UNITED STATES
SECURITIES AND EXCHANGE COMMISSION

WASHINGTON, DC 20549

 

 

 

FORM 8-K

 

CURRENT REPORT

Pursuant to Section 13 or 15(d) of the
Securities Exchange Act of 1934

 

Date of report (Date of earliest event reported): May 8, 2019

 

SARATOGA INVESTMENT CORP.

(Exact Name of Registrant as Specified in Charter)

 

Maryland   1-33376   20-8700615
(State or Other Jurisdiction
of Incorporation)
  (Commission
File Number)
  (IRS Employer
Identification No.)

 

535 Madison Avenue

New York, New York

  10022
(Address of Principal Executive Offices)   (Zip Code)

 

Registrant’s telephone number, including area code (212) 906-7800

 

Not Applicable

(Former Name or Former Address, if Changed Since Last Report)

 

Check the appropriate box below if the Form 8-K filing is intended to simultaneously satisfy the filing obligation of the registrant under any of the following provisions (see General Instruction A.2. below):

 

       Written communications pursuant to Rule 425 under the Securities Act (17 CFR 230.425)

 

       Soliciting material pursuant to Rule 14a-12 under the Exchange Act (17 CFR 240.14a-12)

 

       Pre-commencement communications pursuant to Rule 14d-2(b) under the Exchange Act (17 CFR 240.14d-2(b))

 

       Pre-commencement communications pursuant to Rule 13e-4(c) under the Exchange Act (17 CFR 240.13e-4(c))

 

Indicate by check mark whether the registrant is an emerging growth company as defined in Rule 405 of the Securities Act of 1933 (17 CFR §230.405) or Rule 12b-2 of the Securities Exchange Act of 1934 (17 CFR §240.12b-2). Emerging growth company  ☐

 

If an emerging growth company, indicate by check mark if the registrant has elected not to use the extended transition period for complying with any new or revised financial accounting standards provided pursuant to Section 13(a) of the Exchange Act.  ☐

 

Securities registered pursuant to Section 12(b) of the Act:

 

Title of each class   Trading symbol(s)   Name of each exchange on which registered
Common Stock, par value $0.001 per share   SAR   New York Stock Exchange
6.75% Notes due 2023   SAB   New York Stock Exchange
6.25% Notes due 2025   SAF   New York Stock Exchange

 

 

 

 

 

 

Item 2.02. Results of Operations and Financial Condition.

 

On May 8, 2019, Saratoga Investment Corp. issued a press release announcing its financial results for the quarter and full year ended February 28, 2019. A copy of the press release is furnished as Exhibit 99.1 to this Current Report on Form 8-K and is incorporated herein by reference.

 

The information disclosed under this Item 2.02, including Exhibit 99.1 attached hereto, is being furnished and shall not be deemed “filed” for purposes of Section 18 of the Securities Exchange Act of 1934, as amended, and shall not be deemed incorporated by reference into any filing made under the Securities Act of 1933, as amended, except as expressly set forth by specific reference in such filing.

 

Item 9.01. Financial Statements and Exhibits.

 

(d) Exhibits

 

The following Exhibit 99.1 is being furnished herewith to this Current Report on Form 8-K:

 

Exhibit No.   Description
     
99.1   Press Release dated May 8, 2019 of Saratoga Investment Corp.

 

1

 

 

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 hereunto duly authorized.

 

  Saratoga Investment Corp.
     
Date:  May 8, 2019    
     
  By: /s/ Henri J. Steenkamp
  Name:  Henri J. Steenkamp
  Title: Chief Financial Officer and Secretary

 

 

2

 

Exhibit 99.1

 

 

Contact: Henri Steenkamp

Saratoga Investment Corp.

212-906-7800

 

Roland Tomforde

Broadgate Consultants

212-232-2222

 

Saratoga Investment Corp. Announces Fiscal Year End and

Fourth Quarter 2019 Financial Results

 

__________________________________________

 

NEW YORK, May 8, 2019 – Saratoga Investment Corp. (NYSE:SAR) (“Saratoga Investment” or “the Company”), a business development company, today announced financial results for its 2019 fiscal year end and fourth quarter.

 

Summary Financial Information

 

The Company’s summarized financial information is as follows:

 

   For the year ended and as of February 28,
2019
   For the year ended and as of February 28,
2018
   For the year ended and as of February 28,
2017
 
   ($ thousands except per share) 
AUM   402,020    342,694    292,661 
NAV   180,875    143,691    127,295 
NAV per share   23.62    22.96    21.97 
Investment Income   47,708    38,615    33,157 
Net Investment Income per share   2.60    2.11    1.68 
Adjusted Net Investment Income per share   2.63    2.27    2.01 
Earnings per share   2.63    2.93    1.98 
Dividends per share (declared)   2.10    1.94    1.78 
Return on Equity – last twelve months   10.6%   13.2%   9.0%
Originations   187,708    107,698    126,935 
Repayments   135,265    66,320    121,159 

 

 

 

 

   For the quarter ended February 28,
2019
   For the quarter ended November 30,
2018
   For the quarter ended February 28,
2018
 
   ($ thousands except per share) 
AUM   402,020    443,812    342,694 
NAV   180,875    173,269    143,691 
NAV per share   23.62    23.13    22.96 
Investment Income   12,984    12,833    10,128 
Net Investment Income per share   0.54    0.69    0.53 
Adjusted Net Investment Income per share   0.66    0.65    0.60 
Earnings per share   1.04    0.49    0.89 
Dividends per share (declared)   0.54    0.53    0.50 
Return on Equity – last twelve months   10.6%   10.1%   13.2%
                            – annualized quarter   17.7%   8.5%   15.7%
Originations   29,340    73,732    20,820 
Repayments   77,042    23,365    20,742 

 

“Fiscal year 2019 continued the strong performance trend for Saratoga Investment Corp. with significant strengthening of our organizational and capital foundation,” said Christian L. Oberbeck, Chairman and Chief Executive Officer of Saratoga Investment. “We continued to make steady progress growing our high quality asset base while maintaining our industry leadership in key performance metrics and credit quality. We also took important steps to expand our capitalization and liquidity through equity and long-term debt issuances, raising over $90 million in the public capital markets. We increased our quarterly dividend for the 18th consecutive quarter to $0.54 per share, reflecting a 2% year-over-year increase while still overearning the dividend. Year-over-year, NAV grew by 26% and NAV per share by 3%. Our LTM ROE for the year was 10.6% is in the top tier of the BDC industry.”

 

Michael J. Grisius, President and Chief Investment Officer, added, “In this fiscal year, our organization originated $167.7 million of new investments, excluding the CLO warehouse – a record amount for us. We continue to see steady year-over-year asset base expansion, with an increase in our investments at fair value of 17% compared to last year, despite some significant repayments in Q4 of $57.0 million, excluding the CLO warehouse. Furthermore, market headwinds have not impaired our exceptional underwriting standards and consistent ability to deploy capital in high quality credits. This continued post quarter-end as we closed investments in three new platforms. 99% of our investments continue to hold our highest quality rating. Our belief remains that successful investing rests on sound judgment and steady, continuous discipline, taken one decision at a time. It is our conviction that our commitment to a long-term strategy and focus on quality will continue to reap positive rewards.”

