SEC Filing | FS KKR Capital Corp.

View:

Download DOC

Download PDF

Download XLS

Download XBRL

fsk-20240930

Table of Contents

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 QUARTERLY PERIOD ENDED SEPTEMBER 30, 2024


¨			TRANSITION REPORT PURSUANT TO SECTION 13 OR 15(d) OF THE SECURITIES EXCHANGE ACT OF 1934

COMMISSION FILE NUMBER: 814-00757

_________________________________________________

FS KKR Capital Corp.

(Exact name of registrant as specified in its charter)

_________________________________________________


Maryland						26-1630040
(State of Incorporation)						(I.R.S. Employer Identification Number)

201 Rouse Boulevard Philadelphia, Pennsylvania						19112
(Address of principal executive offices)						(Zip Code)

Registrant’s telephone number, including area code: (215) 495-1150

_______________________________________

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 (or for such shorter period that the Registrant was required to file such reports), 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 every Interactive Data File required to be submitted pursuant to Rule 405 of Regulation S-T (§232.405 of this chapter) during the preceding 12 months (or for such shorter period that the registrant was required to submit such files). Yes x No ¨.

Indicate by check mark whether the registrant is a large accelerated filer, an accelerated filer, a non-accelerated filer, a smaller reporting company or an emerging growth company. See the definitions of “large accelerated filer,” “accelerated filer,” “smaller reporting company” and “emerging growth company” in Rule 12b-2 of the Exchange Act.


Large accelerated filer	x	Accelerated filer	¨

Non-accelerated filer	¨	Smaller reporting company	¨

		Emerging growth company	¨

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

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

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

Title of each class

Trading Symbol(s)

Name of each exchange on which registered

Common stock, par value $0.001

FSK

New York Stock Exchange

Indicate the number of shares outstanding of each of the issuer’s classes of common stock, as of the latest practicable date.

There were 280,066,433 shares of the registrant’s common stock outstanding as of October 31, 2024.

Table of Contents

TABLE OF CONTENTS


		Page
PART I—FINANCIAL INFORMATION
ITEM 1.	FINANCIAL STATEMENTS	1
	Consolidated Balance Sheets as of September 30, 2024 (Unaudited) and December 31, 2023	1
	Unaudited Consolidated Statements of Operations for the three and nine months ended September 30, 2024 and 2023	2
	Unaudited Consolidated Statements of Changes in Net Assets for the three and nine months ended September 30, 2024 and 2023	3
	Unaudited Consolidated Statements of Cash Flows for the nine months ended September 30, 2024 and 2023	4
	Consolidated Schedules of Investments as of September 30, 2024 (Unaudited) and December 31, 2023	5
	Notes to Unaudited Consolidated Financial Statements	48
ITEM 2.	MANAGEMENT’S DISCUSSION AND ANALYSIS OF FINANCIAL CONDITION AND RESULTS OF OPERATIONS	73
ITEM 3.	QUANTITATIVE AND QUALITATIVE DISCLOSURES ABOUT MARKET RISK	87
ITEM 4.	CONTROLS AND PROCEDURES	90

PART II—OTHER INFORMATION
ITEM 1.	LEGAL PROCEEDINGS	91
ITEM 1A.	RISK FACTORS	91
ITEM 2.	UNREGISTERED SALES OF EQUITY SECURITIES AND USE OF PROCEEDS	91
ITEM 3.	DEFAULTS UPON SENIOR SECURITIES	92
ITEM 4.	MINE SAFETY DISCLOSURES	92
ITEM 5.	OTHER INFORMATION	92
ITEM 6.	EXHIBITS	93
	SIGNATURES	94

Table of Contents

PART I—FINANCIAL INFORMATION

Item 1. Financial Statements.

FS KKR Capital Corp.

Consolidated Balance Sheets

(in millions, except share and per share amounts)


	September 30, 2024		December 31, 2023
	(Unaudited)
Assets
Investments, at fair value
Non-controlled/unaffiliated investments (amortized cost—$9,753 and $11,078, respectively)	$	9,407	$	10,568
Non-controlled/affiliated investments (amortized cost—$862 and $868, respectively)	838		745
Controlled/affiliated investments (amortized cost—$3,939 and $3,474, respectively)	3,698		3,336
Total investments, at fair value (amortized cost—$14,554 and $15,420, respectively)	13,943		14,649
Cash and cash equivalents	366		223

Foreign currency, at fair value (cost—$5 and $8, respectively)	5		8
Receivable for investments sold and repaid	468		246
Income receivable	313		290
Unrealized appreciation on foreign currency forward contracts	0		13
Deferred financing costs	27		32

Prepaid expenses and other assets	27		8
Total assets	$	15,149	$	15,469
Liabilities

Payable for investments purchased	$	1	$	—
Debt (net of deferred financing costs and discount of $42 and $36, respectively)(1)	8,060		8,187



Unrealized depreciation on foreign currency forward contracts	10		4
Stockholder distributions payable	196		196
Management fees payable	54		56

Subordinated income incentive fees payable(2)	44		41
Administrative services expense payable	5		5
Interest payable	99		98



Other accrued expenses and liabilities	9		33
Total liabilities	8,478		8,620
Commitments and contingencies(3)
Stockholders’ equity
Preferred stock, $0.001 par value, 50,000,000 shares authorized, none issued and outstanding	—		—
Common stock, $0.001 par value, 750,000,000 shares authorized, 280,066,433 and 280,066,433 shares issued and outstanding, respectively	0		0
Capital in excess of par value	9,437		9,437



Retained earnings (accumulated deficit)(4)	(2,766)		(2,588)
Total stockholders’ equity	6,671		6,849
Total liabilities and stockholders’ equity	$	15,149	$	15,469
Net asset value per share of common stock at period end	$	23.82	$	24.46

_______________

(1)See Note 9 for a discussion of the Company’s financing arrangements.

(2)See Note 2 and 4 for a discussion of the methodology employed by the Company in calculating the subordinated income incentive fees.

(3)See Note 10 for a discussion of the Company’s commitments and contingencies.

(4)See Note 5 for a discussion of the sources of distributions paid by the Company.

See notes to unaudited consolidated financial statements.

