation committee; and

•

our board of directors discusses valuations and determines the fair value of each investment in our portfolio in good faith based on various statistical and other factors, including the input and recommendation of FB Advisor, the valuation committee and any third-party valuation firm, if applicable.

Determination of fair value involves subjective judgments and estimates. Accordingly, the notes to our consolidated financial statements refer to the uncertainty with respect to the possible effect of such valuations and any change in such valuations on our consolidated financial statements. Below is a description of factors that our board of directors may consider when valuing our equity and debt investments.

Valuation of fixed income investments, such as loans and debt securities, depends upon a number of factors, including prevailing interest rates for like securities, expected volatility in future interest rates, call features, put features and other relevant terms of the debt. For investments without readily available market prices, we may incorporate these factors into discounted cash flow models to arrive at fair value. Other factors that our board of directors may consider include the borrower’s ability to adequately service its debt, the fair market value of the portfolio company in relation to the face amount of its outstanding debt and the quality of collateral securing our debt investments.

For convertible debt securities, fair value generally approximates the fair value of the debt plus the fair value of an option to purchase the underlying security (the security into which the debt may convert) at the conversion price. To value such an option, a standard option pricing model may be used.

Our equity interests in portfolio companies for which there is no liquid public market are valued at fair value. Our board of directors, in its analysis of fair value, may consider various factors, such as multiples of EBITDA, cash flows, net income, revenues or, in limited instances, book value or liquidation value. All of these factors may be subject to adjustments based upon the particular circumstances of a portfolio company or our actual investment position. For example, adjustments to EBITDA may take into account compensation to previous owners or acquisition, recapitalization, restructuring or other related items.

Our board of directors may also look to private merger and acquisition statistics, public trading multiples discounted for illiquidity and other factors, valuations implied by third-party investments in the portfolio companies or industry practices in determining fair value. Our board of directors may also consider the size and scope of a portfolio company and its specific strengths and weaknesses, as well as any other factors it deems relevant in assessing the value. Generally, the value of our equity interests in public companies for which market quotations are readily available is based upon the most recent closing public market price. Portfolio securities that carry certain restrictions on sale are typically valued at a discount from the public market value of the security.

When we receive warrants or other equity securities at nominal or no additional cost in connection with an investment in a debt security, our board of directors allocates the cost basis in the investment between the debt securities and any such warrants or other equity securities received at the time of origination. Our board of directors subsequently values these warrants or other equity securities received at fair value.

The fair values of our investments are determined in good faith by our board of directors. Our board of directors is solely responsible for the valuation of our portfolio investments at fair value as determined in good faith pursuant to our valuation policy and consistently applied valuation process.

Our investments as of September 30, 2012 consisted primarily of debt securities that are traded on a private over-the-counter market for institutional investors. Except as described below, we valued our investments by using independent third-party pricing services, which provided prevailing bid and ask prices that were screened for validity by the services from dealers on the date of the relevant period end. Sixteen senior secured loan investments and seven subordinated debt investments, for which broker quotes were not available, were valued by an independent valuation firm, which determined the fair value of such investments by considering, among other factors, the borrower’s ability to adequately service its debt, prevailing interest rates for like investments, call features and other relevant terms of the debt. All of our equity/other investments were valued by the same independent valuation firm, which determined the fair value of such investments by considering, among other factors, contractual rights ascribed to such investments, as well as various income scenarios and multiples of EBITDA, cash flows, net income, revenues or, in limited instances, book value or liquidation value. Two collateralized securities were valued by obtaining bid and ask prices from an independent dealer. Two senior secured loan investments and one senior secured bond investment, all of which were newly-issued and purchased near September 30, 2012, were valued at cost, as our board of directors determined that the cost of each such investment was the best indication of its fair value.

Our investments as of December 31, 2011 consisted primarily of debt securities that are traded on a private over-the-counter market for institutional investors. Except as described below, we valued our investments by using independent third-party pricing services, which provided prevailing bid and ask prices that were screened for validity by the services from dealers on the date of the relevant period end. Eleven senior secured loan investments and three subordinated debt investments, for which broker quotes were not available, were valued by an independent valuation firm, which determined the fair value of such investments by considering, among other factors, the borrower’s ability to adequately service its debt, prevailing interest rates for like investments, call features and other relevant terms of the debt. All of our equity/other investments were valued by the same independent valuation firm, which determined the fair value of such investments by considering various factors, such as multiples of EBITDA, cash flows, net income, revenues or, in limited instances, book value or liquidation value. Two senior secured loans and two subordinated debt investments, all of which were newly-

issued and purchased near December 31, 2011, were valued at cost, as our board of directors determined that the cost of each such investment was the best indication of its fair value. We valued our TRS in accordance with the TRS Agreement. Pursuant to the TRS Agreement, the value of the TRS was based on the increase or decrease in the value of the loans underlying the TRS, together with accrued interest income, interest expense and certain other expenses incurred under the TRS. The loans underlying the TRS were valued by Citibank. Citibank based its valuation on the indicative bid prices provided by an independent third-party pricing service. Bid prices reflect the highest price that market participants may be willing to pay. These valuations were sent to us for review and testing. Our valuation committee and board of directors reviewed and approved the value of the TRS, as well as the value of the loans underlying the TRS, on a quarterly basis as part of their quarterly determination of net asset value. To the extent our valuation committee or board of directors had any questions or concerns regarding the valuation of the loans underlying the TRS, such valuation was discussed or challenged pursuant to the terms of the TRS. For additional information on the TRS, which was terminated on August 29, 2012, see “—Financial Condition, Liquidity and Capital Resources—Arch Street Credit Facility.”

We periodically benchmark the bid and ask prices we receive from the third-party pricing services against the actual prices at which we purchase and sell our investments. Based on the results of the benchmark analysis and the experience of our management in purchasing and selling these investments, we believe that these prices are reliable indicators of fair value. However, because of the private nature of this marketplace (meaning actual transactions are not publicly reported), we believe that these valuation inputs are classified as Level 3 within the fair value hierarchy. We may also use other methods to determine fair value for securities for which we cannot obtain prevailing bid and ask prices through third-party pricing services or independent dealers, including the use of an independent valuation firm. We periodically benchmark the valuations provided by the independent valuation firm against the actual prices at which we purchase and sell our investments. Our valuation committee and board of directors reviewed and approved the valuation determinations made with respect to these investments in a manner consistent with our valuation process.

Revenue Recognition

Security transactions are accounted for on the trade date. We record interest income on an accrual basis to the extent that we expect to collect such amounts. We record dividend income on the ex-dividend date. We do not accrue as a receivable interest or dividends on loans and securities if we have reason to doubt our ability to collect such income. Loan origination fees, original issue discount and market discount are capitalized and we amortize such amounts as interest income over the respective term of the loan. Upon prepayment of a loan or security, any unamortized loan origination fees are recorded as interest income. We record prepayment premiums on loans and securities as interest income when we receive such amounts.

Net Realized Gains or Losses, Net Change in Unrealized Appreciation or Depreciation and Net Change in Unrealized Gains or Losses on Foreign Currency

Gains or losses on the sale of investments are calculated by using the specific identification method. We measure realized gains or losses by the difference between the net proceeds from the repayment or sale and the amortized cost basis of the investment, without regard to unrealized appreciation or depreciation previously recognized, but considering unamortized upfront fees. Net change in unrealized appreciation or depreciation reflects the change in portfolio investment values during the reporting period, including any reversal of previously recorded unrealized gains or losses when gains or losses are realized. Net change in unrealized gains or losses on foreign currency reflects the change in the value of receivables or accruals during the reporting period due to the impact of foreign currency fluctuations.