 

2

 

 

As of February 28, 2019, Saratoga Investment increased its assets under management (“AUM”) to $402.0 million, an increase of 17.3% from $342.7 million as of February 28, 2018, and a decrease of 9.4% from $443.8 million as of November 30, 2018. The annual increase reflects originations of $187.7 million new investments during the year ended February 28, 2019, offset by repayments and amortizations of $135.7 million. These investments and repayments for the year are inclusive of the $29.3 million in originations and $77.0 million in repayments during the quarter ended February 28, 2019. Since Saratoga management has taken over the management of the BDC, $357.8 million of repayments and sales of investments originated by Saratoga have generated a gross unlevered IRR of 13.8%. Saratoga Investment’s portfolio has remained strong, with a continued high level of investment quality in loan investments, with 98.6% of its loans at its highest internal rating for this quarter.

 

As a result, both the year and quarter ended February 28, 2019 benefitted from higher investment income as compared to the prior-year period – investment income increased to $47.7 million for the year ended February 28, 2019, up 23.5% from $38.6 million for the year ended February 28, 2018, and up to $13.0 million from $10.1 million for the same quarterly periods, a 28.2% increase. This increased investment income was generated from an investment base that has grown by 17.3% since last year, partially offset by the weighted average current yield decreasing from 11.1% to 10.7%. In addition, this quarter’s investment income was also up 1.2% from $12.8 million for the quarter ended November 30, 2018.

 

As compared to the year ended February 28, 2018, the investment income increase was offset by (i) increased debt and financing expenses, as the growth in AUM this year was partially financed from increased SBA debentures and the $60.0 million baby bond issuance, (ii) increased base and incentive management fees generated from the management of this larger pool of investments, and (iii) increased total expenses, excluding interest and debt financing expenses, base management fees and incentive fees and income tax benefit, reflecting primarily higher administrator expenses, higher directors fees and expenses and higher professional and general and administrative expenses, partially due to increased Sarbanes-Oxley (“SOX”) activities now that the Company has qualified as an accelerated filer. The increased expenses were offset by the recognition of a $1.0 million income tax benefit generated from net operating losses in Saratoga Investment’s blocker subsidiaries.

 

3

 

 

Net investment income on a weighted average per share basis was $2.60 and $0.54 for the year and quarter ended February 28, 2019, respectively. Adjusted for the incentive fee accrual related to net unrealized capital gains, the net investment income on a weighted average per share basis was $2.63 and $0.66, respectively. This compares to adjusted net investment income per share of $2.27 and $0.60 for the year and quarter ended February 28, 2018, reflecting an increase of $0.36 and $0.06 per share, respectively. This also compares to adjusted net investment income of $0.65 per share for the quarter ended November 30, 2018, an increase of $0.01 per share.

 

Net investment income yield as a percentage of average net asset value (“Net Investment Income Yield”) was 10.5% and 9.2% for the year and quarter ended February 28, 2019, respectively. Adjusted for the incentive fee accrual related to net unrealized capital gains, the Net Investment Income Yield was 10.6% and 11.2%, respectively. In comparison, adjusted Net Investment Income Yield was 10.2% for the year ended February 28, 2018, and 11.2% and 10.7% for the quarters ended November 30, 2018, and February 28, 2018, respectively.

 

Net Asset Value (“NAV”) was $180.9 million as of February 28, 2019, an increase of $37.2 million from $143.7 million as of February 28, 2018, and an increase of $7.6 million from $173.3 million as of November 30, 2018.

 

For the year ended February 28, 2019, $18.3 million of net investment income and $2.0 million of net realized and unrealized gains were earned, offset by $1.8 million of deferred tax expense on net unrealized gains in Saratoga Investment’s blocker subsidiaries, and $14.2 million of dividends declared. In addition, $30.8 million of common stock was issued, net of offering costs and $2.2 million of stock dividend distributions were made through the Company’s dividend reinvestment plan (“DRIP”). 146,549 shares were sold through the Company’s At-the-Market (“ATM”) equity offering during the year.

 

4

 

 

NAV per share was $23.62 as of February 28, 2019, compared to $22.96 as of February 28, 2018, and $23.13 as of November 30, 2018.

 

During the past twelve months, NAV per share increased by $0.66 per share, primarily reflecting (i) the $4.3 million, or $0.57 per share increase in net assets resulting from operations (net of the $2.06 per share dividend paid during fiscal 2019) and (ii) the $0.09 accretive impact of the year’s 1,400,127 share issuances, including the equity offering, the ATM and the DRIP. The Company made no purchases of common stock in the open market during the year.

 

Return on equity for the year ended February 28, 2019, was 10.6%, compared to 13.2% for the comparable period last year.

 

Earnings per share for the year and quarter ended February 28, 2019, was $2.63 per share and $1.04 per share, respectively, compared to earnings per share of $2.93 per share and $0.89 per share for the year and quarter ended February 28, 2018, respectively, and $0.49 per share for the quarter ended November 30, 2018.

 

Investment portfolio activity for the year ended February 28, 2019:

 

Cost of investments made during the period: $187.7 million

 

Principal repayments and amortizations during the period: $135.7 million

 

Investment portfolio activity for the quarter ended February 28, 2019:

 

Cost of investments made during the period: $29.3 million

 

Principal repayments and amortizations during the period: $77.0 million

 

5

 

 

Additional Financial Information

 

For the fiscal year ended February 28, 2019, Saratoga Investment reported net investment income of $18.3 million, or $2.60 on a weighted average per share basis, and a net gain on investments of $0.2 million, or $0.03 on a weighted average per share basis, resulting in a net increase in net assets from operations of $18.5 million, or $2.63 on a weighted average per share basis. The $0.2 million net gain on investments was comprised of $4.9 million in net realized gain on investments offset by $2.9 million in net unrealized depreciation on investments and $1.8 million of net deferred tax expense on unrealized appreciation on investments in Saratoga Investment’s blocker subsidiaries. The net realized gain primarily relates to the $4.7 million gain on the Company’s Health Media Network investment realized in the fourth quarter. The $2.9 million unrealized depreciation primarily reflects (i) a reversal of the previously recognized appreciation following the realization of the Company’s Health Media Network investment, (ii) $1.4 million unrealized depreciation on the Company’s My Alarm Center investment, (iii) $1.6 million unrealized depreciation on the Company’s legacy Elyria investment and (iv) $1.8 million unrealized depreciation on the Company’s Roscoe Medical investment. These unrealized depreciations were partially offset by (i) $1.8 million unrealized appreciation on the Company’s Easy Ice investment, most notably the participating preferred equity, (ii) $2.1 million unrealized appreciation on the Company’s Netreo Holdings investment, and (iii) approximately $1.0 million of unrealized appreciation on each of the Company’s Grey Heller, Censis and Vector investments. This compared to the fiscal year ended February 28, 2018, with net investment income of $12.7 million, or $2.11 on a weighted average per share basis, and a net gain on investments of $4.9 million, or $0.82 on a weighted average per share basis, resulting in a net increase in net assets from operations of $17.7 million, or $2.93 on a weighted average per share basis. The $4.9 million net gain on investments consisted of $5.9 million in net realized loss on investments offset by $10.8 million unrealized appreciation.

