XML 43 R31.htm IDEA: XBRL DOCUMENT v3.23.3
Joint Ventures (Tables)
 9 Months Ended
Sep. 30, 2023
Equity Method Investments and Joint Ventures [Abstract]  
Schedule of Investments
The composition of the Company’s investment portfolio as of September 30, 2023 and December 31, 2022 at amortized cost and fair value was as follows:
September 30, 2023December 31, 2022
Cost(1)Fair
Value		Percentage of
Investment
Portfolio		Cost(1)Fair
Value		Percentage of
Investment
Portfolio
Senior secured first lien debt$1,529,434 $1,481,498 85.7 %$1,638,995 $1,579,512 90.3 %
Senior secured second lien debt41,196 36,114 2.1 %41,036 38,769 2.2 %
Collateralized securities and structured products - equity2,424 1,224 0.1 %2,687 1,179 0.1 %
Unsecured debt34,640 14,631 0.8 %30,427 22,643 1.3 %
Equity171,194 194,476 11.3 %79,595 107,058 6.1 %
Subtotal/total percentage1,778,888 1,727,943 100.0 %1,792,740 1,749,161 100.0 %
Short term investments(2)116,934 116,934 10,869 10,869 
Total investments$1,895,822 $1,844,877 $1,803,609 $1,760,030 
(1)Cost represents the original cost adjusted for the amortization of premiums and/or accretion of discounts, as applicable, for debt investments and cost for equity investments.
(2)Short term investments represent an investment in a fund that invests in highly liquid investments with average original maturity dates of three months or less.
The following tables show the composition of the Company’s investment portfolio by industry classification and geographic dispersion, and the percentage, by fair value, of the total investment portfolio assets in such industries and geographies as of September 30, 2023 and December 31, 2022:
September 30, 2023December 31, 2022
Industry ClassificationInvestments at
Fair Value		Percentage of
Investment Portfolio		Investments at
Fair Value		Percentage of
Investment Portfolio
Services: Business$292,366 16.8 %$336,055 19.2 %
Healthcare & Pharmaceuticals233,292 13.5 %237,082 13.6 %
Media: Diversified & Production124,271 7.2 %134,927 7.7 %
Media: Advertising, Printing & Publishing113,476 6.6 %105,375 6.0 %
Construction & Building109,283 6.3 %46,007 2.6 %
Services: Consumer105,805 6.1 %115,849 6.6 %
Retail101,301 5.9 %74,718 4.3 %
Chemicals, Plastics & Rubber82,501 4.8 %66,753 3.8 %
Diversified Financials81,093 4.7 %99,819 5.7 %
Energy: Oil & Gas73,837 4.3 %68,756 3.9 %
Consumer Goods: Durable59,890 3.5 %60,735 3.5 %
Beverage, Food & Tobacco52,414 3.0 %45,396 2.6 %
Capital Equipment48,142 2.8 %41,580 2.4 %
Consumer Goods: Non-Durable43,089 2.5 %47,886 2.8 %
Banking, Finance, Insurance & Real Estate38,125 2.2 %43,836 2.5 %
High Tech Industries33,762 2.0 %56,501 3.2 %
Hotel, Gaming & Leisure27,158 1.6 %46,739 2.7 %
Containers, Packaging & Glass19,404 1.1 %19,551 1.1 %
Telecommunications18,311 1.1 %18,302 1.1 %
Metals & Mining15,733 0.9 %15,780 0.9 %
Environmental Industries15,375 0.9 %— — 
Automotive14,471 0.8 %16,255 0.9 %
Aerospace & Defense12,681 0.7 %38,842 2.2 %
Transportation: Cargo12,163 0.7 %12,417 0.7 %
Subtotal/total percentage1,727,943 100.0 %1,749,161 100.0 %
Short term investments116,934 10,869 
Total investments$1,844,877 $1,760,030 
September 30, 2023December 31, 2022
Geographic Dispersion(1)Investments at
Fair Value		Percentage of
Investment Portfolio		Investments at
Fair Value		Percentage of
Investment Portfolio
United States$1,711,830 99.1 %$1,739,866 99.5 %
Canada13,950 0.8 %7,452 0.4 %
Cayman Islands1,224 0.1 %1,179 0.1 %
Bermuda939 — 664 — 
Subtotal/total percentage1,727,943 100.0 %1,749,161 100.0 %
Short term investments116,934 10,869 
Total investments$1,844,877 $1,760,030 
(1)The geographic dispersion is determined by the portfolio company's country of domicile.
