Edgar Filing: Solar Senior Capital Ltd.

Large accelerated filer

Accelerated filer

Non-accelerated filer

Smaller Reporting Company

Form 10-Q

UNITED STATES

SECURITIES AND EXCHANGE COMMISSION

Washington, D.C. 20549

FORM 10-Q

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

For the Quarter Ended March 31, 2013

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

Commission File Number: 814-00849

SOLAR SENIOR CAPITAL LTD.

(Exact name of registrant as specified in its charter)


Maryland		27-4288022
(State or Incorporation)		(I.R.S. Employer Identification No.)

500 Park Avenue New York, N.Y.		10022
(Address of principal executive offices)		(Zip Code)

(212) 993-1670

(Registrant’s telephone number, including area code)

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

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

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

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

The number of shares of the registrant’s Common Stock, $.01 par value, outstanding as of May 6, 2013 was 11,514,592.

SOLAR SENIOR CAPITAL LTD.

FORM 10-Q FOR THE QUARTER ENDED MARCH 31, 2013

TABLE OF CONTENTS


		PAGE
PART I. FINANCIAL INFORMATION

Item 1.	Financial Statements Consolidated Statements of Assets and Liabilities as of March 31, 2013 (unaudited) and December 31, 2012		3

	Consolidated Statements of Operations for the three months ended March 31, 2013 (unaudited) and three months ended March 31, 2012 (unaudited)		4

	Consolidated Statements of Changes in Net Assets for the three months ended March 31, 2013 (unaudited) and the year ended December 31, 2012		5

	Consolidated Statements of Cash Flows for the three months ended March 31, 2013 (unaudited) and the three months ended March 31, 2012 (unaudited)		6

	Consolidated Schedule of Investments as of March 31, 2013 (unaudited)		7

	Consolidated Schedule of Investments as of December 31, 2012		10

	Notes to Consolidated Financial Statements (unaudited)		13

	Report of Independent Registered Public Accounting Firm		26

Item 2.	Management’s Discussion and Analysis of Financial Condition and Results of Operations		27

Item 3.	Quantitative and Qualitative Disclosures About Market Risk		39

Item 4.	Controls and Procedures		39

PART II. OTHER INFORMATION

Item 1.	Legal Proceedings		40

Item 1A.	Risk Factors		40

Item 2.	Unregistered Sales of Equity Securities and Use of Proceeds		40

Item 3.	Defaults upon Senior Securities		40

Item 4.	Mine Safety Disclosures		40

Item 5.	Other Information		40

Item 6.	Exhibits		41

	Signatures		42

PART I. FINANCIAL INFORMATION

In this Quarterly Report, “Solar Senior”, “Company”, “Fund”, “we”, “us”, and “our” refer to Solar Senior Capital Ltd. unless the context states otherwise.

Item 1.

Financial Statements

SOLAR SENIOR CAPITAL LTD.

CONSOLIDATED STATEMENTS OF ASSETS AND LIABILITIES

(in thousands, except shares)


	March 31, 2013 (unaudited)			December 31, 2012
Assets
Investments, at fair value (cost: $241,334 and $214,075, respectively)	$	239,616		$	212,602
Cash		2,269			2,647
Receivable for investments sold		1,508			282
Interest receivable		1,422			1,294
Deferred offering costs		111			148
Prepaid expenses and other assets		108			56

Total Assets	$	245,034		$	217,029

Liabilities
Credit facility payable (see note 6 and 7)	$	22,600		$	39,100
Dividends payable		1,352			1,116
Payable for investments purchased		9,552			995
Management fee payable		570			581
Performance-based incentive fees payable		80			84
Interest payable		82			121
Administrative services fee payable		194			431
Other liabilities and accrued expenses		539			498

Total Liabilities	$	34,969		$	42,926

Net Assets
Common stock, par value $0.01 per share, 200,000,000 and 200,000,000 common shares authorized, respectively, and 11,508,527 and 9,500,100 issued and outstanding, respectively	$	115		$	95
Paid-in capital in excess of par		214,822			177,728
Distributions in excess of net investment income		(3,176	)		(2,247	)
Accumulated net realized gain		22			—
Net unrealized depreciation		(1,718	)		(1,473	)

Total Net Assets	$	210,065		$	174,103

Net Asset Value Per Share	$	18.25		$	18.33

See notes to the consolidated financial statements.

SOLAR SENIOR CAPITAL LTD.

CONSOLIDATED STATEMENTS OF OPERATIONS (unaudited)

(in thousands, except per share amounts)


	Three Months Ended March 31, 2013			Three Months Ended March 31, 2012
INVESTMENT INCOME:
Interest	$	4,461		$	3,909

EXPENSES:
Management fees (see note 3)	$	570		$	498
Interest expense		207			221
Performance-based incentive fees (see note 3)		80			48
Administrative services expense		232			164
Insurance expense		70			99
Other general and administrative expenses		175			229

Total operating expenses		1,334			1,259
Debt issuance and related expense (see note 7)		—			24

Total expenses		1,334			1,283

Net investment income	$	3,127		$	2,626

REALIZED AND UNREALIZED GAIN (LOSS) ON INVESTMENTS:
Net realized gain	$	22		$	42
Net change in unrealized gain (loss)		(245	)		3,049

Net realized and unrealized gain (loss)		(223	)		3,091

NET INCREASE IN NET ASSETS RESULTING FROM OPERATIONS	$	2,904		$	5,717

EARNINGS PER SHARE (see note 5)	$	0.26		$	0.60

See notes to consolidated financial statements.

SOLAR SENIOR CAPITAL LTD.

CONSOLIDATED STATEMENTS OF CHANGES IN NET ASSETS

(in thousands, except shares)


	Three months ended March 31, 2013 (unaudited)			Year ended December 31, 2012
Increase in net assets resulting from operations:
Net investment income	$	3,127		$	12,493
Net realized gain		22			618
Net change in unrealized gain (loss)		(245	)		801

Net increase in net assets resulting from operations		2,904			13,912


Dividends and distributions to stockholders:		(4,056	)		(12,255	)


Capital share transactions:
Net proceeds from shares sold		37,200			—
Offering costs and other		(244	)		11
Reinvestment of dividends		158			—

Net increase in net assets from capital share transactions		37,114			11


Total increase in net assets:		35,962			1,668
Net assets at beginning of period		174,103			172,435

Net assets at end of period	$	210,065		$	174,103


Capital share activity:
Shares sold		2,000,000			—
Shares issued from reinvestment of dividends		8,427			—

Net increase from capital share activity		2,008,427			—

See notes to consolidated financial statements.

SOLAR SENIOR CAPITAL LTD.

CONSOLIDATED STATEMENTS OF CASH FLOWS (unaudited)

(in thousands)


	Three months ended March 31, 2013			Three months ended March 31, 2012
Cash Flows from Operating Activities:
Net increase in net assets resulting from operations	$	2,904		$	5,717
Adjustments to reconcile net increase in net assets resulting from operations:
Net realized gain on investments		(22	)		(42	)
Net change in unrealized (gain) loss on investments		245			(3,049	)
Debt issuance costs		—			24
(Increase) decrease in operating assets:
Purchase of investments		(49,308	)		(39,968	)
Proceeds from disposition of investments		22,071			5,800
Receivable for investments sold		(1,226	)		4,931
Deferred offering costs		37			(50	)
Interest receivable		(128	)		(16	)
Prepaid expenses and other assets		(52	)		(44	)
Increase (decrease) in operating liabilities:
Payable for investments purchased		8,557			18,419
Management fee payable		(11	)		(446	)
Performance-based incentive fees payable		(4	)		48
Administrative services expense		(237	)		(98	)
Interest payable		(39	)		68
Other liabilities and accrued expenses		41			(34	)

Net Cash Used in Operating Activities		(17,172	)		(8,740	)

Cash Flows from Financing Activities:
Proceeds from shares sold		37,200			—
Offering costs		(244	)		—
Cash dividends paid		(3,662	)		(1,900	)
Debt issuance costs		—			(24	)
Proceeds from borrowings		39,600			19,800
Repayments of borrowings		(56,100	)		(10,250	)

Net Cash Provided by Financing Activities		16,794			7,626


NET DECREASE IN CASH AND CASH EQUIVALENTS		(378	)		(1,114	)

CASH AND CASH EQUIVALENTS AT BEGINNING OF PERIOD		2,647			2,934


CASH AND CASH EQUIVALENTS AT END OF PERIOD	$	2,269		$	1,820

Supplemental disclosure of cash flow information:
Cash paid for interest	$	246		$	51

Cash paid for income taxes	$	16		$	15

See notes to consolidated financial statements.

SOLAR SENIOR CAPITAL LTD.

CONSOLIDATED SCHEDULE OF INVESTMENTS (unaudited)

March 31, 2013

(in thousands)


Description⁽¹⁾	Industry	Interest⁽²⁾			Basis Point Spread Above Index⁽⁵⁾		Maturity		Par Amount		Cost		Fair Value
Bank Debt/Senior Secured Investments — 110.7%
ABB/Concise Optical LLC	Health Care Providers & Services		5.50	%		L+425		2/06/2019	$	5,000	$	4,975	$	4,975
Aderant North America, Inc.	Software		6.25	%		L+500		12/20/2018		5,000		4,952		5,000
Advantage Sales and Marketing, Inc.	Professional Services		8.25	%		L+750		6/17/2018		7,500		7,500		7,500
AmeriQual Group, LLC	Food Products		6.50	%		L+500		3/28/2016		12,193		12,075		12,193
Apple Leisure Group⁽⁴⁾	Hotels, Motels, Inns & Gaming		7.00	%		L+575		2/28/2019		7,500		7,426		7,425
Asurion, LLC	Insurance		4.50	%		L+325		5/24/2019		9,782		9,733		9,904
ATI Holdings, Inc.⁽⁴⁾	Health Care Providers & Services		5.75	%		L+450		1/31/2020		4,988		4,939		4,938
Attachmate Corporation ⁽⁴⁾	Software		7.25	%		L+575		11/22/2017		11,325		11,131		11,478
Bellisio Foods, Inc. ⁽⁴⁾	Food Products		7.00	%		L+550		12/16/2017		4,650		4,612		4,650
BJ’S Wholesale Club, Inc.	Food & Staples Retailing		9.75	%		L+850		3/26/2020		5,000		4,952		5,200
Catapult Learning LLC ⁽⁴⁾	Education Services		7.50	%		L+600		4/05/2017		3,850		3,795		3,715
Confie Seguros Holding II Co.⁽⁴⁾	Insurance		6.50	%		L+525		11/09/2018		9,975		9,833		9,975
EIG Investors Corp. 2nd Lien	Internet Software & Services		10.25	%		L+900		5/09/2020		5,000		4,952		5,045
Engineering Solutions & Products, LLC ⁽⁷⁾	Aerospace & Defense		8.50	%		P+525		4/21/2017		9,941		9,669		4,871
Hearthside Food Solutions LLC ⁽⁴⁾	Food Products		6.50	%		L+525		6/07/2018		9,997		9,950		9,998
Hoffmaster Group, Inc.⁽⁴⁾	Paper & Forest Products		6.50	%		L+525		1/03/2018		4,763		4,742		4,739
Hoffmaster Group, Inc. 2nd Lien	Paper & Forest Products		10.25	%		L+900		1/03/2019		3,000		2,973		2,970
Insight Pharmaceuticals LLC ⁽⁴⁾	Personal & Nondurable Consumer Products		6.25	%		L+500		8/26/2016		7,880		7,880		7,880
KIK Custom Products, Inc.	Diversified / Conglomerate Service		8.50	%		L+700		5/31/2014		14,688		14,504		14,688
KODA Distribution Group Inc.	Distributors		6.50	%		L+550		4/09/2018		9,600		9,552		9,552
Landslide Holdings, Inc. ⁽⁴⁾	Software		7.00	%		L+575		6/19/2018		4,813		4,729		4,813
Marshall Retail Group, LLC ⁽⁴⁾	Specialty Retail		8.00	%		L+650		10/19/2016		4,750		4,697		4,750
National Vision, Inc. ⁽⁴⁾	Specialty Retail		7.00	%		L+575		8/02/2018		9,875		9,745		9,875
Porex Corporation⁽⁴⁾	Chemicals, Plastics & Rubber		6.75	%		L+525		3/31/2015		4,284		4,248		4,284
Renaissance Learning, Inc. ⁽⁴⁾	Education Services		5.75	%		L+450		11/13/2018		3,980		3,942		4,000
Shield Finance Co. SARL^(3,4,6)	IT Services		6.50	%		L+525		5/10/2019		9,925		9,801		9,925
Shoes for Crews, Inc. ⁽⁴⁾	Textiles & Leather		7.00	%		L+500		3/27/2017		4,722		4,713		4,716
SLT Environmental, Inc. ⁽⁴⁾	Chemicals, Plastics & Rubber		7.00	%		L+550		5/27/2016		9,924		9,826		9,850
Smart Balance, Inc. ^(4,6)	Food Products		7.00	%		L+575		7/02/2018		3,880		3,810		3,919
Sotera Defense Solutions, Inc.	Aerospace & Defense		7.50	%		L+600		4/22/2017		7,395		7,342		7,321
Things Remembered, Inc.⁽⁴⁾	Specialty Retail		8.00	%		L+650		5/24/2018		8,955		8,798		8,955
TriNet HR Corp.⁽⁴⁾	Professional Services		6.50	%		L+525		10/24/2018		9,975		9,928		9,975
Water Pik, Inc⁽⁴⁾	Personal & Nondurable Consumer Products		6.75	%		L+525		8/10/2017		3,425		3,399		3,425