 

Adjusted for the incentive fee accrual related to net unrealized capital gains, the net investment income was $18.6 million and $13.7 million for the years ended February 28, 2019, and February 28, 2018, respectively – this is an increase of $4.9 million year-over-year, or 35.9%.

 

6

 

 

For the quarter ended February 28, 2019, Saratoga Investment reported net investment income of $4.1 million, or $0.54 on a weighted average per share basis, and a net gain on investments of $3.8 million, or $0.50 on a weighted average per share basis, resulting in a net increase in net assets from operations of $7.9 million, or $1.04 on a weighted average per share basis. The $3.8 million net gain on investments was comprised of $4.7 million in net realized gain on investments offset by $0.4 million in net unrealized depreciation on investments and $0.6 million of net deferred tax expense on unrealized appreciation on investments in Saratoga Investment’s blocker subsidiaries. The net realized gain relates to the $4.7 million gain on the Company’s Health Media Network investment discussed above. The $0.4 million unrealized depreciation primarily reflects (i) a reversal of the previously recognized appreciation following the realization of the Company’s Health Media Network investment, and (ii) $1.1 million unrealized depreciation on the Company’s Roscoe Medical investment. These unrealized depreciations were partially offset by (i) $1.4 million unrealized appreciation on the Company’s Netreo Holdings investment, (ii) $0.6 million unrealized appreciation on the Company’s Ohio Medical investment, (iii) $0.6 million unrealized appreciation on Saratoga Investment’s CLO equity investment, reflecting fourth quarter performance exceeding projections, and (iv) numerous smaller unrealized appreciations across the portfolio on various investments. This compared to the quarter ended February 28, 2018, with net investment income of $3.3 million, or $0.53 on a weighted average per share basis, and a net gain on investments of $2.2 million, or $0.36 on a weighted average per share basis, resulting in a net increase in net assets from operations of $5.5 million, or $0.89 on a weighted average per share basis. The $2.2 million net gain on investments consisted of $2.4 million unrealized appreciation offset by $0.2 million in net realized loss on investments.

 

Adjusted for the incentive fee accrual related to net unrealized capital gains, the net investment income was $4.9 million and $3.8 million for the quarters ended February 28, 2019, and February 28, 2018, respectively – this is an increase of $1.2 million year-over-year, or 31.1%.

 

Total expenses, excluding interest and debt financing expenses, base management fees and incentive management fees, decreased from $4.8 million for the year ended February 28, 2018 to $4.5 million for the year ended February 28, 2019, and decreased from 1.2% to 1.1% of average total assets. For the quarters ended February 28, 2019, and February 28, 2018, these total expenses decreased from $1.2 million to $1.0 million.

 

7

 

 

Portfolio and Investment Activity

 

As of February 28, 2019, the fair value of Saratoga Investment’s portfolio was $402.0 million (excluding $62.1 million in cash and cash equivalents), principally invested in 31 portfolio companies and one collateralized loan obligation fund (“CLO”). The overall portfolio composition consisted of 50.5% of first lien term loans, 31.3% of second lien term loans, 8.8% of CLO subordinated notes, 0.5% of unsecured term loans, and 8.9% of equity interests.

 

For the fiscal year ended February 28, 2019, Saratoga Investment invested $187.7 million in new or existing portfolio companies and had $135.7 million in aggregate amount of exits and repayments, resulting in net investments of $52.0 million for the year. For the quarter ended February 28, 2019, Saratoga Investment invested $29.3 million in new or existing portfolio companies, and had $77.0 million in aggregate amount of exits and repayments, resulting in $47.7 million of net exits and repayments for the quarter.

 

As of February 28, 2019, the weighted average current yield on Saratoga Investment’s portfolio for the twelve months ended was 10.7%, which was comprised of a weighted average current yield of 10.9% on first lien term loans, 11.7% on second lien term loans, 14.6% on CLO subordinated notes, and 3.1% on equity interests.

 

As of February 28, 2019, 83.7% of Saratoga Investment’s portfolio is in floating rate debt, with many of these investments having floors. For all of these investments, the relevant 1-month or 3-month LIBOR rate is currently above the floors. Saratoga Investment has analyzed the potential impact of changes in interest rates on interest income from investments, and assuming that the investments as of February 28, 2019, were to remain constant for a full fiscal year and no actions were taken to alter the existing interest rate terms, a hypothetical change of 1.0% in interest rates would cause a corresponding increase of approximately $2.8 million to interest income.

 

8

 

  

Liquidity and Capital Resources

 

As of February 28, 2019, Saratoga Investment had $0.0 million in outstanding borrowings under its $45 million senior secured revolving credit facility with Madison Capital Funding LLC. At the same time, Saratoga Investment had $150.0 million outstanding of SBA debentures, $134.5 million of Baby Bonds (fair value of $136.3 million) and an aggregate of $62.1 million in cash and cash equivalents.

 

With the $45.0 million credit facility and the $62.1 million of cash and cash equivalents, Saratoga Investment has a total of $107.1 million of undrawn borrowing capacity and cash and cash equivalents available as of February 28, 2019. The net proceeds from the DRIP and ATM equity program totaled $32.9 million and $3.7 million of equity issuances for the year and quarter ended February 28, 2019, respectively. Saratoga Investment also has the ability to issue additional Baby Bonds through the existing shelf registration statement.

 

On March 16, 2017, we entered into an equity distribution agreement with Ladenburg Thalmann & Co. Inc., through which Saratoga may offer for sale, from time to time, up to $30.0 million of its common stock through an ATM offering. As of February 28, 2019, the Company sold 494,672 shares for gross proceeds of $11.2 million at an average price of $22.72 for aggregate net proceeds of $11.1 million (net of transaction costs).

 

On July 13, 2018, Saratoga Investment issued 1,150,000 shares of its common stock priced at $25.00 per share (par value $0.001 per share) at an aggregate total of $28.75 million. The net proceeds, after deducting underwriting commissions of $1.15 million and offering costs of approximately $0.2 million, amounted to approximately $27.4 million. The Company also granted the underwriters a 30-day option to purchase up to an additional 172,500 shares of its common stock, which was not exercised.

 

9

 

 

On August 28, 2018, Saratoga Investment issued $40.0 million in aggregate principal amount of 6.25% fixed-rate notes due 2025 (the “2025 Notes”) for net proceeds of $38.7 million after deducting underwriting commissions of approximately $1.25 million and offering costs of approximately $0.3 million. The issuance included the full exercise of the underwriters’ option to purchase an additional $5.0 million aggregate principal amount of 2025 Notes within 30 days. Interest on the 2025 Notes is paid quarterly in arrears on February 28, May 31, August 31 and November 30, at a rate of 6.25% per year, beginning November 30, 2018. The 2025 Notes mature on August 31, 2025, and commencing August 28, 2021, may be redeemed in whole or in part, at any time or from time to time, at its option. The 2025 Notes are listed on the NYSE under the trading symbol “SAF” with a par value of $25.00 per share.

 

On February 5, 2019, Saratoga Investment completed a re-opening and up-sizing of its existing 2025 Notes by issuing an additional $20.0 million in aggregate principal amount for net proceeds of $19.2 million after deducting underwriting commissions of approximately $0.6 million and discount of $0.2 million. Offering costs incurred were approximately $0.2 million. The issuance included the full exercise of the underwriters’ option to purchase an additional $2.5 million aggregate principal amount of 2025 Notes within 30 days. Interest rate, interest payment dates and maturity remain unchanged from the existing 2025 Notes issued in August 2018.