The following table sets forth the individual investments in CION/EagleTree's portfolio as of September 30, 2023:
Portfolio CompanyInterest(a)MaturityIndustryPrincipal/
Par Amount/
Units		Cost(b)Fair
Value
Senior Secured First Lien Debt
Berlitz Holdings, Inc.(e)
S+900, 1.00% SOFR Floor
2/14/2025Services: Business$1,200 $1,149 $1,182 
Community Tree Service, LLC(f)
S+1100, 1.00% SOFR Floor
6/17/2027Construction & Building459 459 458 
Total Senior Secured First Lien Debt1,608 1,640 
Senior Secured Second Lien Debt
Access CIG, LLC(f)
S+775, 0.00% SOFR Floor
2/27/2026Services: Business7,250 7,227 7,111 
MedPlast Holdings, Inc.(e)
S+775, 0.00% SOFR Floor
7/2/2026Healthcare & Pharmaceuticals6,750 6,239 6,632 
Total Senior Secured Second Lien Debt13,466 13,743 
Collateralized Securities and Structured Products - Equity
Ivy Hill Middle Market Credit Fund VIII, Ltd. Subordinated Loan(c)
11.84% Estimated Yield
2/2/2026Diversified Financials10,000 9,720 9,165 
Total Collateralized Securities and Structured Products - Equity9,720 9,165 
Equity
American Clinical Solutions LLC, Class A Membership Interests(d)Healthcare & Pharmaceuticals
6,030,384 Units
5,200 5,910 
Anthem Sports and Entertainment Inc., Class A Preferred Stock Warrants(d)Media: Diversified & Production
1,469 Units
486 1,482 
Anthem Sports and Entertainment Inc., Class B Preferred Stock Warrants(d)Media: Diversified & Production
255 Units
— 173 
Anthem Sports and Entertainment Inc., Common Stock Warrants(d)Media: Diversified & Production
4,746 Units
— — 
BCP Great Lakes II - Series A Holdings LP, Partnership Interests (4.2% ownership)
Diversified FinancialsN/A13,275 12,978 
Carestream Health Holdings, Inc., Common Stock(d)Healthcare & Pharmaceuticals
613,262 Units
21,759 20,943 
CHC Medical Partners, Inc., Series C Preferred Stock, 12% Dividend
Healthcare & Pharmaceuticals
2,727,273 Units
8,136 9,818 
CTS Ultimate Holdings LLC, Class A Preferred Units(d)Construction & Building
3,578,701 Units
1,000 823 
Dayton HoldCo, LLC, Membership Units(d)Construction & Building
37,264 Units
8,400 14,537 
HDNet Holdco LLC, Preferred Unit Call Option(d)Media: Diversified & Production
1 Unit
— 85 
HW Ultimate Holdings, LP, Class A Membership Units, 4% Dividend(g)
Capital Equipment
2,000,000 Units
2,082 — 
Language Education Holdings GP LLC, Common Units(d)Services: Business
133,333 Units
— — 
Language Education Holdings LP, Ordinary Common Units(d)Services: Business
133,333 Units
300 503 
Skillsoft Corp., Class A Common Stock(d)High Tech Industries
12,171 Units
2,000 216 
Spinal USA, Inc. / Precision Medical Inc., Warrants(d)Healthcare & Pharmaceuticals
20,667,324 Units
— — 
Total Equity62,638 67,468 
Short Term Investments
First American Treasury Obligations Fund, Class Z Shares498 498 
Total Short Term Investments498 498 
TOTAL INVESTMENTS$87,930 $92,514 
a.The actual SOFR rate for each loan listed may not be the applicable SOFR rate as of September 30, 2023, as the loan may have been priced or repriced based on a SOFR rate prior to or subsequent to September 30, 2023.