Total Bank Debt/Senior Secured Investments												235,123		232,504

Unsecured Bank Debt/Bonds — 3.4%
Apollo Investment Corporation ⁽⁶⁾	Finance		5.75	%		—		1/15/2016		3,650		3,290		3,878
Asurion Holdco	Insurance		11.00	%		L+950		3/2/2019		3,000		2,921		3,234

Unsecured Bank Debt/Bonds												6,211		7,112

Total Investments⁽⁸⁾ — 114.1%											$	241,334	$	239,616
Liabilities in Excess of Other Assets — (14.1%)														(29,551	)

Net Assets — 100.0%													$	210,065

See notes to consolidated financial statements.

SOLAR SENIOR CAPITAL LTD.

CONSOLIDATED SCHEDULE OF INVESTMENTS (unaudited) (continued)

March 31, 2013

(in thousands)

(1)

We generally acquire our investments in private transactions exempt from registration under the Securities Act of 1933, as amended (the “Securities Act”). Our investments are therefore generally subject to certain limitations on resale, and may be deemed to be “restricted securities” under the Securities Act.

(2)

Floating rate debt investments typically bear interest at a rate determined by reference to either the London Interbank Offered Rate (“LIBOR” or “L”) index rate or the prime index rate (PRIME or “P”), and which typically reset monthly, quarterly or semi-annually. For each debt investment we have provided the current interest rate in effect as of March 31, 2013.

(3)	Shield Finance Co. SARL is domiciled in Luxembourg and is denominated in U.S. dollars. All other investments are domiciled in the United States.

(4)

Indicates an investment that is wholly or partially held by Solar Senior Capital Ltd. through its wholly-owned subsidiary SUNS SPV LLC. Such investments are pledged as collateral under the Senior Secured Revolving Credit Facility (see Note 7 to the consolidated financial statements) and are not generally available to the creditors, if any, of Solar Senior Capital Ltd. The respective par amounts held through SUNS SPV LLC are: Apple Leisure Group $7,500; Attachmate Corporation $9,438; ATI Holdings, Inc. $4,988; Bellisio Foods, Inc. $3,720; Catapult Learning, LLC $3,850; Confie Seguros Holdings II Co. $4,988; Hearthside Food Solutions, LLC $9,998; Hoffmaster Group, Inc. $3,810; Insight Pharmaceuticals LLC $5,431; Landslide Holdings, Inc. $1,925; Marshall Retail $4,750; National Vision, Inc. $9,875; Porex Corporation $4,284; Renaissance Learning, Inc. $3,980; Shield Finance Co. SARL $9,925; Shoes for Crews, Inc. $4,722; SLT Environmental, Inc. $9,924; Smart Balance, Inc. $1,940; Things Remembered, Inc. $ 8,955; TriNet HR Corporation $9,975; and WaterPik, Inc. $3,425. Par balances in excess of these stated amounts are held directly by Solar Senior Capital Ltd.

(5)	Floating rate instruments accrue interest at a predetermined spread relative to an index, typically the LIBOR or PRIME rate. These instruments are typically subject to a LIBOR or PRIME rate floor.

(6)	Indicates assets that the Company believes do not represent “qualifying assets” under Section 55(a) of the Investment Company Act of 1940, as amended. Qualifying assets must represent at least 70% of the Company’s total assets at the time of acquisition of any additional non-qualifying assets.

(7)	Investment is on non-accrual status.

(8)	Aggregate gross unrealized depreciation for federal income tax purposes is $4,209; aggregate gross unrealized appreciation and depreciation for federal tax purposes is $1,402 and $5,611, respectively, based on a tax cost of $243,825.

See notes to consolidated financial statements.

SOLAR SENIOR CAPITAL LTD.

CONSOLIDATED SCHEDULE OF INVESTMENTS (unaudited) (continued)

March 31, 2013

(in thousands)


Industry Classification	Percentage of Total Investments (at fair value) as of March 31, 2013
Food Products		12.8%
Specialty Retail		9.8%
Insurance		9.7%
Software		8.9%
Professional Services		7.3%
Diversified/Conglomerate Service		6.1%
Chemicals, Plastics & Rubber		5.9%
Aerospace & Defense		5.1%
Personal & Nondurable Consumer Products		4.7%
IT Services		4.1%
Distributors		4.0%
Education Services		3.2%
Paper & Forest Products		3.2%
Hotels, Restaurants & Leisure		3.1%
Food Staples Retailing		2.2%
Business Services		2.1%
Health Care Providers & Services		2.1%
Health Education & Childcare		2.1%
Textiles & Leather		2.0%
Finance		1.6%

Total Investments		100.0%

See notes to consolidated financial statements.

SOLAR SENIOR CAPITAL LTD.

CONSOLIDATED SCHEDULE OF INVESTMENTS

December 31, 2012

(in thousands)


Description ⁽¹⁾	Industry	Interest⁽²⁾			Basis Point Spread Above Index⁽⁵⁾		Maturity		Par Amount		Cost		Fair Value
Bank Debt/Senior Secured Investments — 118.1%
ABB/Concise Optical LLC ⁽⁴⁾	Health Care Providers & Services		6.50	%		L+525		10/24/2018	$	4,000	$	3,961	$	4,000
Aderant North America, Inc.	Software		7.25	%		P+400		12/20/2018		5,000		4,950		4,950
AmeriQual Group, LLC	Food Products		6.50	%		L+500		3/28/2016		12,522		12,391		12,522
Amwins Group, LLC	Insurance		9.25	%		L+800		12/6/2019		2,500		2,453		2,525
Asurion, LLC	Insurance		9.00	%		L+750		5/24/2019		4,793		4,759		4,947
Attachmate Corporation ⁽⁴⁾	Software		7.25	%		L+575		11/22/2017		11,550		11,344		11,677
Bellisio Foods, Inc. ⁽⁴⁾	Food Products		7.00	%		L+550		12/16/2017		4,650		4,611		4,650
BJ’S Wholesale Club, Inc.	Food & Staples Retailing		9.75	%		L+850		3/26/2020		5,000		4,951		5,150
Catapult Learning LLC ⁽⁴⁾	Education Services		7.50	%		L+600		4/5/2017		3,900		3,841		3,763
Citadel Plastics Holdings, Inc. ⁽⁴⁾	Chemicals, Plastics & Rubber		6.75	%		L+525		2/28/2018		4,814		4,772		4,814
Confie Seguros Holding II Co.⁽⁴⁾	Insurance		6.50	%		L+525		11/9/2018		10,000		9,853		9,850
EIG Investors Corp. 2nd Lien	Internet Software & Services		10.25	%		L+900		5/9/2020		5,000		4,951		5,000
Engineering Solutions & Products, LLC	Aerospace & Defense		8.50	%		P+525		4/21/2017		9,941		9,669		5,468
Hearthside Food Solutions LLC ⁽⁴⁾	Food Products		6.50	%		L+525		6/7/2018		10,000		9,950		9,950
Hoffmaster Group, Inc.⁽⁴⁾	Paper & Forest Products		6.50	%		L+525		1/3/2018		4,863		4,841		4,838
Hoffmaster Group, Inc. 2nd Lien	Paper & Forest Products		10.25	%		L+900		1/3/2019		3,000		2,972		2,970
Insight Pharmaceuticals LLC ⁽⁴⁾	Personal & Nondurable Consumer Products		6.25	%		L+500		8/26/2016		7,900		7,900		7,900
KIK Custom Products, Inc.	Diversified / Conglomerate Service		8.50	%		L+700		5/31/2014		14,725		14,504		14,725
Landslide Holdings, Inc. ⁽⁴⁾	Software		7.00	%		L+575		6/19/2018		4,875		4,787		4,875
Marshall Retail Group, LLC ⁽⁴⁾	Specialty Retail		8.00	%		L+650		10/19/2016		4,750		4,694		4,750
National Vision, Inc. ⁽⁴⁾	Specialty Retail		7.00	%		L+575		8/2/2018		9,925		9,787		9,925
Porex Corporation⁽⁴⁾	Chemicals, Plastics & Rubber		6.75	%		L+525		3/31/2015		4,284		4,244		4,284
Renaissance Learning, Inc. ⁽⁴⁾	Education Services		5.75	%		L+450		11/13/2018		3,990		3,951		3,990
Shield Finance Co. SARL^(3,4,6)	IT Services		6.50	%		L+525		5/10/2019		9,950		9,817		9,950
Shoes for Crews, Inc. ⁽⁴⁾	Textiles & Leather		6.50	%		L+500		3/27/2017		4,803		4,793		4,803
SLT Environmental, Inc. ⁽⁴⁾	Chemicals, Plastics & Rubber		7.00	%		L+550		5/27/2016		9,924		9,819		9,825
Smart Balance, Inc. ⁽⁴⁾	Food Products		7.00	%		L+575		7/2/2018		3,880		3,808		3,919
Sotera Defense Solutions, Inc.	Aerospace & Defense		7.50	%		L+600		4/22/2017		7,415		7,359		7,341
Things Remembered, Inc.⁽⁴⁾	Specialty Retail		8.00	%		L+650		5/24/2018		8,978		8,814		8,888
TriNet HR Corp.⁽⁴⁾	Professional Services		6.50	%		L+525		10/24/2018		10,000		9,951		9,950
Water Pik, Inc⁽⁴⁾	Personal & Nondurable Consumer Products		6.75	%		L+525		8/10/2017		3,425		3,398		3,425

Total Bank Debt/Senior Secured Investments												207,895		205,624

Unsecured Bank Debt/Bonds —4.0%
Apollo Investment Corporation ⁽⁶⁾	Finance		5.75	%		—		1/15/2016		3,650		3,262		3,778
Asurion Holdco	Insurance		11.00	%		L+950		3/2/2019		3,000		2,918		3,200

Unsecured Bank Debt/Bonds												6,180		6,978

Total Investments⁽⁷⁾ —122.1%											$	214,075	$	212,602
Liabilities in Excess of Other Assets — (22.1%)														(38,499	)

Net Assets — 100.0%													$	174,103

See notes to consolidated financial statements.

SOLAR SENIOR CAPITAL LTD.

CONSOLIDATED SCHEDULE OF INVESTMENTS (continued)

December 31, 2012

(in thousands)

(1)

(2)

Floating rate debt investments typically bear interest at a rate determined by reference to either the London Interbank Offer Rate (LIBOR or “L”) index rate or the prime index rate (PRIME or “P”), and which typically reset monthly, quarterly or semi-annually. For each debt investment we have provided the current interest rate in effect as of December 31, 2012. As of December 31, 2012 all investments are paying cash interest.