 

On September 27, 2018, the SBA issued a “green light” letter inviting Saratoga Investment to file a formal license application for a second SBIC license. If approved, the additional SBIC license would provide the Company with an incremental source of long-term capital by permitting us to issue, subject to SBA approval, up to $175.0 million of additional SBA-guaranteed debentures in addition to the $150.0 million already approved under the Company’s first license. Receipt of a green light letter from the SBA does not assure an applicant that the SBA will ultimately issue an SBIC license and the Company has received no assurance or indication from the SBA that it will receive an additional SBIC license, or of the timeframe in which it would receive an additional license, should one ultimately be granted.

 

10

 

 

Dividend

 

During fiscal year 2019, Saratoga Investment declared and paid quarterly cash dividends of $2.06 per share, including $0.50 per share for the quarter ended February 28, 2018, $0.51 per share for the quarter ended May 31, 2018, $0.52 per share for the quarter ended August 31, 2018 and $0.53 per share for the quarter ended November 30, 2018.

 

On February 26, 2019, our board of directors declared a dividend of $0.54 per share for the quarter ended February 28, 2019, which was paid on March 28, 2019. Shareholders have the option to receive payment of the dividend in cash, or receive shares of common stock, pursuant the Company’s DRIP.

 

Share Repurchase Plan

 

In fiscal year 2015, the Company announced the approval of an open market share repurchase plan that allows it to repurchase up to 200,000 shares of its common stock at prices below its NAV as reported in its then most recently published financial statements. During fiscal year 2018, the share repurchase plan was increased to 600,000 shares of common stock, and during fiscal year 2019, this share repurchase plan was extended for another year, through January 2020, at the same level of approval. As of February 28, 2019, the Company purchased 218,491 shares of common stock, at the average price of $16.87 for approximately $3.7 million pursuant to this repurchase plan.

 

We made no purchases of common stock in the open market during the year ended February 28, 2019.

 

2019 Fiscal Year End and Fourth Quarter Conference Call/Webcast Information

 

When:Thursday, May 9, 2018, 10:00 a.m. Eastern Daylight Time (EDT)

 

Call:Interested parties may participate by dialing (877) 312-9208 (U.S. and Canada) or (678) 224-7872 (outside U.S. and Canada).

 

A replay of the call will be available from 1:00 p.m. EDT on Thursday, May 9, 2019, through 1:00 p.m. ET on Thursday, May 16, 2019, by dialing (855) 859-2056 (U.S. and Canada) or (404) 537-3406 (outside U.S. and Canada), passcode for both replay numbers: 3985768.

 

11

 

 

Webcast:Interested parties may access a simultaneous webcast of the call and find the FY and Q4 2019 presentation by going to the “Events & Presentations” section of Saratoga Investment Corp.’s investor relations website, http://ir.saratogainvestmentcorp.com/events-presentations

 

About Saratoga Investment Corp.

 

Saratoga Investment is a specialty finance company that provides customized financing solutions to U.S. middle-market businesses. The Company invests primarily in senior and unitranche leveraged loans and mezzanine debt, and, to a lesser extent, equity to provide financing for change of ownership transactions, strategic acquisitions, recapitalizations and growth initiatives in partnership with business owners, management teams and financial sponsors.  Saratoga Investment’s objective is to create attractive risk-adjusted returns by generating current income and long-term capital appreciation from its debt and equity investments.  Saratoga Investment has elected to be regulated as a business development company under the Investment Company Act of 1940 and is externally-managed by Saratoga Investment Advisors, LLC, an SEC-registered investment advisor focusing on credit-driven strategies.  Saratoga Investment owns an SBIC-licensed subsidiary and manages a $500 million collateralized loan obligation (“CLO”) fund.  It also owns 100% of the Class F-R-2, G-R-2 and subordinated notes of the CLO.  The Company’s diverse funding sources, combined with a permanent capital base, enable Saratoga Investment to provide a broad range of financing solutions.

 

Forward-Looking Statements

 

This press release contains certain forward-looking statements. These forward-looking statements are subject to risks and uncertainties and other factors enumerated in this press release that could cause our actual results to differ materially from those expressed or implied in such statements. Additional information is contained in the filings Saratoga Investment Corp. makes with the SEC. Saratoga Investment Corp. undertakes no obligation to publicly update or revise any forward-looking statements, whether as a result of new information, future events or otherwise.

 

12

 

  

Financials

 

Saratoga Investment Corp.

Consolidated Statements of Assets and Liabilities

 

   February 28,
2019
   February 28,
2018
 
         
ASSETS        
Investments at fair value        
Non-control/Non-affiliate investments (amortized cost of $307,136,188 and $281,534,277, respectively)  $306,511,427   $286,061,722 
Affiliate investments (amortized cost of $18,514,716 and $18,358,611, respectively)   11,463,081    12,160,564 
Control investments (amortized cost of $76,265,189 and $39,797,229, respectively)   84,045,212    44,471,767 
Total investments at fair value (amortized cost of $401,916,093 and $339,690,117, respectively)   402,019,720    342,694,053 
Cash and cash equivalents   30,799,068    3,927,579 
Cash and cash equivalents, reserve accounts   31,295,326    9,849,912 
Interest receivable (net of reserve of $647,210 and $1,768,021, respectively)   3,746,604    3,047,125 
Due from affiliate   1,673,747    - 
Management and incentive fee receivable   542,094    233,024 
Other assets   595,543    584,668 
Total assets  $470,672,102   $360,336,361 
           
LIABILITIES          
Revolving credit facility  $-   $- 
Deferred debt financing costs, revolving credit facility   (605,189)   (697,497)
SBA debentures payable   150,000,000    137,660,000 
Deferred debt financing costs, SBA debentures payable   (2,396,931)   (2,611,120)
2023 Notes payable   74,450,500    74,450,500 
Deferred debt financing costs, 2023 notes payable   (1,919,620)   (2,316,370)
2025 Notes payable   60,000,000    - 
Deferred debt financing costs, 2025 notes payable   (2,377,551)   - 
Base management and incentive fees payable   6,684,785    5,776,944 
Deferred tax liability   739,716    - 
Accounts payable and accrued expenses   1,615,443    924,312 
Interest and debt fees payable   3,224,671    3,004,354 
Directors fees payable   62,000    43,500 
Due to manager   319,091    410,371 
Total liabilities  $289,796,915   $216,644,994 
           
Commitments and contingencies (See Note 8)          
           
NET ASSETS          
Common stock, par value $.001, 100,000,000 common shares authorized, 7,657,156 and 6,257,029 common shares issued and outstanding, respectively  $7,657   $6,257 
Capital in excess of par value   203,552,800    188,975,590 
Total distributable earnings (loss)   (22,685,270)   (45,290,480)
Total net assets   180,875,187    143,691,367 
Total liabilities and net assets  $470,672,102   $360,336,361 
           
NET ASSET VALUE PER SHARE  $23.62   $22.96 
           
Asset Coverage Ratio   234.5%   293.0%

 

Certain prior year numbers have been adjusted to conform with the SEC final rules on disclosure updates and simplification effective November 5, 2018.