Table of Contents

FS KKR Capital Corp.

Unaudited Consolidated Statements of Operations

(in millions, except share and per share amounts)


	Three Months Ended				Nine Months Ended
	September 30,				September 30,
	2024		2023		2024		2023
Investment income
From non-controlled/unaffiliated investments:
Interest income	$	274	$	290	$	838	$	886
Paid-in-kind interest income	19		35		53		94
Fee income	20		7		46		17
Dividend and other income	7		16		20		52
From non-controlled/affiliated investments:
Interest income	6		6		19		19
Paid-in-kind interest income	11		9		31		27
Fee income	1		0		1		1
Dividend and other income	3		—		12		—
From controlled/affiliated investments:
Interest income	10		20		58		58
Paid-in-kind interest income	36		14		60		35
Fee income	—		5		9		5
Dividend and other income	54		63		167		189
Total investment income	441		465		1,314		1,383

Operating expenses
Management fees	54		56		163		170

Subordinated income incentive fees(1)	44		47		132		140
Administrative services expenses	2		3		7		10

Accounting and administrative fees	1		1		3		3
Interest expense(2)	118		117		349		349


Other general and administrative expenses	7		7		18		19
Total operating expenses	226		231		672		691




Net investment income	215		234		642		692

Realized and unrealized gain/loss
Net realized gain (loss) on investments:
Non-controlled/unaffiliated investments	(24)		(50)		(314)		(147)
Non-controlled/affiliated investments	(26)		(14)		(34)		(17)
Controlled/affiliated investments	7		(2)		(2)		(174)

Net realized gain (loss) on foreign currency forward contracts	1		3		20		7
Net realized gain (loss) on foreign currency	(2)		1		(5)		4
Net change in unrealized appreciation (depreciation) on investments:
Non-controlled/unaffiliated investments	(3)		94		164		125
Non-controlled/affiliated investments	78		22		98		11
Controlled/affiliated investments	(53)		(37)		(102)		101

Net change in unrealized appreciation (depreciation) on foreign currency forward contracts	(6)		—		(19)		(3)
Net change in unrealized gain (loss) on foreign currency	(27)		14		(10)		7
Total net realized and unrealized gain (loss)	(55)		31		(204)		(86)


Net increase (decrease) in net assets resulting from operations	$	160	$	265	$	438	$	606

Per share information—basic and diluted
Net increase (decrease) in net assets resulting from operations (Earnings (Losses) per Share)	$	0.57	$	0.95	$	1.56	$	2.16
Weighted average shares outstanding	280,066,433		280,066,433		280,066,433		280,347,651

_______________

(1)See Note 2 and 4 for a discussion of the methodology employed by the Company in calculating the subordinated income incentive fees.

(2)See Note 9 for a discussion of the Company’s financing arrangements.

See notes to unaudited consolidated financial statements.

Table of Contents

FS KKR Capital Corp.

Unaudited Consolidated Statements of Changes in Net Assets

(in millions)


	Three Months Ended				Nine Months Ended
	September 30,				September 30,
	2024		2023		2024		2023
Operations
Net investment income (loss)	$	215	$	234	$	642	$	692
Net realized gain (loss) on investments, foreign currency forward contracts and foreign currency	(44)		(62)		(335)		(327)
Net change in unrealized appreciation (depreciation) on investments and foreign currency forward contracts(1)	16		79		141		234

Net change in unrealized gain (loss) on foreign currency	(27)		14		(10)		7

Net increase (decrease) in net assets resulting from operations	160		265		438		606
Stockholder distributions(2)
Distributions to stockholders	(196)		(210)		(616)		(616)

Net decrease in net assets resulting from stockholder distributions	(196)		(210)		(616)		(616)
Capital share transactions(3)


Repurchases of common stock	—		—		—		(32)

Net increase (decrease) in net assets resulting from capital share transactions	—		—		—		(32)
Total increase (decrease) in net assets	(36)		55		(178)		(42)
Net assets at beginning of period	6,707		6,915		6,849		7,012
Net assets at end of period	$	6,671	$	6,970	$	6,671	$	6,970

_______________

(1)See Note 7 for a discussion of the Company's financial instruments.

(2)See Note 5 for a discussion of the sources of distributions paid by the Company.

(3)See Note 3 for a discussion of the Company’s capital share transactions.

See notes to unaudited consolidated financial statements.

Table of Contents

FS KKR Capital Corp.

Unaudited Consolidated Statements of Cash Flows

(in millions)


		Nine Months Ended
		September 30,
		2024		2023
Cash flows from operating activities
Net increase (decrease) in net assets resulting from operations		$	438	$	606
	Adjustments to reconcile net increase (decrease) in net assets resulting from operations to net cash provided by (used in) operating activities:
	Purchases of investments	(3,840)		(1,137)
	Paid-in-kind interest	(107)		(116)
	Proceeds from sales and repayments of investments	4,512		1,906
	Net realized (gain) loss on investments	350		338
	Net change in unrealized (appreciation) depreciation on investments	(160)		(237)

	Net change in unrealized (appreciation) depreciation on foreign currency forward contracts	19		3



	Accretion of discount	(49)		(43)
	Amortization of deferred financing costs and discount	14		12
	Unrealized (gain)/loss on borrowings in foreign currency	13		(11)

	(Increase) decrease in receivable for investments sold and repaid	(222)		36
	(Increase) decrease in income receivable	(23)		(90)

	(Increase) decrease in prepaid expenses and other assets	(19)		6
	Increase (decrease) in payable for investments purchased	1		(14)
	Increase (decrease) in management fees payable	(2)		(3)

	Increase (decrease) in subordinated income incentive fees payable	3		20
	Increase (decrease) in administrative services expense payable	—		—
	Increase (decrease) in interest payable	1		(11)



	Increase (decrease) in other accrued expenses and liabilities	(24)		(15)



	Mark-to-market of hedged debt	18		—
Net cash provided by (used in) operating activities		923		1,250
Cash flows from financing activities



	Repurchases of common stock	—		(32)



	Stockholder distributions	(616)		(612)
	Borrowings under financing arrangements	3,425		1,127



	Repayments of financing arrangements	(3,577)		(1,801)

	Deferred financing costs paid	(15)		(7)
Net cash provided by (used in) financing activities		(783)		(1,325)
Total increase (decrease) in cash		140		(75)
Cash, cash equivalents and foreign currency at beginning of period		231		251
Cash, cash equivalents and foreign currency at end of period		$	371	$	176
Supplemental disclosure
	Non-cash purchases of investments	$	(1,055)	$	(89)
	Non-cash sales of investments	$	1,055	$	89
	Local and excise taxes paid	$	26	$	20
	Interest paid during the period	$	334	$	348

See notes to unaudited consolidated financial statements.