(3)	Shield Finance Co. SARL is domiciled in Luxembourg and is denominated in U.S. dollars. All other investments are domiciled in the United States.

(4)

Indicates an investment that is wholly or partially held by Solar Senior Capital Ltd. through its wholly-owned subsidiary SUNS SPV LLC. Such investments are pledged as collateral under the Senior Secured Revolving Credit Facility (see Note 7 to the consolidated financial statements) and are not generally available to the creditors, if any, of Solar Senior Capital Ltd. The respective par amounts held through SUNS SPV LLC are: ABB/Concise Optical Group $4,000; Attachmate Corporation $9,625; Bellisio Foods, Inc. $3,720; Catapult Learning, LLC $3,900; Citadel Plastics Holdings, Inc. $3,851; Confie Seguros Holdings II Co. $5,000; Hearthside Food Solutions, LLC $9,000; Hoffmaster Group, Inc. $3,890; Insight Pharmaceuticals LLC $5,445; Landslide Holdings, Inc. $1,950; Marshall Retail $4,750; National Vision, Inc. $9,925; Porex Corporation $4,284; Renaissance Learning, Inc. $3,990; Shield Finance Co. SARL $9,950; Shoes for Crews, Inc. $4,803; SLT Environmental, Inc. $9,924; Smart Balance, Inc. $1,940; Things Remembered, Inc. $ 8,978; TriNet HR Corporation $10,000; and WaterPik, Inc. $3,425. Par balances in excess of these stated amounts are held directly by Solar Senior Capital Ltd.

(5)	Floating rate instruments accrue interest at a predetermined spread relative to an index, typically the LIBOR or PRIME rate. These instruments are typically subject to a LIBOR or PRIME rate floor.

(6)	Indicates assets that the Company believes do not represent “qualifying assets” under Section 55(a) of the Investment Company Act of 1940, as amended. Qualifying assets must represent at least 70% of the Company’s total assets at the time of acquisition of any additional non-qualifying assets.

(7)	Aggregate gross unrealized depreciation for federal income tax purposes is $3,918; aggregate gross unrealized appreciation and depreciation for federal tax purposes is $1,309 and $5,227, respectively, based on a tax cost of $216,520.

See notes to consolidated financial statements.

SOLAR SENIOR CAPITAL LTD.

CONSOLIDATED SCHEDULE OF INVESTMENTS (continued)

December 31, 2012

(in thousands)


Industry Classification	Percentage of Total Investments (at fair value) as of December 31, 2012
Food Products		14.5%
Specialty Retail		11.1%
Software		10.1%
Insurance		9.7%
Chemicals, Plastics & Rubber		8.9%
Diversified/Conglomerate Service		6.9%
Aerospace & Defense		6.0%
Personal & Nondurable Consumer Products		5.3%
IT Services		4.7%
Professional Services		4.7%
Paper & Forest Products		3.7%
Education Services		3.6%
Food & Staples Retailing		2.4%
Internet Software & Services		2.4%
Textiles & Leather		2.3%
Health Care Providers & Services		1.9%
Finance		1.8%

Total Investments		100.0%

See notes to consolidated financial statements.

SOLAR SENIOR CAPITAL LTD.

NOTES TO CONSOLIDATED FINANCIAL STATEMENTS (unaudited)

March 31, 2013

(in thousands, except share and per share amounts)

Note 1. Organization

Solar Senior Capital Ltd. (“Solar Senior”, the “Company”, “SUNS”, “we”, “us”, or “our”), a Maryland corporation formed on December 16, 2010, is a closed-end, externally managed, non-diversified management investment company that has elected to be treated as a business development company (“BDC”) under the Investment Company Act of 1940 (the “1940 Act”). In addition, for tax purposes we have elected to be treated as a regulated investment company (“RIC”), under the Internal Revenue Code of 1986, as amended (“the Code”).

On January 28, 2011, Solar Senior was capitalized and commenced operations. On February 24, 2011, Solar Senior priced its initial public offering, selling 9.0 million shares, including the underwriters’ over-allotment, at a price of $20.00 per share. Concurrent with this offering, management purchased an additional 500,000 shares through a private placement, also at $20.00 per share.

The Company’s investment objective is to seek to maximize current income consistent with the preservation of capital. We will seek to achieve our investment objective by investing primarily in senior secured loans, including first lien, uni-tranche and second lien debt instruments, made primarily to private middle-market companies whose debt is rated below investment grade, which the Company refers to collectively as “senior loans.” The Company may also invest in debt of public companies that are thinly traded. Under normal market conditions, at least 80% of the value of the Company’s net assets will be invested in senior loans.

Note 2. Significant Accounting Policies

The accompanying consolidated financial statements have been prepared on the accrual basis of accounting in conformity with accounting principles generally accepted in the United States of America (“GAAP”), and include the accounts of the Company and its wholly-owned subsidiary, SUNS SPV LLC (the “SUNS SPV”), a Delaware limited liability company formed in August 2011. The consolidated financial statements reflect all adjustments and reclassifications which, in the opinion of management, are necessary for the fair presentation of the results of the operations and financial condition for the periods presented. All significant intercompany balances and transactions have been eliminated. Certain prior period amounts may have been reclassified to conform to current period presentation.

Interim financial statements are prepared in accordance with GAAP for interim financial information and pursuant to the requirements for reporting on Form 10-Q and Articles 6 or 10 and 12 of Regulation S-X, as appropriate. GAAP also requires management to make estimates and assumptions that affect the reported amount of assets and liabilities at the date of the financial statements and the reported amounts of income and expenses during the reported periods. Accordingly, they do not include all of the information and notes required by GAAP for annual financial statements. Changes in the economic environment, financial markets and any other parameters used in determining these estimates could cause actual results to differ materially. The current period’s results of operations will not necessarily be indicative of results that ultimately may be achieved for the fiscal year ending on December 31, 2013.

In the opinion of management, all adjustments which are of a normal recurring nature considered necessary for the fair presentation of financial statements, have been included.

The significant accounting policies consistently followed by the Company are:

(a)

Investment transactions are accounted for on the trade date;

SOLAR SENIOR CAPITAL LTD.

NOTES TO CONSOLIDATED FINANCIAL STATEMENTS (unaudited) (continued)

March 31, 2013

(in thousands, except share and per share amounts)

(b)

The Company conducts the valuation of its assets in accordance with GAAP and the 1940 Act. The Company generally values its assets on a quarterly basis, or more frequently if required. Investments for which market quotations are readily available on an exchange are valued at the closing price on the date of valuation. The Company may also obtain quotes with respect to certain of its investments from pricing services or brokers or dealers in order to value assets. When doing so, management determines whether the quote obtained is sufficient according to GAAP to determine the fair value of the investment. If determined adequate, the Company uses the quote obtained. Debt investments with remaining maturities of 60 days or less shall each be valued at cost with interest accrued or discount amortized to the date of maturity, unless such valuation, in the judgment of our investment adviser, does not represent fair value, in which case such investments shall be valued at fair value as determined in good faith by or under the direction of our board of directors.

Investments for which reliable market quotations are not readily available or for which the pricing sources do not provide a valuation or methodology or provide a valuation or methodology that, in the judgment of Solar Capital Partners, LLC (the “Investment Adviser”) or the Company’s board of directors (the “Board”) does not represent fair value, each shall be valued as follows: (i) each portfolio company or investment is initially valued by the investment professionals responsible for the portfolio investment; (ii) preliminary valuation conclusions are documented and discussed with senior management; (iii) independent third-party valuation firms engaged by, or on behalf of, the Board will conduct independent appraisals and review management’s preliminary valuations and make their own assessment for (a) each portfolio investment that, when taken together with all other investments in the same portfolio company, exceeds 10% of total assets, plus available borrowings, as of the end of the most recently completed fiscal quarter, and (b) each portfolio investment that is presently in payment default; (iv) the Board will discuss valuations and determine the fair value of each investment in our portfolio in good faith based on the input of the Investment Adviser and, where appropriate, the respective third-party valuation firms.

The recommendation of fair value generally considers the following factors among others, as relevant: the nature and realizable value of any collateral; the portfolio company’s ability to make payments; the portfolio company’s earnings and discounted cash flow; the markets in which the issuer does business; and comparisons to publicly traded securities.

When an external event such as a purchase transaction, public offering or subsequent equity sale occurs, the Company will consider the pricing indicated by the external event to corroborate the valuation. Due to the inherent uncertainty of determining the fair value of investments that do not have a readily available market value, the fair value of the investments may differ significantly from the values that would have been used had a readily available market value existed for such investments, and the differences could be material. Investments of sufficient credit quality purchased within 60 days of maturity are valued at cost plus accreted discount, or minus amortized premium, which approximates fair value.

Investments are valued utilizing a market approach, an income approach, or both approaches, as appropriate. The market approach uses prices and other relevant information generated by market transactions involving identical or comparable assets or liabilities (including a business). The income approach uses valuation techniques to convert future amounts (for example, cash flows or earnings) to a single present amount (discounted). The measurement is based on the value indicated by current market expectations about those future amounts. In following these approaches, the types of factors that we may take into account in fair value pricing our investments include, as relevant: available

SOLAR SENIOR CAPITAL LTD.

NOTES TO CONSOLIDATED FINANCIAL STATEMENTS (unaudited) (continued)

March 31, 2013

(in thousands, except share and per share amounts)

current market data, including relevant and applicable market trading and transaction comparables, applicable market yields and multiples, security covenants, call protection provisions, information rights, the nature and realizable value of any collateral, the portfolio company’s ability to make payments, its earnings and discounted cash flows, the markets in which the portfolio company does business, comparisons of financial ratios of peer companies that are public, M&A comparables, and enterprise values, among other factors. When available, broker quotations and/or quotations provided by pricing services are considered as an input in the valuation process. For the three months ended March 31, 2013, there has been no change to the Company’s valuation techniques and the nature of the related inputs considered in the valuation process.

Accounting Standards Codification (“ASC”) 820 classifies the inputs used to measure these fair values into the following hierarchy:

Level 1: Quoted prices in active markets for identical assets or liabilities, accessible by the Company at the measurement date.

Level 2: Quoted prices for similar assets or liabilities in active markets, or quoted prices for identical or similar assets or liabilities in markets that are not active, or other observable inputs other than quoted prices.

Level 3: Unobservable inputs for the asset or liability.

In all cases, the level in the fair value hierarchy within which the fair value measurement in its entirety falls is determined based on the lowest level of input that is significant to the fair value measurement. Our assessment of the significance of a particular input to the fair value measurement in its entirety requires judgment and considers factors specific to each investment.

(c)

Gains or losses on investments are calculated by using the specific identification method.

(d)

The Company records interest, adjusted for amortization of premium and accretion of discount, on an accrual basis. Loan origination fees, original issue discount, and market discounts are capitalized and we amortize such amounts into income using the interest method or on a straight-line basis, as applicable. Upon the prepayment of a loan, any unamortized loan origination fees are recorded as interest income. The Company records prepayment premiums on loans and other investments as interest income when we receive such amounts. Capital structuring and other fees for services rendered are recorded as other income when earned.

(e)

The Company intends to comply with the applicable provisions of the Internal Revenue Code pertaining to regulated investment companies to make distributions of taxable income sufficient to relieve it of substantially all Federal income taxes. The Company, at its discretion, may carry forward taxable income in excess of calendar year distributions and pay a 4% excise tax on this income. The Company will accrue excise tax on estimated excess taxable income as appropriate.

(f)

Book and tax basis differences relating to stockholder dividends and distributions and other permanent book and tax differences are typically reclassified among the Company’s capital accounts annually. In addition, the character of income and gains to be distributed is determined in accordance with income tax regulations that may differ from GAAP.

(g)

Dividends and distributions to common stockholders are recorded as of the record date. The amount to be paid out as a dividend is determined by the board of directors. Net realized capital gains, if any, are generally distributed or deemed distributed at least annually.

SOLAR SENIOR CAPITAL LTD.

