Logo of jester cap with thought bubble.

Image source: The Motley Fool.

Capital Southwest (CSWC 0.12%)
Q3 2021 Earnings Call
Feb 02, 2021, 11:00 a.m. ET


  • Prepared Remarks
  • Questions and Answers
  • Call Participants

Prepared Remarks:


Thank you for joining today's Capital Southwest third-quarter fiscal-year 2021 earnings call. Participating on the call today are Bowen Diehl, CEO; Michael Sarner, CFO; and Chris Rehberger, VP finance. I will now turn the call over to Chris Rehberger.

Chris Rehberger -- Vice President, Finance

Thank you. I would like to remind everyone that in the course of this call, we will be making certain forward-looking statements. These statements are based on current conditions, currently available information and management's expectations, assumptions and beliefs. They are not guarantees of future results and are subject to numerous risks, uncertainties and assumptions that could cause actual results to differ materially from such statements.

For more information concerning these risks and uncertainties, see Capital Southwest's publicly available filings with the SEC. The company does not undertake any obligation to update or revise any forward-looking statements, whether as a result of new information, future events, changing circumstances or any other reason after the date of this press release, except as required by law. I will now hand the call off to our president and chief executive officer, Bowen Diehl.

10 stocks we like better than Capital Southwest
When investing geniuses David and Tom Gardner have a stock tip, it can pay to listen. After all, the newsletter they have run for over a decade, Motley Fool Stock Advisor, has tripled the market.* 

David and Tom just revealed what they believe are the ten best stocks for investors to buy right now... and Capital Southwest wasn't one of them! That's right -- they think these 10 stocks are even better buys.

See the 10 stocks

*Stock Advisor returns as of November 20, 2020

Bowen Diehl -- President and Chief Executive Officer

Thanks, Chris. And thank you to everyone for joining us for our third-quarter fiscal-year 2021 earnings call. Throughout our prepared remarks, we will refer to various slides in our earnings presentation, which can be found on our website at www.capitalsouthwest.com. We are pleased to be with you this morning to announce our results for our third fiscal quarter ended December 31, 2020.

I want to first say that I hope everyone, their families and their employees continue to be safe and well. In summary, this quarter was exceptional in virtually all areas, strong originations, strong capital raises and strong portfolio performance. As we reflect back on 2020, we were very impressed by how the vast majority of our portfolio management teams and financial sponsors managed our portfolio companies, prioritizing the health and safety of their employees, realizing cost efficiencies where needed, and now recovering nicely from the worst effects of the pandemic. While the pandemic is not yet completely behind us, as we look back to where we were in March of 2020, with so much economic uncertainty and market volatility, we are very grateful for all the work done by the team here at Capital Southwest and the teams at both our portfolio companies and financial sponsor clients.

The pandemic was impacted -- has impacted so many people and companies in a variety of ways. And we are humbled by how well the portfolio has held up through this difficult time. The way our deal team has been able to continue to source diligence and originate high-quality assets while continuing to actively monitor our existing portfolio over the past year has corroborated my confidence in them and also in the strength and quality of the assets. During the quarter, our portfolio continued to improve as evidenced by $7.1 million of net appreciation across the portfolio.

For the quarter, we had two loans which had investment rating upgrades. We had no investment rating downgrades and we had no new loans placed on nonaccrual. Overall, as of the end of the quarter, we had only one loan on nonaccrual, the junior most tranche of our loan to AG Kings, which had a fair value of $739,000. Subsequent to quarter end, the sale of AG Kings to Albertsons' Acme Markets has closed.

Now we're resolving this last nonaccrual asset for Capital Southwest. As a well-capitalized first lien lender with ample liquidity, Capital Southwest continues to be in a favorable position to seek attractive financing opportunities and to provide financial support for the growth of our portfolio companies. Executing our investment strategy under our shareholder-friendly internally managed structure closely aligns the interest of our board and management team with that of our fellow shareholders in generating sustainable, long-term value through recurring dividends, capital preservation and operating cost efficiency. On Slide 6 of the earnings presentation, we have summarized some of the key performance highlights for the quarter.

During the quarter, we generated pre-tax net investment income of $0.52 per share, which more than earned both our regular dividend paid for the quarter of $0.41 per share and our supplemental dividend for the quarter of an additional $0.10 per share. Total dividends for the quarter of $0.51 per share represented an annualized dividend yield on the quarter end stock price of 11.5% and an annualized yield on net asset value per share of 13%. I'm also pleased to announce that our board has increased our total dividends to $0.52 per share for the coming quarter ending March 31, 2021, consisting of a regular dividend increase from $0.41 per share up to $0.42 per share and a supplemental dividend of $0.10 per share. Our decision to increase the dividend emanates from our confidence in the current earnings power of our portfolio as a result of the reduction in our cost of capital and our ability to continue to improve our operating leverage as we grow the portfolio.

During the quarter, we grew our investment portfolio on a net basis by 3% to $649 million as of December 31, 2020. Portfolio growth during the quarter was driven primarily by $57.5 million in total new commitments to three new portfolio companies and three existing portfolio companies, offset by $28 million in total proceeds from three exits. Subsequent to quarter end, we added additional investment activity, which spilled over into the new year, closing an additional $33.5 million in commitments. I will review our investment activity in a bit more detail in a moment.

On the capitalization front, we were quite busy during the quarter. We successfully raised over $96 million in investable capital during the quarter, consisting of $75 million in aggregate principal in a new 4.5% institutionally placed unsecured bond and $21.1 million in gross proceeds through our equity ATM program. During the quarter, we also received $15 million of additional commitments to our revolving credit facility, which now stands at a total of $340 million in total commitments from 11 banks. In addition, subsequent to quarter end, we paid off the remaining balance on our 5.95% December 22 baby bonds.