Table of Contents

FS KKR Capital Corp.

Unaudited Consolidated Schedule of Investments

As of September 30, 2024

(in millions, except share amounts)


Portfolio Company(a)	Footnotes	Industry	Rate(b)	Floor(b)	Maturity	Principal Amount(c)		Amortized Cost		Fair Value(d)
Senior Secured Loans—First Lien—125.2%
3Pillar Global Inc	(v)	Software & Services	SF+600	0.8%	11/23/26	$	4.7	$	4.7	$	4.6
3Pillar Global Inc	(i)(k)(v)	Software & Services	SF+600	0.8%	11/23/27	123.8		123.1		120.2
3Pillar Global Inc	(x)	Software & Services	SF+600	0.8%	11/23/26	4.4		4.4		4.3
48Forty Solutions LLC	(f)(k)(t)(v)	Commercial & Professional Services	SF+600	1.0%	11/30/26	175.0		174.0		151.0
48Forty Solutions LLC	(v)	Commercial & Professional Services	SF+600	1.0%	11/30/26	8.8		8.8		7.6
48Forty Solutions LLC	(x)	Commercial & Professional Services	SF+600	1.0%	11/30/26	1.8		1.8		1.6
Aareon AG	(v)(w)	Software & Services	E+600	0.8%	8/19/30	€	13.8	14.9		15.4
Aareon AG	(v)(w)	Software & Services	E+475, 0.0% PIK (1.8% Max PIK)	0.0%	9/30/31	60.0		66.2		66.2
Aareon AG	(w)(x)	Software & Services	E+475, 0.0% PIK (1.8% Max PIK)	0.0%	9/30/31	13.6		15.1		15.1
Accuride Corp	(ab)(k)	Capital Goods	SF+1,000 PIK (SF+1,000 Max PIK)	2.0%	10/15/24	$	0.9	0.8		0.9
Accuride Corp	(k)(y)(z)	Capital Goods	SF+100, 5.9% PIK (5.9% Max PIK)	1.0%	5/18/26	7.7		7.7		5.0
Advanced Dermatology & Cosmetic Surgery	(v)	Health Care Equipment & Services	SF+625	1.0%	5/7/26	0.3		0.3		0.3
Advanced Dermatology & Cosmetic Surgery	(m)(t)(v)	Health Care Equipment & Services	SF+625	1.0%	5/7/27	45.5		44.4		45.5
Advanced Dermatology & Cosmetic Surgery	(x)	Health Care Equipment & Services	SF+625	1.0%	5/7/26	3.3		3.3		3.3
Advania Sverige AB	(v)(w)	Software & Services	SA+550	0.0%	6/2/31	£	51.4	65.0		68.5
Advania Sverige AB	(v)(w)	Software & Services	SR+550	0.0%	6/2/31	SEK	161.1	14.9		15.8
Advania Sverige AB	(aa)(v)(w)	Software & Services	E+500	0.0%	6/2/31	€	5.0	5.4		5.5
Affordable Care Inc	(ac)(v)	Health Care Equipment & Services	SF+550, 0.0% PIK (1.3% Max PIK)	0.8%	8/2/27	$	5.8	5.8		5.8
Affordable Care Inc	(ac)(m)(v)	Health Care Equipment & Services	SF+550	0.8%	8/2/28	13.6		13.5		13.5
Affordable Care Inc	(ac)(v)	Health Care Equipment & Services	SF+550	0.8%	8/2/28	42.6		42.6		42.4
Affordable Care Inc	(ac)(x)	Health Care Equipment & Services	SF+550, 0.0% PIK (1.3% Max PIK)	0.8%	8/2/27	7.1		7.1		7.0
Alacrity Solutions Group LLC	(v)	Insurance	SF+525	0.8%	12/22/27	10.8		10.7		9.2
Alacrity Solutions Group LLC	(m)	Insurance	SF+525	0.8%	12/22/28	11.8		11.7		10.1
Alera Group Intermediate Holdings Inc	(m)(v)	Insurance	SF+525	0.8%	10/2/28	31.1		31.1		31.3
Alera Group Intermediate Holdings Inc	(v)	Insurance	SF+575	0.8%	10/2/28	2.3		2.3		2.3
Alera Group Intermediate Holdings Inc	(x)	Insurance	SF+575	0.8%	10/2/28	5.3		5.3		5.3
Alpha Financial Markets Consulting PLC	(v)(w)	Commercial & Professional Services	SF+525	0.0%	8/16/31	10.3		10.1		10.1
Alpha Financial Markets Consulting PLC	(v)(w)	Commercial & Professional Services	SA+525	0.0%	8/16/31	£	8.8	11.3		11.5
Alpha Financial Markets Consulting PLC	(v)(w)	Commercial & Professional Services	E+525	0.0%	8/16/31	€	4.7	5.1		5.1
Alpha Financial Markets Consulting PLC	(w)(x)	Commercial & Professional Services	SA+525	0.0%	8/16/31	£	4.5	5.8		5.7
American Vision Partners	(v)	Health Care Equipment & Services	SF+600	0.8%	9/30/26	$	4.4	4.4		4.3
American Vision Partners	(i)(v)	Health Care Equipment & Services	SF+600	0.8%	9/30/27	90.7		90.4		89.5
American Vision Partners	(x)	Health Care Equipment & Services	SF+600	0.8%	9/30/26	3.4		3.4		3.4

See notes to unaudited consolidated financial statements.

Table of Contents

FS KKR Capital Corp.