NOTES TO CONSOLIDATED FINANCIAL STATEMENTS (unaudited) (continued)

March 31, 2013

(in thousands, except share and per share amounts)

(h)

In accordance with Regulation S-X Article 6.03 and ASC 810 — Consolidation, the Company generally will not consolidate its interest in any operating company other than in investment company subsidiaries, certain financing subsidiaries, and controlled operating companies substantially all of whose business consists of providing services to the Company.

(i)

The accounting records of the Company are maintained in U.S. dollars. Any assets and liabilities denominated in foreign currencies are translated into U.S. dollars based on the rate of exchange of such currencies against U.S. dollars on the date of valuation. The Company will not isolate that portion of the results of operations resulting from changes in foreign exchange rates on investments from the fluctuations arising from changes in market prices of securities held. Such fluctuations would be included with the net realized and unrealized gain or loss from investments. The Company’s investments in foreign securities, if any, may involve certain risks, including without limitation: foreign exchange restrictions, expropriation, taxation or other political, social or economic risks, all of which could affect the market and/or credit risk of the investment. In addition, changes in the relationship of foreign currencies to the U.S. dollar can significantly affect the value of these investments and therefore the earnings of the Company.

(j)

The Company has made an irrevocable election to apply the fair value option of accounting to its senior secured revolving credit facility (the “Credit Facility”), in accordance with ASC 825-10 and uses an independent third-party valuation firm to measure its fair value.

(k)

The Company records expenses related to shelf filings and applicable equity offering costs as prepaid assets. These expenses are charged as a reduction of capital upon utilization, in accordance with ASC 946-20-25.

(l)

Investments that are expected to pay regularly scheduled interest in cash are generally placed on non-accrual status when principal or interest cash payments are past due 30 days or more and/or when it is no longer probable that principal or interest cash payments will be collected. Such non-accrual investments are restored to accrual status if past due principal and interest are paid in cash, and in management’s judgment, are likely to continue timely payment of their remaining interest obligations. Cash interest payments received on non-accrual designated investments may be recognized as income or applied to principal depending on management’s judgment.

(m)

The Company defines cash equivalents as securities that are readily convertible into known amounts of cash and so near their maturity that they present insignificant risk of changes in value because of changes in interest rates. Generally, only securities with a maturity of three months or less from the date of purchase would qualify, with limited exceptions. The Company deems that certain U.S. Treasury bills, repurchase agreements and other high-quality, short-term debt securities would qualify as cash equivalents.

Note 3. Agreements

Solar Senior has an Investment Advisory and Management Agreement with the Investment Adviser, under which the Investment Adviser manages the day-to-day operations of, and provides investment advisory services to, Solar Senior. For providing these services, the Investment Adviser receives a fee from Solar Senior, consisting of two components—a base management fee and an incentive fee. The base management fee is calculated at an annual rate of 1.00% of gross assets. For services rendered under the Investment Advisory and Management Agreement, the base management fee is payable quarterly in arrears. The base management fee is calculated based on the average value of our gross assets at the end of the two most recently completed calendar quarters. Base management fees for any partial month or quarter will be appropriately pro-rated.

SOLAR SENIOR CAPITAL LTD.

NOTES TO CONSOLIDATED FINANCIAL STATEMENTS (unaudited) (continued)

March 31, 2013

(in thousands, except share and per share amounts)

The incentive fee has two parts, as follows: one is calculated and payable quarterly in arrears based on our pre-incentive fee net investment income for the immediately preceding calendar quarter. For this purpose, pre-incentive fee net investment income means interest income, dividend income and any other income (other than fees for providing managerial assistance) accrued during the calendar quarter, minus our operating expenses for the quarter (excluding the incentive fee). Pre-incentive fee net investment income includes, in the case of investments, if any, with a deferred interest feature (such as original issue discount, debt instruments with pay-in-kind interest and zero-coupon securities), accrued income that we have not yet received in cash. Pre-incentive fee net investment income does not include any realized capital gains, computed net of all realized capital losses or unrealized capital depreciation. Pre-incentive fee net investment income, expressed as a rate of return on the value of our net assets at the end of the immediately preceding calendar quarter, is compared to a hurdle of 1.75% per quarter (7.00% annualized). The Company pays the Investment Adviser an incentive fee with respect to pre-incentive fee net investment income for each calendar quarter as follows:

•

no incentive fee in any calendar quarter in which our pre-incentive fee net investment income does not exceed the hurdle of 1.75%;

•

50% of pre-incentive fee net investment income with respect to that portion of such pre-incentive fee net investment income, if any, that exceeds the hurdle but is less than 2.9167% in any calendar quarter (11.67% annualized);

and

•

20% of the amount of pre-incentive fee net investment income, if any, that exceeds 2.9167% in any calendar quarter (11.67% annualized) will be payable to the Investment Adviser.

For the three months ended March 31, 2013 and 2012, the Company recognized $570 and $498, respectively, in base management fees and $80 and $48, respectively, in performance-based incentive fees.

The second part of the incentive fee is determined and payable in arrears as of the end of each calendar year (or upon termination of the Investment Advisory Agreement, as of the termination date) and will equal 20% of the Company’s cumulative realized capital gains less cumulative realized capital losses, unrealized capital depreciation (unrealized depreciation on a gross investment-by-investment basis at the end of each calendar year) and all capital gains upon which prior performance-based capital gains incentive fee payments were previously made to the Investment Adviser. For financial statement purposes, the second part of the incentive fee is accrued based upon 20% of cumulative net realized gains and net unrealized capital appreciation. No accrual was required for the three months ended March 31, 2013 and 2012.

Solar Senior has also entered into an Administration Agreement with Solar Capital Management, LLC (the “Administrator”) under which the Administrator provides administrative services for Solar Senior. For providing these services, facilities and personnel, Solar Senior reimburses the Administrator for Solar Senior’s allocable portion of overhead and other expenses incurred by the Administrator in performing its obligations under the Administration Agreement, including rent. The Administrator will also provide, on Solar Senior’s behalf, managerial assistance to those portfolio companies to which Solar Senior is required to provide such assistance.

For the three months ended March 31, 2013 and 2012, the Company recognized expenses under the Administration Agreement of $232 and $164, respectively.

SOLAR SENIOR CAPITAL LTD.

NOTES TO CONSOLIDATED FINANCIAL STATEMENTS (unaudited) (continued)

March 31, 2013

(in thousands, except share and per share amounts)

Note 4. Net Asset Value Per Share

At March 31, 2013, the Company’s total net assets and net asset value per share were $210,065 and $18.25, respectively. This compares to total net assets and net asset value per share at December 31, 2012 of $174,103 and $18.33, respectively.

Note 5. Earnings Per Share

The following table sets forth the computation of basic and diluted earnings per share, pursuant to ASC 260-10, for the three months ended March 31, 2013 and March 31, 2012:


	Three Months Ended
	March 31, 2013		March 31, 2012
Earnings per share (basic & diluted)
Numerator for increase in net assets per share:	$	2,904	$	5,717
Denominator for weighted average shares:		11,127,825		9,500,100
Earnings per share:		0.26		0.60

Note 6. Fair Value

Fair value is defined as the price that would be received to sell an asset or paid to transfer a liability in an orderly transaction between market participants at the measurement date. GAAP establishes a framework for measuring fair value that includes a hierarchy used to classify the inputs used in measuring fair value. The hierarchy prioritizes the inputs to valuation techniques used to measure fair value into three levels. The level in the fair value hierarchy within which the fair value measurement falls is determined based on the lowest level input that is significant to the fair value measurement. The levels of the fair value hierarchy are as follows:

Level 1. Financial assets and liabilities whose values are based on unadjusted quoted prices for identical assets or liabilities in an active market that the Company has the ability to access.

Level 2. Financial assets and liabilities whose values are based on quoted prices in markets that are not active or model inputs that are observable either directly or indirectly for substantially the full term of the asset or liability. Level 2 inputs include the following:

Quoted prices for similar assets or liabilities in active markets;

Quoted prices for identical or similar assets or liabilities in non-active markets;

Pricing models whose inputs are observable for substantially the full term of the asset or liability; and

Pricing models whose inputs are derived principally from or corroborated by observable market data through correlation or other means for substantially the full term of the asset or liability.

Level 3. Financial assets and liabilities whose values are based on prices or valuation techniques that require inputs that are both unobservable and significant to the overall fair value measurement. These inputs reflect management’s own assumptions about the assumptions a market participant would use in pricing the asset or liability.

SOLAR SENIOR CAPITAL LTD.

NOTES TO CONSOLIDATED FINANCIAL STATEMENTS (unaudited) (continued)

March 31, 2013

(in thousands, except share and per share amounts)

When the inputs used to measure fair value fall within different levels of the hierarchy, the level within which the fair value measurement is categorized is based on the lowest level input that is significant to the fair value measurement in its entirety. For example, a Level 3 fair value measurement may include inputs that are observable (Levels 1 and 2) and unobservable (Level 3). Therefore gains and losses for such assets and liabilities categorized within the Level 3 table below may include changes in fair value that are attributable to both observable inputs (Levels 1 and 2) and unobservable inputs (Level 3).

A review of fair value hierarchy classifications is conducted on a quarterly basis. Changes in the observability of valuation inputs may result in a reclassification for certain financial assets or liabilities. Reclassifications impacting Level 3 of the fair value hierarchy are reported as transfers in/out of the Level 3 category as of the beginning of the quarter in which the reclassifications occur.

The following tables present the balances of assets and liabilities measured at fair value on a recurring basis, as of March 31, 2013 and December 31, 2012:

Fair Value Measurements

As of March 31, 2013


	Level 1		Level 2		Level 3		Total
Assets:
Bank Debt/Senior Secured Loans	$	—	$	26,582	$	205,922	$	232,504
Unsecured Loans/ Bonds		—		7,112		—		7,112

Total Investments		—		33,694		205,922		239,616

Credit Facility		—		—	$	22,600	$	22,600

Fair Value Measurements

As of December 31, 2012


	Level 1		Level 2		Level 3		Total
Assets:
Bank Debt/Senior Secured Loans	$	—	$	21,744	$	183,850	$	205,624
Unsecured Loans/ Bonds		—		6,978		—		6,978

Total Investments		—		28,752		183,850		212,602

Credit Facility		—		—	$	39,100	$	39,100

SOLAR SENIOR CAPITAL LTD.

NOTES TO CONSOLIDATED FINANCIAL STATEMENTS (unaudited) (continued)

March 31, 2013

(in thousands, except share and per share amounts)

The following table provides a summary of the changes in fair value of Level 3 assets for the three months ended March 31, 2013 as well as the portion of gains or losses included in income attributable to unrealized gains or losses related to those assets and liabilities still held at March 31, 2013:

Fair Value Measurements Using Level 3 Inputs

As of March 31, 2013


	Bank Debt/Senior Secured Loans
Fair value, December 31, 2012	$	183,850
Total gains or losses included in earnings:
Net realized gain		200
Net change in unrealized gain (loss)		(395	)
Purchase of investment securities		34,527
Proceeds from dispositions of investment securities		(12,260	)
Transfers in/out of Level 3		—

Fair value, March 31, 2013	$	205,922

Unrealized gains (losses) for the period relating to those Level 3 assets that were still held by the Company at the end of the period:
Net change in unrealized gain (loss)	$	(353	)

During the three months ended March 31, 2013, there were no transfers in and out of Levels 1, 2, or 3. The Company had no assets or liabilities measured at fair value on a nonrecurring basis during the period.

The following table shows a reconciliation of the beginning and ending balances for fair valued liabilities measured using significant unobservable inputs (Level 3) for the three months ended March 31, 2013:


Credit Facility	Fair Value
Fair value, December 31, 2012	$	39,100
Total unrealized appreciation		—
Borrowings		39,600
Repayments		(56,100	)
Transfers in/out of Level 3		—

Fair value, March 31, 2013	$	22,600

The Company has made an irrevocable election to apply the fair value option of accounting to the Credit Facility, in accordance with ASC 825-10. On March 31, 2013, there were borrowings of $22,600 on the Credit Facility. The Company uses an independent third-party valuation firm to measure the fair value of the Credit Facility.

SOLAR SENIOR CAPITAL LTD.