b.Represents amortized cost for debt securities and cost for equity investments.
c.The CLO subordinated notes are considered equity positions in the CLO vehicles and are not rated. Equity investments are entitled to recurring distributions, which are generally equal to the remaining cash flow of the payments made by the underlying vehicle's securities less contractual payments to debt holders and expenses. The estimated yield indicated is based upon a current projection of the amount and timing of these recurring distributions and the estimated amount of repayment of principal upon termination. Such projections are periodically reviewed and adjusted, and the estimated yield may not ultimately be realized.
d.Non-income producing security.
e.The interest rate on these loans is subject to 1 month SOFR, which as of September 30, 2023 was 5.32%.
f.The interest rate on these loans is subject to 3 month SOFR, which as of September 30, 2023 was 5.40%.
g.Investment or a portion thereof was on non-accrual status as of September 30, 2023.
The following table sets forth the individual investments in CION/EagleTree's portfolio as of December 31, 2022:
Portfolio CompanyInterest(a)MaturityIndustryPrincipal/
Par Amount/
Units		Cost(b)Fair
Value
Senior Secured First Lien Debt
Berlitz Holdings, Inc.(g)
S+900, 1.00% SOFR Floor
2/14/2025Services: Business$1,200 $1,125 $1,146 
Community Tree Service, LLC(h)
S+850, 1.00% SOFR Floor
6/17/2027Construction & Building499 499 489 
Future Pak, LLC(e)
L+800, 2.00% LIBOR Floor
7/2/2024Healthcare & Pharmaceuticals1,395 1,382 1,372 
Total Senior Secured First Lien Debt3,006 3,007 
Senior Secured Second Lien Debt
Access CIG, LLC(f)
L+775, 0.00% LIBOR Floor
2/27/2026Services: Business7,250 7,220 6,933 
Dayton Superior Corp.(e)
L+700, 2.00% LIBOR Floor
12/4/2024Construction & Building1,010 1,010 1,007 
MedPlast Holdings, Inc.(e)
L+775, 0.00% LIBOR Floor
7/2/2026Healthcare & Pharmaceuticals6,750 6,135 6,337 
Zest Acquisition Corp.(e)
L+700, 1.00% LIBOR Floor
3/14/2026Healthcare & Pharmaceuticals15,000 14,820 14,175 
Total Senior Secured Second Lien Debt29,185 28,452 
Collateralized Securities and Structured Products - Equity
Ivy Hill Middle Market Credit Fund VIII, Ltd. Subordinated Loan(c)
11.84% Estimated Yield
2/2/2026Diversified Financials10,000 9,874 9,523 
Total Collateralized Securities and Structured Products - Equity9,874 9,523 
Equity
American Clinical Solutions LLC, Class A Membership Interests(d)Healthcare & Pharmaceuticals
6,030,384 Units
5,200 3,618 
Anthem Sports and Entertainment Inc., Class A Preferred Stock Warrants(d)Media: Diversified & Production
1,469 Units
486 1,881 
Anthem Sports and Entertainment Inc., Class B Preferred Stock Warrants(d)Media: Diversified & Production
255 Units
— 187 
Anthem Sports and Entertainment Inc., Common Stock Warrants(d)Media: Diversified & Production
4,746 Units
— 580 
BCP Great Lakes II - Series A Holdings LP, Partnership Interests (4.2% ownership)
Diversified FinancialsN/A11,436 11,058 
Carestream Health Holdings, Inc., Common Stock(d)Healthcare & Pharmaceuticals
613,262 Units
21,759 21,544 
CHC Medical Partners, Inc., Series C Preferred Stock, 12% Dividend
Healthcare & Pharmaceuticals
2,727,273 Units
7,891 8,877 
CTS Ultimate Holdings LLC, Class A Preferred Units(d)Construction & Building
3,578,701 Units
1,000 859 
Dayton HoldCo, LLC, Membership Units(d)Construction & Building
37,264 Units
8,400 15,334 
HDNet Holdco LLC, Preferred Unit Call Option(d)Media: Diversified & Production
1 Unit
— 185 
HW Ultimate Holdings, LP, Class A Membership Units, 4% Dividend