Unaudited Consolidated Schedule of Investments (continued)

As of September 30, 2024

(in millions, except share amounts)


Portfolio Company(a)	Footnotes	Industry	Rate(b)	Floor(b)	Maturity	Principal Amount(c)		Amortized Cost		Fair Value(d)
Amerivet Partners Management Inc	(v)	Health Care Equipment & Services	SF+525	0.8%	2/25/28	$	67.8	$	67.5	$	67.8
Amerivet Partners Management Inc	(x)	Health Care Equipment & Services	SF+525	0.8%	2/25/28	8.4		8.4		8.4
Apex Group Limited	(aa)(m)(w)	Financial Services	SF+375	0.5%	7/27/28	2.4		2.4		2.4
Apex Service Partners LLC	(v)	Commercial & Professional Services	SF+500	1.0%	10/24/29	2.5		2.5		2.5
Apex Service Partners LLC	(v)	Commercial & Professional Services	SF+500	1.0%	10/24/30	3.5		3.5		3.4
Apex Service Partners LLC	(v)	Commercial & Professional Services	SF+500	1.0%	10/24/30	78.4		77.5		78.6
Apex Service Partners LLC	(v)	Commercial & Professional Services	SF+500	1.0%	10/24/30	15.5		15.5		15.6
Apex Service Partners LLC	(x)	Commercial & Professional Services	SF+500	1.0%	10/24/29	2.7		2.7		2.7
Apex Service Partners LLC	(x)	Commercial & Professional Services	SF+500	1.0%	10/24/30	27.7		27.7		27.6
Arcfield Acquisition Corp	(f)(i)(t)(v)	Capital Goods	SF+625	0.8%	8/3/29	84.3		84.0		85.2
Arcfield Acquisition Corp	(x)	Capital Goods	SF+625	0.8%	8/4/28	10.6		10.6		10.6
Arcos LLC/VA	(m)	Software & Services	SF+300, 3.3% PIK (3.3% Max PIK)	1.0%	4/20/28	12.8		12.7		11.7
Arcos LLC/VA	(x)	Software & Services	SF+625	1.0%	4/20/27	4.5		4.5		4.1
Area Wide Protective Inc	(f)	Commercial & Professional Services	SF+475	1.0%	12/23/30	12.5		12.5		12.4
Area Wide Protective Inc	(x)	Commercial & Professional Services	SF+475	1.0%	12/23/30	18.8		18.7		18.7
Arrotex Australia Group Pty Ltd	(w)(x)	Pharmaceuticals, Biotechnology & Life Sciences	B+575	0.5%	6/30/28	A$	10.8	7.1		7.1
ATX Networks Corp	(ad)(s)(v)(w)	Capital Goods	SF+650 PIK (SF+650 Max PIK)	1.0%	9/1/26	$	37.5	36.9		37.5
ATX Networks Corp	(ad)(v)(w)	Capital Goods	SF+600 PIK (SF+600 Max PIK)	1.0%	9/1/26	14.8		14.8		14.8
ATX Networks Corp	(ad)(s)(v)(w)	Capital Goods	SF+700 PIK (SF+700 Max PIK)	1.0%	9/1/26	48.5		48.5		48.5
ATX Networks Corp	(ad)(w)(x)	Capital Goods	SF+600 PIK (SF+600 Max PIK)	1.0%	9/1/26	5.4		5.4		5.4
Avetta LLC	(v)	Software & Services	SF+450, 0.0% PIK (2.3% Max PIK)	0.5%	7/26/31	15.0		14.8		14.9
Avetta LLC	(x)	Software & Services	SF+450	0.5%	7/26/30	2.6		2.6		2.6
Avetta LLC	(x)	Software & Services	SF+450, 0.0% PIK (2.3% Max PIK)	0.5%	7/26/31	3.7		3.7		3.6
Barbri Inc	(f)(k)(m)(t)(v)	Consumer Services	SF+575	0.8%	4/28/28	129.5		126.4		129.5
BDO USA PA	(v)	Commercial & Professional Services	SF+600	2.0%	8/31/28	28.1		27.7		28.4
Belk Inc	(ac)(v)	Consumer Discretionary Distribution & Retail	15.0%		7/23/29	30.0		30.0		30.2
BGB Group LLC	(f)(i)(k)(m)(t)	Media & Entertainment	SF+525	1.0%	8/16/27	109.1		108.4		108.9
BGB Group LLC	(x)	Media & Entertainment	SF+525	1.0%	8/16/27	7.4		7.4		7.4
BGB Group LLC	(x)	Media & Entertainment	SF+525	1.0%	8/16/27	19.9		19.9		19.9
Bloom Fresh International Limited	(v)(w)	Food, Beverage & Tobacco	E+525	0.0%	8/9/30	€	7.4	7.9		8.3
Bowery Farming Inc	(v)(y)(z)	Food, Beverage & Tobacco	SF+1,000 PIK (SF+1,000 Max PIK)	1.0%	9/10/26	$	67.9	54.2		15.0
Bowery Farming Inc	(v)(y)	Food, Beverage & Tobacco			9/10/26	10.4		10.0		4.2

See notes to unaudited consolidated financial statements.

Table of Contents

FS KKR Capital Corp.

Unaudited Consolidated Schedule of Investments (continued)

As of September 30, 2024

(in millions, except share amounts)