Turning to Slide 7 and 8, we illustrate our continued track record of producing a strong dividend yield, consistent dividend coverage and value creation since the launch of our credit strategy. In fact, specific to Slide 8 as of December 31, 2020, we hit a new all-time high in total value creation for our shareholders. We believe the strength of our investment and capitalization management strategies have been demonstrated through the pandemic, based on the solid performance of our company and our portfolio. And now we are pleased to announce an increase in our regular dividend this quarter.

We believe that the maintenance and growth of both net asset value and dividends per share are paramount to creating long-term value for our shareholders. Turning to Slide 9. As a refresher, our investment strategy has remained consistent since its launch in January of 2015. We continue to focus on our lower -- on the core lower middle market, while also maintaining the ability to opportunistically invest in the upper middle market when attractive risk-adjusted returns exist.

In the lower middle market, we directly originate and lead opportunities consisting primarily of first lien senior secured loans with smaller equity co-investments made alongside our loans. This combination is powerful for a BDC as it provides strong security for the vast majority of our invested capital while also providing NAV upside from these growing businesses. Building out a well-performing and granular portfolio of equity co-investments is important to driving growth in NAV per share while aiding in the mitigation of any credit losses over time. As illustrated on Slide 10, our on-balance sheet credit portfolio as of the end of the quarter, excluding our I-45 joint venture, grew 2% to $531 million as compared to $521 million as of the end of the prior quarter.

Our credit portfolio is currently weighted 86% to the lower middle market -- to lower middle-market loans up from 82% last quarter as a result of one loan prepayment in the upper middle market and six loan originations in the lower middle market during the quarter. 99% of the debt originations for the quarter were first lien senior secured. And as of quarter end, 91% of the credit portfolio was first lien senior secured. On Slide 11, we lay out our -- the $57.5 million of capital invested in and committed to portfolio companies during the quarter.

This included $45.4 million in first lien senior secured debt committed to three new portfolio companies along with $2 million invested in equity co-investments along two -- alongside two of the new portfolio loans. We committed an additional $9.8 million in first lien senior secured debt to two existing portfolio companies, which in both cases was utilized to fund strategic acquisitions. Turning to Slide 12. As I noted earlier, Subsequent to quarter end, we have thus far invested $33.5 million of capital in two new portfolio companies.

We believe our ability to cultivate strong sponsor relationships in the market and be a long-term dependable partner to our sponsors and portfolio companies, has translated to enhanced deal activity and the ability to win more deals that fit our investment strategy. These relationships are also key to putting us in a position to make small equity co-investments in growing lower middle market companies alongside many of these sponsors. Turning to Slide 13. We had two lower middle market exits this quarter.

Our equity investment in Tinuiti and our first lien senior secured loan to Coastal Television. In the upper middle market, we exited our first lien senior secured loan to iEnergizer. The exit of our equity investment in Tinuiti was especially notable as it generated a realized gain of $8.1 million on an initial capital outlay of $1.4 million. This resulted in an IRR of 73.2% and a multiple on invested capital of 6.8 times.

Mountain Gate Capital, Tinuiti sponsored during our hold and the Tinuiti management team did an exceptional job growing this business, both organically and through acquisitions and positioning it for a sale that generated an outstanding result for all parties involved. We are grateful to have had the opportunity to support the growth strategy for this company and its sponsor over the past four years. This continues our track record of successful exits. To date, we have generated a cumulative-weighted average IRR of 16.8% on 35 portfolio exits, representing approximately $336 million in proceeds.

On Slide 14, we break out our on-balance sheet portfolio as of the end of the quarter between the lower middle market and the upper middle market, again, excluding our I-45 joint venture. As of the end of the quarter, the total portfolio, including equity co-investments, was weighted approximately 86% to the lower middle market and 14% to the upper middle market on a fair-value basis. Our portfolio of 39 lower middle market portfolio companies has a weighted average leverage ratio measured as debt-to-EBITDA through our security of 3.8 times. Leverage and EBITDA improved across a solid majority of the lower middle market portfolio for the quarter.

Within our lower middle market portfolio, as of the end of the quarter, we held equity ownership in approximately two-thirds of our portfolio companies. Our on-balance sheet upper middle market portfolio, excluding our I-45 joint venture, consisted of 11 companies with an average leverage ratio through our security of 3.6 times. We were also pleased with the leverage and EBITDA improvement across the upper mental market portfolio. Turning to Slide 15.

We have laid out the rating migration within our portfolio for the quarter. During the quarter, we had two loans upgraded while having no loans downgraded. As a reminder, all loans upon origination are initially assigned an investment rating of two on a four-point scale, with one being the highest rating and four being the lowest rating. The upgrades consisted of loans to two portfolio companies, one previously rated a three and one previously rated a two, which were upgraded to a two and to a one rating, respectively, both based on improved EBITDA performance and deleveraging.

I'll also note that the number of loans in each category as of December 31, 2020, included new portfolio company originations during the quarter, each rated a two, while removing portfolio companies exited during the quarter. Specifically, one of the portfolio companies exited during the quarter was rated a one and one exit was rated a two. As of the end of the quarter, over 90% of our investment portfolio at fair value was rated in one of the top two categories, either a one or a two. We had six loans representing 9.6% of the portfolio at fair value rated a three and only one loan, our junior most loan tranche to AG Kings, representing 0.1% of the portfolio at fair value rated a four.

As illustrated on Slide 16, our total investment portfolio continues to be well diversified across industries with an asset mix, which provides strong security for our shareholders' capital. The portfolio remains heavily weighted toward first lien senior secured debt with only 6% of the portfolio in second lien senior secured debt and only 2% of the portfolio in one subordinated debt investment. Turning to Slide 17. The I-45 portfolio also continued to show improvement during the quarter as our investment in the I-45 joint venture appreciated by $2.2 million.