NOTES TO CONSOLIDATED FINANCIAL STATEMENTS (unaudited) (continued)

March 31, 2013

(in thousands, except share and per share amounts)

The following table provides a summary of the changes in fair value of Level 3 assets for the year ended December 31, 2012 as well as the portion of gains or losses included in income attributable to unrealized gains or losses related to those assets and liabilities still held at December 31, 2012:

Fair Value Measurements Using Level 3 Inputs

As of December 31, 2012


	Bank Debt/Senior Secured Loans
Fair value, December 31, 2011	$	160,976
Total gains or losses included in earnings:
Net realized gain		28
Net change in unrealized gain (loss)		(812	)
Purchase of investment securities		167,834
Proceeds from dispositions of investment securities		(144,176	)
Transfers in/out of Level 3		—

Fair value, December 31, 2012	$	183,850

Unrealized gains (losses) for the year relating to those Level 3 assets that were still held by the Company at the end of the year:
Net change in unrealized gain (loss)	$	(652	)

During the year ended December 31, 2012, there were no transfers in and out of Levels 1, 2, or 3. The Company had no assets or liabilities measured at fair value on a nonrecurring basis during the year.

The following table shows a reconciliation of the beginning and ending balances for fair valued liabilities measured using significant unobservable inputs (Level 3) for the year ended December 31, 2012:


Credit Facility	Fair Value
Fair value, December 31, 2011	$	8,600
Total unrealized appreciation		—
Borrowings		130,383
Repayments		(99,883	)
Transfers in/out of Level 3		—

Fair value, December 31, 2012	$	39,100

The Company has made an irrevocable election to apply the fair value option of accounting to the Credit Facility, in accordance with ASC 825-10. On December 31, 2012, there were borrowings of $39,100 on the Credit Facility. The Company uses an independent third-party valuation firm to measure the fair value of our Credit Facility.

SOLAR SENIOR CAPITAL LTD.

NOTES TO CONSOLIDATED FINANCIAL STATEMENTS (unaudited) (continued)

March 31, 2013

(in thousands, except share and per share amounts)

Quantitative Information about Level 3 Fair Value Measurements

The Company typically determines the fair value of its performing debt investments utilizing a yield analysis. In a yield analysis, a price is ascribed for each investment based upon an assessment of current and expected market yields for similar investments and risk profiles. Additional consideration is given to current contractual interest rates, relative maturities and other key terms and risks associated with an investment. Among other factors, a significant determinant of risk is the amount of leverage used by the portfolio company relative to the total enterprise value of the company, and the rights and remedies of our investment within each portfolio company.

Significant unobservable quantitative inputs typically used in the fair value measurement of the Company’s Level 3 assets and liabilities primarily reflect current market yields, including indices, and readily available quotes from brokers, dealers, and pricing services as indicated by comparable assets and liabilities, as well as enterprise values and earnings before income taxes, depreciation and amortization (“EBITDA”) multiples of similar companies, and comparable market transactions for equity securities.

Quantitative information about the Company’s Level 3 asset and liability fair value measurements as of March 31, 2013 is summarized in the table below:

Asset or

Liability

Fair Value at
March 31, 2013

Valuation

Techniques/

Methodology

Unobservable

Input

Range (Weighted

Average)

Senior Secured / Bank Debt

Asset

205,922

Yield Analysis/Market

Approach/Broker quoted

Enterprise value

Market Yields /Bid-Ask Spreads/ EBITDA Multiples

5.6% - 10.6% (7.2%)

4.7x - 6.9x (5.9x)

Credit Facility

Liability

22,600

Yield Analysis/Market

Approach

Market Yields

L+0.5% - L+5.5%

(L+2.7%)

Quantitative information about the Company’s Level 3 asset and liability fair value measurements as of December 31, 2012 is summarized in the table below:

Asset or

Liability

Fair Value at
December 31, 2012

Valuation

Techniques/

Methodology

Unobservable

Input

Range (Weighted

Average)

Senior Secured / Bank Debt

Asset

183,850

Yield Analysis/Market

Approach/Broker quoted

Enterprise value

Market Yields /Bid-Ask Spreads/ EBITDA Multiples

5.8% -10.6% (7.8%)

3.6x - 7.3x (5.8x)

Credit Facility

Liability

39,100

Yield Analysis/Market

Approach

Market Yields

L+0.5% - L+5.5%

(L+2.7%)

Significant increases or decreases in any of the above unobservable inputs in isolation, including unobservable inputs used in deriving bid-ask spreads, if applicable, could result in a significantly lower or higher fair value measurement for such assets and liabilities.

SOLAR SENIOR CAPITAL LTD.

NOTES TO CONSOLIDATED FINANCIAL STATEMENTS (unaudited) (continued)

March 31, 2013

(in thousands, except share and per share amounts)

Note 7. Debt

Senior Secured Revolving Credit Facility—On August 26, 2011, the Company established the SUNS SPV which entered into a $200 million senior secured revolving credit facility (the “Credit Facility”) with Citigroup Global Markets Inc. acting as administrative agent. The Credit Facility was scheduled to mature on August 26, 2016 and generally bore interest at a rate of LIBOR plus 2.25%. The Credit Facility has $150 million immediately available with an additional $50 million available under a delayed draw feature. The Credit Facility can also be expanded up to $600 million and is secured by all of the assets held by the SUNS SPV. Under the terms of the Credit Facility, Solar Senior and the SUNS SPV, as applicable, have made certain customary representations and warranties, and are required to comply with various covenants, including leverage restrictions, reporting requirements and other customary requirements for similar credit facilities. The Credit Facility also includes usual and customary events of default for credit facilities of this nature.

On November 7, 2012, the Company amended the Credit Facility. As a result of the amendment, the stated interest rate on the Credit Facility was reduced to LIBOR plus 2.00% from LIBOR plus 2.25%, and the Credit Facility continues to have no LIBOR floor requirement. In addition, the amendment reduced certain non-usage fees. The amendment also provided us greater flexibility and extended the final maturity date to November 6, 2017.

The Company has made an irrevocable election to apply the fair value option of accounting to the Credit Facility, in accordance with ASC 825-10. Accounting for the Credit Facility at fair value will better align the measurement methodologies of assets and liabilities, which may mitigate certain earnings volatility. ASC 825-10 requires entities to display the fair value of the selected assets and liabilities on the face of the Consolidated Statement of Assets and Liabilities and changes in fair value of the Credit Facility are reported in the Consolidated Statement of Operations. As a result of this election, approximately $2.8 million of costs related to the establishment of the original Credit Facility was expensed during the period January 28, 2011 (commencement of operations) to December 31, 2011, and approximately $1.0 million was expensed during the year ended December 31, 2012 related to the amendment, rather than being deferred and amortized over the life of the Credit Facility.

The average annualized interest cost for all borrowings for the three months ended March 31, 2013 and the year ended December 31, 2012 was 2.22% and 2.48%, respectively. These costs are exclusive of commitment fees and for other prepaid expenses related to establishing the Credit Facility. This average annualized interest cost reflects the average interest cost for all outstanding borrowings. The maximum amount borrowed on the Credit Facility during the three months ended March 31, 2013 and the year ended December 31, 2012, was $40,200 and $74,500, respectively.

SOLAR SENIOR CAPITAL LTD.

NOTES TO CONSOLIDATED FINANCIAL STATEMENTS (unaudited) (continued)

March 31, 2013

(in thousands, except share and per share amounts)

Note 8. Financial Highlights

The following is a schedule of financial highlights for the three months ended March 31, 2013 and for the year ended December 31, 2012:


	Three months ended March 31, 2013			Year ended December 31, 2012
Per Share Data⁽¹⁾:
Net asset value, beginning of period	$	18.33		$	18.15

Net investment income		0.28			1.31
Net realized and unrealized gain (loss)		(0.02	)		0.15

Net increase in net assets resulting from operations		0.26			1.46

Anti-dilution from issuance of common stock		0.05			—
Offering costs and other		(0.02	)		0.01
Dividends and distributions to shareholders		(0.37	)		(1.29	)

Net asset value, end of period	$	18.25		$	18.33


Total Return^(2,3)		4.83	%		27.65	%

Net assets, end of period	$	210,065		$	174,103

Per share market value, end of period	$	19.20		$	18.66

Shares outstanding, end of period		11,508,527			9,500,100

Ratio to average net assets⁽³⁾:
Net investment income		1.53	%		7.14	%

Operating expenses		0.55	%		3.20	%
Interest and related expenses		0.10	%		1.40	%

Total Expenses		0.65	%		4.60	%

Average debt outstanding	$	18,971		$	41,439
Portfolio turnover ratio		9.5	%		74.5	%

(1)	Calculated using the average shares outstanding method.

(2)	Total return is based on the change in market price per share during the period and takes into account any dividends, if any, reinvested in accordance with the dividend reinvestment plan.

(3)	Not annualized for periods less than one year.

SOLAR SENIOR CAPITAL LTD.

NOTES TO CONSOLIDATED FINANCIAL STATEMENTS (unaudited) (continued)

March 31, 2013

(in thousands, except share and per share amounts)

Information about the Company’s senior securities is shown in the following table as of each year ended December 31 since the Company commenced operations, unless otherwise noted. The “—” indicates information which the SEC expressly does not require to be disclosed for certain types of senior securities.


Class and Year	Total Amount Outstanding (dollars in thousands) ⁽¹⁾		Asset Coverage Per Unit ⁽²⁾		Involuntary Liquidating Preference Per Unit ⁽³⁾		Average Market Value Per Unit ⁽⁴⁾
Credit Facility
Fiscal 2013 (through March 31,2013)	$	22,600	$	10,295	$	—		N/A
Fiscal 2012		39,100		5,453		—		N/A
Fiscal 2011		8,600		21,051		—		N/A

(1)	Total amount of each class of senior securities outstanding at the end of the period presented.

(2)

The asset coverage ratio for a class of senior securities representing indebtedness is calculated as our consolidated total assets, less all liabilities and indebtedness not represented by senior securities, divided by senior securities representing indebtedness. This asset coverage ratio is multiplied by one thousand to determine the Asset Coverage Per Unit. In order to determine the specific Asset Coverage Per Unit for each class of debt, the total Asset Coverage Per Unit would be divided based on the amount outstanding at the end of the period for each.

(3)	The amount to which such class of senior security would be entitled upon the involuntary liquidation of the issuer in preference to any security junior to it.

(4)	Not applicable, we do not have senior securities that are registered for public trading.

Note 9. Subsequent Events

The Company has evaluated the need for disclosures and/or adjustments resulting from subsequent events through the date the consolidated financial statements were issued.

On April 8, 2013, our board of directors declared a monthly dividend of $0.1175 per share payable on May 1, 2013 to holders of record as of April 25, 2013.

On May 7, 2013, our board of directors declared a monthly dividend of $0.1175 per share payable on June 3, 2013 to holders of record as of May 23, 2013.

Report of Independent Registered Public Accounting Firm

The Board of Directors and Shareholders

Solar Senior Capital Ltd.:

We have reviewed the accompanying consolidated statement of assets and liabilities, including the consolidated schedule of investments, of Solar Senior Capital Ltd. (the “Company”) as of March 31, 2013, and the consolidated statements of operations for the three month periods ended March 31, 2013 and 2012, the consolidated statement of changes in net assets for the three month period ended March 31, 2013, and the statements of cash flows for the three month periods ended March 31, 2013 and 2012. These interim consolidated financial statements are the responsibility of the Company’s management.

We conducted our reviews in accordance with the standards of the Public Company Accounting Oversight Board (United States). A review of interim financial information consists principally of applying analytical procedures and making inquiries of persons responsible for financial accounting and reporting matters. It is substantially less in scope than an audit conducted in accordance with the standards of the Public Company Accounting Oversight Board (United States), the objective of which is the expression of an opinion regarding the financial statements taken as a whole. Accordingly, we do not express such an opinion.

Based on our reviews, we are not aware of any material modifications that should be made to the accompanying interim consolidated financial statements in order for them to be in conformity with U.S. generally accepted accounting principles.