Portfolio Company(a)	Footnotes	Industry	Rate(b)	Floor(b)	Maturity	Principal Amount(c)		Amortized Cost		Fair Value(d)
Bowery Farming Inc	(v)(y)	Food, Beverage & Tobacco			9/10/26	$	5.9	$	5.9	$	2.3
Bowery Farming Inc	(x)(y)	Food, Beverage & Tobacco			9/10/26	3.6		3.6		1.4
Cadence Education LLC	(v)	Consumer Services	SF+500	0.8%	5/1/31	4.6		4.6		4.6
Cadence Education LLC	(x)	Consumer Services	SF+500	0.8%	5/1/30	8.5		8.5		8.5
Cadence Education LLC	(x)	Consumer Services	SF+500	0.8%	5/1/31	9.8		9.8		9.8
Carrier Fire Protection	(v)	Commercial & Professional Services	SF+500, 0.0% PIK (3.0% Max PIK)	0.5%	7/1/31	9.7		9.7		9.7
Carrier Fire Protection	(v)	Commercial & Professional Services	SF+500	0.5%	7/1/31	0.4		0.4		0.4
Carrier Fire Protection	(v)	Commercial & Professional Services	E+500, 0.0% PIK (3.0% Max PIK)	0.5%	7/1/31	€	2.4	2.6		2.7
Carrier Fire Protection	(x)	Commercial & Professional Services	SF+500, 0.0% PIK (3.0% Max PIK)	0.5%	7/1/31	$	2.6	2.6		2.6
Carrier Fire Protection	(x)	Commercial & Professional Services	SF+500	0.5%	7/1/31	2.2		2.2		2.2
CFC Underwriting Ltd	(w)(x)	Insurance	SA+495, 0.0% PIK (2.5% Max PIK)	0.0%	5/16/29	£	4.7	5.7		5.7
Circana Group (f.k.a. NPD Group)	(v)	Consumer Services	SF+500	0.8%	12/21/27	$	0.6	0.6		0.6
Circana Group (f.k.a. NPD Group)	(m)(v)	Consumer Services	SF+500	0.8%	12/21/28	19.7		19.7		19.9
Circana Group (f.k.a. NPD Group)	(x)	Consumer Services	SF+500	0.8%	12/21/27	0.4		0.4		0.4
Civica Group Ltd	(v)(w)	Software & Services	SA+550, 0.0% PIK (2.1% Max PIK)	0.0%	8/30/30	£	2.5	3.2		3.3
Civica Group Ltd	(w)(x)	Software & Services	SA+550, 0.0% PIK (2.1% Max PIK)	0.0%	8/30/30	5.0		6.4		6.3
Clarience Technologies LLC	(v)	Capital Goods	SF+575	0.8%	2/13/30	$	0.2	0.2		0.2
Clarience Technologies LLC	(f)(k)(t)(v)	Capital Goods	SF+575, 0.0% PIK (2.5% Max PIK)	0.8%	2/13/31	159.3		157.7		160.4
Clarience Technologies LLC	(x)	Capital Goods	SF+575	0.8%	2/13/30	21.5		21.5		21.5
Clarience Technologies LLC	(x)	Capital Goods	SF+575, 0.0% PIK (2.5% Max PIK)	0.8%	2/13/31	21.7		21.7		21.8
CLEAResult Consulting Inc	(f)(v)	Commercial & Professional Services	SF+500, 0.0% PIK (2.5% Max PIK)	0.8%	8/27/31	18.2		18.0		18.0
CLEAResult Consulting Inc	(v)	Commercial & Professional Services	SF+500	0.8%	8/27/31	1.5		1.5		1.5
CLEAResult Consulting Inc	(x)	Commercial & Professional Services	SF+500, 0.0% PIK (2.5% Max PIK)	0.8%	8/27/31	4.5		4.5		4.5
CLEAResult Consulting Inc	(x)	Commercial & Professional Services	SF+500	0.8%	8/27/31	1.5		1.5		1.5
Community Brands Inc	(k)(t)	Software & Services	SF+525	0.8%	7/1/31	40.0		39.6		39.9
Community Brands Inc	(x)	Software & Services	SF+525	0.8%	7/1/31	4.4		4.4		4.4
Community Brands Inc	(x)	Software & Services	SF+525	0.8%	7/1/31	11.3		11.3		11.2
Consilium Safety Group AB	(v)(w)	Capital Goods	E+600, 0.0% PIK (4.0% Max PIK)	0.0%	4/7/31	€	25.0	26.5		27.6
Consilium Safety Group AB	(w)(x)	Capital Goods	E+600, 0.0% PIK (4.0% Max PIK)	0.0%	4/7/31	9.8		10.5		10.5
Corsearch Intermediate Inc	(m)(v)	Software & Services	SF+550	1.0%	4/19/28	$	30.1	28.9		30.1
CSafe Global	(f)(k)(t)(v)	Transportation	SF+575	0.8%	12/14/28	83.3		83.3		84.2

See notes to unaudited consolidated financial statements.

Table of Contents

FS KKR Capital Corp.

Unaudited Consolidated Schedule of Investments (continued)

As of September 30, 2024

(in millions, except share amounts)