Leverage at the I-45 fund level is now 1.07 times debt to equity at fair value, which has substantially improved from the peak leverage of 2.51 times debt to equity at March 31, 2020. As at the end of the quarter, 94% of the I-45 portfolio was invested in first lien senior security debt with a diversity among industries and an average hold size of 2.6% of the portfolio. I'll now hand the call over to Michael to review the specifics of our financial performance for the quarter.

Michael Sarner -- Chief Financial Officer

Thanks, Bowen. Specific to our performance for the December quarter, as summarized on Slide 18, we earned pre-tax net investment income of $10 million or $0.52 per share. This was a 23% increase from the $8.1 million or $0.44 per share earned during the prior quarter. We paid out $0.41 per share in regular dividends for the quarter, flat from the $0.41 regular dividend per share paid out in the September quarter.

As mentioned earlier, our board has declared an increase to our regular dividend from $0.41 to $0.42 per share to be paid out during the March 31 quarter. Maintaining a consistent track record of meaningfully covering our regular dividend with pre-tax net investment income is important to our investment strategy. This track record is demonstrated by our 107% regular dividend coverage over the past 12 months and 108% cumulative regular dividend coverage since the launch of our credit strategy. During the quarter, we maintained our supplemental dividend at $0.10 per share, and again, our board has declared a $0.10 per share supplemental dividend to be paid out during the March quarter.

As a reminder, the supplemental dividend program allows our shareholders to meaningfully participate in the successful exits of our investment portfolio through distributions from our UTI balance. As of December 31, 2020, our estimated UTI balance was $1.09 per share. Our investment portfolio produced $19 million of investment income this quarter with a weighted average yield on all investments of 11.2%. This represents an increase of approximately $2.4 million from the previous quarter.

The increase in investment income was driven partly by an increase in debt investments outstanding, as well as a distribution of $1.2 million from one of our lower middle market portfolio companies as part of a dividend recapitalization. This is a prime example of the benefits of investing equity with the portfolio companies where the growth story is compelling. As Bowen mentioned, we had no new nonaccruals as of the end of the quarter, and our weighted average yield on our credit portfolio was 10.6% for the quarter. As seen on Slide 19, our operating leverage was flat for the quarter at 2.6%.

Operating expenses were slightly elevated this quarter due to the accrual for our annual bonus program. The final payout for our annual bonus will be determined and approved by the board based upon their review of company performance for the full fiscal-year 2021. Based on both our strong NII performance and continued improvement in our overall portfolio, we have accrued the annual bonus above our annual target giving our -- the board the flexibility if they so choose to pay out bonuses in excess of our stated targets. All that said, we do expect that our run rate operating leverage going forward will be below our target of 2.5%.

Turning to Slide 20. The company's NAV per share as of December 31, 2020, was $15.74 as compared to $15.36 at September 30, 2020. The main driver of the NAV per share increase was $7.1 million of appreciation in the investment portfolio, much of which was in our equity portfolio. On Slide 21, we lay out our multiple pockets of capital.

As we have mentioned on prior calls, a strategic priority for our company is to continually evaluate approaches to derisk our liability structure while ensuring that we have adequate investable capital throughout the economic cycle. During the quarter, we raised an aggregate principal of $75 million and 4.5% unsecured notes due 2026 and paid down $20 million on our 5.95% baby bond due 2022. We believe the execution on our new $75 million issuance is corroboration of the market's acceptance of our investment strategy and their confidence in our portfolio and track record. This capital raise provided us the flexibility to fully repay the outstanding balance of $37.1 million on our 5.95% baby bonds subsequent to quarter end, while also providing the company cost competitive and flexible capital to fund future investments.

Our debt capitalization today includes a $340 million on balance sheet revolving line of credit with 11 syndicate banks maturing in December 2023, a $125 million institutional bond with over 25 institutional investors maturing in 2024, the aforementioned $75 million institutional bond with six institutional investors maturing in 2026, as well as a $150 million revolving credit facility at I-45 with four syndicate banks maturing in 2024. Finally, as we mentioned last quarter, we continue to work with the U.S. small business administration toward becoming officially licensed as an SBIC. We received our green light letter in July 2020 and have submitted our final application for licensure.

Due to the disruptions around the election and transition between administrations, the pace of processing application approvals by the SBA slowed considerably over the past few months. We continue to expect to complete this process soon, and will keep you apprised of progress where appropriate. Overall, we are pleased to report that our liquidity is strong with approximately $187million in cash and undrawn commitments as of the end of the quarter, with ample borrowing base capacity and covenant cushions on our senior secured revolving credit facility. As of December 31, 2020, approximately 59% of our capital structure liabilities were unsecured.

And subsequent to the paydown of our December 2020 notes, our earliest debt maturity is now in December 2023. Our balance sheet leverage, as seen on Slide 22 ended the quarter at debt-to-equity ratio of 1.22:1. I will now hand the call back to Bowen for some final comments.

Bowen Diehl -- President and Chief Executive Officer

Thanks, Michael. And thank you, everyone, for joining us here today. Capital Southwest continues to perform very well and consistent with the vision and strategy we communicated to our shareholders six years ago. Our team has done an excellent job building both a robust asset base, reputation, and deal origination capability, as well as a flexible capital structure that prepares us for difficult environments like the one we experienced in 2020.

In fact, performance through difficult environments like 2020 demonstrate the investment acumen of our team at Capital Southwest and the merits of our first lien senior secured debt strategy. We feel very good about the health of our company and portfolio, and we are excited to continue to execute our investment strategy going forward. Everyone here at Capital Southwest is totally dedicated to being good stewards of our shareholders' capital by continuing to deliver strong performance and creating long-term sustainable value for all our stakeholders. This concludes our prepared remarks.