Capital Gains Incentive Fee

Pursuant to the terms of the investment advisory and administrative services agreement we entered into with FB Advisor, the incentive fee on capital gains earned on liquidated investments of our portfolio during operations

prior to our liquidation is determined and payable in arrears as of the end of each calendar year (or upon termination of the investment advisory and administrative services agreement). Such fee will equal 20.0% of our incentive fee capital gains (i.e., our realized capital gains on a cumulative basis from inception, calculated as of the end of the applicable period, net of all realized capital losses and unrealized capital depreciation on a cumulative basis), less the aggregate amount of any previously paid capital gains incentive fees. On a quarterly basis, we accrue for the capital gains incentive fee by calculating such fee as if it were due and payable as of the end of such period.

While the investment advisory and administrative services agreement with FB Advisor neither includes nor contemplates the inclusion of unrealized gains in the calculation of the capital gains incentive fee, pursuant to an interpretation of an AICPA Technical Practice Aid for investment companies, commencing during the quarter ended December 31, 2010, we changed our methodology for accruing for this incentive fee to include unrealized gains in the calculation of the capital gains incentive fee expense and related accrued capital gains incentive fee. This accrual reflects the incentive fees that would be payable to FB Advisor if our entire portfolio were liquidated at its fair value as of the balance sheet date even though FB Advisor is not entitled to an incentive fee with respect to unrealized gains unless and until such gains are actually realized. As of December 31, 2011, there was $0 in capital gains incentive fees payable to FB Advisor. During the three and nine months ended September 30, 2012, we accrued capital gains incentive fees of $17,421 and $33,920, respectively, based on the performance of our portfolio, of which $11,449 and $27,421, respectively, were based on unrealized gains and $5,972 and $6,499, respectively, were based on realized gains. During the three and nine months ended September 30, 2011, we reversed $7,974 and $4,063 in capital gains incentive fees accrued by us as of June 30, 2011 and December 31, 2010, respectively, as a result of unrealized losses in our portfolio during the respective periods.

Uncertainty in Income Taxes

We evaluate our tax positions to determine if the tax positions taken meet the minimum recognition threshold in connection with accounting for uncertainties in income tax positions taken or expected to be taken for the purposes of measuring and recognizing tax benefits or liabilities in our consolidated financial statements. Recognition of a tax benefit or liability with respect to an uncertain tax position is required only when the position is “more likely than not” to be sustained assuming examination by taxing authorities. We recognize interest and penalties, if any, related to unrecognized tax liabilities as income tax expense in our consolidated statements of operations. During the nine months ended September 30, 2012 and 2011, we did not incur any interest or penalties.

Contractual Obligations

We have entered into an agreement with FB Advisor to provide us with investment advisory and administrative services. Payments for investment advisory services under the investment advisory and administrative services agreement are equal to (a) an annual base management fee of 2.0% of the average value of our gross assets and (b) an incentive fee based on our performance. FB Advisor, and to the extent it is required to provide such services, our sub-adviser, are reimbursed for administrative expenses incurred on our behalf. For the three months ended September 30, 2012 and 2011, we incurred $19,021 and $7,432, respectively, in base management fees and $1,782 and $915, respectively, in administrative services expenses under the investment advisory and administrative services agreement. For the nine months ended September 30, 2012 and 2011, we incurred $46,570 and $18,216, respectively, in base management fees and $4,116 and $1,903, respectively, in administrative services expenses under the investment advisory and administrative services agreement. In addition, FB Advisor is eligible to receive incentive fees based on performance. As of December 31, 2011, there was $0 in capital gains incentive fees payable to FB Advisor. During the three and nine months ended September 30, 2012, we accrued capital gains incentive fees of $17,421 and $33,920, respectively, based on the performance of our portfolio, of which $11,449 and $27,421, respectively, were based on unrealized gains and $5,972 and $6,499, respectively, were based on realized gains. During the three and nine months ended

September 30, 2011, we reversed $7,974 and $4,063 in capital gains incentive fees accrued by us as of June 30, 2011 and December 31, 2010, respectively, as a result of unrealized losses in our portfolio during the respective periods. See “—Critical Accounting Policies—Capital Gains Incentive Fee.”

As of September 30, 2012, $447,682 was outstanding under the Arch Street credit facility. All such amounts will mature, and all accrued and unpaid interest thereunder will be due and payable, on August 29, 2015. As of September 30, 2012, $380,000 was outstanding under the Broad Street credit facility. All such amounts will mature, and all accrued and unpaid interest thereunder will be due and payable, on March 23, 2013. As of September 30, 2012, Race Street had sold $626,000 in aggregate principal amount of Class A Notes to JPM under the JPM Facility for aggregate proceeds of $521,667. Race Street will, on a quarterly basis, repurchase the Class A Notes sold to JPM under the JPM Facility and subsequently resell such Class A Notes to JPM. The final repurchase transaction must occur no later than October 15, 2016. As of September 30, 2012, $157,448 was outstanding under the Walnut Street credit facility. All such amounts will mature, and all accrued and unpaid interest thereunder will be due and payable, on May 17, 2017.

A summary of our significant contractual payment obligations for the repayment of outstanding borrowings under the Arch Street credit facility, the Broad Street credit facility, the JPM Facility, and the Walnut Street credit facility at September 30, 2012 is as follows:


	Payments Due By Period
	Total		Less than 1 year		1-3 years		3-5 years		More than 5 years
Borrowings of Arch Street⁽¹⁾	$	447,682		—	$	447,682		—		—
Borrowings of Broad Street⁽²⁾	$	380,000	$	380,000		—		—		—
Borrowings of Race Street⁽³⁾	$	521,667	$	521,667		—		—		—
Borrowings of Walnut Street⁽⁴⁾	$	157,448		—		—	$	157,448		—

(1)	At September 30, 2012, $102,318 remained unused under the Arch Street credit facility.

(2)	At September 30, 2012, no amounts remained unused under the Broad Street credit facility.

(3)	At September 30, 2012, $178,333 remained unused under the JPM Facility.

(4)	At September 30, 2012, $92,552 remained unused under the Walnut Street credit facility.

Off-Balance Sheet Arrangements

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

Recently Issued Accounting Standards

In May 2011, the FASB issued Accounting Standards Update No. 2011-04, Fair Value Measurement (Topic 820): Amendments to Achieve Common Fair Value Measurement and Disclosure Requirements in U.S. GAAP and IFRSs. This guidance represents the converged guidance of the Accounting Boards on fair value measurement. The collective efforts of the Accounting Boards reflected in this guidance have resulted in common requirements for measuring fair value and for disclosing information about fair value measurements, including a consistent meaning of the term “fair value” and enhanced disclosure requirements for investments that do not have readily determinable fair values. The Accounting Boards have concluded the common requirements will result in greater comparability of fair value measurements presented and disclosed in financial statements prepared in accordance with GAAP and International Financial Reporting Standards. The amendments to the FASB codification in this guidance are to be applied prospectively. For public entities, the amendments are effective during interim and annual periods beginning after December 15, 2011. We have implemented this guidance and it did not have a material impact on our consolidated financial statements, except for enhanced disclosures around fair value measurements.

