Harvest Capital Credit Corporation (the Company) (NASDAQ: HCAP) announced that its Board of Directors declared distributions of $0.095 per share for the months of October, November and December. The October distribution is payable on November 30, 2018 to shareholders of record on November 23, 2018. The November distribution is payable on December 21, 2018 to shareholders of record on December 14, 2018. The December distribution is payable on January 30, 2019 to shareholders of record on January 23, 2019.*
*The Company’s distributions may include a return of capital to shareholders to the extent that the Company’s net investment income and net capital gains are insufficient to support the distributions. Distributions that are treated for tax purposes as a return of capital will reduce each shareholder’s basis in his, her or its shares. Returns of shareholder capital also have the effect of reducing the Company’s assets. Of the aggregate distributions declared and paid during the nine months ended September 30, 2018, and paid or to be paid subsequent to September 30, 2018, and through December 31, 2018, the Company estimates that, on a tax basis and subject to revision, those distributions will be derived from the following sources: (1) 80% ordinary income ($0.91 per share) and (2) 20% return of capital ($0.23 per share) based on distributions of $1.14 paid through December 31, 2018. The amount and source of these distributions, however, are estimates only and are provided solely pursuant to Section 19(a) of the 1940 Act. These estimates are not being provided for tax reporting purposes and should not be relied upon for tax reporting or any other purposes. The final determination of the amount and source of 2018 distributions will be made after the end of our fiscal year, will be reported to stockholders on Form 1099-DIV, and could differ significantly from these estimates.
|Net investment income||$1,586,663||$0.25||$1,559,983||$0.24||$4,407,258||$0.69||$6,312,346||$0.99|
|Core net investment income (1)||$1,586,663||$0.25||$2,296,786||$0.36||$4,407,258||$0.69||$7,049,149||$1.10|
|Net realized gains (losses) on investments||$120,175||$0.02||($8,333,556)||($1.29)||($609,120)||($0.10)||($8,062,441)||($1.26)|
|Net change in unrealized appreciation (depreciation) on investments||$(1,581,906)||$(0.25)||$6,440,422||$1.00||($263,977)||($0.04)||$1,890,658||$0.29|
|(Provision) Benefit for taxes on unrealized gains on investments||$507,894||$0.08||–||–||($15,584)||$0.00||–||–|
|Net (loss) income||$632,826||$0.10||($333,151)||($0.05)||$3,518,577||$0.55||$140,563||$0.02|
|Weighted average shares outstanding (basic and diluted)||6,398,077||6,415,099||6,408,547||6,391,134|
|(1)||Core net investment income and core net investment income per share are non-GAAP financial measures. Reconciliations of core net investment income and core net investment income per share to the most directly comparable GAAP financial measure and other information regarding these non-GAAP financial measures are set forth in Schedule 1 hereto.|
|Portfolio investments at fair value||$||111,879,116||$||115,600,678|
|Net asset value per share||$||12.33||$||12.66|
|Q3-18||Q3-17||YTD – 18||YTD -17|
|Portfolio activity during the period:|
|New debt investments||$||5,950,000||$||10,200,000||$||18,612,500||$||40,727,222|
|New equity investments||447,132||950,000||881,899||3,593,640|
|Exits of debt investments||(12,250,109||)||*||(38,722,627||)||(19,147,825||)||(49,429,272||)|
|Exits of equity investments||(950,000||)||(96,218||)||(1,357,133||)||(180,597||)|
*Includes exit of Revenue Linked Security
|Number of portfolio company investments||26||31|
|Number of debt investments||19||28|
|Weighted average yield of debt investments (1):|