Operator, we are ready to open the lines up for Q&A.

Questions & Answers:


Thank you. [Operator instructions] Our first question comes from Devin Ryan of JMP Securities. Your line is open.

Kevin Fultz -- JMP Securities -- Analyst

Hi. This is Kevin Fultz for Devin this morning. First question, the stock is trading at a healthy premium to NAV. And as we saw last quarter, you were fairly active in selling shares under the ATM program.

Can you provide some high-level thoughts around how you balance raising equity in the current environment? And how active we can expect equity issues to be over the next few quarters?

Bowen Diehl -- President and Chief Executive Officer

Yeah. Look, that's a good question. I would say the ATM program, one of the things we like about the ATM program on top of it being a very inexpensive way to raise equity, 2% spread to trade, but you can also -- you can manage the BDC's leverage over time vis-à-vis the pipeline, what activity -- how much activity we have coming down, liquidity we have in our portfolio, the quantum of unfunded commitments, a whole host of kind of variables go into the ultimate equation, which is how much equity we think we need to raise. And we always want to stay out in front of and prepare ourselves for hiccups in the night from the economy or what have you.

So not an exact answer to your question as to how much we plan to raise. But one of the reasons we raised so much equity this last quarter was that we had a lot of investment activity. And candidly, weren't able to raise a lot of equity in the prior two quarters before that during the pandemic. So it's really a lever that we pull to manage leverage, and we're looking at again.

We're looking at activity in the portfolio, liquidity of the company and unfunded commitments on our balance sheet that we need to be ready to support.

Michael Sarner -- Chief Financial Officer

Yeah. I'd also say, Kevin, just from a modeling perspective, I think we expect, on an average, probably -- when our stock has been trading well, to raise around $15 million, I would say, on a quarterly basis. Now some -- like this past quarter, as Bowen said, we had higher deal origination volumes, so we raised a bit more at $21 million. Sometimes it will be slightly less, but I think $15 million is about the right size on a go forward.

Kevin Fultz -- JMP Securities -- Analyst

OK, great. That's helpful. And then, kind of another big picture question. You have a pretty robust deal-making environment currently, fairly significant unused debt capacity.

And as mentioned, the ability to issue equity under the ATM. Can you talk about the potential for growth of the investment portfolio in 2021?

Bowen Diehl -- President and Chief Executive Officer

Yeah. I mean, right now, I mean, deal flow right now is certainly strong. Our team is really hitting its stride on just deal origination activity. We're still closing about 2% of the deals that we review.

It's about -- over the last 20 years of my career, that's kind of about the number. Sometimes a little higher, sometimes a little lower. I think that having gone through the pandemic and deal sources, sponsors see how we behave. And we are very commercial and reasonable.

We don't roll over. We expect fair outcomes. If we contribute capital to the company, we expect the sponsor to do the same. So it's a very commercial and balanced approach.

But candidly, one of the ways that we manage an anticipated downturn is structuring deals upfront better and more responsible. In other words, you don't go to a very strong sponsor relationship who maybe wants more debt on a deal than we think is prudent for the potential volatility of the business. We don't win those deals, candidly, because we think about it upfront. Look, if we're going to overlever something, we don't want to have a tough conversation with a really good sponsor of ours.

So part of kind of being able to manage commercially and responsibly and through a pandemic environment is the structuring and stuff you've done upfront. So now we come out of this -- come out of pandemic. Candidly, I think we've -- our team has developed a lot of street credibility and comfort and track record when people are considering us as the financing partner. So it's not always being the lowest priced deal.

You've got to be in the ZIP code of market pricing, but you don't have to like low price every deal that you look at if you develop that reputation and how you conduct yourself when things bump in the night. So I think that's what's attributing to some extent, our deal flow and the quantum of deals we see and the quantum of deals we win. So look, I expect deal flow to continue to be solid throughout this year, but we'll see. We'll see.

But yes.

Michael Sarner -- Chief Financial Officer

Yeah. And just probably putting some numbers to it. I think that we project internally to do around $40 million to $50 million in originations each quarter and expect to see between $15 million and $20 million come back. Sometimes we do a little bit more on the origination side.

And obviously, sometimes you'll see a run-on prepayments as well, but essentially somewhere in that $20 million to $30 million net portfolio growth a quarter.

Kevin Fultz -- JMP Securities -- Analyst

OK, that's all very helpful. And then, lastly, touching on prepayments. What visibility do you have around prepayments?

Michael Sarner -- Chief Financial Officer

Yeah. I think we -- obviously, we get within a quarter, in the beginning of the quarter, we probably have some level of visibility. We'd say, for this quarter, we know that there's limited amount of activity going on. And so we're not expecting -- probably something on the low end of that range of repayments.

As the interest rate environment goes up and down, obviously, you see that change. But I think right now, you've seen a lot of repayments come back with people kind of settled into where the market is at the moment. So I wouldn't expect a whole rash in the next three to six months.

Kevin Fultz -- JMP Securities -- Analyst

OK, that's it for me. And thanks for taking my questions. And congratulations on a great quarter.

Bowen Diehl -- President and Chief Executive Officer

Thanks, Kevin.

Michael Sarner -- Chief Financial Officer



Thank you. Our next question comes from Mickey Schleien from Ladenburg Thalmann. Your line is open.

Mickey Schleien -- Ladenburg Thalmann Financial Services -- Analyst

Good morning, Bowen and Michael. Hope you're well. I want to ask a high-level question about this year. So when we think about the pace of vaccinations and the recent mutations of the COVID virus, it looks like the pandemic will -- or could go on longer than we had hoped and that it could continue to stress companies in some industries.