 

13

 

 

Saratoga Investment Corp.

Consolidated Statements of Operations

 

   For the year ended 
   February 28,
2019
   February 28,
2018
   February 28,
2017
 
INVESTMENT INCOME            
Interest from investments            
Interest income:            
Non-control/Non-affiliate investments  $33,329,539   $26,648,380   $26,167,951 
Affiliate investments   963,289    886,948    246,035 
Control investments   4,785,044    4,768,534    2,281,397 
Payment-in-kind interest income:               
Non-control/Non-affiliate investments   780,112    984,305    652,847 
Affiliate investments   150,284    80,460    - 
Control investments   3,288,902    1,741,334    - 
Total interest from investments   43,297,170    35,109,961    29,348,230 
Interest from cash and cash equivalents   64,024    27,495    31,151 
Management fee income   1,722,180    1,509,317    1,499,001 
Incentive fee income   633,232    591,368    - 
Other income   1,991,357    1,376,837    2,278,770 
Total investment income   47,707,963    38,614,978    33,157,152 
                
OPERATING EXPENSES               
Interest and debt financing expenses   13,125,718    10,938,654    9,888,127 
Base management fees   6,879,324    5,846,400    4,898,657 
Incentive management fees   4,891,004    4,333,983    2,947,543 
Professional fees   1,849,424    1,590,798    1,243,400 
Administrator expenses   1,895,833    1,645,833    1,366,667 
Insurance   253,141    259,571    275,787 
Directors fees and expenses   290,500    197,500    235,422 
General & administrative   1,224,462    1,058,009    1,121,594 
Income tax benefit   (1,027,118)   -    - 
Excise tax expense (credit)   -    (14,738)   44,770 
Other expense   23,466    27,310    19,780 
Total operating expenses   29,405,754    25,883,320    22,041,747 
Loss on extinguishment of debt   -    -    1,454,595 
NET INVESTMENT INCOME   18,302,209    12,731,658    9,660,810 
                
REALIZED AND UNREALIZED GAIN (LOSS) ON INVESTMENTS               
Net realized gain (loss) from investments:               
Non-control/Non-affiliate investments   4,874,305    (5,877,734)   12,368,115 
Control investments   -    166    - 
Net realized gain (loss) from investments   4,874,305    (5,877,568)   12,368,115 
Net change in unrealized appreciation (depreciation) on investments:               
Non-control/Non-affiliate investments   (5,152,206)   6,178,457    (11,687,337)
Affiliate investments   (853,588)   818,323    (3,141)
Control investments   3,105,485    3,828,275    1,049,034 
Net change in unrealized appreciation (depreciation) on investments   (2,900,309)   10,825,055    (10,641,444)
Net change in provision for deferred taxes on unrealized (appreciation) depreciation on investments   (1,766,835)   -    - 
Net realized and unrealized gain (loss) on investments   207,161    4,947,487    1,726,671 
NET INCREASE IN NET ASSETS RESULTING FROM OPERATIONS  $18,509,370   $17,679,145   $11,387,481 
                
WEIGHTED AVERAGE - BASIC AND DILUTED EARNINGS PER COMMON SHARE  $2.63   $2.93   $1.98 
                
WEIGHTED AVERAGE COMMON SHARES OUTSTANDING - BASIC AND DILUTED   7,046,686    6,024,040    5,740,450 

 

14

 

 

Saratoga Investment Corp.

Consolidated Statements of Operations

 

   For the three months ended 
   February 28,
2019
   February 28,
2018
 
INVESTMENT INCOME        
Interest from investments        
Interest income:        
Non-control/Non-affiliate investments  $8,628,236   $7,168,988 
Affiliate investments   242,551    223,833 
Control investments   1,444,864    919,247 
Payment-in-kind interest income:          
Non-control/Non-affiliate investments   158,650    210,723 
Affiliate investments   39,386    32,173 
Control investments   1,017,543    736,570 
Total interest from investments   11,531,230    9,291,534 
Interest from cash and cash equivalents   22,619    7,144 
Management fee income   592,259    381,233 
Incentive fee income   139,386    114,281 
Other income   698,664    333,942 
Total investment income   12,984,158    10,128,134 
           
OPERATING EXPENSES          
Interest and debt financing expenses   3,922,981    2,693,304 
Base management fees   1,851,983    1,488,170 
Incentive management fees   2,087,220    1,393,633 
Professional fees   430,952    410,885 
Administrator expenses   500,000    437,500 
Insurance   63,225    62,664 
Directors fees and expenses   60,000    43,500 
General & administrative   316,288    273,938 
Income tax benefit   (342,598)   - 
Excise tax expense (credit)   270    - 
Other expense   2,445    3,893 
Total operating expenses   8,892,766    6,807,487 
NET INVESTMENT INCOME   4,091,392    3,320,647 
           
REALIZED AND UNREALIZED GAIN (LOSS) ON INVESTMENTS          
Net realized gain (loss) from investments:          
Non-control/Non-affiliate investments   4,729,298    (155,685)
Affiliate investments   -    - 
Control investments   -    (63,554)
Net realized gain (loss) from investments   4,729,298    (219,239)
Net change in unrealized appreciation (depreciation) on investments:          
Non-control/Non-affiliate investments   (2,724,083)   1,401,934 
Affiliate investments   271,652    877,612 
Control investments   2,094,551    151,255 
Net change in unrealized appreciation (depreciation) on investments   (357,880)   2,430,801 
Net change in provision for deferred taxes on unrealized (appreciation) depreciation on investments   (607,254)   - 
Net realized and unrealized gain (loss) on investments   3,764,164    2,211,562 
           
NET INCREASE IN NET ASSETS RESULTING FROM OPERATIONS  $7,855,556   $5,532,209 
           
WEIGHTED AVERAGE - BASIC AND DILUTED EARNINGS PER COMMON SHARE  $1.04   $0.89 
           
WEIGHTED AVERAGE COMMON SHARES OUTSTANDING - BASIC AND DILUTED   7,534,235    6,243,896 

 

15

 

 

Saratoga Investment Corp.

 

Consolidated Schedule of Investments

 

February 28, 2019

 