Related Party Transactions

We have entered into an investment advisory and administrative services agreement with FB Advisor. Pursuant to this agreement, FB Advisor is entitled to an annual base management fee of 2.0% of the average value of our gross assets and an incentive fee of 20.0% of net investment income, subject to an annualized 8.0% hurdle, and 20.0% of net realized capital gains, if applicable.

We commenced accruing fees under the investment advisory and administrative services agreement on January 2, 2009, upon the commencement of our operations. Management fees are paid on a quarterly basis in arrears. As of December 31, 2011, $9,572 in base management fees were payable to FB Advisor. During the nine months ended September 30, 2012 and 2011, we accrued $46,570 and $18,216, respectively, in base management fees payable to FB Advisor, including $19,021 and $7,432, respectively, in base management fees accrued during the three months ended September 30, 2012 and 2011. We paid $37,028 and $14,093, respectively, of these fees during the nine months ended September 30, 2012 and 2011. As of September 30, 2012, $19,114 in base management fees were payable to FB Advisor.

We accrue for the capital gains incentive fee, which, if earned, is paid annually. We accrue the incentive fee based on net realized and unrealized gains; however, under the terms of the investment advisory and administrative services agreement, the fee payable to FB Advisor is based on realized gains and no such fee is payable with respect to unrealized gains unless and until such gains are actually realized. As of December 31, 2011, there was $0 in capital gains incentive fees payable to FB Advisor. During the three and nine months ended September 30, 2012, we accrued capital gains incentive fees of $17,421 and $33,920, respectively, based on the performance of our portfolio, of which $11,449 and $27,421, respectively, were based on unrealized gains and $5,972 and $6,499, respectively, were based on realized gains. During the three and nine months ended September 30, 2011, we reversed $7,974 and $4,063 in capital gains incentive fees accrued by us as of June 30, 2011 and December 31, 2010, respectively, as a result of unrealized losses in our portfolio during the respective periods.

We reimburse FB Advisor for expenses necessary to perform services related to our administration and operations. The amount of this reimbursement is set at the lesser of (1) FB Advisor’s actual costs incurred in providing such services and (2) the amount that we estimate we would be required to pay alternative service providers for comparable services in the same geographic location. FB Advisor is required to allocate the cost of such services to us based on objective factors such as total assets, revenues, time allocations and/or other reasonable metrics. Our board of directors then assesses the reasonableness of such reimbursements based on the breadth, depth and quality of such services as compared to the estimated cost to us of obtaining similar services from third-party providers known to be available. In addition, our board of directors considers whether any single third-party service provider would be capable of providing all such services at comparable cost and quality. Finally, our board of directors compares the total amount paid to FB Advisor for such services as a percentage of our net assets to the same ratio as reported by other comparable BDCs.

As of December 31, 2011, we had $154 of administrative services expense payable to FB Advisor. During the nine months ended September 30, 2012 and 2011, we incurred administrative services expenses of $4,116 and $1,903, respectively, attributable to FB Advisor, of which $3,789 and $1,366, respectively, related to the allocation of costs of administrative personnel for services rendered to us by FB Advisor and the remainder related to other reimbursable expenses. We paid FB Advisor $2,661 and $1,419, respectively, for the services rendered under this arrangement during the nine months ended September 30, 2012 and 2011. As of September 30, 2012, we had $1,609 in administrative services expense payable to FB Advisor.

The dealer manager for our public offering was FS², which is one of our affiliates. During the nine months ended September 30, 2012 and 2011, FS² retained $15,842 and $15,622, respectively, for selling commissions and dealer manager fees in connection with the sale of our common stock.

Under the terms of the investment advisory and administrative services agreement, when our registration statement was declared effective by the SEC and we were successful in satisfying the minimum offering

requirement, FB Advisor became entitled to receive 1.5% of gross proceeds raised in our continuous public offering until all offering costs and organization costs funded by FB Advisor or its affiliates (including Franklin Square Holdings) had been recovered. On January 2, 2009, we satisfied the minimum offering requirement. We paid total reimbursements of $0 and $641 to FB Advisor and its affiliates during the nine months ended September 30, 2012 and 2011, respectively. The reimbursements were recorded as a reduction of capital. As of September 30, 2012, no amounts were reimbursable to FB Advisor and its affiliates under this arrangement.

FB Advisor’s senior management team is comprised of the same personnel as the senior management teams of FS Investment Advisor, LLC and FSIC II Advisor, LLC, the investment advisers to Franklin Square Holdings’ other affiliated BDCs, FS Energy and Power Fund and FS Investment Corporation II, respectively. As a result, such personnel provide investment advisory services to us and each of FS Energy and Power Fund and FS Investment Corporation II. While none of FB Advisor, FS Investment Advisor, LLC or FSIC II Advisor, LLC is currently making private corporate debt investments for clients other than us, FS Energy and Power Fund and FS Investment Corporation II, respectively, any, or all, may do so in the future. In the event that FB Advisor undertakes to provide investment advisory services to other clients in the future, it intends to allocate investment opportunities in a fair and equitable manner consistent with our investment objectives and strategies, if necessary, so that we will not be disadvantaged in relation to any other client of FB Advisor or its management team. In addition, even in the absence of FB Advisor retaining additional clients, it is possible that some investment opportunities may be provided to FS Energy and Power Fund or FS Investment Corporation II rather than to us.

Under the expense reimbursement agreement, Franklin Square Holdings will reimburse us for expenses in an amount equal to the difference between our cumulative distributions paid to our stockholders in each quarter, less the sum of our net investment income for tax purposes, net capital gains and dividends and other distributions paid to us on account of preferred and common equity investments in portfolio companies (to the extent such amounts are not included in net investment income or net capital gains for tax purposes) in each quarter.

investments in portfolio companies (to the extent not included in net investment income or net capital gains for tax purposes) exceeds the distributions paid by us to stockholders. The expense reimbursement agreement does not apply to any amounts funded by Franklin Square Holdings prior to the date of such agreement.

The specific amount of expenses reimbursed by Franklin Square Holdings, if any, will be determined at the end of each quarter. During the nine months ended September 30, 2012 and 2011, no such reimbursements were required from Franklin Square Holdings. Franklin Square Holdings is controlled by our chairman, president and chief executive officer, Michael C. Forman, and our vice-chairman, David J. Adelman. There can be no assurance that the expense reimbursement agreement will remain in effect or that Franklin Square Holdings will reimburse any portion of our expenses in future quarters.

Item 3. Quantitative and Qualitative Disclosures About Market Risk.

We are subject to financial market risks, including changes in interest rates. As of September 30, 2012, approximately 24.9% of our portfolio investments (based on fair value) paid fixed interest rates, approximately 2.1% were non-income producing and the remainder paid variable interest rates. A rise in the general level of interest rates can be expected to lead to higher interest rates applicable to any variable rate investments we hold and to declines in the value of any fixed rate investments we hold. To the extent that a majority of our investments may be in variable rate investments, an increase in interest rates would make it easier for us to meet or exceed the hurdle rate for the subordinated incentive fee on income payable to FB Advisor, and may result in a substantial increase in our net investment income and to the amount of incentive fees payable to FB Advisor with respect to our increased pre-incentive fee net investment income.