So apart from your software-related investments, how do you feel about your borrowers' availability -- your borrowers' ability to carry them through the pandemic, particularly with respect to liquidity?

Bowen Diehl -- President and Chief Executive Officer

Yeah, it's interesting. I mean, just personal view of this, I mean, the things you said are correct. The pandemic is not behind us. The vaccines out there.

It's -- we'll see how well the vaccine works, how many people take the vaccine, all those kinds of things, and you've got new strains and lots of unknowns. But I think at some level, and speaking to our portfolio, people -- the companies are kind of -- they found -- for the most part, they kind of found their stride. So aside from a complete panic lockdown, where everybody goes back to -- everybody, goes back to the living rooms, etc. Aside from that, I mean, I feel like our portfolio has kind of found its stride.

Now if the pandemic sticks with us for another 12 or 18 months, if I had a concern about that, it's more of -- it's just going to be muddy quicksand for companies that are trying to grow. And so progress and growth could definitely be affected. And that's really our equity portfolio, right? Upside of the equity portfolio, that could stretch out. So that's a concern from a credit perspective and a security of our capital perspective.

I feel pretty good about that. Now the other thing I would point out is the vast majority of our companies are small businesses, and many of them have SBICs in the capital structures in some way. And candidly, we would expect to be an SBIC -- having SBIC relatively soon. And so there is a PDP money that's out there.

And so that's -- I don't -- looking across the portfolio, I don't really see any companies that are like, geez, the difference between survival and not survival as a PPP loan. But I do think that helps kind of bridge noise across the portfolio that might come from the pandemic, so.

Mickey Schleien -- Ladenburg Thalmann Financial Services -- Analyst

Thank you for that, Bowen. That's really helpful. I want to ask you about American Addiction. It has, obviously, exited bankruptcy.

And if I'm not mistaken, you're the new chairman of the company. How do you feel about that specific company's prospects? And is it benefiting from the pandemic? And what's the long-term sort of exit strategy for AAC?

Bowen Diehl -- President and Chief Executive Officer

Yeah. So AAC, I was involved with an addiction treatment business for 10 years or eight years, a while ago at my former firm. And so I have some experience in the space and the firm, the Meadows is a firm that had some posh out there and it's a very successful company. And so they wanted -- they asked me to be chairman, so they could put me in the press release and so that the employees would see, OK, someone on the board actually has industry experience, that type of thing.

So what's not happening is I'm not running the company. But what is happening is, I am on the board, which I'm happy to do. I don't want to do a lot of those things across the portfolio, but I'm happy in this instance. I am pretty positive on that platform.

It's got an incredible asset base, network of facilities. They do really, really good work saving lives in the addiction area, they do a really good job at it. So it's just been in a tough restructuring and bankruptcy, which we are now clear of. And so now it's kind of sunshine ahead.

I mean, pretty positive on the upside on that business from where we are today. Just given the -- just the quality of their network and they add -- the things, the building blocks that the company has to work with to really recover from where they are on a valuation perspective today. So I would say, clearly, the pandemic and lockdowns has created stress in society. And when stress in society increases, a lot of folks struggle with medicating around stress, and that, obviously, results in alcoholism and drug addiction, which are very, very unfortunate things and really need to be helped, and people lose lives from that.

And to be able to help those people is, obviously, a great mission. And it's one that can be done profitably and one that needs to build a really good business around. So I think -- so from that perspective, you do have a tailwind across the addiction treatment space from that stress. But that said, these are facilities, people live there while they're going through addiction and so COVID and COVID protocols and quarantines and lockdowns, etc., are all things that you would imagine -- you could imagine go on.

So you've got headwind from those types of things, but you have tailwind from just the general stress in the society. And so I feel pretty -- I feel actually great about the upside of that business going forward, so.

Mickey Schleien -- Ladenburg Thalmann Financial Services -- Analyst

Bowen, do you expect roll-ups to occur in that industry? And would AAC be an acquirer? Or do you expect them ultimately to be acquired by someone else looking to grow?

Bowen Diehl -- President and Chief Executive Officer

Yeah. So I wouldn't say, first of all, the majority of the upside is just EBITDA growth from the business and signing new network contracts, filling the beds that aren't filled. Organically, the economics of adding a few beds to an existing facility, the ROI of that is staggering, actually, if you -- but if you can fill them. So there's just not a lot -- it doesn't cost a lot.

It's like adding on a wing on a hotel or something or not even that, like it's -- yes, it's kind of like a hotel, adding on beds and then recurring -- or the recurring economics if you can fill those beds, is really attractive. So there's a lot of organic growth. There's a lot of recovery type growth, recovering from where it is today. And then, we may make acquisitions.

I think that AAC could absolutely be acquired at some point. There are definitely larger platforms in the space. We have a lot of interest in the bankruptcy auction, just not at valuations that made a lot of sense, candidly. A lot of vultures swarming around in a bankruptcy.

There's a lot of noise in that people trying to take advantage. And candidly, we had a lender group, now an investor group that see a lot of upside. So we just credit bid and took over the company, and that's -- now we're the owners. And so those people are still out there.

Those big platforms are still out there. They're just -- we're just going to do the things we want to do with the business or the management team with the business, and then we'll -- it could absolutely be acquired in the next couple of years. I mean, that's clearly an exit strategy.

Mickey Schleien -- Ladenburg Thalmann Financial Services -- Analyst

Thanks for that, Bowen. And my last question, just to touch on CPK. It also emerged from bankruptcy. And I assume the balance sheet is a lot healthier now.

But I was in -- I was walking near my home recently, and I saw that my local CPK was closed. So I have read, I think that the footprint has shrunk. So in terms of strategy for CPK in this pandemic environment, are you looking sort of to manage that business through the pandemic and status quo? Or do you expect some growth opportunities to occur? What's the outlook in general for CPK in the environment that we're in?