Portfolio Company(a)	Footnotes	Industry	Rate(b)	Floor(b)	Maturity	Principal Amount(c)		Amortized Cost		Fair Value(d)
CSafe Global	(v)	Transportation	SA+575	0.8%	12/14/28	£	15.5	$	19.8	$	20.9
CSafe Global	(v)	Transportation	SF+575	0.8%	3/8/29	$	9.0	9.0		9.0
CSafe Global	(x)	Transportation	SF+575	0.8%	3/8/29	2.5		2.5		2.5
Dechra Pharmaceuticals Ltd	(w)(x)	Pharmaceuticals, Biotechnology & Life Sciences	SF+625, 0.0% PIK (3.3% Max PIK)	0.8%	1/24/31	3.7		3.6		3.6
Dechra Pharmaceuticals Ltd	(w)(x)	Pharmaceuticals, Biotechnology & Life Sciences	E+625, 0.0% PIK (3.3% Max PIK)	0.0%	1/24/31	€	3.3	3.4		3.5
Dental Care Alliance Inc	(k)(m)(t)(v)	Health Care Equipment & Services	SF+641	0.8%	4/3/28	$	110.0	107.7		108.6
Dental365 LLC	(v)	Health Care Equipment & Services	SF+575	0.8%	5/5/28	0.4		0.4		0.4
Dental365 LLC	(f)(v)	Health Care Equipment & Services	SF+525	0.8%	8/5/28	23.9		23.9		23.8
Dental365 LLC	(x)	Health Care Equipment & Services	SF+575	0.8%	5/5/28	4.7		4.7		4.7
Dental365 LLC	(x)	Health Care Equipment & Services	SF+525	0.8%	8/5/28	11.3		11.3		11.3
DOC Generici Srl	(v)(w)	Pharmaceuticals, Biotechnology & Life Sciences	E+650	0.0%	10/27/28	€	11.6	11.3		12.9
DOC Generici Srl	(w)(x)	Pharmaceuticals, Biotechnology & Life Sciences	E+650	0.0%	10/27/28	2.4		2.3		2.4
DOXA Insurance Holdings LLC	(v)	Insurance	SF+525	0.8%	12/20/30	$	15.3	15.1		15.4
DOXA Insurance Holdings LLC	(v)	Insurance	SF+550	0.8%	12/20/30	12.6		12.6		12.7
DOXA Insurance Holdings LLC	(x)	Insurance	SF+550	0.8%	12/20/29	3.3		3.3		3.3
DOXA Insurance Holdings LLC	(x)	Insurance	SF+550	0.8%	12/20/30	1.9		1.9		1.9
DOXA Insurance Holdings LLC	(x)	Insurance	SF+500	0.8%	12/20/30	22.6		22.6		22.8
DuBois Chemicals Inc	(f)(t)(v)	Materials	SF+475	0.8%	6/13/31	43.7		43.5		43.7
DuBois Chemicals Inc	(x)	Materials	SF+475	0.8%	6/13/31	14.7		14.7		14.7
DuBois Chemicals Inc	(x)	Materials	SF+475	0.8%	6/13/31	14.7		14.7		14.7
Envirotainer Ltd	(w)(x)	Transportation	E+575, 0.0% PIK (3.0% Max PIK)	0.0%	7/30/29	€	2.7	2.7		2.8
Excelitas Technologies Corp	(v)	Technology Hardware & Equipment	SF+525	0.8%	8/12/29	1.9		1.9		1.9
Excelitas Technologies Corp	(x)	Technology Hardware & Equipment	SF+525	0.8%	8/12/28	$	2.4	2.4		2.4
Excelitas Technologies Corp	(x)	Technology Hardware & Equipment	SF+525	0.8%	8/12/29	23.4		23.4		23.4
Follett Software Co	(f)(k)(t)	Software & Services	SF+500	0.8%	8/31/28	72.4		71.9		72.5
Follett Software Co	(x)	Software & Services	SF+500	0.8%	8/31/27	9.9		9.9		9.9
Foundation Consumer Brands LLC	(f)(m)(v)	Pharmaceuticals, Biotechnology & Life Sciences	SF+625	1.0%	2/12/27	66.7		64.8		66.7
Foundation Consumer Brands LLC	(x)	Pharmaceuticals, Biotechnology & Life Sciences	SF+625	1.0%	2/12/27	6.6		6.6		6.6
Foundation Risk Partners Corp	(m)(v)	Insurance	SF+525	0.8%	10/29/30	70.8		70.1		71.0
Foundation Risk Partners Corp	(x)	Insurance	SF+525	0.8%	10/29/29	11.8		11.8		11.8
Foundation Risk Partners Corp	(x)	Insurance	SF+525	0.8%	10/29/30	14.5		14.5		14.5
Galaxy Universal LLC	(ac)(v)	Consumer Durables & Apparel	SF+625	1.0%	11/12/26	86.5		86.5		86.5
Galaxy Universal LLC	(ac)(v)	Consumer Durables & Apparel	SF+550	1.0%	11/30/26	18.6		18.5		18.5
Galway Partners Holdings LLC	(v)	Insurance	SF+525	0.8%	9/30/27	3.4		3.3		3.4
Galway Partners Holdings LLC	(k)(m)(t)(v)	Insurance	SF+450, 0.0% PIK (1.0% Max PIK)	0.8%	9/29/28	77.2		76.3		77.3

See notes to unaudited consolidated financial statements.

Table of Contents

FS KKR Capital Corp.

Unaudited Consolidated Schedule of Investments (continued)

As of September 30, 2024

(in millions, except share amounts)


Portfolio Company(a)	Footnotes	Industry	Rate(b)	Floor(b)	Maturity	Principal Amount(c)		Amortized Cost		Fair Value(d)
Galway Partners Holdings LLC	(x)	Insurance	SF+525	0.8%	9/30/27	$	9.6	$	9.6	$	9.6
Galway Partners Holdings LLC	(x)	Insurance	SF+450, 0.0% PIK (1.3% Max PIK)	0.8%	9/29/28	8.4		8.4		8.4
General Datatech LP	(f)(k)(m)(t)(v)	Software & Services	SF+625	1.0%	6/18/27	126.3		125.6		125.4
Gigamon Inc	(v)	Software & Services	SF+575	0.8%	3/10/28	7.5		7.5		7.5
Gigamon Inc	(i)(v)	Software & Services	SF+575	1.0%	3/9/29	105.3		104.6		105.3
Gigamon Inc	(x)	Software & Services	SF+575	0.8%	3/10/28	1.9		1.9		1.9
Gracent LLC	(ad)(v)	Health Care Equipment & Services	12.5% PIK (12.5% Max PIK)		2/28/27	30.9		28.3		28.9
Granicus Inc	(v)	Software & Services	SF+350, 2.3% PIK (2.3% Max PIK)	0.8%	1/17/31	16.3		16.2		16.5
Granicus Inc	(v)	Software & Services	SF+350, 2.3% PIK (2.3% Max PIK)	0.8%	1/17/31	5.0		5.0		4.9
Granicus Inc	(x)	Software & Services	SF+525	0.8%	1/17/31	2.3		2.3		2.3
Granicus Inc	(x)	Software & Services	SF+475, 0.0% PIK (1.8% Max PIK)	0.8%	1/17/31	1.0		1.0		1.0
Heniff Transportation Systems LLC	(v)	Transportation	SF+575	1.0%	12/3/24	12.6		12.6		12.6
Heniff Transportation Systems LLC	(f)(k)(m)(v)	Transportation	SF+575	1.0%	12/3/26	93.5		89.7		93.5
Heniff Transportation Systems LLC	(x)	Transportation	SF+575	1.0%	12/3/24	5.2		5.2		5.2
Heritage Environmental Services Inc	(f)(v)	Commercial & Professional Services	SF+525	0.8%	1/31/31	53.2		52.8		54.3
Heritage Environmental Services Inc	(v)	Commercial & Professional Services	SF+500	0.8%	1/31/31	7.5		7.5		7.5
Heritage Environmental Services Inc	(x)	Commercial & Professional Services	SF+550	0.8%	1/31/30	8.0		8.0		8.0
Heritage Environmental Services Inc	(x)	Commercial & Professional Services	SF+500	0.8%	1/31/31	4.0		4.0		4.0
Hibu Inc	(f)(k)(m)(t)(v)	Commercial & Professional Services	SF+625	1.0%	5/4/27	90.6		88.0		90.6
Hibu Inc	(f)(v)	Commercial & Professional Services	SF+625	1.0%	5/4/27	44.7		44.3		45.6
Higginbotham Insurance Agency Inc	(v)	Insurance	SF+475	1.0%	11/24/28	3.2		3.2		3.2
Higginbotham Insurance Agency Inc	(x)	Insurance	SF+475	1.0%	11/24/28	15.0		15.0		15.0
Highgate Hotels Inc	(v)	Consumer Services	SF+550	1.0%	11/5/29	33.7		33.4		34.0
Highgate Hotels Inc	(v)	Consumer Services	SF+550	1.0%	11/5/29	0.4		0.4		0.4
Highgate Hotels Inc	(x)	Consumer Services	SF+550	1.0%	11/5/29	3.8		3.8		3.8
HKA	(m)(w)	Commercial & Professional Services	SF+575, 0.0% PIK (1.8% Max PIK)	0.5%	8/9/29	3.5		3.4		3.5
HM Dunn Co Inc	(ad)(v)	Capital Goods	SF+600, 0.0% PIK (6.0% Max PIK)	1.0%	6/30/26	35.1		35.1		35.1
HM Dunn Co Inc	(ad)(v)	Capital Goods	SF+600, 0.0% PIK (6.0% Max PIK)	1.0%	6/30/26	2.9		2.9		2.9
HM Dunn Co Inc	(ad)(x)	Capital Goods	SF+600, 0.0% PIK (6.0% Max PIK)	1.0%	6/30/26	2.0		2.0		2.0
Individual FoodService	(v)	Capital Goods	SF+600	1.0%	10/31/29	74.3		73.1		74.3
Individual FoodService	(x)	Capital Goods	SF+600	1.0%	10/31/29	2.2		2.2		2.2
Industria Chimica Emiliana Srl	(v)(w)	Pharmaceuticals, Biotechnology & Life Sciences	E+475, 2.5% PIK (2.5% Max PIK)	0.0%	9/27/26	€	17.7	20.8		18.8