Company  Industry  Investment Interest Rate/ Maturity  Original Acquisition Date  Principal/ Number of Shares   Cost   Fair Value (c)   % of Net Assets 
Non-control/Non-affiliate investments - 169.5% (b)                         
Apex Holdings Software Technologies, LLC  Business Services  First Lien Term Loan (3M USD LIBOR+8.00%), 10.62% Cash, 9/21/2021  9/21/2016  $18,000,000   $17,922,851   $18,000,000    10.0%
Apex Holdings Software Technologies, LLC  Business Services  Delayed Draw Term Loan  (3M USD LIBOR+8.00%), 10.62% Cash, 9/21/2021  10/1/2018  $1,000,000    992,183    1,000,000    0.6%
Avionte Holdings, LLC (h)  Business Services  Class A Units  1/8/2014   100,000    100,000    635,781    0.4%
CLEO Communications Holding, LLC  Business Services  First Lien Term Loan (3M USD LIBOR+8.00%), 10.62% Cash/2.00% PIK, 3/31/2022  3/31/2017  $13,514,320    13,437,153    13,514,320    7.5%
CLEO Communications Holding, LLC  Business Services  Delayed Draw Term Loan (3M USD LIBOR+8.00%), 10.62% Cash/2.00% PIK, 3/31/2022  3/31/2017  $12,142,015    12,040,280    12,142,015    6.7%
Destiny Solutions Inc. (a)  Business Services  First Lien Term Loan (3M USD LIBOR+7.00%), 9.62% Cash, 5/16/2023  5/16/2018  $8,500,000    8,426,441    8,489,800    4.7%
Destiny Solutions Inc. (a), (j)  Business Services  Delayed Draw Term Loan (3M USD LIBOR+7.00%), 9.62% Cash, 5/16/2023  5/16/2018  $-    -    -    0.0%
Destiny Solutions Inc. (a), (h), (i)  Business Services  Limited Partner Interests  5/16/2018   999,000    999,000    1,062,440    0.6%
Emily Street Enterprises, L.L.C.  Business Services  Senior Secured Note (3M USD LIBOR+8.50%), 11.12% Cash, 1/23/2020  12/28/2012  $3,300,000    3,299,122    3,314,520    1.8%
Emily Street Enterprises, L.L.C. (h)  Business Services  Warrant Membership Interests Expires 12/28/2022  12/28/2012   49,318    400,000    505,509    0.3%
Erwin, Inc. (d)  Business Services  Second Lien Term Loan (3M USD LIBOR+11.50%), 14.12% Cash/1.00% PIK, 8/28/2021  2/29/2016  $15,888,102    15,796,316    15,888,102    8.8%
FMG Suite Holdings, LLC (d)  Business Services  Second Lien Term Loan (1M USD LIBOR+8.00%), 10.49% Cash, 11/16/2023  5/16/2018  $23,000,000    22,844,123    23,000,000    12.7%
GDS Holdings US, LLC (d)  Business Services  First Lien Term Loan (3M USD LIBOR+7.00%), 9.62% Cash, 8/23/2023  8/23/2018  $7,500,000    7,430,649    7,495,500    4.0%
GDS Holdings US, LLC (j)  Business Services  Delayed Draw Term Loan (3M USD LIBOR+7.00%), 9.62% Cash, 8/23/2023  8/23/2018  $-    -    -    0.0%
GDS Software Holdings, LLC (h)  Business Services  Common Stock Class A Units  8/23/2018   250,000    250,000    277,139    0.2%
Identity Automation Systems (h)  Business Services  Common Stock Class A Units  8/25/2014   232,616    232,616    629,555    0.3%
Identity Automation Systems (d)  Business Services  First Lien Term Loan (3M USD LIBOR+9.00%), 11.62% Cash, 3/31/2021  8/25/2014  $24,100,000    23,991,294    24,100,000    13.3%
Knowland Group, LLC  Business Services  Second Lien Term Loan (3M USD LIBOR+8.00%), 10.62% Cash, 5/9/2024  11/9/2018  $15,000,000    15,000,000    15,000,000    8.3%
Microsystems Company  Business Services  Second Lien Term Loan  (3M USD LIBOR+8.25%), 10.87% Cash, 7/1/2022  7/1/2016  $18,000,000    17,889,554    17,881,200    9.9%
National Waste Partners (d)  Business Services  Second Lien Term Loan 10.00% Cash, 2/13/2022  2/13/2017  $9,000,000    8,942,155    8,864,100    4.9%
Omatic Software, LLC  Business Services  First Lien Term Loan (3M USD LIBOR+8.00%), 10.62% Cash, 5/29/2023  5/29/2018  $5,500,000    5,451,758    5,537,400    3.1%
Omatic Software, LLC (j)  Business Services  Delayed Draw Term Loan  (3M USD LIBOR+8.00%), 10.62% Cash, 5/29/2023  5/29/2018  $-    -    -    0.0%
Passageways, Inc.  Business Services  First Lien Term Loan (3M USD LIBOR+7.75%), 10.37% Cash, 7/5/2023  7/5/2018  $5,000,000    4,955,204    5,063,500    2.8%
Passageways, Inc. (h)  Business Services  Series A Preferred Stock  7/5/2018   2,027,205    1,000,000    1,339,705    0.7%

 

16

 

 

Saratoga Investment Corp.

 

Consolidated Schedule of Investments

 

February 28, 2019

 

Company  Industry  Investment Interest Rate/ Maturity  Original Acquisition Date  Principal/ Number of Shares   Cost   Fair Value (c)   % of Net Assets 
Vector Controls Holding Co., LLC (d)  Business Services  First Lien Term Loan  11.50% (9.75% Cash/1.75% PIK), 3/6/2022  3/6/2013  $9,311,956    9,310,703    9,371,929    5.2%
Vector Controls Holding Co., LLC (h)  Business Services  Warrants to Purchase Limited Liability Company Interests, Expires 11/30/2027  5/31/2015   343    -    2,210,149    1.2%
      Total Business Services           190,711,402    195,322,664    108.0%
Targus Holdings, Inc. (h)  Consumer Products  Common Stock  12/31/2009   210,456    1,713,605    505,094    0.3%
      Total Consumer Products           1,713,605    505,094    0.3%
My Alarm Center, LLC (k)  Consumer Services  Preferred Equity Class A Units 8.00% PIK  7/14/2017   2,227    2,357,879    1,112,543    0.6%
My Alarm Center, LLC (h)  Consumer Services  Preferred Equity Class B Units  7/14/2017   1,797    1,796,880    -    0.0%
My Alarm Center, LLC  Consumer Services  Preferred Equity Class Z Units 25.00% PIK  9/12/2018   676    655,987    2,053,514    1.1%
My Alarm Center, LLC (h)  Consumer Services  Common Stock  7/14/2017   96,224    -    -    0.0%
      Total Consumer Services           4,810,746    3,166,057    1.7%
C2 Educational Systems (d)  Education  First Lien Term Loan (3M USD LIBOR+7.00%), 9.62% Cash, 5/31/2020  5/31/2017  $16,000,000    15,929,485    16,032,000    8.9%
Kev Software Inc. (a),  Education  First Lien Term Loan (1M USD LIBOR+8.63%), 11.12% Cash, 9/13/2023  9/13/2018  $21,446,929    21,273,211    21,438,351    11.9%
M/C Acquisition Corp., L.L.C. (h)  Education  Class A Common Stock  6/22/2009   544,761    30,241    -    0.0%
M/C Acquisition Corp., L.L.C. (k)  Education  First Lien Term Loan 1.00% Cash, 3/31/2020  8/10/2004  $2,315,090    1,189,177    6,260    0.0%
Texas Teachers of Tomorrow, LLC (h), (i)  Education  Common Stock  12/2/2015   750,000    750,000    792,165    0.4%
Texas Teachers of Tomorrow, LLC  Education  Second Lien Term Loan (3M USD LIBOR+9.75%), 12.37% Cash, 6/2/2021  12/2/2015  $10,000,000    9,952,251    9,807,000    5.4%
      Total Education           49,124,365    48,075,776    26.6%
TMAC Acquisition Co., LLC (k)  Food and Beverage  Unsecured Term Loan 8.00% PIK, 9/01/2023  3/1/2018  $2,216,427    2,216,427    2,100,286    1.2%
      Total Food and Beverage           2,216,427    2,100,286    1.2%
Axiom Parent Holdings, LLC (h)  Healthcare Services  Common Stock Class A Units  6/19/2018   400,000    400,000    402,990    0.2%
Axiom Purchaser, Inc. (d)  Healthcare Services  First Lien Term Loan (3M USD LIBOR+6.00%), 8.62% Cash, 6/19/2023  6/19/2018  $10,000,000    9,923,962    10,020,000    5.5%
Axiom Purchaser, Inc. (j)  Healthcare Services  Delayed Draw Term Loan (3M USD LIBOR+6.00%), 8.62% Cash, 6/19/2023  6/19/2018  $-    -    -    0.0%
Censis Technologies, Inc.  Healthcare Services  First Lien Term Loan B (1M USD LIBOR+8.30%), 10.79% Cash, 9/27/2023  7/25/2014  $19,950,000    19,877,861    19,991,895    11.1%
Censis Technologies, Inc. (h), (i)  Healthcare Services  Limited Partner Interests  7/25/2014   999    999,000    2,387,705    1.3%
ComForCare Health Care  Healthcare Services  First Lien Term Loan (3M USD LIBOR+7.50%), 10.12% Cash, 1/31/2022  1/31/2017  $15,000,000    14,898,535    15,096,000    8.3%
Ohio Medical, LLC (h)  Healthcare Services  Common Stock  1/15/2016   5,000    500,000    208,250    0.1%
Ohio Medical, LLC  Healthcare Services  Senior Subordinated Note 12.00% Cash, 7/15/2021  1/15/2016  $7,300,000    7,263,114    6,735,710    3.8%
Roscoe Medical, Inc. (h)  Healthcare Services  Common Stock  3/26/2014   5,081    508,077    -    0.0%
Roscoe Medical, Inc. (k)  Healthcare Services  Second Lien Term Loan 11.25% Cash, 3/28/2021  3/26/2014  $4,200,000    4,189,094    2,499,000    1.4%
      Total Healthcare Services           58,559,643    57,341,550    31.7%
Sub Total Non-control/Non-affiliate investments                 307,136,188    306,511,427    169.5%