We have previously audited, in accordance with the standards of the Public Company Accounting Oversight Board (United States), the accompanying consolidated statement of assets and liabilities, including the consolidated schedule of investments, of Solar Senior Capital Ltd., as of December 31, 2012 and the related consolidated statement of changes in net assets for the year ended December 31, 2012, and we expressed an unqualified opinion on them in our report dated February 25, 2013.

/s/ KPMG LLP

New York, New York

May 7, 2013

Item

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

The information contained in this section should be read in conjunction with our financial statements and notes thereto appearing elsewhere in this report.

Some of the statements in this report constitute forward-looking statements, which relate to future events or our future performance or financial condition. The forward-looking statements contained herein involve risks and uncertainties, including statements as to:

•

our future operating results;

•

our business prospects and the prospects of our portfolio companies;

•

the impact of investments that we expect to make;

•

our contractual arrangements and relationships with third parties;

•

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

•

the ability of our portfolio companies to achieve their objectives;

•

our expected financings and investments;

•

the adequacy of our cash resources and working capital; and

•

the timing of cash flows, if any, from the operations of our portfolio companies.

We generally use words such as “anticipates,” “believes,” “expects,” “intends” and similar expressions to identify forward-looking statements. Our actual results could differ materially from those projected in the forward-looking statements for any reason, including any factors set forth in “Risk Factors” and elsewhere in this report.

We have based the forward-looking statements included in this report on information available to us on the date of this report, and we assume no obligation to update any such forward-looking statements. Although we undertake no obligation to revise or update any forward-looking statements, whether as a result of new information, future events or otherwise, you are advised to consult any additional disclosures that we may make directly to you or through reports that we in the future may file with the SEC, including any annual reports on Form 10-K, quarterly reports on Form 10-Q and current reports on Form 8-K.

Overview

Solar Senior Capital Ltd. (“Solar Senior”, the “Company”, or “we”), a Maryland corporation formed in December 2010, is a closed-end, externally managed, non-diversified management investment company that has elected to be treated as a business development company (“BDC”) under the Investment Company Act of 1940, as amended (the “1940 Act”). In addition, for tax purposes the Company has elected to be treated as a regulated investment company (“RIC”) under Subchapter M of the Internal Revenue Code of 1986, as amended (the “Code”).

On February 24, 2011, we priced our initial public offering, selling 9.0 million shares, including the underwriters’ over-allotment, at a price of $20.00 per share. Concurrent with this offering, management purchased an additional 500,000 shares through a concurrent private placement, also at $20.00 per share.

On August 26, 2011, the Company established the SUNS SPV which entered into a $200 million senior secured revolving credit facility (the “Credit Facility”) with Citigroup Global Markets Inc. acting as administrative agent. The Credit Facility was scheduled to mature on August 26, 2016 and generally bore interest at the London Interbank Offered Rate (“LIBOR”) plus 2.25%. The Credit Facility has $150 million immediately available with an additional $50 million available under a delayed draw feature. The Credit Facility can also be

expanded up to $600 million and is secured by all of the assets held by the SUNS SPV. Under the terms of the Credit Facility, Solar Senior and the SUNS SPV, as applicable, have made certain customary representations and warranties, and are required to comply with various covenants, including leverage restrictions, reporting requirements and other customary requirements for similar credit facilities. The Credit Facility also includes usual and customary events of default for credit facilities of this nature.

On November 7, 2012, we amended our $200 million Credit Facility. As a result of the amendment, the stated interest rate on the Credit Facility was reduced to LIBOR plus 2.00% from LIBOR plus 2.25%, and the Credit Facility continues to have no LIBOR floor requirement. In addition, the amendment reduced certain non-usage fees. The amendment also provided us greater flexibility and extended the final maturity date to November 6, 2017.

We invest primarily in U.S. middle market companies, where we believe the supply of primary capital is limited and the investment opportunities are most attractive. Our investment objective is to seek to maximize current income consistent with the preservation of capital. We seek to achieve our investment objective by investing primarily in senior loans, including first lien, uni-tranche, and second lien debt instruments, made to private middle-market companies whose debt is rated below investment grade, which we refer to collectively as “senior loans.” We may also invest in debt of public companies that are thinly traded. Under normal market conditions, at least 80% of the value of our net assets (including the amount of any borrowings for investment purposes) will be invested in senior loans. Senior loans typically pay interest at rates which are determined periodically on the basis of a floating base lending rate, primarily LIBOR, plus a premium. Senior loans in which we expect to invest are typically made to U.S. and, to a limited extent, non-U.S. corporations, partnerships and other business entities which operate in various industries and geographical regions. Senior loans typically are rated below investment grade. Securities rated below investment grade are often referred to as “leveraged loans” or “high yield” securities, and may be considered “high risk” compared to debt instruments that are rated investment grade.

We expect to invest in senior loans made primarily to private, leveraged middle-market companies with approximately $20 million to $60 million of earnings before income taxes, depreciation and amortization (“EBITDA”). Our business model is focused primarily on the direct origination of investments through portfolio companies or their financial sponsors. We expect that our investments will generally range between $5 million and $30 million each, although we expect that this investment size will vary proportionately with the size of our capital base. In addition, we may invest a portion of our portfolio in other types of investments, which we refer to as opportunistic investments, which are not our primary focus but are intended to enhance our overall returns. These opportunistic investments may include, but are not limited to, direct investments in public companies that are not thinly traded and securities of leveraged companies located in select countries outside of the United States. We may invest up to 30% of our total assets in such opportunistic investments, including senior loans issued by non-U.S. issuers, subject to compliance with our regulatory obligations as a BDC under the 1940 Act.

As of March 31, 2013, our adviser Solar Capital Partners has invested approximately $3.5 billion in more than 120 different portfolio companies since it was founded in 2006. Over the same period, Solar Capital Partners completed transactions with more than 90 different financial sponsors.

Recent Developments

On April 8, 2013, our board of directors declared a monthly dividend of $0.1175 per share payable on May 1, 2013 to holders of record as of April 25, 2013.

On May 7, 2013, our board of directors declared a monthly dividend of $0.1175 per share payable on June 3, 2013 to holders of record as of May 23, 2013.

Investments

Our level of investment activity can and does vary substantially from period to period depending on many factors, including the amount of debt and equity capital available to middle market companies, the level of merger and acquisition activity for such companies, the general economic environment and the competitive environment for the types of investments we make. As a BDC, we must not acquire any assets other than “qualifying assets” specified in the 1940 Act unless, at the time the acquisition is made, at least 70% of our total assets are qualifying assets (with certain limited exceptions). Qualifying assets include investments in “eligible portfolio companies.” The definition of “eligible portfolio company” includes certain public companies that do not have any securities listed on a national securities exchange and companies whose securities are listed on a national securities exchange but whose market capitalization is less than $250 million.

Revenue

We generate revenue primarily in the form of interest income from the securities we hold and capital gains, if any, on investment securities that we may sell. Our debt investments generally have a stated term of three to seven years and typically bear interest at a floating rate usually determined on the basis of a benchmark LIBOR, commercial paper rate, or the prime rate. Interest on our debt investments is generally payable quarterly but may be monthly or semi-annually. In addition, our investments may provide payment-in-kind (“PIK”) interest. Such amounts of accrued PIK interest are added to the cost of the investment on the respective capitalization dates and generally become due at maturity of the investment or upon the investment being called by the issuer. We may also generate revenue in the form of commitment, origination, structuring fees, fees for providing managerial assistance and, if applicable, consulting fees, etc.

Expenses

All investment professionals of the investment adviser and their staff, when and to the extent engaged in providing investment advisory and management services to us, and the compensation and routine overhead expenses of that personnel which is allocable to those services are provided and paid for by Solar Capital Partners. We bear all other costs and expenses of our operations and transactions, including those relating to:

•

investment advisory and management fees;

•

expenses incurred by Solar Capital Partners payable to third parties, including agents, consultants or other advisors, in monitoring our financial and legal affairs and in monitoring our investments and performing due diligence on our prospective portfolio companies;

•

calculation of our net asset value (including the cost and expenses of any independent valuation firm utilized);

•

direct costs and expenses of administration, including independent registered public accounting and legal costs;

•

costs of preparing and filing reports or other documents with the SEC;

•

interest payable on debt, if any, incurred to finance our investments;

•

offerings of our common stock and other securities;

•

registration and listing fees;

•

fees payable to third parties, including agents, consultants or other advisors, relating to, or associated with, evaluating and making investments;

•

transfer agent and custodial fees;

•

taxes;

•

independent directors’ fees and expenses;

•

marketing and distribution-related expenses;

•

the costs of any reports, proxy statements or other notices to stockholders, including printing and postage costs;

•

our allocable portion of the fidelity bond, directors and officers/errors and omissions liability insurance, and any other insurance premiums;

•

organizational costs; and

•

all other expenses incurred by us or the Administrator in connection with administering our business, such as our allocable portion of overhead under the administration agreement, including rent and our allocable portion of the cost of our chief financial officer and chief compliance officer and their respective staffs.

We expect our general and administrative operating expenses related to our ongoing operations to increase moderately in dollar terms. During periods of asset growth, we generally expect our general and administrative operating expenses to decline as a percentage of our total assets and increase during periods of asset declines. Incentive fees, interest expense and costs relating to future offerings of securities, among others, may also increase or reduce overall operating expenses based on portfolio performance, interest rate benchmarks, and offerings of our securities relative to comparative periods, among other factors.

Portfolio and Investment Activity

During the three months ended March 31, 2013, we invested $49.1 million across 6 portfolio companies. This compares to investing $40.3 million in 6 portfolio companies for the three months ended March 31, 2012. Investments sold or prepaid during the three months ended March 31, 2013 totaled $22.5 million versus $5.8 million for the three months ended March 31, 2012.

At March 31, 2013, our portfolio consisted of 33 portfolio companies and was invested 97% in senior secured loans and 3% in unsecured loans measured at fair value versus 26 portfolio companies invested 97% in senior secured loans and 3% in unsecured loans at March 31, 2012.

The weighted average yields on our income producing portfolio of investments were 7.0% and 8.2%, respectively, at March 31, 2013 and March 31, 2012 measured at fair value.

Since the initial public offering of Solar Senior Capital Ltd. on February 24, 2011 and through March 31, 2013, invested capital totaled approximately $460 million in 45 portfolio companies. Over the same period, Solar Senior Capital Ltd. completed transactions with more than 35 different financial sponsors.

At March 31, 2013, 98.4% or $235.7 million of our income producing portfolio is floating rate debt and 1.6% or $3.9 million is fixed rate debt, measured at fair value. At March 31, 2012, 96.9% or $208.3 million of our income producing portfolio was floating rate debt and 3.1% or $6.8 million was fixed rate debt, measured at fair value.

Critical Accounting Policies

The preparation of consolidated financial statements and related disclosures in conformity with U.S. GAAP requires management to make estimates and assumptions that affect the reported amounts of assets and liabilities, disclosure of contingent assets and liabilities at the date of the consolidated financial statements, and revenues and expenses during the periods reported. Actual results could materially differ from those estimates. We have identified the following items as critical accounting policies.

Valuation of Portfolio Investments

We conduct the valuation of our assets, pursuant to which our net asset value is determined, at all times consistent with GAAP, and the 1940 Act. Our valuation procedures are set forth in more detail below:

make payments, its earnings and discounted cash flows, the markets in which the portfolio company does business, comparisons of financial ratios of peer companies that are public, M&A comparables, and enterprise values, among other factors. When available, broker quotations and/or quotations provided by pricing services are considered as an input in the valuation process. For the three months ended March 31, 2013, there has been no change to the Company’s valuation techniques and the nature of the related inputs considered in the valuation process.

Accounting Standards Codification (“ASC”) 820 classifies the inputs used to measure these fair values into the following hierarchy:

Level 1: Quoted prices in active markets for identical assets or liabilities, accessible by the Company at the measurement date.

Level 3: Unobservable inputs for the asset or liability.

Determination of fair value involves subjective judgments and estimates. Accordingly, the notes to our consolidated financial statements express the uncertainty with respect to the possible effect of such valuations, and any change in such valuations, on our consolidated financial statements.