See notes to unaudited consolidated financial statements.

Table of Contents

FS KKR Capital Corp.

Unaudited Consolidated Schedule of Investments (continued)

As of September 30, 2024

(in millions, except share amounts)


Portfolio Company(a)	Footnotes	Industry	Rate(b)	Floor(b)	Maturity	Principal Amount(c)		Amortized Cost		Fair Value(d)
Industria Chimica Emiliana Srl	(v)(w)	Pharmaceuticals, Biotechnology & Life Sciences	E+725, 0.0% PIK (2.5% Max PIK)	0.0%	9/30/26	$	71.2	$	82.8	$	75.6
Industry City TI Lessor LP	(s)(v)	Consumer Services	10.8%, 1.0% PIK (1.0% Max PIK)		6/30/26	17.0		17.0		17.6
iNova Pharmaceuticals (Australia) Pty Limited	(v)(w)	Pharmaceuticals, Biotechnology & Life Sciences	B+650	0.8%	10/30/28	A$	1.8	1.1		1.2
iNova Pharmaceuticals (Australia) Pty Limited	(w)(x)	Pharmaceuticals, Biotechnology & Life Sciences	B+650	0.8%	10/30/28	1.7		1.1		1.1
Insight Global LLC	(i)(v)	Commercial & Professional Services	SF+600	0.8%	9/22/28	$	175.0	173.8		175.0
Insight Global LLC	(x)	Commercial & Professional Services	SF+600	0.8%	9/22/27	47.9		47.9		47.9
Insightsoftware.Com Inc	(v)	Software & Services	SF+525	1.0%	5/25/28	0.7		0.7		0.7
Insightsoftware.Com Inc	(v)	Software & Services	SF+525	1.0%	5/25/28	16.7		16.7		16.6
Insightsoftware.Com Inc	(x)	Software & Services	SF+525	0.8%	5/25/28	7.0		7.0		7.0
Insightsoftware.Com Inc	(x)	Software & Services	SF+525	1.0%	5/25/28	4.6		4.6		4.6
Integrity Marketing Group LLC	(v)	Insurance	SF+500	0.8%	8/25/28	98.8		98.8		98.8
Integrity Marketing Group LLC	(x)	Insurance	SF+500	0.8%	8/28/28	0.1		0.1		0.1
Integrity Marketing Group LLC	(x)	Insurance	SF+500	0.8%	8/28/28	1.6		1.6		1.6
J S Held LLC	(f)(i)(v)	Insurance	SF+550	1.0%	12/1/26	141.8		141.4		141.8
J S Held LLC	(x)	Insurance	SF+550	1.0%	12/1/26	14.1		14.0		14.1
Karman Space Inc	(v)	Capital Goods	SF+625	2.0%	12/21/25	94.9		93.6		95.3
Karman Space Inc	(v)	Capital Goods	SF+625	2.0%	12/21/25	5.5		5.4		5.5
Kellermeyer Bergensons Services LLC	(ad)(m)(s)(v)	Commercial & Professional Services	SF+175, 3.5% PIK (3.5% Max PIK)	1.0%	11/6/28	196.7		192.4		196.7
Kellermeyer Bergensons Services LLC	(ad)(m)(s)(v)	Commercial & Professional Services	SF+100, 7.0% PIK (7.0% Max PIK)	1.0%	11/6/28	86.8		85.2		86.4
Kellermeyer Bergensons Services LLC	(ad)(x)	Commercial & Professional Services	SF+175, 3.5% PIK (3.5% Max PIK)	1.0%	11/6/28	5.5		5.5		5.5
Laboratoires Vivacy SAS	(v)(w)	Pharmaceuticals, Biotechnology & Life Sciences	E+675, 0.0% PIK (2.4% Max PIK)	0.0%	3/20/30	€	0.1	0.1		0.1
Laboratoires Vivacy SAS	(w)(x)	Pharmaceuticals, Biotechnology & Life Sciences	E+675, 0.0% PIK (2.4% Max PIK)	0.0%	3/20/30	0.5		0.6		0.5
Lakeview Farms Inc	(k)(m)(v)	Food, Beverage & Tobacco	SF+575	1.0%	6/10/27	$	67.3	66.2		67.3
Lakeview Farms Inc	(v)	Food, Beverage & Tobacco	SF+575	1.0%	6/10/27	2.1		2.1		2.1
Lakeview Farms Inc	(x)	Food, Beverage & Tobacco	SF+575	1.0%	6/10/27	4.7		4.7		4.7
Lazer Logistics Inc	(f)(v)	Transportation	SF+500	0.8%	5/6/30	24.2		24.0		24.4
Lazer Logistics Inc	(x)	Transportation	SF+500	0.8%	5/4/29	1.9		1.9		1.9
Lazer Logistics Inc	(x)	Transportation	SF+500	0.8%	5/6/30	5.7		5.7		5.7
Legends Hospitality LLC	(f)(k)(t)	Consumer Services	SF+500, 0.0% PIK (2.8% Max PIK)	0.8%	8/22/31	117.2		116.0		116.0
Legends Hospitality LLC	(x)	Consumer Services	SF+500, 0.0% PIK (2.5% Max PIK)	0.8%	8/22/30	13.8		13.8		13.6
Legends Hospitality LLC	(x)	Consumer Services	SF+500, 0.0% PIK (2.8% Max PIK)	0.8%	8/22/31	6.9		6.9		6.8
Lexitas Inc	(i)(k)(m)(v)	Commercial & Professional Services	SF+625	1.0%	5/18/29	117.5		115.2		119.8