|(1)||The dollar-weighted average annualized effective yield is computed using the effective interest rates for our debt investments and other income producing investments, including cash and PIK interest as well as the accretion of deferred fees. The individual investment yields are then weighted by the respective fair values of the investments (as of the date presented) in calculating the weighted average effective yield of the portfolio. The dollar-weighted average annualized yield on the Company’s investments for a given period will generally be higher than what investors in our common stock would realize in a return over the same period because the dollar-weighted average annualized yield does not reflect the Company’s expenses or any sales load that may be paid by investors. Infinite Care, LLC was excluded from the calculation as of September 30, 2018 and December 31, 2017 because it was on non-accrual status on that date. The weighted average effective yield of our debt and other income-producing investments, as of September 30, 2018 and December 31, 2017, was approximately 14.2% and 15.3%, respectively. The weighted average effective yield on the entire portfolio as of September 30, 2018 and December 31, 2017 was 12.6% and 13.7%, respectively.|
THIRD QUARTER AND YEAR TO DATE 2018 OPERATING RESULTS
For the three months ended September 30, 2018, the Company recorded net income of $0.6 million, an increase of $1.0 million from $(0.3) million of net loss in the quarter ended September 30, 2017. The $1.0 million improvement was primarily attributable to an $8.5 million positive change in net realized gains offset by a $7.5 million decrease in unrealized depreciation (which is net of $0.5 million of deferred tax benefit). Per share earnings (loss) were $0.10 and $(0.05) per share for the three months ended September 30, 2018 and 2017, respectively.
For the three months ended September 30, 2018, the Company’s net investment income was flat compared to the quarter ended September 30, 2017. Net investment income and core net investment income were $1.6 million, or $0.25 per share, for the quarter ended September 30, 2018, compared to net investment income and core net investment income of $1.6 million and $2.3 million, or $0.24 and $0.36 per share, respectively, for the quarter ended September 30, 2017. Core net investment income decreased in the quarter ended September 30, 2018, as compared to the quarter ended September 30, 2017, primarily as a result of the Company incurring $0.7 million of non-recurring expenses related to its redemption of the Company’s 7.00% Notes due 2020. This amount was added back to net investment income and is not reflected in the calculation of core net investment income for the three months ended September 30, 2017.
As of September 30, 2018, our total portfolio investments at fair value and total assets were $111.9 million and $135.0 million, respectively, compared to $115.6 million and $128.2 million at December 31, 2017. Net asset value per share was $12.33 at September 30, 2018, compared to $12.66 at December 31, 2017.
During the third quarter of 2018, the Company made investments in three companies totaling $6.4 million. One of the investments was in a new portfolio company and two were additional investments in existing portfolio companies. The Company also had investment sales, payoffs, and commitment expirations totaling $13.2 million during the three months ended September 30, 2018. The investment activity for the quarter ended September 30, 2018 was as follows:
NEW AND INCREMENTAL INVESTMENTS
During the third quarter of 2018, the Company increased its debt investment in National Program Management & Project Controls, LLC by $3.5 million through an increase in its term loan facility as well as its equity investment with a $0.4 million increase to finance an add-on acquisition. The loan carries an interest rate of LIBOR plus 10.0%. The Company leveraged the JMP Group LLC (“JMP”) platform by co-investing with affiliated funds of JMP. The Company hopes to be able to leverage the JMP platform in future transactions.
On August 7, 2018, the Company made a $2.5 million junior secured debt investment in Water-Land Manufacturing & Supply, LLC. The debt investment carries an interest rate of 3 month LIBOR plus 10.5% with a 2.25% LIBOR floor.
During the third quarter of 2018, the Company increased its equity investment in King Engineering Associates, Inc., with a $0.1 million pro-rata increase to purchase Class A common stock to support an add-on acquisition.
INVESTMENT SALES AND PAYOFFS
On July 31, 2018, the Company received a full repayment, at par, of its junior secured debt investment in Sitel Worldwide Corporation. The original par value of the debt investment was $1.8 million. The Company generated an internal rate of return* (IRR) of 11.7% on its investment.