Pursuant to the terms of the Arch Street credit facility, the Broad Street credit facility and the Walnut Street credit facility, Arch Street, Broad Street and Walnut Street, respectively, borrow at a floating rate based on LIBOR. Under the terms of the JPM Facility, Race Street pays interest to JPM at a fixed rate. To the extent that any present or future credit facilities or other financing arrangements that we or any of our subsidiaries enter into are based on a floating interest rate, we will be subject to risks relating to changes in market interest rates. In periods of rising interest rates when we or our subsidiaries have such debt outstanding, our interest expense would increase, which could reduce our net investment income, especially to the extent we hold fixed rate investments.

The following table shows the effect over a twelve month period of changes in interest rates on our interest income, interest expense and net interest income, assuming no changes in our investment portfolio and borrowing arrangements in effect as of September 30, 2012 (dollar amounts are presented in thousands):


LIBOR Basis Point Change	Increase (Decrease) in Interest Income⁽¹⁾			Increase (Decrease) in Interest Expense			Increase (Decrease) in Net Interest Income			Percentage Change in Net Interest Income
Down 35 basis points	$	(1,369	)	$	(3,733	)	$	2,364			0.7	%
Current LIBOR		—			—			—			—
Up 100 basis points		5,034			10,665		$	(5,631	)		(1.6	)%
Up 300 basis points		55,649			31,996		$	23,653			6.9	%
Up 500 basis points		109,900			53,327		$	56,573			16.6	%

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

We expect that our long-term investments will be financed primarily with equity and debt. If deemed prudent, we may use interest rate risk management techniques in an effort to minimize our exposure to interest rate fluctuations. These techniques may include various interest rate hedging activities to the extent permitted by the 1940 Act. Adverse developments resulting from changes in interest rates or hedging transactions could have a material adverse effect on our business, financial condition and results of operations. During the nine months ended September 30, 2012 and 2011, we did not engage in interest rate hedging activities.

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

Item 4. Controls and Procedures.

We maintain disclosure controls and procedures that are designed to ensure that information required to be disclosed in our reports filed under the Exchange Act is recorded, processed, summarized and reported within the time periods specified in the SEC’s rules and forms and that such information is accumulated and communicated to our management, including our chief executive officer and chief financial officer, as appropriate, to allow for timely decisions regarding required disclosure. In designing and evaluating the disclosure controls and procedures, management recognizes that any controls and procedures, no matter how well designed and operated, can provide only reasonable assurance of achieving the desired control objectives, and management is required to apply its judgment in evaluating the cost-benefit relationship of possible controls and procedures.

As required by Rule 13a-15(b) of the Exchange Act, we carried out an evaluation, under the supervision and with the participation of our management, including the chief executive officer and chief financial officer, of the effectiveness of the design and operation of our disclosure controls and procedures as of September 30, 2012. Based on the foregoing, our chief executive officer and chief financial officer concluded that our disclosure controls and procedures were effective to provide reasonable assurance that we would meet our disclosure obligations.

There was no change in our internal control over financial reporting (as defined in Rules 13a-15(f) or 15d-15(f) of the Exchange Act) that occurred during the three months ended September 30, 2012 that has materially affected, or is reasonably likely to materially affect, our internal control over financial reporting.

PART II—OTHER INFORMATION

Item 1. Legal Proceedings.

We are not currently subject to any material legal proceedings, nor, to our knowledge, is any material legal proceeding threatened against us. From time to time, we may be party to certain legal proceedings in the ordinary course of business, including proceedings relating to the enforcement of our rights under contracts with our portfolio companies. While the outcome of any legal proceedings cannot be predicted with certainty, we do not expect that these proceedings will have a material adverse effect upon our financial condition or results of operations.

Item 1A. Risk Factors.

There have been no material changes from the risk factors set forth in our quarterly report on Form 10-Q for the quarterly period ended June 30, 2012 and our annual report on Form 10-K for the year ended December 31, 2011, except as set forth below.

Risks Related to Our Investments

The risk factor set forth in our annual report on Form 10-K for the year ended December 31, 2011 entitled “We may enter into total return swap agreements or other derivative transactions which expose us to certain risks, including market risk, liquidity risk and other risks similar to those associated with the use of leverage” is hereby deleted in its entirety.

Risks Related to Debt Financing

The second risk factor entitled “We are subject to risks associated with our debt securitization facility” set forth in the section of our annual report on Form 10-K for the year ended December 31, 2011 entitled “Risk Factors—Risks Related to Debt Financing” is hereby deleted in its entirety and replaced with the following:

We are subject to risks associated with our debt securitization facility.

On September 26, 2012, through two wholly-owned subsidiaries, we entered into an amendment to our debt financing arrangement with JPM, pursuant to which up to $700 million will be made available to us to fund investments and for other general corporate purposes. The financing transaction with JPM is structured as a debt securitization. We use the term “debt securitization” to describe a form of secured borrowing under which an operating company, sometimes referred to as an originator, acquires or originates loans or other assets that earn income, whether on a one-time or recurring basis (collectively referred to herein as “income producing assets”), and borrows money on a non-recourse basis against a legally separate pool of income producing assets. In a typical debt securitization, the originator transfers the income producing assets to a special-purpose, bankruptcy-remote subsidiary, also referred to as a “special purpose entity”, which is established solely for the purpose of holding income producing assets and issuing debt secured by these income producing assets. The special purpose entity completes the borrowing through the issuance of notes secured by the income producing assets.

Pursuant to the financing transaction, loans in our portfolio having an aggregate market value of approximately $1.3 billion may be sold by us from time to time to Locust Street pursuant to the Locust Asset Transfer Agreement. The loans held by Locust Street will secure the obligations of Locust Street under the Class A Notes to be issued from time to time by Locust Street to Race Street pursuant to the Indenture. The Class A Notes may be issued in an aggregate principal amount of up to $840 million and mature on October 15, 2023. Race Street will purchase the issued Class A Notes from time to time at a purchase price equal to their par value.

Race Street, in turn, has entered into a repurchase transaction with JPM pursuant to the terms of the JPM Facility. Pursuant to the JPM Facility, JPM has agreed to purchase from time to time Class A Notes held by Race Street for an aggregate purchase price equal to approximately 83.33% of the principal amount of Class A Notes purchased. Subject to certain conditions, the maximum principal amount of Class A Notes that may be purchased under the JPM Facility is $840 million. Accordingly, the maximum amount payable at any time to Race Street under the JPM Facility will not exceed $700 million.

In connection with the JPM Facility, we may sell from time to time loans in our portfolio having an aggregate market value of approximately $600 million to Race Street pursuant to the Race Asset Transfer Agreement. The loans purchased by Race Street from us will secure the obligations of Race Street under the JPM Facility.

See “Part I—Item 2. Management’s Discussion and Analysis of Financial Condition and Results of Operations—Financial Condition, Liquidity and Capital Resources—JPM Financing” for a more detailed discussion of the terms of this debt securitization facility.

As a result of this debt securitization facility, we are subject to certain risks, including those set forth below.

Our equity investment in Locust Street is subordinated to the debt obligations of Locust Street.

Under the Locust Asset Transfer Agreement, as of September 30, 2012, we had sold loans to Locust Street for a purchase price of approximately $736.4 million, all of which consisted of the issuance to us of equity interests in Locust Street. Any dividends or other payments in respect of our equity interest in Locust Street are subordinated in priority of payment to the Class A Notes. In addition, Locust Street is subject to certain payment restrictions set forth in the Indenture in respect of its equity interest.