Bowen Diehl -- President and Chief Executive Officer

Yes. So that CPK is different in the sense that we're not on the board there. So we are a smaller investor, I guess, in that platform. So -- but I'll give you my impressions and kind of what we -- what I can tell you about what we hear and see.

Management team is doing -- the management team there is excellent. And they had this business doing much, much better pre-COVID. They started, I think, in mid-'19, and the business was kind of -- had a difficult time, no reason other than just kind of difficult, and the management team came in, just did fantastic and then COVID hit. Obviously, it's a restaurant.

And so that struggle, they went out and during the bankruptcy process and negotiated leases and the realtors or the lessors that were landlords. There are certain landlords that just -- they decided it wasn't worth keeping that lease and took the excuse to get out of the lease. And candidly, in my neighborhood, our CPK closed as well. But there's a bunch of CPKs around Dallas, and they're doing fine.

The one when where they closed, candidly, that was probably a really expensive lease. And so the network of footprint of restaurants, yes, decreased as one would expect in the bankruptcy process. It's a chance to clean out leases that are less profitable. But if you look across the network, I mean, I will tell you just thematically, the ones that are open, it's pretty interesting how well they were doing versus kind of pre-COVID revenues.

I mean, they're -- it's got a couple of things. It's got a licensing business with Nestlé in grocery stores. It's got, obviously, a pizza business. And so it's got delivery that's, obviously, natural for people to order pizza delivery.

So those are some things that help the business. And the management team has done great. They've been -- as far as creativity on keeping big expanding patios and doing things creatively. We need to get past the pandemic before this thing takes off.

But they've done a really good job managing it. It's cash flow positive. So we're not thinking about funding it. We're going to have to wait a bit before -- to get out of the malaise of the pandemic, but it's going to be fine.

I mean, I really do. I think it's -- there's a fair amount of upside in that business going forward. It's just a question of pace at which we see the upside, vis-à-vis a pandemic and timing. But it's -- if you look at this -- the KPIs, the performance indicators that we look at, there's a lot of things about it that are -- you jump off the page, like if the pandemic would only go and pass, this thing is in fantastic shape.

That's the reaction you have to it. So we feel pretty good about it. Timing is somewhat dependent on the pandemic, so.

Mickey Schleien -- Ladenburg Thalmann Financial Services -- Analyst

OK. I appreciate that, and I understand. That's it for me this morning. Thank you for your time.

Bowen Diehl -- President and Chief Executive Officer

Thanks, Mickey.


Thank you. And our next question comes from Kyle Joseph of Jefferies. Your line is open.

Kyle Joseph -- Jefferies -- Analyst

Hey, good morning, guys. Congrats on a nice quarter, and thanks for taking my questions. I wanted to talk about net interest margins in the outlook going forward. Obviously, it's an active deal environment.

Just talk about spreads, and where we are versus, call it, year ago levels? And then, on the cost of funds side, talk about what the liability management you guys have done recently, could -- how that could help on the cost of fund side?

Bowen Diehl -- President and Chief Executive Officer

Yeah. Sure. Well, I'll just comment on the asset side, the spreads, I mean, we are kind of back to pre-COVID spreads. So we're not -- it's not -- there's not a -- we don't see a whole lot of COVID premium out there.

Maybe a little bit of premium in the sense that leverage. People look at the pandemic and the rearview mirror and leverage asks are slightly lower than they were a year ago. So from my perspective, that is a risk element that's in our favor generally. But the spreads are -- on the loans we do are kind of back to pre-COVID levels, but our cost of capital, which I'll let Michael comment on, has come down.

So we feel pretty good about the asset liability relationship. Do you want to talk about that?

Michael Sarner -- Chief Financial Officer

Yeah. So obviously, we raised $75 million on that 4.5% institutional bond, which took out -- if you think about it over the last two quarters, we've taken out the entire, potentially, I think we have $60 million left on that bond. So we've converted it from four -- 5.95% down to 4.5%, so that's about 150 basis points, which, if you annualize that that's really about $800,000 a year, so about $0.01 a quarter. So that's going to be helpful.

I think going forward, the SBA is still hanging out there. The notion would be between $340 million on the credit facility, which is about 2.75% all-in, and we should expect to see the SBA if and when that comes to pass at a similar cost. So you'll have three quarters of the portfolio in sub-three, and then you'll have that bond at 4.5% plus the $75 million we have at around 5%. So the kind of your blend right now is around 4.85%, and we think we are going to be coming down to 4.25%, probably in the next year.

Kyle Joseph -- Jefferies -- Analyst

Got it. Very helpful. And then, obviously, your credit is trending in the right direction and your books in good shape, but just trying to peel back the onion a little bit. Can you give us a sense for revenue and EBITDA trends in the fourth quarter and how those compared to the third quarter and either in terms of growth or contraction and kind of early performance year to date?

Bowen Diehl -- President and Chief Executive Officer

Yeah. I would say, generally, EBITDA and revenue in the portfolio for the -- for a strong majority of the companies was positive, kind of low single digits and looks pretty good. I mean, deleveraging in the portfolio is good. We've got a handful of names that are kind of bumping along, but from where we sit from a first lien perspective, it's -- that just means that they bust a covenant here or there.

We get to charge economics and -- but there's plenty of cash flow to service our debt and that type of thing. So that's part of being a first lien lender. That's a benefit you get as things bump along a little bit. But a very strong majority of the companies were -- last quarter and this quarter were positive.

Kyle Joseph -- Jefferies -- Analyst

Got it. And then, one last one for me. Just talk about your appetite for continuing the special. Obviously, you guys have a strong UTI balance, but kind of the outlook for that going forward, given where the base went to, as well as the overall strong portfolio performance.