On August 2, 2018, the Company received a full repayment, at par, of its senior secured debt investments in IAG Engine Center, LLC and AMS Flight Leasing, LLC, as well as completed a sale of the AMS Flight Funding, LLC revenue linked security (“RLS”). The original par values of the debt investments were $2.1 million and $1.1 million, respectively. The Company generated an IRR* of 15.7% on its IAG Engine Center investment, 15.0% on its AMS Flight Leasing investment, and 48.9% on its AMS Flight Funding RLS investment.
On August 16, 2018, the Company received a full repayment, at par, of its senior secured debt investment in King Engineering Associates, Inc. (“King”). The original par value of the debt investment was $6.6 million. The Company generated an IRR* of 16.2% on its investment. The Company retained its 3% equity interest in King.
On August 30, 2018, the Company received a full repayment, at par, of its senior secured debt investment in 24/7 Software, Inc. (“24/7”). The original par value of the debt investment was $3.0 million. In addition, on September 30, 2018, the Company completed a sale of its entire equity investment in 24/7 and received proceeds of $1.2 million. The Company generated a combined IRR* of 20.0% on the exits of the entire investment.
* IRR is the rate of return that makes the net present value of all cash flows into or from the investment equal to zero, and is calculated based on the amount of each cash flow received or invested by the Company and the day it was received or invested.
“We had a good quarter with 25 cents per share of net investment income, that while flat with our second quarter, included normal levels of incentive fees,” said Joseph A. Jolson, Chairman and CEO. “Although we had a modest portfolio decline in the period, we have a pipeline of opportunities that we anticipate could close by year-end. Given the near term outlook for continued high payoffs, we now think it could take a few more quarters to redeploy our existing capital to our historical leverage target of 0.8:1. As such, our Board authorized a 250,000 share repurchase program through June 2019. Asset quality was relatively stable in the quarter, with an increase in the risk rating due to payoffs of higher rated investments and not to incremental problem assets. We continue to believe that renewed growth, as well as the resolution of our two credits rated 4 and 5, will help to temper this metric in the future,” concluded Mr. Jolson.
The Company employs various risk management and monitoring tools to categorize and assess its investments. No less frequently than quarterly, the Company applies an investment risk rating system which uses a five-level numeric scale. The following is a description of the conditions associated with each investment rating:
- Investment Rating 1 is used for investments that are performing above expectations, and whose risks remain favorable compared to the expected risk at the time of the original investment.
- Investment Rating 2 is used for investments that are performing within expectations and whose risks remain neutral compared to the expected risk at the time of the original investment. All new loans are initially rated 2.
- Investment Rating 3 is used for investments that are performing below expectations and that require closer monitoring, but where no loss of return or principal is expected. Portfolio companies with a rating of 3 may be out of compliance with financial covenants.
- Investment Rating 4 is used for investments that are performing substantially below expectations and whose risks have increased substantially since the original investment. These investments are often in workout. Investments with a rating of 4 are those for which there is an increased possibility of some loss of return but no loss of principal is expected.
- Investment Rating 5 is used for investments that are performing substantially below expectations and whose risks have increased substantially since the original investment. These investments are almost always in workout. Investments with a rating of 5 are those for which some loss of return and principal is expected.
As of September 30, 2018, the weighted average risk rating of the debt investments in the Company’s portfolio increased slightly to 2.35 from 2.24 in the previous quarter. Also, as of September 30, 2018, four of the Companys nineteen debt investments were rated 1, nine investments were rated 2, four investments were rated 3, one investment was rated 4, and one investment was rated 5. As of September 30, 2018, one investment was on non-accrual status.
LIQUIDITY AND CAPITAL RESOURCES
As of September 30, 2018, the Company had $20.6 million of cash and restricted cash and $4.6 million of undrawn capacity on its $55.0 million senior secured revolving credit facility. The credit facility is secured by all of the Companys assets and has an accordion feature that allows the size of the facility to increase up to $85.0 million.