 

17

 

 

Saratoga Investment Corp.

 

Consolidated Schedule of Investments

 

February 28, 2019

 

Company  Industry  Investment Interest Rate/ Maturity  Original Acquisition Date  Principal/ Number of Shares   Cost   Fair Value (c)   % of Net Assets 
Affiliate investments - 6.4% (b)                         
GreyHeller LLC (f)  Business Services  First Lien Term Loan (3M USD LIBOR+11.00%), 13.62% Cash, 11/16/2021  11/17/2016  $7,000,000    6,956,976    7,140,000    4.0%
GreyHeller LLC (f), (h)  Business Services  Series A Preferred Units  11/17/2016   850,000    850,000    1,496,169    0.8%
      Total Business Services           7,806,976    8,636,169    4.8%
Elyria Foundry Company, L.L.C. (f), (h)  Metals  Common Stock  7/30/2010   60,000    9,685,028    1,804,200    1.0%
Elyria Foundry Company, L.L.C. (d), (f)  Metals  Second Lien Term Loan 15.00% PIK, 8/10/2022  7/30/2010  $1,022,712    1,022,712    1,022,712    0.6%
      Total Metals           10,707,740    2,826,912    1.6%
Sub Total Affiliate investments                 18,514,716    11,463,081    6.4%
                              
Control investments - 46.5% (b)                             
Easy Ice, LLC (g)  Business Services  Preferred Equity 10.00% PIK  2/3/2017   5,080,000    9,683,612    13,357,444    7.4%
Easy Ice, LLC (d), (g)  Business Services  Second Lien Term Loan 7.03% Cash/5.97% PIK, 2/28/2023  3/29/2013  $21,184,063    21,126,021    21,268,799    11.8%
Easy Ice Masters, LLC (d), (g)  Business Services  Second Lien Term Loan 7.03% Cash/5.97% PIK, 2/28/2023  10/31/2018  $3,804,244    3,768,025    3,819,461    2.1%
Netreo Holdings, LLC (g)  Business Services  First Lien Term Loan (3M USD LIBOR +6.25%), 9.00% Cash/2.00% PIK, 7/3/2023  7/3/2018  $5,067,057    5,021,133    5,092,899    2.8%
Netreo Holdings, LLC (g), (h)  Business Services  Common Stock Class A Unit  7/3/2018   3,150,000    3,150,000    5,179,101    2.9%
      Total Business Services           42,748,791    48,717,704    27.0%
Saratoga Investment Corp. CLO 2013-1, Ltd. (a), (e), (g)  Structured Finance Securities  Other/Structured Finance Securities 16.67%, 1/20/2030  1/22/2008  $69,500,000    23,516,398    25,393,508    14.0%
Saratoga Investment Corp. CLO 2013-1, Ltd. Class F-R-2 Note (a), (g)  Structured Finance Securities  Other/Structured Finance Securities (3M USD LIBOR+8.75%), 11.37%, 1/20/2030  12/14/2018  $2,500,000    2,500,000    2,483,500    1.4%
Saratoga Investment Corp. CLO 2013-1, Ltd. Class G-R-2 Note (a), (g)  Structured Finance Securities  Other/Structured Finance Securities (3M USD LIBOR+10.00%), 12.62%, 1/20/2030  12/14/2018  $7,500,000    7,500,000    7,450,500    4.1%
      Total Structured Finance Securities           33,516,398    35,327,508    19.5%
Sub Total Control investments                 76,265,189    84,045,212    46.5%
TOTAL INVESTMENTS - 222.4% (b)                $401,916,093   $402,019,720    222.4%

 

   Number of Shares   Cost   Fair Value   % of Net Assets 
Cash and cash equivalents and cash and cash equivalents, reserve accounts - 34.3% (b)                
U.S. Bank Money Market (l)   62,094,394   $62,094,394   $62,094,394    34.3%
Total cash and cash equivalents and cash and cash equivalents, reserve accounts   62,094,394   $62,094,394   $62,094,394    34.3%

 

(a)Represents a non-qualifying investment as defined under Section 55(a) of the Investment Company Act of 1940, as amended. As of February 28, 2019, non-qualifying assets represent 16.5% of the Company's portfolio at fair value. As a BDC, the Company can only invest 30% of its portfolio in non-qualifying assets.
(b)Percentages are based on net assets of $180,875,187 as of February 28, 2019.
(c)Because there is no readily available market value for these investments, the fair values of these investments were determined using significant unobservable inputs and approved in good faith by our board of directors.  These investments have been included as Level 3 in the Fair Value Hierarchy.
(d)These securities are either fully or partially pledged as collateral under a senior secured revolving credit facility.
(e)This investment does not have a stated interest rate that is payable thereon. As a result, the 16.67% interest rate in the table above represents the effective interest rate currently earned on the investment cost and is based on the current cash interest and other income generated by the investment.

