Attached files

file filename
8-K - FORM 8-K - Investcorp Credit Management BDC, Inc.d851945d8k.htm

Exhibit 99.1

CM Finance Inc - Portfolio Update as of December 31, 2014

In light of the recent volatility in the energy sector, CM Finance Inc (Nasdaq: CMFN) (“CMFN” or “the Company”) is providing preliminary information related to its investment portfolio as of the second fiscal quarter ended December 31, 2014. The Company intends to issue its regularly scheduled earnings release and host an earnings call for the second fiscal quarter ended December 31, 2014, to be announced at a later date in February 2015. Although the Company is announcing preliminary information related to its investment portfolio as of the second fiscal quarter ended December 31, 2014 separate from its regularly scheduled earnings release for the second fiscal quarter ended December 31, 2014, it does not undertake to announce updates as of a particular quarter-end apart from its regularly scheduled earnings release and call in the future.

The aggregate investment portfolio at fair value on December 31, 2014 was $316.1 million, compared to $298.7 million at September 30, 2014. Cash balance at December 31, 2014 was $32.9 million, compared with $30.1 million on September 30, 2014. Total debt outstanding on December 31, 2014 was $141.4 million, compared with $123.5 million on September 30, 2014. In addition, the Company had $4.6 million in distributions payable at both September 30 and December 31, 2014.

As of December 31, 2014, the Company had net unrealized gains of approximately $4.6 million, comprised primarily of $10.6 million unrealized gain from its investment in Virgin America Inc. (Nasdaq: VA) (“Virgin America”), offset by unrealized losses from its energy investments (oil and gas and oilfield services) and net unrealized losses across various other sectors of approximately $4.5 million and $1.5 million, respectively.

During the three months ended December 31, 2014, the Company recorded approximately $1.0 million in realized gains and no realized losses. The Company recorded a net unrealized gain of approximately $2.4 million during the three months ended December 31, 2014, which included a $10.6 million unrealized gain on Virgin America and a $4.6 million (2.3% of net assets at September 30, 2014) unrealized loss on its energy investments.

In November 2014, the Company converted its debt and warrant position in Virgin America Inc. to cash and 570,917 shares of common stock of Virgin America, in connection with Virgin America’s initial public offering. The Company’s shares of Virgin America are subject to a six month “lock-up” that expires on May 13, 2015. Further details on the Company’s investment in Virgin America are as follows:

 

As of September 30, 2014 (unaudited)

 
Investment    Principal / Shares      Interest Receivable      Amortized Cost      Fair Value  

Senior Secured First Lien Term Loan

   $ 5,886,125       $ 407,110       $ 5,623,400       $ 5,886,125   

Senior Secured Second Lien Term Loan

   $ 5,924,521       $ 402,867       $ 5,823,433       $ 5,924,521   

Warrants

     898,333         —         $ 237,557       $ 593,516   
     

 

 

    

 

 

    

 

 

 

Total

      $ 809,977       $ 11,684,390       $ 12,404,162   
     

 

 

    

 

 

    

 

 

 

 

Proceeds upon IPO and Value at December 31, 2014 (unaudited)

 
     Cost (IPO Date)     

Market Price December 31,

2014

   

Fair Value December 31,

2014(2)

 

Price per share of VA

   $ 20.91       $ 43.25 (1)    $ 39.44 (2) 
  

 

 

    

 

 

   

 

 

 

570,917 Shares of VA

   $ 11,940,458       $ 24,692,160      $ 22,516,966   

Cash received upon IPO

   $ 2,155,540       $ 2,155,540      $ 2,155,540   
  

 

 

    

 

 

   

 

 

 
   $ 14,095,998       $ 26,847,700      $ 24,672,506   
  

 

 

    

 

 

   

 

 

 

 

(1) Based on the closing price of Virgin America on the Nasdaq on December 31, 2014.
(2) After taking into account a discount for the “lock-up” determined in accordance with GAAP.

During the three months ended December 31, 2014, the Company made investments in two new portfolio companies. In October 2014, the Company invested $15.0 million in Bird Electric, a Texas-based utility service provider, which serves the oil and gas and regulated electricity distribution industries and provides storm relief services primarily across the south and southeastern United States. In December 2014, the Company invested $20.0 million in A.S.V., Inc., a manufacturer of skid steer loaders and compact track loaders, which serve the construction and building industries.

During the three months ended December 31, 2014, in addition to the Virgin America transaction discussed above, the Company fully realized investments in two portfolio companies. In November 2014, the Company sold its $2.0 million investment in Ikaria Acquisition, Inc. at a price of 101.5% of par. In December 2014, the Company’s $12.0 million investment in CT Technologies Intermediate Holdings, Inc. was prepaid at par plus a prepayment premium of 2%.