Additionally, the Company held two syndicated loans totaling $6.6 million at fair value as of September 30, 2018. These investments could be sold and the proceeds re-invested in our core lower-middle market strategy, as attractive opportunities arise.
SIGNIFICANT DEVELOPMENTS SUBSEQUENT TO SEPTEMBER 30, 2018
The Company has evaluated events and transactions occurring subsequent to September 30, 2018 for items that should potentially be recognized or disclosed in these consolidated financial statements.
On October 5, 2018, the Company funded $0.1 million as an over advance on its revolving credit facility and a $0.6 million equity contribution to Infinite Care, LLC.
On October 5, 2018, the Company increased its commitment amount under an existing revolving credit facility to Coastal Screen and Rail, LLC from $0.5 million to $1.0 million and funded $0.4 million of the increased capacity.
On October 15, 2018, the Company sold its common equity warrants in Douglas Machines Corp. and received proceeds totaling $0.3 million compared to a cost basis of $13k.
On November 1, 2018, the board of directors authorized an open market stock repurchase program. Pursuant to the program, the Company is authorized to repurchase up to 250,000 shares in the aggregate of the Company’s outstanding common stock in the open market. The timing, manner, price and amount of any share repurchases will be determined by the Company’s management at its discretion, and no assurances can be given that any common stock, or any particular amount, will be purchased. Unless amended by the Company’s board of directors, the repurchase program will expire on the earlier of June 30, 2019 or the repurchase of 250,000 shares of our outstanding common stock.
On November 1, 2018, the Company entered into a Seventh Amendment to Loan and Security Agreement (the Amendment), by and among the Company, HCAP Equity Holdings, LLC, HCAP ICC, LLC, Pacific Western Bank (successor-by-merger to CapitalSource Bank), as agent and a lender, and each of the other lenders from time to time party thereto, including City National Bank, effective as of October 30, 2018. The Amendment amends the Companys Credit Facility to, among other things, (i) extend the expiration of the revolving period from October 30, 2018 to April 30, 2020; (ii) extend the maturity date from April 30, 2020 to October 30, 2021; and (iii) provide for the fact that HCAP Advisors LLC replaced JMP Credit Advisors LLC as the Companys administrator in April 2018 and has engaged U.S. Bank National Association to provide certain loan administration services to it in connection with its provision of administration services to the Company.
On November 2, 2018, the Company declared monthly distributions of $0.095 per share payable on each November 30, 2018, December 21, 2018, and January 30, 2019.
On November 2, 2018, the Company made a $0.1 million equity contribution in Flight Lease VII, LLC.
The Company will host a conference call on Thursday, November 8, 2018 at 11:00 a.m. Eastern Time to discuss its third quarter results. All interested parties are invited to participate in the conference call by dialing (888) 566-6060 (domestic) or (973) 200-3100 (international). Participants should enter the Conference ID 6581408 when prompted.
ABOUT HARVEST CAPITAL CREDIT CORPORATION
Harvest Capital Credit Corporation (NASDAQ: HCAP) provides customized financing solutions to privately held small and mid-sized companies in the U.S., generally targeting companies with annual revenues of less than $100 million and annual EBITDA of less than $15 million. The Companys investment objective is to generate both current income and capital appreciation primarily by making direct investments in the form of subordinated debt, senior debt and, to a lesser extent, minority equity investments. Harvest Capital Credit Corporation is externally managed and has elected to be treated as a business development company under the Investment Company Act of 1940. For more information about Harvest Capital Credit Corporation, visit www.harvestcapitalcredit.com. However, the contents of such website are not and should not be deemed to be incorporated by reference herein.
This press release contains forward-looking statements subject to the inherent uncertainties in predicting future results and conditions. Any statements that are not of historical fact (including statements containing the words “believes”, “plans”, “anticipates”, “expects”, “estimates”, and similar expressions) should also be considered to be forward-looking statements. Certain factors could cause actual results and conditions to differ materially from those projected in these forward-looking statements. These factors are identified from time to time in our filings with the Securities and Exchange Commission. We undertake no obligation to update such statements to reflect subsequent events, except as may be required by law.