Bowen Diehl -- President and Chief Executive Officer

Yes. So I mean, it's -- we're continuing to -- until the board decides otherwise, we're continuing the supplemental dividend program, like we stated, it's a liquidity thing, right? There's -- the UTI is not going anywhere. So we distribute it over time. So it's a liquidity thing for us to have the capital to do it, which we have plenty to do.

We manage it that way. And so our goal was to create a program that the market can rely on and then, obviously, can price the stock accordingly. But as of now, we are continuing to pay it.

Michael Sarner -- Chief Financial Officer

Yeah. And I would say that you need to really look at them independent of one another. So the UTI balance is going to dictate, as Bowen said, whether supplemental dividend is approved by the board on a quarterly basis. And obviously, we have about two and a half years of runway there.

So plenty of time to make a decision on how we play that out over time. But on the regular dividend, all the things we are talking about, we're having a growing portfolio, our cost of debt is coming down. Operating leverage, even though it was around $2.6 million this quarter, the run rate for operating leverage is really around $2.2 million on a normal course. So all that being said, we think that this is the first of several dividend increases probably over the next several quarters.

And so you should expect to see growth on the regular and supplemental should continue along the way.

Kyle Joseph -- Jefferies -- Analyst

Got it. Very helpful. Thanks for answering my questions.

Bowen Diehl -- President and Chief Executive Officer

Thank you.


Thank you. Our next question comes from Robert Dodd of Raymond James. Your line is open.

Robert Dodd -- Raymond James -- Analyst

HI, guys. Congratulations on the quarter. Bowen, if I can go back to the spread issue, right? I mean, obviously, I think you said no COVID premium anymore, which I don't think is that surprising. But if leverage is down, can you give us any color? Today, if you work a risk-adjusted total return expectation when you're looking at doing a deal.

Is that wider today still than pre-COVID? Or is all of that evacuated as well with the no COVID premiums? Is the lower leverage not enough to kind of make you raise your expectations for what total return is going to be over the life of an incremental loan? Or is it?

Bowen Diehl -- President and Chief Executive Officer

Yes, it's an interesting question. I would say this. I mean, I think generally speaking, the models we're looking at now from a debt perspective, have kind of the same debt returns with a difference that I want to make in a second, that's important. But the debt returns are all anticipated returns on your debt, which is spread and LIBOR and OID, upfront and prepayment penalties if they pay early, those types of things, it's all generally the same.

One of the things that -- your equity returns might be higher because some of the businesses performed really well during COVID, but they're still kind of down from COVID. And so we can underwrite the founders want to go ahead and derisk their personal situation and roll over, maybe even more equity because the valuations maybe are down in certain instances. And so as we look forward, the equity upside in a company like I just described, might actually be higher than it was a year ago where everything is up and to the right, and there's no problems in the world. Whenever there's no problems in the world, that means the problem is coming, right? And so there are situations that we've definitely seen where the equity returns, if we had done the deal a year ago, would probably be anticipated a base case equity return might be less.

And so that's the difference. I would say as our cost of capital, as we have always said, the range of pricing in the lower middle market is a range. And some of that's competition, but some of that's just things like leverage, but also loan-to-value. A company that your lending 30% loan-to-value is going to -- and a cash flow and higher-margin business is going to have a lower pricing than something you're 50% loan-to-value with maybe lower margin, and so -- but it's going to price cheaper.

So like there's a safe end of the lower middle market and a little bit less safe into the lower middle market, right? There's a range, right? That shouldn't be all that surprising. And so as we manage our capitalization and get our cost of capital now, we can play more in the safer end of the lower middle market. And so it's a lower loan to value, but maybe tighter spreads. But then one of the big, as you know, one of the big drivers of long-term all in returns is principal loss rates, right? So I think that as we invest, maybe slightly lower spreads in a safer end of the market with lower loan-to-value, higher-margin businesses, you asked me about my anticipation.

I mean, the more we do in that, I anticipate materially less long-term credit losses. And so I -- look, I think our track record of our team is excellent. But credit losses are an expense of our business, right? I mean, your expense is your business, right? Which is a spread business, but we have three buckets, right? One is the cost of our capital, we are borrowing. Another is our overhead, that's operating leverage you hear about every quarter.

And then, the third cost is losses over time. So you're always trying to gain efficiency by decreasing all three of those buckets. And so one of the buckets is losses over time. So as we do slightly safer loans, i.e., a slightly lower spread, yes, my anticipated all-in return over time increases.

Michael Sarner -- Chief Financial Officer

And we also...

Robert Dodd -- Raymond James -- Analyst

Thank you.

Michael Sarner -- Chief Financial Officer

And by putting together, Robert, a portfolio of those credits that Bowen just described, it's also going to enhance our investment-grade portfolio, right, in terms of going to the rating agencies, which in time would mean we'll actually be able to reduce our cost of capital even further by putting together that high-quality portfolio.

Bowen Diehl -- President and Chief Executive Officer

And hopefully, that's helpful on how spreads relate to all-in return. Hopefully that's helpful.

Robert Dodd -- Raymond James -- Analyst

Yeah, absolutely. Very helpful. I really appreciate that. Exactly right.

I mean, it's a total return vehicle. It's not just a coupon business. On the portfolio, as it stands, I obviously, we don't have the Q yet, right, so when I look at the unrealized depreciation in the quarter, can you give us any color of how broad-based that was? I mean, obviously, you had two upgrades. Did those account for most of the unrealized depreciation? Or is it just -- is it much more broad than that across the portfolio?