We will receive cash distributions based on our investment in Locust Street only if Locust Street has made all required cash interest payments on the Class A Notes. We cannot assure stockholders that distributions on the assets held by Locust Street will be sufficient to make any distributions to us or that the yield on our investment in Locust Street will meet our expectations.

Our equity investment in Locust Street is unsecured and ranks behind all of the creditors, known or unknown, of Locust Street, including the holders of the Class A Notes. Consequently, if the value of Locust Street’s portfolio of loan investments decreases as a result of conditions in the credit markets, defaulted loans, capital gains and losses on the underlying assets or prepayment or changes in interest rates generally, the value of our equity investment in Locust Street could be reduced. Accordingly, our investment in Locust Street may not produce a profit and may be subject to a loss in an amount up to the entire amount of such equity investment.

In addition, if the value of Locust Street’s portfolio of loan investments decreases and Locust Street is unable to make any required payments to Race Street pursuant to the terms of the Class A Notes, Race Street may, in turn, be unable to make any required payments to JPM pursuant to the terms of the JPM Facility. In such event, if the value of Race Street’s portfolio of loan investments is not sufficient to meet Race Street’s payment obligations to JPM, we may be required to loan or otherwise provide additional funds to Race Street to cover Race Street’s payment obligations to JPM, or otherwise be subject to a loss in an amount up to the entire amount of our equity investment in Race Street.

Our equity investment in Race Street is subordinated to the debt obligations of Race Street.

Under the Race Asset Transfer Agreement, as of September 30, 2012, we had sold loans to Race Street for a purchase price of approximately $515.2 million, all of which consisted of the issuance to us of equity interests in Race Street. Any dividends or other payments in respect of our equity interest in Race Street are subordinated in priority of payment to Race Street’s payment obligations under the JPM Facility. In addition, Race Street is subject to certain payment restrictions set forth in the JPM Facility in respect of its equity interest.

We will receive cash distributions based on our investment in Race Street only if Race Street has made all required payments under the JPM Facility. We cannot assure stockholders that distributions on the assets held by Race Street, including the Class A Notes, will be sufficient to make any distributions to us or that the yield on our investment in Race Street will meet our expectations.

Our equity investment in Race Street is unsecured and ranks behind all of the creditors, known or unknown, of Race Street, including JPM. Consequently, if the value of Race Street’s portfolio of loan investments decreases as a result of conditions in the credit markets, defaulted loans, capital gains and losses on the underlying assets or prepayment or changes in interest rates generally, the value of our equity investment in Race Street could be reduced. Accordingly, our investment in Race Street may not produce a profit and may be subject to a loss in an amount up to the entire amount of such equity investment.

In addition, if the value of Race Street’s portfolio of loan investments decreases or Locust Street fails to make any required payments to Race Street pursuant to the terms of the Class A Notes, Race Street may be unable to make any required payments to JPM pursuant to the terms of the JPM Facility. In such event, if the value of Race Street’s portfolio of loan investments is not sufficient to meet Race Street’s payment obligations to JPM, we may be required to loan or otherwise provide additional funds to Race Street to cover Race Street’s payment obligations to JPM, or otherwise be subject to a loss in an amount up to the entire amount of our equity investment in Race Street.

Our equity investments in Locust Street and Race Street have a high degree of leverage.

The maximum aggregate principal amount of the Class A Notes that may be issued is $840 million and loans in our portfolio having an aggregate market value of approximately $1.3 billion may be sold by us from time to time to Locust Street. Similarly, the maximum repurchase amount payable at any time by Race Street to JPM under the JPM Facility is $700 million, plus applicable interest, and loans in our portfolio having an aggregate market value of approximately $600 million may be sold by us from time to time to Race Street. The market value of our equity investments in Locust Street and Race Street may be significantly affected by a variety of factors, including changes in the market value of the investments held by Locust Street and Race Street, changes in distributions on the investments held by Locust Street and Race Street, defaults and recoveries on those investments, capital gains and losses on those investments, prepayments on those investments and other risks associated with those investments. Our investments in Locust Street and Race Street may not produce a profit and may be subject to a loss in an amount up to the entire amount of such equity investment. The leveraged nature of our equity investment may magnify the adverse impact of any loss on our equity investment.

The interests of JPM, as the holder of the Class A Notes, may not be aligned with our interests, and we will not have control over remedies in respect of the Class A Notes.

The Class A Notes rank senior in right of payment to any equity securities issued by Locust Street. As a result, there are circumstances in which the interests of JPM, as the holder of the Class A Notes, may not be aligned with our interests. For example, under the terms of the Class A Notes, JPM has the right to receive payments of principal and interest prior to Locust Street making any distributions or dividends to holders of its equity securities.

For as long as the Class A Notes remain outstanding, JPM has the right to act in certain circumstances with respect to the portfolio of loans that secure the obligations of Locust Street under the Class A Notes in ways that may benefit their interests but not ours, including by exercising remedies or directing the Indenture trustee to declare events of default under or accelerate the Class A Notes in accordance with the terms of the Indenture. JPM has no obligation to consider any possible adverse effect that actions taken may have on our equity interests. For example, upon the occurrence of an event of default with respect to the Class A Notes, the trustee, which is currently Citibank, may declare the outstanding principal amount of all of the Class A Notes, together with any accrued interest thereon, to be immediately due and payable. This would have the effect of accelerating the outstanding principal amount of the Class A Notes and triggering a repayment obligation on the part of Locust Street. Locust Street may not have proceeds sufficient to make required payments on the Class A Notes and make

any distributions to us. Any failure of Locust Street to make distributions on the equity interests we hold could have a material adverse effect on our business, financial condition, results of operations and cash flows, and may result in our inability to make distributions to our stockholders in amounts sufficient to maintain our qualification as a RIC, or at all.

Locust Street may fail to meet certain asset coverage and quality tests, which would have an adverse effect on us.

Under the Indenture, there are coverage tests and quality tests applicable to the collateral securing the Class A Notes. The first coverage test, or the Class A Interest Coverage Test, compares the amount of interest received on the portfolio of loans held by Locust Street to the amount of interest payable in respect of the Class A Notes. To meet the Class A Interest Coverage Test, the aggregate amount of interest received on the portfolio of loans held by Locust Street must equal at least 150% of the interest payable in respect of the Class A Notes. The second coverage test, or the Class A Par Value Test, compares the aggregate principal amount of the portfolio of loans (other than any loan acquired for a purchase price of less than 80% of its principal amount, which loan will be assigned a value equal to its purchase price) plus cash held by Locust Street to the aggregate outstanding principal amount of the Class A Notes. To meet the Class A Par Value Test, the aggregate principal amount of the portfolio of loans (other than any loan acquired for a purchase price of less than 80% of its principal amount, which loan will be assigned a value equal to its purchase price) plus cash held by Locust Street must equal at least 145.36% of the aggregate outstanding principal amount of the Class A Notes. The third coverage test, or the Additional Class A Par Value Test, compares the aggregate principal amount of the portfolio of loans (other than any defaulted loan, which loan will be assigned a value equal to its market value) held by Locust Street to the aggregate outstanding principal amount of the Class A Notes. To meet the Additional Class A Par Value Test, the aggregate principal amount of the portfolio of loans (other than any defaulted loan, which loan will be assigned a value equal to its market value) held by Locust Street must equal at least 130% of the aggregate outstanding principal amount of the Class A Notes. The quality tests compare the minimum weighted average fixed coupon rates, the minimum weighted average floating coupon rates, the weighted average life, the anticipated recovery rates and the anticipated default rates of the portfolio of loans held by Locust Street to certain benchmarks as described more fully in the Indenture.