Harvest Capital Credit Corporation
Consolidated Statements of Assets and Liabilities (Unaudited)
|September 30,||December 31,|
|Non-affiliated/non-control investments, at fair value (cost of $77,226,759 at 9/30/18 and $80,790,705 at 12/31/17)||$||79,480,773||$||82,902,537|
|Affiliated investments, at fair value (cost of $25,516,062 at 9/30/18 and $26,365,364 at 12/31/17)||24,388,972||25,983,871|
|Control investments, at fair value (cost of $12,940,286 at 9/30/18 and $11,984,621 at 12/31/17)||8,009,371||6,714,270|
|Total investments, at fair value (cost of $115,683,107 at 9/30/18 and $119,140,690 at 12/31/17)||111,879,116||115,600,678|
|Receivable for unsettled trade||1,225,006|
|Accounts receivable “ other||301,319||37,688|
|Deferred offering costs||146,446|
|Deferred financing costs||385,912||508,284|
|Revolving line of credit||$||25,800,000||$||16,721,853|
|Unsecured notes (net of deferred offering costs of $869,403 at 9/30/18 and $1,004,448 at 12/31/17)||27,880,597||27,745,552|
|Accrued interest payable||138,931||139,148|
|Accounts payable – base management fees||595,448||582,912|
|Accounts payable – incentive management fees||362,372|
|Accounts payable – administrative services||366,666||397,463|
|Accounts payable – accrued expenses||857,146||782,726|
|Deferred tax liability||15,584|
|Commitments and contingencies (Note 8)|
Common stock, $0.001 par value, 100,000,000 shares authorized, 6,545,025 issued and 6,403,060 outstanding at 9/30/18 and 6,519,978 issued and 6,457,588 outstanding at 12/31/17
|Capital in excess of common stock||93,154,814||93,043,208|
|Treasury shares at cost, 141,965 and 62,390 shares at 9/30/18 and 12/31/17, respectively||(1,573,457||)||(724,039||)|
|Accumulated realized losses on investments||(9,533,081||)||(8,923,961||)|
|Net unrealized depreciation on investments||(3,819,575||)||(3,540,012||)|
|Undistributed net investment income||735,539||1,919,713|
|Total net assets||78,970,785||81,781,429|
|Total liabilities and net assets||$||134,987,529||$||128,152,840|
|Common stock outstanding||6,403,060||6,457,588|
|Net asset value per common share||$||12.33||$||12.66|
Harvest Capital Credit Corporation
Consolidated Statements of Operations (Unaudited)
|Three Months Ended September 30,||Nine Months Ended September 30,|
|Cash – non-affiliated/non-control investments||$||2,643,751||$||2,194,790||$||7,359,565||$||8,079,496|
|Cash – affiliated investments||788,995||855,761||2,306,626||2,361,993|
|Cash – control investments||53,420||130,934||219,370|
|PIK – non-affiliated/non-control investments||147,340||190,821||485,168||767,892|
|PIK – affiliated investments||193,374||306,827||543,677||661,151|
|Amortization of fees, discounts and premiums, net:|
|Total interest income||4,081,215||4,601,023||11,799,524||14,317,618|
|Total investment income||4,321,895||4,814,658||12,117,677||14,567,785|
|Interest expense “ revolving line of credit||157,266||73,959||446,440||602,796|
|Interest expense – unused line of credit||83,325||92,976||247,461||189,710|
|Interest expense – deferred financing costs||58,804||52,872||171,515||180,592|
|Interest expense – unsecured notes||440,235||619,458||1,320,705||1,581,960|
|Interest expense – deferred offering costs||46,702||49,676||137,544||154,121|
|Loss on extinguishment of debt||581,734||581,734|
|Total interest expense||786,332||1,470,675||2,323,665||3,290,913|
|General and administrative||240,664||311,254||814,011||851,798|
|Base management fees||595,448||638,264||1,781,328||2,014,208|
|Incentive management fees||362,372||549,665||58,005|