Valuation of Credit Facility

The Company has made an irrevocable election to apply the fair value option of accounting to the Credit Facility, in accordance with ASC 825-10. We believe accounting for the Credit Facility at fair value will better align the measurement methodologies of assets and liabilities, which may mitigate certain earnings volatility. As a result of this election, approximately $2.8 million of costs related to the establishment of the original Credit Facility was expensed during the period January 28, 2011 (commencement of operations) to December 31, 2011, and approximately $1.0 million was expensed during the year ended December 31, 2012 related to the amendment, rather than being deferred and amortized over the life of the Credit Facility.

Revenue Recognition

The Company records interest income, adjusted for amortization of premium and accretion of discount, on an accrual basis. Investments that are expected to pay regularly scheduled interest in cash are generally placed on non-accrual status when principal or interest cash payments are past due 30 days or more and/or when it is no longer probable that principal or interest cash payments will be collected. Such non-accrual investments are restored to accrual status if past due principal and interest are paid in cash, and in management’s judgment, are likely to continue timely payment of their remaining interest obligations. Interest cash payments received on non-accrual designated investments may be recognized as income or applied to principal depending upon management’s judgment. Some of our investments may have contractual PIK interest. PIK interest computed at the contractual rate is accrued into income and reflected as a receivable up to the capitalization date. PIK investments offer issuers the option at each payment date of making payments in cash or in additional securities. When additional securities are received, they typically have the same terms, including maturity dates and interest rates as the original securities issued. On these payment dates, the Company capitalizes the accrued interest receivable (reflecting such amounts as the basis in the additional securities received). PIK generally becomes due at the maturity of the investment or upon the investment being called by the issuer. At the point the Company believes PIK is not expected to be realized, the PIK investment will be placed on non-accrual status. When a PIK

investment is placed on non-accrual status, the accrued, uncapitalized interest is reversed from the related receivable through interest income, respectively. The Company does not reverse previously capitalized PIK interest. Upon capitalization, PIK is subject to the fair value estimates associated with their related investments. PIK investments on non-accrual status are restored to accrual status if the Company again believes that PIK is expected to be realized. Loan origination fees, original issue discount, and market discounts are capitalized and amortized into income using the interest method or straight-line, as applicable. Upon the prepayment of a loan, any unamortized loan origination fees are recorded as interest income. We record prepayment premiums on loans and other investments as interest income when we receive such amounts. Capital structuring fees are recorded as other income when earned.

Net Realized Gain or Loss and Net Change in Unrealized Gain or Loss

We generally measure realized gain or loss by the difference between the net proceeds from the repayment or sale and the amortized cost basis of the investment, without regard to unrealized appreciation or depreciation previously recognized, but considering unamortized origination or commitment fees and prepayment penalties. The net change in unrealized gain or loss reflects the change in portfolio investment values during the reporting period, including the reversal of previously recorded unrealized gain or loss, when gains or losses are realized.

Within the context of these critical accounting policies, we are not currently aware of any reasonably likely events or circumstances that would result in materially different amounts being reported.

RESULTS OF OPERATIONS

Results comparisons are for three months ended March 31, 2013 and 2012:

Investment Income

For the three months ended March 31, 2013 and 2012, gross investment income totaled $4.5 million and $3.9 million, respectively. The increase in gross investment income from three months ended March 31, 2012 to three months ended March 31, 2013 was primarily due to an increase in the size of the income-producing portfolio.

Expenses

Expenses totaled $1.3 million and $1.3 million, respectively, for the three months ended March 31, 2013 and 2012, of which $0.6 million and $0.5 million, respectively, were base management fees and performance-based incentive fees and $0.2 million and $0.2 million, respectively, were interest and other debt related expenses. Administrative services, insurance and other general and administrative expenses totaled $0.5 million and $0.5 million, respectively, for the three months ended March 31, 2013 and 2012. Expenses consist of base management fees, performance-based incentive fees, administrative services expenses, insurance and legal expenses, directors’ expenses, audit and tax expenses, transfer agent fees and expenses, and other general and administrative expenses. Total expenses for the three months ended March 31, 2013 were similar to total expenses for the three months ended March 31, 2012.

Net Investment Income

The Company’s net investment income totaled $3.1 million and $2.6 million or $0.28 and $0.28 per average share, for the three months ended March 31, 2013 and 2012, respectively.

Net Realized Gain

The Company had investment sales and prepayments totaling $22.5 million and $5.8 million, respectively, for the three months ended March 31, 2013 and 2012, respectively. Net realized gain for the three months ended

March 31, 2013 and 2012 totaled $0.02 million and $0.04 million, respectively. Net realized gain for the three months ended March 31, 2013 and 2012 was primarily related to the modest sales of selected assets.

Net Change in Unrealized Gain (Loss)

For the three months ended March 31, 2013 and 2012, the net change in unrealized gain (loss) on the Company’s assets and liabilities totaled ($0.2) million and $3.0 million, respectively. Net unrealized loss for the three months ended March 31, 2013 was primarily attributable to the decline in fundamentals of one of our investments, Engineering Solutions & Products LLC. Net unrealized gain for the three months ended March 31, 2012 was primarily attributable to general market improvements, modest yield tightening and overall positive net changes in general portfolio company fundamentals.

Net Increase in Net Assets From Operations

For the three months ended March 31, 2013 and 2012, the Company had a net increase in net assets resulting from operations of $2.9 million and $5.7 million, respectively. For the three months ended March 31, 2013 and 2012, basic and diluted earnings per average share were $0.26 and $0.60, respectively.

LIQUIDITY AND CAPITAL RESOURCES

The Company’s liquidity and capital resources are generally available through the Credit Facility, through periodic follow-on equity offerings, as well as from cash flows from operations, investment sales and pre-payments of investments. At March 31, 2013, the Company had $22.6 million in borrowings outstanding on its Credit Facility and $127.4 million of unused capacity, subject to borrowing base limits. The Company also has a delayed draw feature on its Credit Facility which provides an additional $50.0 million of unused capacity.

On January 18, 2013, the Company closed a follow-on public equity offering of 2.0 million shares of common stock at $18.85 per share raising approximately $37.2 million in net proceeds. In the future, the Company may raise additional equity or debt capital, among other considerations. The primary use of funds will be investments in portfolio companies, reductions in debt outstanding and other general corporate purposes. The issuance of debt or equity securities will depend on future market conditions, funding needs and other factors and there can be no assurance that any such issuance will occur or be successful.

We expect that all current liquidity needs will be met with cash flows from operations, borrowings on our Credit Facility, and other activities.

Cash Equivalents

We deem certain U.S. Treasury bills, repurchase agreements and other high-quality, short-term debt securities as cash equivalents. From time to time, including at the end of each fiscal quarter, we consider using various treasury strategies for our business. One strategy includes taking proactive steps by utilizing cash equivalents with the objective of enhancing our investment flexibility during the following quarter pursuant to Section 55 of the 1940 Act. More specifically, we may purchase U.S. Treasury bills from time-to-time on the last business day of the quarter and typically close out that position on the following business day, settling the sale transaction on a net cash basis with the purchase, subsequent to quarter end. We may also utilize repurchase agreements or other balance sheet transactions, including drawing down on our Credit Facility, as deemed appropriate. The amount of these transactions or such drawn cash for this purpose is excluded from total assets for purposes of computing the asset base upon which the management fee is determined. There were no cash equivalents held as of March 31, 2013.

Debt

Contractual Obligations


	Payments due by Period as of March 31, 2013 (dollars in millions)
	Total		Less than 1 Year		1-3 Years		3-5 Years		More Than 5 Years
Credit Facility (1)	$	22.6	$	—	$	—	$	22.6	$	—

(1)	At March 31, 2013, $127.4 million remained unused. An additional $50.0 million of capacity is available under the delayed draw feature of the Credit Facility.

Information about our senior securities is shown in the following table as of each year ended December 31 since the Company commenced operations, unless otherwise noted. The “—” indicates information which the SEC expressly does not require to be disclosed for certain types of senior securities.


Class and Year	Total Amount Outstanding (dollars in thousands) ⁽¹⁾		Asset Coverage Per Unit ⁽²⁾		Involuntary Liquidating Preference Per Unit ⁽³⁾		Average Market Value Per Unit ⁽⁴⁾
Credit Facility
Fiscal 2013 (through March 31, 2013)	$	22,600	$	10,295	$	—		N/A
Fiscal 2012		39,100		5,453		—		N/A
Fiscal 2011		8,600		21,051		—		N/A

(1)	Total amount of each class of senior securities outstanding at the end of the period presented.

(2)

The asset coverage ratio for a class of senior securities representing indebtedness is calculated as our consolidated total assets, less all liabilities and indebtedness not represented by senior securities, divided by senior securities representing indebtedness. This asset coverage ratio is multiplied by $1,000 to determine the Asset Coverage Per Unit. In order to determine the specific Asset Coverage Per Unit for each class of debt, the total Asset Coverage Per Unit would be divided based on the amount outstanding at the end of the period for each.

(3)	The amount to which such class of senior security would be entitled upon the involuntary liquidation of the issuer in preference to any security junior to it.

(4)	Not applicable, we do not have senior securities that are registered for public trading.

We have also entered into two contracts under which we have future commitments: the Investment Advisory and Management Agreement, pursuant to which Solar Capital Partners has agreed to serve as our investment adviser, and the Administration Agreement, pursuant to which Solar Capital Management has agreed to furnish us with the facilities and administrative services necessary to conduct our day-to-day operations and provide on our behalf managerial assistance to those portfolio companies to which we are required to provide such assistance. Payments under the Investment Advisory and Management Agreement are equal to (1) a percentage of the value of our average gross assets and (2) a two-part incentive fee. Payments under the Administration Agreement are equal to an amount based upon our allocable portion of Solar Capital Management’s overhead in performing its obligations under the Administration Agreement, including rent, technology systems, insurance and our allocable portion of the costs of our chief financial officer and chief compliance officer and their respective staffs. Either party may terminate each of the investment advisory and management agreement and administration agreement without penalty upon 60 days’ written notice to the other. See note 3 to our Consolidated Financial Statements.

Off-Balance Sheet Arrangements

None

Dividends and Distributions

The following table below summarizes our dividends to stockholders. Tax characteristics of all dividends are reported to shareholders on Form 1099 after the end of each calendar year. Our dividends, if any, will be determined by our Board of Directors. We expect that our dividends and distributions to stockholders will generally be from accumulated net investment income and from net realized capital gains, if any, as applicable.


Date Declared	Record Date	Payment Date	Amount
Fiscal 2013
May 7, 2013	May 23, 2013	June 3, 2013	$	0.1175
April 8, 2013	April 25, 2013	May 1, 2013		0.1175
February 25, 2013	March 21, 2013	April 2, 2013		0.1175
February 5, 2013	February 21, 2013	March 1, 2013		0.1175
January 8, 2013	January 24, 2013	February 1, 2013		0.1175

*Total (2013)*			$	0.5875

Fiscal 2012
December 6, 2012	December 20, 2012	January 3, 2013	$	0.1175
November 1, 2012	November 22, 2012	December 4, 2012		0.1175
October 4, 2012	October 25, 2012	November 2, 2012		0.1175
September 11, 2012	September 20, 2012	October 2, 2012		0.1175
July 31, 2012	August 23, 2012	September 5, 2012		0.115
July 9, 2012	July 19, 2012	August 2, 2012		0.105
June 11, 2012	June 21, 2012	July 2, 012		0.10
May 1, 2012	May 18, 2012	June 4, 2012		0.10
April 5, 2012	April 18, 2012	May 2, 2012		0.10
February 22, 2012	March 20, 2012	April 3, 2012		0.10
February 3, 2012	February 17, 2012	March 2, 2012		0.10
January 6, 2012	January 19, 2012	February 2, 2012		0.10

*Total (2012)*			$	1.29

Fiscal 2011
December 6, 2011	December 15, 2011	December 29, 2011	$	0.10
November 1, 2011	November 18, 2011	December 2, 2011		0.09
October 7, 2011	October 19, 2011	November 2, 2011		0.08
September 12, 2011	September 20, 2011	October 4, 2011		0.08
August 2, 2011	August 19, 2011	September 2, 2011		0.08
July 7, 2011	July 18, 2011	August 1, 2011		0.07
June 6, 2011	June 16, 2011	June 30, 2011		0.05

*Total (2011)*			$	0.55

Tax characteristics of all dividends will be reported to shareholders on Form 1099 after the end of the calendar year. Future quarterly dividends, if any, will be determined by our board of directors. We expect that our dividends and distributions to stockholders will generally be from accumulated net investment income and from net realized capital gains, if any, as applicable.