If the Class A Interest Coverage Test or the Class A Par Value Test is not satisfied on any date on which compliance is measured, Locust Street is required to apply available amounts to the repayment of the outstanding principal of the Class A Notes to satisfy the applicable tests. Failure to satisfy the Additional Class A Par Value Test on any measurement date constitutes an event of default under the Indenture. Obligations that may be added to the portfolio of loans held by Locust Street and constituting collateral from time to time under the Indenture are subject to certain restrictions in respect of the quality tests referenced above and more fully described in the Indenture.

The market value of the underlying loans held by Locust Street and Race Street may decline causing Race Street to borrow funds from us in order to meet certain margin posting and minimum market value requirements, which would have an adverse effect on the timing of payments to us.

If at any time during the term of the JPM Facility the market value of the underlying loans held by Locust Street securing the Class A Notes declines below the Margin Threshold, Race Street will be required to post cash collateral with JPM in an amount at least equal to the amount by which the market value of such loans at such time is less than the Margin Threshold. Similarly, pursuant to the JPM Facility, the market value of the underlying loans held by Race Street must be at least $500 million, or the Market Value Requirement. In either such event, in order to satisfy these requirements, Race Street intends to borrow funds from us pursuant to the Revolving Credit Agreement. We may, in our sole discretion, make such loans from time to time to Race Street pursuant to the terms of the Revolving Credit Agreement. Borrowings under the Revolving Credit Agreement will accrue interest at a rate equal to one-month LIBOR plus a spread of 0.75% per annum. To the extent we loan additional funds to Race Street to satisfy the Margin Threshold or the Market Value Requirement, such event could have a material adverse effect on our business, financial condition, results of operations and cash flows,

and may result in our inability to make distributions to our stockholders in amounts sufficient to maintain our qualification as a RIC, or at all. There is no assurance that loans made pursuant to the Revolving Credit Agreement will be repaid.

Restructurings of investments held by Locust Street or Race Street, if any, may decrease their value and reduce the value of our equity interests in these entities.

As collateral manager, we have broad authority to direct and supervise the investment and reinvestment of the investments held by Locust Street and Race Street, which may require from time to time the execution of amendments, waivers, modifications and other changes to the investment documentation in accordance with the related collateral management agreements we have entered into with Locust Street and Race Street. During periods of economic uncertainty and recession, the necessity for amendments, waivers, modifications and restructurings of investments may increase. Such amendments, waivers, modifications and other restructurings may change the terms of the investments and, in some cases, may result in Locust Street or Race Street holding assets that do not meet certain specified criteria for the investments made by it. This could adversely impact the coverage and quality tests under the Indenture applicable to Locust Street. This could also adversely impact the ability of Locust Street to meet the Margin Threshold and Race Street to meet the Market Value Requirement. Any amendment, waiver, modification or other restructuring that reduces Locust Street’s compliance with the coverage and quality tests under the Indenture will make it more likely that Locust Street will need to pay cash to reduce the unpaid principal amount of the Class A Notes so as to cure any breach of such tests. Similarly, any amendment, waiver, modification or other restructuring that reduces Locust Street’s ability to meet the Margin Threshold or Race Street’s ability to meet the Market Value Requirement will make it more likely that Race Street will need to retain assets, including cash, to increase the market value of the assets held by Race Street and to post cash collateral with JPM in an amount at least equal to the amount by which the market value of the underlying loans held by Locust Street is less than the Margin Threshold. Any such use of cash by Locust Street or Race Street would reduce distributions available to us or delay the timing of distributions to us.

We may not receive cash from Locust Street or Race Street.

We receive cash from Locust Street and Race Street only to the extent that Locust Street or Race Street, respectively, makes distributions to us. Locust Street may make distributions to us, in turn, only to the extent permitted by the Indenture. The Indenture generally provides that distributions by Locust Street may not be made unless all amounts owing with respect to the Class A Notes have been paid in full. Race Street may make distributions to us only to the extent permitted by the JPM Facility. The JPM Facility generally provides that distributions by Race Street may not be made if the Margin Threshold has not been met or if the market value of the underlying loans held by Race Street is less than the Market Value Requirement. If we do not receive cash from Locust Street or Race Street, we may be unable to make distributions to our stockholders in amounts sufficient to maintain our qualification as a RIC, or at all. We also could be forced to sell investments in our portfolio at less than their fair value in order to continue making such distributions.

We are subject to the credit risk of JPM.

If JPM fails to sell the Class A Notes back to Race Street at the end of the applicable period, Race Street’s recourse will be limited to an unsecured claim against JPM for the difference between the value of such Class A Notes at such time and the amount that would be owing by Race Street to JPM had JPM performed under the JPM Facility. The ability of JPM to satisfy such a claim will be subject to JPM’s creditworthiness at that time.

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

The table below provides information concerning our repurchases of shares of our common stock during the quarter ended September 30, 2012 pursuant to our share repurchase program.


Period	Total Number of Shares Purchased		Average Price Paid per Share		Total Number of Shares Purchased as Part of Publicly Announced Plans or Programs		Maximum Number of Shares that May Yet Be Purchased Under the Plans or Programs
July 1 to July 31, 2012		410,578	$	9.72		410,578	(1)
August 1 to August 31, 2012		—		—		—	—
September 1 to September 30, 2012		—		—		—	—

Total		410,578	$	9.72		410,578	(1)

(1)	A description of the maximum number of shares of common stock that may be purchased under our share repurchase program is set forth in Note 9 to our unaudited consolidated financial statements contained in this quarterly report on Form 10-Q.

See Note 9 to our unaudited consolidated financial statements contained in this quarterly report on Form 10-Q for a more detailed discussion of the terms of our share repurchase program.

Item 3. Defaults upon Senior Securities.

Not applicable.

Item 4. Mine Safety Disclosures.

Not applicable.

Item 5. Other Information.

On November 8, 2012, our board of directors declared a regular monthly cash distribution of $0.0675 per share, which will be paid on November 30, 2012 to stockholders of record on November 29, 2012.

Item 6. Exhibits.


3.1		Articles of Amendment and Restatement of the Company, as amended. (Incorporated by reference to Exhibit 3.1 to the Company’s Annual Report on Form 10-K for the year ended December 31, 2008 filed on March 31, 2009.)

3.2		Amended and Restated Bylaws of the Company. (Incorporated by reference to Exhibit (b)(1) filed with Amendment No. 3 to the Company’s registration statement on Form N-2 (File No. 333-149374) filed on September 17, 2008.)

4.1		Form of Subscription Agreement. (Incorporated by reference to Appendix A filed with the Company’s final prospectus filed pursuant to Rule 497 (File No. 333-174784) filed on November 1, 2011.)

4.2		Amended and Restated Distribution Reinvestment Plan, effective as of January 1, 2012. (Incorporated by reference to Exhibit 4.1 to the Company’s Current Report on Form 8-K filed on November 14, 2011.)

4.3		Amended and Restated Distribution Reinvestment Plan, effective as of June 29, 2012. (Incorporated by reference to Exhibit 4.3 to the Company’s Quarterly Report on Form 10-Q for the quarterly period ended March 31, 2012 filed on May 15, 2012.)