Bowen Diehl -- President and Chief Executive Officer

I'd say, it's pretty broad in the sense, but it's mainly on the equity portfolio. So that's why we put that bridge slide, Slide 20 in the shareholder deck. And so we did that kind of footfall chart going across the page. And you can see the change in the equity portfolio being $0.33 a share for the quarter.

That's not a small number for one quarter. And that's probably -- it's definitely two handfuls of equity investments. Now we did have the Tinuiti exit this quarter. That was materially higher than it was valued at the end of last quarter.

So that contributed to that equity upside as well.

Robert Dodd -- Raymond James -- Analyst

Got it. Got it. And then, one last one I've got. On AG Kings, I mean, obviously, again, we don't have the mark.

The exit at the end of the quarter, was that about -- in line with the mark that you had at 12/31? And if you can give us any color on where that mark was versus 9/30 since that's the only one who -- that's the scheduled investments we currently have right now.

Bowen Diehl -- President and Chief Executive Officer

Yes. So our exit was higher than where it was valued last quarter. So that's the first thing I would say. And then, the $739,000 that's left is basically the last interest.

I mean, there's a litigation trust and the final bankruptcy cleanup and there's a final working capital adjustment and some final economics, which, candidly, we believe, is going to be meaningfully higher than the $740,000, we have it valued right now. So we think there's upside in NAV from that perspective. And then, our all-in recovery at the end of the day will be about $0.80 on the dollar.

Robert Dodd -- Raymond James -- Analyst

Got it. I appreciate it. Thanks a lot.


Thank you. And our next question comes from Sarkis Sherbetchyan with B. Riley Securities. Your line is open.

Sarkis Sherbetchyan -- B. Riley Securities -- Analyst

Hey, good morning, and thanks so much for taking my question here. I just want to hit on the point regarding the comments on operating leverage run rate at 2.2% on a normal course you just mentioned in your commentary. Can you maybe help us understand the timetable that you're anticipating on getting there, as well as maybe the portfolio or total portfolio size that you would expect to achieve that?

Michael Sarner -- Chief Financial Officer

Well, I would tell you, right now, as noted earlier in the script that we've had an essentially onetime accrual above the annual target rate, which is about $700,000. So this quarter, the actual run rate for cash compensation would be $1.7 million. Our share-based compensation run rate is usually around $800,000, and so you're looking usually at about $2.5 million on a run-rate basis right now. And based on that asset base, it's a 2.2%.

So we would expect additional -- I mean, we've already said we've closed $33 million in assets in January. So moving forward, on a normal-run-rate basis, we would expect that percentage to be somewhere between 2% and 2.2%.

Sarkis Sherbetchyan -- B. Riley Securities -- Analyst

Great. Thanks for that. And just want to hop on Page 11 and 12 of the slide deck for the Q3 originations and then the subsequent quarter end originations, right? So if I look at the debt spread, the weighted average was 8.2% almost on the Q3 originations. And then, if I look at the two in quarter end, it's about 7%.

Is that really just deal specific? Or is that an indication of what's going on from a tightening perspective in the environment. Any color there, please?

Bowen Diehl -- President and Chief Executive Officer

Yeah. You got to really -- it's deal specific. I mean, if you look down through there, I mean, like there's a couple of deals that were -- one in particular is the first out -- last out structure. So we brought in the first out party to take a small piece of the loan.

So our spread is higher on that. We've got -- one of the companies had a 9.50% spread. That's a portfolio the company we've been in for a long time, and there's some precedents set as to what the spreads are in that deal, so it's not completely new deal type thing. But it's really kind of -- I'm just looking down the list, it's pretty deal specific.

So if you go into, I mean, 600 is a larger product club type situations, larger company. And yes, we're actually first out in the 600 deal. We're actually at first out, interestingly enough. So it's a little bit more deal specific.

I wouldn't say that's a difference between Slide 11 and 12 is directly parallel to some trend in the market.

Sarkis Sherbetchyan -- B. Riley Securities -- Analyst

Great. That's helpful. And I guess, last question on the -- regarding kind of the leverage front. I believe from an economic leverage perspective, had you targeted kind of the 1.3 to 1.4 range, assuming you get the SBIC licensure.

And from a regulatory leverage perspective, you'd still kind of be in the one to 1.1 zip code. Can you kind of give me some color on that?

Michael Sarner -- Chief Financial Officer

Yeah. I would tell you, from an economic leverage perspective, we really have targeted between 1.2 and 1.3, even getting the SBA money when that does happen, we don't plan on levering up economic leverage beyond there. So I think to your point, we probably will show up with 1.0 to 1.15 on regulatory leverage and stick to 1.2 to 1.3 on our total economic leverage.

Sarkis Sherbetchyan -- B. Riley Securities -- Analyst

Great. That's all for me. Thanks for the time.

Bowen Diehl -- President and Chief Executive Officer

Thanks, Sarkis.


Thank you. And at this time, I'm showing no further questions. I'd like to hand the conference back to Mr. Bowen Diehl for any further comments.

Bowen Diehl -- President and Chief Executive Officer

Great. Thanks, operator. Thanks, everybody, for joining us. We appreciate it.

Hopefully, you got a good impression of things are going pretty well here, and we appreciate your all support and time and look forward to keeping you posted on the business as we go forward.


[Operator signoff]

Duration: 58 minutes

Call participants:

Chris Rehberger -- Vice President, Finance

Bowen Diehl -- President and Chief Executive Officer

Michael Sarner -- Chief Financial Officer

Kevin Fultz -- JMP Securities -- Analyst

Mickey Schleien -- Ladenburg Thalmann Financial Services -- Analyst

Kyle Joseph -- Jefferies -- Analyst

Robert Dodd -- Raymond James -- Analyst

Sarkis Sherbetchyan -- B. Riley Securities -- Analyst

More CSWC analysis

All earnings call transcripts