We have elected to be taxed as a RIC under Subchapter M of the Code. To maintain our RIC status, we must distribute at least 90% of our ordinary income and realized net short-term capital gains in excess of realized net long-term capital losses, if any, out of the assets legally available for distribution. In addition, although we currently intend to distribute realized net capital gains (i.e., net long-term capital gains in excess of short-term capital losses), if any, at least annually, out of the assets legally available for such distributions, we may in the future decide to retain such capital gains for investment.

We maintain an “opt out” dividend reinvestment plan for our common stockholders. As a result, if we declare a dividend, then stockholders’ cash dividends will be automatically reinvested in additional shares of our common stock, unless they specifically “opt out” of the dividend reinvestment plan so as to receive cash dividends.

We may not be able to achieve operating results that will allow us to make distributions at a specific level or to increase the amount of these distributions from time to time. In addition, due to the asset coverage test applicable to us as a business development company, we may in the future be limited in our ability to make distributions. Also, our Credit Facility may limit our ability to declare dividends if we default under certain provisions. If we do not distribute a certain percentage of our income annually, we will suffer adverse tax consequences, including possible loss of the tax benefits available to us as a regulated investment company. In addition, in accordance with U.S. generally accepted accounting principles and tax regulations, we include in income certain amounts that we have not yet received in cash, such as contractual payment-in-kind interest, which represents contractual interest added to the loan balance that becomes due at the end of the loan term, or the accrual of original issue or market discount. Since we may recognize income before or without receiving cash representing such income, we may have difficulty meeting the requirement to distribute at least 90% of our investment company taxable income to obtain tax benefits as a regulated investment company.

With respect to the dividends to stockholders, income from origination, structuring, closing, commitment and certain other upfront fees associated with investments in portfolio companies are treated as taxable income and accordingly, distributed to stockholders.

Related Parties

We have entered into a number of business relationships with affiliated or related parties, including the following:

•

We have entered into an Investment Advisory and Management Agreement with Solar Capital Partners. Mr. Gross, our chairman and chief executive officer, is the managing member and a senior investment professional of, and has financial and controlling interests in, Solar Capital Partners. In addition, Mr. Spohler, our chief operating officer is a partner and a senior investment professional of, and has financial interests in, Solar Capital Partners.

•

Solar Capital Management provides us with the office facilities and administrative services necessary to conduct day-to-day operations pursuant to our Administration Agreement. We reimburse Solar Capital Management for the allocable portion of overhead and other expenses incurred by it in performing its obligations under the Administration Agreement, including rent, the fees and expenses associated with performing compliance functions, and the compensation of our chief compliance officer, our chief financial officer and any administrative support staff. Solar Capital Partners, our investment adviser, is the sole member of and controls Solar Capital Management.

•

We have entered into a license agreement with Solar Capital Partners, pursuant to which Solar Capital Partners has granted us a non-exclusive, royalty-free license to use the name “Solar Senior Capital.”

Solar Capital Partners and its affiliates may also manage other funds in the future that may have investment mandates that are similar, in whole and in part, with ours. For example, Solar Capital Partners presently serves as investment adviser to Solar Capital Ltd., a publicly traded BDC, which focuses on investing primarily in senior secured loans, mezzanine loans and equity securities. In addition, Michael S. Gross, our chairman and chief executive officer, Bruce Spohler, our chief operating officer, and Richard L. Peteka, our chief financial officer, serve in similar capacities for Solar Capital Ltd. Solar Capital Partners and its affiliates may determine that an investment is appropriate for us and for one or more of those other funds. In such event, depending on the availability of such investment and other appropriate factors, Solar Capital Partners or its affiliates may determine that we should invest side-by-side with one or more other funds. Any such investments will be made

only to the extent permitted by applicable law and interpretive positions of the SEC and its staff, and consistent with Solar Capital Partners’ allocation procedures.

In addition, we have adopted a formal code of ethics that governs the conduct of our officers and directors. Our officers and directors also remain subject to the duties imposed by both the 1940 Act and the Maryland General Corporation Law.

Item 3.

Quantitative and Qualitative Disclosure about Market Risk

We are subject to financial market risks, including changes in interest rates. During the three months ended March 31, 2013, all but one of the loans in our portfolio had floating interest rates. These loans were primarily based on floating LIBOR and typically have durations of one to three months after which they reset to current market interest rates. Most of our loans to portfolio companies have LIBOR floors. The Company also has a Credit Facility that is based on floating LIBOR and commercial paper rates. Assuming no changes to our balance sheet as of March 31, 2013, a hypothetical one percent increase in LIBOR on our floating rate assets and liabilities would decrease our net investment income by approximately four cents per average share over the next twelve months. Assuming no changes to our balance sheet as of March 31, 2013, a hypothetical one-quarter of one percent decrease in LIBOR on our floating rate assets and liabilities would increase our net investment income by approximately one cent per average share over the next twelve months. However, we may hedge against interest rate fluctuations from time-to-time by using standard hedging instruments such as futures, options and forward contracts subject to the requirements of the 1940 Act. While hedging activities may insulate us against adverse changes in interest rates, they may also limit our ability to participate in the benefits of lower interest rates with respect to our portfolio of investments.


Increase (Decrease) in LIBOR	(0.25%)	1.00%
Increase (Decrease) in Net Investment Income Per Share Per Year	$0.00	($0.02)

Item 4.

Controls and Procedures

(a) Evaluation of Disclosure Controls and Procedures

As of March 31, 2013 (the end of the period covered by this report), we, including our Chief Executive Officer and Chief Financial Officer, evaluated the effectiveness of the design and operation of our disclosure controls and procedures (as defined in Rule 13a-15(e) of the 1934 Act). Based on that evaluation, our management, including the Chief Executive Officer and Chief Financial Officer, concluded that our disclosure controls and procedures were effective and provided reasonable assurance that information required to be disclosed in our periodic SEC filings is recorded, processed, summarized and reported within the time periods specified in the SEC’s rules and forms, and that such information is accumulated and communicated to our management, including our Chief Executive Officer and Chief Financial Officer, as appropriate, to allow timely decisions regarding required disclosure. However, in evaluating the disclosure controls and procedures, management recognized that any controls and procedures, no matter how well designed and operated can provide only reasonable assurance of achieving the desired control objectives, and management necessarily was required to apply its judgment in evaluating the cost-benefit relationship of such possible controls and procedures.

(b) Changes in Internal Controls Over Financial Reporting

Management has not identified any change in the Company’s internal control over financial reporting that occurred during the first quarter of 2013 that has materially affected, or is reasonably likely to materially affect, the Company’s internal control over financial reporting.

PART II. OTHER INFORMATION

Item 1.

Legal Proceedings

We, Solar Capital Management, LLC and Solar Capital Partners, LLC are not currently subject to any material pending legal proceedings threatened against us. From time to time, we may be a party to certain legal proceedings incidental to the normal course of our business including the enforcement of our rights under contracts with our portfolio companies. While the outcome of these legal proceedings cannot be predicted with certainty, we do not expect that these proceedings will have a material effect upon our business, financial condition or results of operations.

Item 1A.

Risk Factors

In addition to the other information set forth in this report, you should carefully consider the factors discussed in Item 1A. Risk Factors in our Annual Report on Form 10-K for the fiscal year ended December 31, 2012, which could materially affect our business, financial condition and/or operating results. The risks described in our Annual Report on Form 10-K are not the only risks facing our company. Additional risks and uncertainties not currently known to us or that we currently deem to be immaterial also may materially and adversely affect our business, financial condition and/or operating results. There have been no material changes to the risk factors during the three months ended March 31, 2013 discussed in Item 1A. Risk Factors in our Annual Report on Form 10-K for the year ended December 31, 2012.

Item 2.

Unregistered Sales of Equity Securities and Use of Proceeds

We did not engage in unregistered sales of securities during the quarter ended March 31, 2013.

Item 3.

Defaults Upon Senior Securities

None.

Item 4.

Mine Safety Disclosures

Not applicable.

Item 5.

Other Information

None.

Item 6.

Exhibits

The following exhibits are filed as part of this report or hereby incorporated by reference to exhibits previously filed with the SEC:


Exhibit Number		Description

3.1		Articles of Amendment and Restatement(1)

3.2		Amended and Restated Bylaws(1)

4.1		Form of Common Stock Certificate(1)

10.1		Dividend Reinvestment Plan(1)

10.2		Investment Advisory and Management Agreement by and between Registrant and Solar Capital Partners, LLC(1)

10.3		Form of Custody Agreement(1)

10.4		Administration Agreement by and between Registrant and Solar Capital Management, LLC(1)

10.5		Form of Indemnification Agreement by and between Registrant and each of its directors(1)

10.6		Trademark License Agreement by and between Registrant and Solar Capital Partners, LLC(1)

10.7		Form of Share Purchase Agreement by and between Registrant and Solar Senior Capital Investors, LLC(1)

10.8		Amendment No. 1 to Share Purchase Agreement by and between Registrant and Solar Senior Capital Investors, LLC(2)

10.9		Form of Contribution Agreement, dated as of August 26, 2011, by and between SUNS SPV LLC, as the contributee, and Solar Senior Capital Ltd., as the contributor.(3)

10.10		Amendment and First Amendment to Loan and Servicing Agreement, dated as of November 7, 2012, by and among the Registrant, as the servicer and the transferor, SUNS SPV LLC, as the borrower, each of the conduit lenders from time to time party thereto, each of the liquidity banks from time to time party thereto, each of the lender agents from time to time party thereto, Citibank, N.A., as the administrative agent and collateral agent, and Wells Fargo Bank, N.A., as the account bank, the collateral custodian and the backup servicer(4)

10.11		Form of Loan and Servicing Agreement, dated as of August 26, 2011 (as amended through November 7, 2012), by and among the Registrant, as the servicer and the transferor, SUNS SPV LLC, as the borrower, each of the conduit lenders from time to time party thereto, each of the liquidity banks from time to time party thereto, each of the lender agents from time to time party thereto, Citibank, N.A., as the administrative agent and collateral agent, and Wells Fargo Bank, N.A., as the account bank, the backup servicer and the collateral custodian(4)

11		Computation of Per Share Earnings (included in the notes to the financial statements contained in this report).

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

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

32.1		Certification of Chief Executive Officer pursuant to Section 906 of The Sarbanes-Oxley Act of 2002.

32.2		Certification of Chief Financial Officer pursuant to Section 906 of The Sarbanes-Oxley Act of 2002.

(1)	Previously filed in connection with Solar Senior Capital Ltd.’s registration statement on Form N-2 (File No. 333-171330) filed on February 14, 2011.

(2)	Previously filed in connection with Solar Senior Capital Ltd.’s annual report on Form 10-K filed on February 22, 2012.

(3)	Previously filed in connection with Solar Senior Capital Ltd.’s report on Form 8-K filed on August 31, 2011.

(4)	Previously filed in connection with Post-Effective Amendment No. 1 to Solar Senior Capital Ltd.’s Registration Statement on Form N-2 (File No. 333-179433) on January 16, 2013.

SIGNATURES

Pursuant to the requirements of Section 13 or 15(d) of the Securities Exchange Act of 1934, the Registrant has duly caused this report to be signed on its behalf by the undersigned, thereunto duly authorized on May 7, 2013.


SOLAR SENIOR CAPITAL LTD.

By:		/S/ MICHAEL S. GROSS
		Michael S. Gross Chief Executive Officer (Principal Executive Officer)

By:		/S/ RICHARD L. PETEKA
		Richard L. Peteka Chief Financial Officer (Principal Financial and Accounting Officer)