4.4		Amended and Restated Distribution Reinvestment Plan, effective as of October 31, 2012. (Incorporated by reference to Exhibit 4.1 to the Company’s Current Report on Form 8-K filed on September 12, 2012.)

10.1		Investment Advisory and Administrative Services Agreement, dated as of February 12, 2008, by and between the Company and FB Income Advisor, LLC. (Incorporated by reference to Exhibit (g) filed with the Company’s registration statement on Form N-2 (File No. 333-149374) filed on February 25, 2008.)

10.2		First Amendment to the Investment Advisory and Administrative Services Agreement, dated as of August 5, 2008, by and between the Company and FB Income Advisor, LLC. (Incorporated by reference to Exhibit (g)(1) filed with Amendment No. 3 to the Company’s registration statement on Form N-2 (File No. 333-149374) filed on September 17, 2008.)

10.3		Investment Sub-advisory Agreement, dated as of April 13, 2008, by and between FB Income Advisor, LLC and GSO / Blackstone Debt Funds Management LLC. (Incorporated by reference to Exhibit (g)(2) filed with Amendment No. 2 to the Company’s registration statement on Form N-2 (File No. 333-149374) filed on June 19, 2008.)

10.4		Form of Dealer Manager Agreement by and between the Company and FS²Capital Partners, LLC. (Incorporated by reference to Exhibit (h)(1) filed with Amendment No. 3 to the Company’s registration statement on Form N-2 (File No. 333-149374) filed on September 17, 2008.)

10.5		Form of Amendment to Form of Dealer Manager Agreement by and between the Company and FS² Capital Partners, LLC. (Incorporated by reference to Exhibit (h)(2) filed with Pre-Effective Amendment No. 2 to the Company’s registration statement on Form N-2 (File No. 333-174784) filed on October 20, 2011.)

10.6		Form of Selected Dealer Agreement (Included as Appendix A to the Form of Dealer Manager Agreement). (Incorporated by reference to Exhibit (h)(1) filed with Amendment No. 3 to the Company’s registration statement on Form N-2 (File No. 333-149374) filed on September 17, 2008.)

10.7		Form of Amendment to Form of Selected Dealer Agreement. (Incorporated by reference to Exhibit A of Exhibit (h)(2) filed with Pre-Effective Amendment No. 2 to the Company’s registration statement on Form N-2 (File No. 333-174784) filed on October 20, 2011.)

10.8		Custodian Agreement, dated as of November 14, 2011, by and between the Company and State Street Bank and Trust Company. (Incorporated by reference to Exhibit 10.9 filed with the Company’s Quarterly Report on Form 10-Q for the quarterly period ended September 30, 2011 filed on November 14, 2011.)



10.9		Form of Escrow Agreement by and between the Company and UMB Bank, N.A. (Incorporated by reference to Exhibit (k) filed with Amendment No. 3 to the Company’s registration statement on Form N-2 (File No. 333-149374) filed on September 17, 2008.)

10.10		Amended and Restated Credit Agreement, dated as of January 28, 2011, by and between Broad Street Funding LLC and Deutsche Bank AG, New York Branch. (Incorporated by reference to Exhibit 10.1 to the Company’s Current Report on Form 8-K filed on February 1, 2011.)

10.11		Fourth Amendment to Credit Agreement, dated as of March 23, 2012, by and between Broad Street Funding LLC and Deutsche Bank AG, New York Branch. (Incorporated by reference to Exhibit 10.1 to the Company’s Current Report on Form 8-K filed on March 27, 2012.)

10.12		Asset Contribution Agreement, dated as of March 10, 2010, by and between the Company and Broad Street Funding LLC. (Incorporated by reference to Exhibit 10.2 to the Company’s Current Report on Form 8-K filed on March 16, 2010.)

10.13		First Amendment to Asset Contribution Agreement, dated as of June 17, 2010, by and between the Company and Broad Street Funding LLC. (Incorporated by reference to Exhibit 10.2 to the Company’s Current Report on Form 8-K filed on July 19, 2010.)

10.14		Investment Management Agreement, dated as of March 10, 2010, by and between the Company and Broad Street Funding LLC. (Incorporated by reference to Exhibit 10.3 to the Company’s Current Report on Form 8-K filed on March 16, 2010.)

10.15		Amended and Restated Security Agreement, dated as of January 28, 2011, by and between Broad Street Funding LLC and Deutsche Bank AG, New York Branch. (Incorporated by reference to Exhibit 10.2 to the Company’s Current Report on Form 8-K filed on February 1, 2011.)

10.16		ISDA 2002 Master Agreement, together with the Schedule thereto and Credit Support Annex to such Schedule, each dated as of March 18, 2011, by and between Arch Street Funding LLC and Citibank, N.A. (Incorporated by reference to Exhibit 10.13 to the Company’s Annual Report on Form 10-K for the year ended December 31, 2010 filed on March 24, 2011.)

10.17		Amended and Restated Confirmation Letter Agreement, dated as of June 9, 2011, by and between Arch Street Funding LLC and Citibank, N.A. (Incorporated by reference to Exhibit 10.1 to the Company’s Current Report on Form 8-K filed on June 13, 2011.)

10.18		Amended and Restated Confirmation Letter Agreement, dated as of February 16, 2012, by and between Arch Street Funding LLC and Citibank, N.A. (Incorporated by reference to Exhibit 10.5 to the Company’s Current Report on Form 8-K filed on February 21, 2012.)

10.19		Amended and Restated Confirmation Letter Agreement, dated as of June 12, 2012, by and between Arch Street Funding LLC and Citibank, N.A. (Incorporated by reference to Exhibit 10.1 to the Company’s Current Report on Form 8-K filed on June 15, 2012.)

10.20		Termination Acknowledgement (TRS), dated as of August 29, 2012, by and between Arch Street Funding LLC and Citibank, N.A. (Incorporated by reference to Exhibit 10.6 to the Company’s Current Report on Form 8-K filed on August 31, 2012.)

10.21		Investment Management Agreement, dated as of March 18, 2011, by and between the Company and Arch Street Funding LLC. (Incorporated by reference to Exhibit 10.15 to the Company’s Annual Report on Form 10-K for the year ended December 31, 2010 filed on March 24, 2011.)

10.22		Amended and Restated Investment Management Agreement, dated as of August 29, 2012, by and between the Company and Arch Street Funding LLC. (Incorporated by reference to Exhibit 10.5 to the Company’s Current Report on Form 8-K filed on August 31, 2012.)

10.23		Asset Transfer Agreement, dated as of July 21, 2011, by and between the Company and Locust Street Funding LLC. (Incorporated by reference to Exhibit 10.1 to the Company’s Current Report on Form 8-K filed on July 27, 2011.)



10.24		Amendment No. 1 to Asset Transfer Agreement, dated as of February 15, 2012, by and between the Company and Locust Street Funding LLC. (Incorporated by reference to Exhibit 10.1 to the Company’s Current Report on Form 8-K filed on February 21, 2012.)

10.25		Amended and Restated Asset Transfer Agreement, dated as of September 26, 2012, by and between the Company and Locust Street Funding LLC. (Incorporated by reference to Exhibit 10.1 to the Company’s Current Report on Form 8-K filed on October 1, 2012.)