 

18

 

 

(f)As defined in the Investment Company Act, this portfolio company is an Affiliate as we own between 5.0% and 25.0% of the voting securities. Transactions during the year ended February 28, 2019 in which the issuer was an Affiliate are as follows:

 

Company  Purchases   Sales   Total Interest from Investments   Management and Incentive Fee Income   Net Realized  Gain (Loss) from Investments   Net Change in Unrealized Appreciation (Depreciation) 
GreyHeller LLC  $        -   $   -   $963,289   $       -   $      -   $776,012 
Elyria Foundry Company, L.L.C.   -    -    150,284    -    -    (1,629,600)
Total  $-   $-   $1,113,573   $-   $-   $(853,588)

 

(g)As defined in the Investment Company Act, we "Control" this portfolio company because we own more than 25% of the portfolio company's outstanding voting securities. Transactions during the year ended February 28, 2019 in which the issuer was both an Affiliate and a portfolio company that we Control are as follows:

 

Company  Purchases   Sales   Total Interest from Investments   Management and Incentive Fee Income   Net Realized  Gain (Loss) from Investments   Net Change in Unrealized Appreciation (Depreciation) 
Easy Ice, LLC  $1,684,448   $-   $3,424,369   $-   $      -   $1,720,004 
Easy Ice Masters, LLC   3,629,682    -    161,468    -    -    51,436 
Netreo Holdings, LLC   8,100,000    -    374,843    -    -    2,100,867 
Saratoga Investment Corp. CLO 2013-1, Ltd.   14,268,609    (48,083)   2,922,372    2,355,412    -    (701,722)
Saratoga Investment Corp. CLO 2013-1, Ltd. Class F Note   -    (4,500,000)   412,069    -    -    900 
Saratoga Investment Corp. CLO 2013-1, Ltd. Class F-R-2 Notes   2,500,000    -    61,761    -    -    (16,500)
Saratoga Investment Corp. CLO 2013-1, Ltd. Class G-R-2 Notes   7,500,000    -    205,333    -    -    (49,500)
Saratoga Investment Corp. CLO 2013-1 Warehouse, Ltd.   20,000,000    (20,000,000)   511,731    -    -    - 
Total  $57,682,739   $(24,548,083)  $8,073,946   $2,355,412   $-   $3,105,485 

 

(h)Non-income producing at February 28, 2019.
(i)Includes securities issued by an affiliate of the Company.
(j)All or a portion of this investment has an unfunded commitment as of February 28, 2019.
(k)As of February 28, 2019, the investment was on non-accrual status. The fair value of these investments was approximately $5.7 million, which represented 1.4% of the Company's portfolio.
(l)Included within cash and cash equivalents and cash and cash equivalents, reserve accounts in the Company's consolidated statements of assets and liabilities as of February 28, 2019.

 

LIBOR - London Interbank Offered Rate

 

1M USD LIBOR - The 1 month USD LIBOR rate as of February 28, 2019 was 2.49%.

3M USD LIBOR - The 3 month USD LIBOR rate as of February 28, 2019 was 2.62%.

PIK - Payment-in-Kind

 

19

 

 

Supplemental Information Regarding Adjusted Net Investment Income, Adjusted Net Investment Income Yield and Adjusted Net Investment Income per share

 

On a supplemental basis, we provide information relating to adjusted net investment income, adjusted net investment income yield, and adjusted net investment income per share, which are non-GAAP measures. These measures are provided in addition to, but not as a substitute for, net investment income, net investment income yield, and net investment income per share. Adjusted net investment income represents net investment income excluding any capital gains incentive fee expense or reversal attributable to unrealized gains. The management agreement with Saratoga Investment’s advisor provides that a capital gains incentive fee is determined and paid annually with respect to cumulative realized capital gains (but not unrealized capital gains) to the extent such realized capital gains exceed realized and unrealized losses for such year. In addition, we accrue, but do not pay, a capital gains incentive fee in connection with any unrealized capital appreciation, as appropriate. As such, we believe that adjusted net investment income, adjusted net investment income yield, and adjusted net income per share is a useful indicator of operations exclusive of any capital gains incentive fee expense or reversal attributable to unrealized gains. In addition, for fiscal 2017, adjusted net investment income also excludes the loss on extinguishment of Saratoga Investment’s 2020 Notes, and the interest expense related to the 2020 Notes during the call notice period while the 2023 Notes were already issued and outstanding. Both these expenses are directly attributable to the issuance of the 2023 Notes and the subsequent repayment of the 2020 Notes, and are deemed to be non-recurring in nature and not representative of the operations of Saratoga Investment. The presentation of this additional information is not meant to be considered in isolation or as a substitute for financial results prepared in accordance with GAAP. The following table provides a reconciliation of net investment income to adjusted net investment income, net investment income yield to adjusted net investment income yield, and net investment income per share to adjusted net investment income per share for the years and quarters ended February 28, 2019 and February 28, 2018, and the year ended February 28, 2017.

 

20

 

 

   For the years ended
February 28
 
   2019   2018   2017 
             
Net Investment Income  $18,302,209   $12,731,658   $9,660,810 
Changes in accrued capital gains incentive fee expense/ reversal   251,090    919,806    133,937 
Loss on extinguishment of debt   -    -    1,454,595 
Interest on 2020 notes during call period(3)   -    -    268,895 
Adjusted net investment income   18,553,299    13,651,464    11,518,237 
                
Net investment income yield   10.5%   9.5%   7.6%
Changes in accrued capital gains incentive fee expense/ reversal   0.1%   0.7%   0.1%
Loss on extinguishment of debt   -    -    1.2%
Interest on 2020 notes during call period(3)   -    -    0.2%
Adjusted net investment income yield (1)   10.6%   10.2%   9.1%
                
Net investment income per share  $2.60   $2.11   $1.68 
Changes in accrued capital gains incentive fee expense/ reversal   0.03    0.16    0.03 
Loss on extinguishment of debt   -    -    0.25 
Interest on 2020 notes during call period(3)   -    -    0.05 
Adjusted net investment income per share (2)  $2.63   $2.27   $2.01 

 

(1)Adjusted net investment income is calculated as adjusted net investment income divided by average net asset value.
(2)Adjusted net investment income per share is calculated as adjusted net investment income divided by weighted average common shares outstanding.
(3)Interest on 2020 notes during call period is presented net of the incentive fee accrual

 

21

 

  

   For the quarters ended
February 28
 
   2019   2018 
         
Net Investment Income  $4,091,392   $3,320,647 
Changes in accrued capital gains incentive fee expense/ reversal   851,151    450,502 
Loss on extinguishment of debt   -    - 
Interest on 2020 notes during call period(3)   -    - 
Adjusted net investment income   4,942,543    3,771,149 
           
Net investment income yield   9.2%   9.4%
Changes in accrued capital gains incentive fee expense/ reversal   2.0%   1.3%
Loss on extinguishment of debt   -    - 
Interest on 2020 notes during call period(3)   -    - 
Adjusted net investment income yield (1)   11.2%   10.7%
           
Net investment income per share  $0.54   $0.53 
Changes in accrued capital gains incentive fee expense/ reversal   0.12    0.07 
Loss on extinguishment of debt   -    - 
Interest on 2020 notes during call period(3)   -    - 
Adjusted net investment income per share (2)  $0.66   $0.60 

  

(1)Adjusted net investment income is calculated as adjusted net investment income divided by average net asset value.
(2)Adjusted net investment income per share is calculated as adjusted net investment income divided by weighted average common shares outstanding.
(3)Interest on 2020 notes during call period is presented net of the incentive fee accrual

 

 

22