 

1


CM Finance Inc and subsidiaries

Consolidated Schedule of Investments

(Unaudited)

December 31, 2014

 

Investments(1)

   Industry    Interest
Rate
   Base Floor
Rate
    Maturity
Date
   Principal
Amount/
Shares(2)
     Amortized
Cost
     Fair Value  

Non-Controlled/Non-Affiliates

                

Senior Secured First Lien Term Loans

                

A.S.V., Inc.(3)

   Construction &
Building
   1M L + 9.50%(4)      1.00   12/19/2019    $ 20,000,000       $ 19,602,033       $ 19,600,000   

AAR Intermediate Holdings, LLC

   Oilfield Services    1M L +
12.00%(4)
     1.00   3/30/2019      19,257,426         17,775,430         17,715,783   

AM General, LLC

   Automobiles and
Components
   3M L + 9.00%(4)      1.25   3/22/2018      9,822,222         9,713,552         9,036,445   

American Gaming Systems, Inc.

   Entertainment and
Leisure
   3M L + 8.25%(4)      1.00   12/21/2020      14,850,000         14,470,213         14,701,500   

Butler Burgher Group LLC(5)

   Services    1M L +
13.25%(4)
     0.25   6/30/2017      8,583,333         8,450,592         8,466,442   

Capital Petroleum Group

   Retail    11.00% cash,
3.00% PIK(2)(4)(6)
     —        9/30/2019      14,370,779         13,983,479         14,370,779   

Crestwood Holdings, LLC

   Pipelines    3M L + 6.00%(4)      1.00   6/19/2019      9,747,179         9,711,070         9,259,820   

JAC Holdings Corp.

   Automobiles and
Components
   11.50%(4)      —        10/1/2019      7,750,000         7,813,821         7,827,500   

New Standard Energy Texas LLC(7)

   Oil and Gas    7.00% cash,
6.00% PIK(2)(4)(8)
     —        11/28/2016      6,106,218         6,092,484         5,495,596   

PR Wireless, Inc.

   Telecommunications    3M L + 9.00%(4)      1.00   6/27/2020      16,915,000         15,318,212         15,392,650   

U.S. Well Services, LLC(9)

   Oilfield Services    1M L + 11.50%      0.50   5/2/2019      9,643,520         9,348,487         9,450,649   

YRC Worldwide, Inc.(10)

   Trucking and
Leasing
   3M L + 7.00%(4)      1.00   1/1/2020      14,850,000         14,727,671         14,701,500   
             

 

 

    

 

 

    

 

 

 

Total Senior Secured First Lien Term Loans

             151,895,677         147,007,044         146,018,664   

Senior Secured Second Lien Term Loans

                

AP NMT Acquisition BV(10)

   Media    3M L + 9.00%(4)      1.00   8/13/2022      20,000,000         18,719,033         19,200,000   

Bennu Oil & Gas, LLC

   Oil and Gas    3M L + 7.50%(4)      1.25   11/1/2018      11,852,415         11,800,601         9,007,835   

Bird Electric

   Utilities    3M L +
12.00%(4)
     —        10/9/2020      15,000,000         14,707,730         14,700,000   

Caelus Energy Alaska 03 LLC

   Oil and Gas    3M L + 7.50%(4)      1.25   4/15/2020      14,000,000         13,740,382         12,740,000   

North American Lifting Holdings, Inc.

   Industrial    3M L + 9.00%(4)      1.00   11/27/2021      16,200,000         15,158,426         15,552,000   

RCHP, Inc.

   Healthcare-
Products/Services
   3M L + 9.50%(4)      1.00   10/23/2019      15,000,000         14,795,803         14,887,500   

Road Infrastructure Investment, LLC

   Construction &
Building
   3M L + 6.75%(4)      1.00   9/30/2021      5,000,000         4,977,591         4,625,000   

Telecommunications Management, LLC

   Telecommunications    3M L + 8.00%(4)      1.00   10/30/2020      11,539,815         11,469,261         11,193,620   

Telular Corp.

   Telecommunications    3M L + 8.00%(4)      1.25   6/24/2020      7,500,000         7,412,530         7,470,000   

TNS, Inc.

   Telecommunications    3M L + 8.00%(4)      1.00   8/14/2020      17,112,500         17,117,987         17,026,938   

Trident USA Health Services, Inc.

   Healthcare-
Products/Services
   3M L + 9.00%(4)      1.25   7/31/2020      20,000,000         19,952,320         19,700,000   
             

 

 

    

 

 

    

 

 

 

Total Senior Secured Second Lien Term Loans

             153,204,730         149,851,664         146,102,893   

Equity, Warrants and Other Investments

                

AAR Intermediate Holdings, LLC (Warrants)(11)

   Oilfield Services         9/30/2024      1,251,058         1,251,058         1,251,058   

Endeavour International Holding B.V., $3.01 strike
(Warrants)(10)(11)

   Oil and Gas         11/30/2017      160,000         160,000         1   

PR Wireless, Inc., $0.01 strike (Warrants)(11)

   Telecommunications         6/24/2024      201         1,374,009         254,766   

Virgin America, Inc. (Common Stock)(10)(11)(12)

   Airlines              570,917         11,940,458         22,516,967   
             

 