10.26		Loan Agreement, dated as of August 29, 2012, by and between Arch Street Funding LLC, the financial institutions and other lenders from time to time party thereto and Citibank, N.A., as administrative agent. (Incorporated by reference to Exhibit 10.1 to the Company’s Current Report on Form 8-K filed on August 31, 2012.)

10.27		Account Control Agreement, dated as of August 29, 2012, by and between Arch Street Funding LLC, Citibank, N.A. and Virtus Group, LP. (Incorporated by reference to Exhibit 10.2 to the Company’s Current Report on Form 8-K filed on August 31, 2012.)

10.28		Security Agreement, dated as of August 29, 2012, by and between Arch Street Funding LLC and Citibank, N.A. (Incorporated by reference to Exhibit 10.3 to the Company’s Current Report on Form 8-K filed on August 31, 2012.)

10.29		Agreement and Plan of Merger, dated as of August 29, 2012, by and among Arch Street Funding LLC, Benjamin Loan Funding LLC, Benjamin 2 Loan Funding LLC, Citibank, N.A. and Citibank Financial Products Inc. (Incorporated by reference to Exhibit 10.4 to the Company’s Current Report on Form 8-K filed on August 31, 2012.)

10.30		Indenture, dated as of July 21, 2011, by and between Locust Street Funding LLC and Citibank, N.A., as trustee. (Incorporated by reference to Exhibit 10.2 to the Company’s Current Report on Form 8-K filed on July 27, 2011.)

10.31		Supplemental Indenture No. 1, dated as of February 15, 2012, by and between Locust Street Funding LLC and Citibank, N.A. (Incorporated by reference to Exhibit 10.2 to the Company’s Current Report on Form 8-K filed on February 21, 2012.)

10.32		Amended and Restated Indenture, dated as of September 26, 2012, by and between Locust Street Funding LLC and Citibank, N.A., as trustee. (Incorporated by reference to Exhibit 10.2 to the Company’s Current Report on Form 8-K filed on October 1, 2012.)

10.33		Locust Street Funding LLC Class A Floating Rate Secured Note, due 2021. (Incorporated by reference to Exhibit 10.3 to the Company’s Current Report on Form 8-K filed on February 21, 2012.)

10.34		Locust Street Funding LLC Class A Floating Rate Secured Note, due 2023. (Incorporated by reference to Exhibit 10.3 to the Company’s Current Report on Form 8-K filed on October 1, 2012.)

10.35		TBMA/ISMA 2000 Global Master Repurchase Agreement by and between JPMorgan Chase Bank, N.A., London Branch and Race Street Funding LLC, together with the related Annex and Confirmation thereto, each dated as of July 21, 2011. (Incorporated by reference to Exhibit 10.4 to the Company’s Current Report on Form 8-K filed on July 27, 2011.)

10.36		TBMA/ISMA 2000 Amended and Restated Global Master Repurchase Agreement by and between JPMorgan Chase Bank, N.A., London Branch and Race Street Funding LLC, together with the related Annex and Amended and Restated Confirmation thereto, each dated as of September 26, 2012. (Incorporated by reference to Exhibit 10.4 to the Company’s Current Report on Form 8-K filed on October 1, 2012.)

10.37		Amended and Restated Confirmation, dated as of February 15, 2012, by and between Race Street Funding LLC and JPMorgan Chase Bank, N.A., London Branch. (Incorporated by reference to Exhibit 10.4 to the Company’s Current Report on Form 8-K filed on February 21, 2012.)



10.38		Revolving Credit Agreement, dated as of July 21, 2011, by and between the Company and Race Street Funding LLC. (Incorporated by reference to Exhibit 10.5 to the Company’s Current Report on Form 8-K filed on July 27, 2011.)

10.39		Amendment to Credit Agreement, dated as of September 26, 2012, by and between Race Street Funding LLC and the Company. (Incorporated by reference to Exhibit 10.5 to the Company’s Current Report on Form 8-K filed on October 1, 2012.)

10.40		Asset Transfer Amendment, dated as of September 26, 2012, by and between the Company and Race Street Funding LLC. (Incorporated by reference to Exhibit 10.6 to the Company’s Current Report on Form 8-K filed on October 1, 2012.)

10.41		Collateral Management Agreement, dated as of July 21, 2011, by and between the Company and Locust Street Funding LLC. (Incorporated by reference to Exhibit 10.6 to the Company’s Current Report on Form 8-K filed on July 27, 2011.)

10.42		Amended and Restated Collateral Management Agreement, dated as of September 26, 2012, by and between Locust Street Funding LLC and the Company. (Incorporated by reference to Exhibit 10.7 to the Company’s Current Report on Form 8-K filed on October 1, 2012.)

10.43		Collateral Administration Agreement, dated as of July 21, 2011, by and among Locust Street Funding LLC, the Company and Virtus Group, LP. (Incorporated by reference to Exhibit 10.7 to the Company’s Current Report on Form 8-K filed on July 27, 2011.)

10.44		Amended and Restated Collateral Administration Agreement, dated as of September 26, 2012, by and among Locust Street Funding LLC, the Company and Virtus Group, LP. (Incorporated by reference to Exhibit 10.8 to the Company’s Current Report on Form 8-K filed on October 1, 2012.)

10.45		Loan and Servicing Agreement, dated as of May 17, 2012, by and among Walnut Street Funding LLC, Wells Fargo Securities, LLC, Wells Fargo Bank, National Association, and the other lender parties thereto. (Incorporated by reference to Exhibit 10.1 to the Company’s Current Report on Form 8-K filed on May 18, 2012.)

10.46		Purchase and Sale Agreement, dated as of May 17, 2012, by and between the Company and Walnut Street Funding LLC. (Incorporated by reference to Exhibit 10.2 to the Company’s Current Report on Form 8-K filed on May 18, 2012.)

10.47		Collateral Management Agreement, dated as of May 17, 2012, by and between the Company and Walnut Street Funding LLC. (Incorporated by reference to Exhibit 10.3 to the Company’s Current Report on Form 8-K filed on May 18, 2012.)

10.48		Securities Account Control Agreement, dated as of May 17, 2012, by and between Walnut Street Funding LLC and Wells Fargo Bank, National Association. (Incorporated by reference to Exhibit 10.4 to the Company’s Current Report on Form 8-K filed on May 18, 2012.)

10.49		Collateral Management Agreement, dated as of September 26, 2012, by and between Race Street Funding LLC and the Company. (Incorporated by reference to Exhibit 10.9 to the Company’s Current Report on Form 8-K filed on October 1, 2012.)

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

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

32.1*		Certification of Chief Executive Officer pursuant to Section 1350, Chapter 63 of Title 18, United States Code, as adopted pursuant to Section 906 of the Sarbanes-Oxley Act of 2002.

32.2*		Certification of Chief Financial Officer pursuant to Section 1350, Chapter 63 of Title 18, United States Code, as adopted pursuant to Section 906 of the Sarbanes-Oxley Act of 2002.

*	Filed herewith.

SIGNATURES

Pursuant to the requirements of the Securities Exchange Act of 1934, the Registrant has duly caused this report to be signed on its behalf by the undersigned thereunto duly authorized on November 14, 2012.


FS INVESTMENT CORPORATION

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

By:		/s/ William Goebel
		William Goebel Chief Financial Officer (Principal Financial and Accounting Officer)

Large accelerated filer

Accelerated filer

Non-accelerated filer

x (Do not check if a smaller reporting company)

Smaller reporting company