Capital Equipment
2,000,000 Units
2,082 130 
Language Education Holdings GP LLC, Common Units(d)Services: Business
133,333 Units
— — 
Language Education Holdings LP, Ordinary Common Units(d)Services: Business
133,333 Units
300 427 
Skillsoft Corp., Class A Common Stock(d)High Tech Industries
243,425 Units
2,000 316 
Spinal USA, Inc. / Precision Medical Inc., Warrants(d)Healthcare & Pharmaceuticals
20,667,324 Units
— — 
Total Equity60,554 64,996 
TOTAL INVESTMENTS$102,619 $105,978 
a.The actual LIBOR rate for each loan listed may not be the applicable LIBOR rate as of December 31, 2022, as the loan may have been priced or repriced based on a LIBOR rate prior to or subsequent to December 31, 2022. The actual SOFR rate for each loan listed may not be the applicable SOFR rate as of December 31, 2022, as the loan may have been priced or repriced based on a SOFR rate prior to or subsequent to December 31, 2022.
b.Represents amortized cost for debt securities and cost for equity investments.
c.The CLO subordinated notes are considered equity positions in the CLO vehicles and are not rated. Equity investments are entitled to recurring distributions, which are generally equal to the remaining cash flow of the payments made by the underlying vehicle's securities less contractual payments to debt holders and expenses. The estimated yield indicated is based upon a current projection of the amount and timing of these recurring distributions and the estimated amount of repayment of principal upon termination. Such projections are periodically reviewed and adjusted, and the estimated yield may not ultimately be realized.
d.Non-income producing security.
e.The interest rate on these loans is subject to 1 month LIBOR, which as of December 31, 2022 was 4.39%.
f.The interest rate on these loans is subject to 3 month LIBOR, which as of December 31, 2022 was 4.77%.
g.The interest rate on these loans is subject to 1 month SOFR, which as of December 31, 2022 was 4.36%.
h.The interest rate on these loans is subject to 3 month SOFR, which as of December 31, 2022 was 4.59%.
The following table includes selected balance sheet information for CION/EagleTree as of September 30, 2023 and December 31, 2022:
Selected Balance Sheet Information:September 30, 2023December 31, 2022
Investments, at fair value (amortized cost of $87,930 and $102,619, respectively)
$92,514 $105,978 
Cash and other assets661 2,476 
Receivable for investments sold and repaid247 — 
Dividend receivable on investments360 225 
Interest receivable on investments286 301 
   Total assets$94,068 $108,980 
Senior secured notes (net of unamortized debt issuance costs of $76 and $94, respectively)
$64,426 $70,904 
Other liabilities181 1,881 
   Total liabilities64,607 72,785 
Members' capital29,461 36,195 
   Total liabilities and members' capital$94,068 $108,980 
The following table includes selected statement of operations information for CION/EagleTree for the three and nine months ended September 30, 2023 and 2022 and for the year ended December 31, 2022:
Three Months Ended
September 30,		Nine Months Ended
September 30,		Year Ended
December 31,
Selected Statement of Operations Information:20232022202320222022
Total investment income$1,777 $4,237 $4,840 $7,960 $9,653 
Total expenses2,541 2,860 7,799 8,382 11,120 
Net realized (loss) gain on investments(177)10,153 (1)10,153 9,947 
Net change in unrealized appreciation (depreciation) on investments780 (3,050)1,226 (3,203)(5,839)
Net (decrease) increase in net assets$(161)$8,480 $(1,734)$6,528 $2,641