 

    

 

 

    

 

 

 

Total Equity, Warrants and Other Investments

             1,982,176         14,725,525         24,022,792   
             

 

 

    

 

 

    

 

 

 

Total Non-Controlled/Non-Affiliates

           $  307,082,583         $ 311,584,233         $316,144,349   
             

 

 

    

 

 

    

 

 

 

 

2


CM Finance Inc and subsidiaries

Consolidated Schedule of Investments (continued)

(Unaudited)

December 31, 2014

 

(1) All investments are in non-controlled and non-affiliated issuers. All investments are valued in good faith by the investment advisor and approved by the board of directors.
(2) Principal amount includes capitalized PIK interest and is net of repayments and unfunded commitments.
(3) $12,000,000 held by the Company indirectly through a wholly-owned subsidiary, CM Finance SPV, Ltd. and pledged as collateral for the Total Return Swaps.
(4) Held by the Company indirectly through CM Finance SPV, Ltd. and pledged as collateral for the Total Return Swaps.
(5) Does not include $250,000 of unfunded commitment.
(6) Previously classified as Senior Secured Notes.
(7) $4,636,318 held by the Company indirectly through CM Finance SPV, Ltd. and pledged as collateral for the Total Return Swaps.
(8) In addition to interest, the borrower pays an overriding royalty interest of 1.25% of gross sales proceeds, subject to certain maximum amounts.
(9) Does not include $5,000,000 of unfunded commitment.
(10) The investment is not a qualifying asset under Section 55 of the Investment Company Act of 1940, as amended. Non-qualifying assets represent 16.2% of assets.
(11) Security is non-income producing.
(12) The Company is subject to a six month “lock-up” that expires on May 13, 2015 on the shares.

 

1M L -

   1 month LIBOR (0.17% as of December 31, 2014)

3M L -

   3 month LIBOR (0.26% as of December 31, 2014)

PIK -

   Payment-In-Kind

 

3


Portfolio Composition Tables (Unaudited)

The composition of the Company’s investments as of December 31, 2014, as a percentage of total portfolio at amortized cost and fair value, are as follows:

 

     Investments at
Amortized Cost
     Percentage     Investments at
Fair Value
     Percentage  

Senior Secured First Lien Term Loans

   $ 147,007,044         47.18   $ 146,018,664         46.19

Senior Secured Second Lien Term Loans

     149,851,664         48.09     146,102,893         46.21

Equity, Warrants and Other Investments

     14,725,525         4.73     24,022,792         7.60
  

 

 

    

 

 

   

 

 

    

 

 

 

Total

   $ 311,584,233         100.00   $ 316,144,349         100.00
  

 

 

    

 

 

   

 

 

    

 

 

 

The following table shows the portfolio by industry grouping at fair value at December 31, 2014:

 

     Investments at
Fair Value
     Percentage  

Telecommunications

   $ 51,337,974         16.24

Healthcare-Products/Services

     34,587,500         10.94

Oilfield Services

     28,417,490         8.99

Oil and Gas

     27,243,432         8.62

Construction & Building

     24,225,000         7.66

Airlines

     22,516,967         7.12

Media

     19,200,000         6.07

Automobiles and Components

     16,863,945         5.33

Industrial

     15,552,000         4.92

Entertainment and Leisure

     14,701,500         4.65

Trucking and Leasing

     14,701,500         4.65

Utilities

     14,700,000         4.65

Retail

     14,370,779         4.55

Pipelines

     9,259,820         2.93

Services

     8,466,442         2.68
  

 

 

    

 

 

 

Total

   $ 316,144,349         100.00
  

 

 

    

 

 

 

 

4


About CM Finance Inc

The Company is an externally-managed, closed-end, non-diversified management investment company that has elected to be regulated as a business development company under the Investment Company Act of 1940. The Company’s investment objective is to maximize the total return to its stockholders in the form of current income and capital appreciation through debt and related equity investments by targeting investment opportunities with favorable risk-adjusted returns. The Company seeks to invest primarily in middle-market companies that have annual revenues of at least $50 million and earnings before interest, taxes, depreciation and amortization of at least $15 million. The Company’s investment activities are managed by its investment adviser, CM Investment Partners LLC. To learn more about CM Finance Inc, please visit www.cmfn-inc.com.

Forward-Looking Statements

Statements included herein may contain “forward-looking statements,” which relate to future performance or financial condition. Statements other than statements of historical facts included in this press release may constitute forward-looking statements and are not guarantees of future performance or results and involve a number of assumptions, risks and uncertainties, which change over time. Actual results may differ materially from those anticipated in any forward-looking statements as a result of a number of factors, including those described from time to time in filings by the Company with the Securities and Exchange Commission. The Company undertakes no duty to update any forward-looking statement made herein except as required by law. All forward-looking statements speak only as of the date of this press release.

Contacts

CM Finance Inc

Investor Relations

Email: investorrelations@cmfn-inc.com

Phone: 212-257-5199

 

5