|Administrative services expense||366,666||494,925||1,033,332||1,094,925|
|Total expenses, before reimbursement||2,716,215||3,204,674||8,108,404||8,152,192|
|Less: Professional fees reimbursed by HCAP Advisors, LLC||(449,835||)|
|Total expenses, after reimbursement||2,716,215||3,204,674||7,658,569||8,152,192|
|Net Investment Income, before taxes||1,605,680||1,609,984||4,459,108||6,415,593|
|Current income tax expense||10,192||43,025|
|Net Investment Income, after taxes||1,586,663||1,559,983||4,407,258||6,312,346|
|Net realized gains (losses):|
|Non-Affiliated / Non-Control investments||(35,429||)||(6,233,135||)||(35,429||)||(5,962,020||)|
|Net realized gains (losses)||120,175||(8,333,556||)||(609,120||)||(8,062,441||)|
|Net change in unrealized appreciation (depreciation) on investments:|
|Non-Affiliated / Non-Control investments||19,503||5,128,481||142,184||2,302,644|
|Net change in unrealized appreciation (depreciation) on investments||(1,581,906||)||6,440,422||(263,977||)||1,890,658|
|Total net unrealized and realized losses on investments||(1,461,731||)||(1,893,134||)||(873,097||)||(6,171,783||)|
|(Provision) Benefit for taxes on unrealized gains on investments||507,894||(15,584||)|
|Net (decrease) increase in net assets resulting from operations||$||632,826||$||(333,151||)||$||3,518,577||$||140,563|
|Net investment income per share||$0.25||$0.24||$0.69||$0.99|
|Net (decrease) increase in net assets resulting from operations per share||$0.10||($0.05||)||$0.55||$0.02|
|Weighted average shares outstanding (basic and diluted)||6,398,077||6,415,099||6,408,547||6,391,134|
|Dividends paid per common share||$0.29||$0.34||$0.87||$1.02|
Reconciliations of Net Investment Income to Core Net Investment Income
|Three months ended September 30,||Nine months ended September 30,|
|Net investment income||$1,586,663||$0.25||$1,559,983||$0.24||$4,407,258||$0.69||$6,312,346||$0.99|
|Loss on extinguishment of debt||581,734||0.09||581,734||0.09|
|Interest expense on redeemed bonds during required 30-day notice period||155,069||0.02||155,069||0.02|
|Core net investment income||$1,586,663||$0.25||$2,296,786||$0.36||$4,407,258||$0.69||$7,049,149||$1.10|
|(1)||All per share amounts are basic and diluted unless indicated otherwise. Per share totals might not foot due to rounding.|
The purpose of core net investment income is to present net investment income without the effect of certain non-recurring charges, without the effect of incentive fees related to items not included in net investment income, and without the effect of any excise taxes related to realized capital gains and losses. During the three months ended September 30, 2017, this resulted in excluding the non-recurring charges related to the Company’s redemption of its 2020 Notes. During this period, in conjunction with the redemption of its 2020 Notes, the Company expensed the unamortized deferred finance costs related to the 2020 Notes that were redeemed and recorded this as a loss on extinguishment of debt. Additionally, the Company was required to give the note holders a 30-day notice period before redeeming the 2020 Notes. As such, the Company had twice the amount of debt on its balance sheet for 30 days that it otherwise would have had and incurred additional interest expense as a result. The cost of these two items has been added to net investment income in the calculation of core net investment income.
Investor & Media Relations
Harvest Capital Credit
Joseph A. Jolson, 415-835-8970
Chairman & Chief
E. Alvarez, Jr., 212-906-3589
Chief Financial Officer