See notes to unaudited consolidated financial statements.

Table of Contents

FS KKR Capital Corp.

Unaudited Consolidated Schedule of Investments (continued)

As of September 30, 2024

(in millions, except share amounts)


Portfolio Company(a)	Footnotes	Industry	Rate(b)	Floor(b)	Maturity	Principal Amount(c)		Amortized Cost		Fair Value(d)
Lexitas Inc	(x)	Commercial & Professional Services	SF+625	1.0%	5/18/29	$	8.4	$	8.4	$	8.4
Lexitas Inc	(x)	Commercial & Professional Services	SF+625	1.0%	5/18/29	28.6		28.6		29.1
Lionbridge Technologies Inc	(f)(i)(k)(s)(t)(v)	Media & Entertainment	SF+700	1.0%	12/29/25	99.6		98.0		99.6
Lipari Foods LLC	(f)(i)(m)(v)	Consumer Staples Distribution & Retail	SF+650	1.0%	10/31/28	99.8		98.8		98.7
Lipari Foods LLC	(x)	Consumer Staples Distribution & Retail	SF+650	1.0%	10/31/28	15.0		15.0		14.8
Lloyd's Register Quality Assurance Ltd	(v)(w)	Consumer Services	SA+600, 0.0% PIK (3.0% Max PIK)	0.0%	12/4/28	£	12.3	15.9		16.5
Lloyd's Register Quality Assurance Ltd	(w)(x)	Consumer Services	SA+600, 0.0% PIK (3.0% Max PIK)	0.0%	12/4/28	2.7		4.1		4.1
Magna Legal Services LLC	(v)	Commercial & Professional Services	SF+600	0.8%	11/21/29	$	4.5	4.5		4.6
Magna Legal Services LLC	(m)(v)	Commercial & Professional Services	SF+650	0.8%	11/22/29	23.3		23.1		23.5
Magna Legal Services LLC	(x)	Commercial & Professional Services	SF+650	0.8%	11/22/28	2.2		2.2		2.2
Magna Legal Services LLC	(x)	Commercial & Professional Services	SF+600	0.8%	11/21/29	8.9		8.9		8.9
MAI Capital Management LLC	(x)	Financial Services	SF+475, 0.0% PIK (2.4% Max PIK)	0.8%	8/29/31	6.7		6.7		6.7
MAI Capital Management LLC	(x)	Financial Services	SF+475	0.8%	8/29/31	2.5		2.5		2.5
MB2 Dental Solutions LLC	(k)(t)(v)	Health Care Equipment & Services	SF+600	0.8%	2/13/31	117.8		116.7		118.8
MB2 Dental Solutions LLC	(x)	Health Care Equipment & Services	SF+600	0.8%	2/13/31	69.6		69.6		70.2
MB2 Dental Solutions LLC	(x)	Health Care Equipment & Services	SF+600	0.8%	2/13/31	10.7		10.7		10.7
Medallia Inc	(m)(v)	Software & Services	SF+250, 4.0% PIK (4.0% Max PIK)	0.8%	10/29/28	223.7		222.1		219.2
Med-Metrix	(i)(m)(t)(v)	Software & Services	SF+550	1.0%	9/15/27	119.0		118.8		119.3
Med-Metrix	(x)	Software & Services	SF+550	1.0%	9/15/27	7.8		7.8		7.8
Miami Beach Medical Group LLC	(v)(y)	Health Care Equipment & Services			12/14/25	10.9		5.5		10.4
Miami Beach Medical Group LLC	(m)(v)(y)(z)	Health Care Equipment & Services	SF+650, 1.5% PIK (1.5% Max PIK)	1.0%	12/14/27	133.6		124.0		—
Misys Ltd	(v)(w)	Software & Services	SF+725	1.0%	9/13/29	0.7		0.7		0.7
Misys Ltd	(w)(x)	Software & Services	SF+725	1.0%	9/13/29	0.8		0.8		0.8
Model N Inc	(v)	Software & Services	SF+500, 0.0% PIK (3.0% Max PIK)	0.8%	6/27/31	24.9		24.7		24.8
Model N Inc	(x)	Software & Services	SF+500, 0.0% PIK (3.0% Max PIK)	0.8%	6/27/31	5.1		5.1		5.1
Model N Inc	(x)	Software & Services	SF+500	0.8%	6/27/31	2.7		2.7		2.7
NBG Home	(v)(y)	Consumer Durables & Apparel			3/30/25	10.1		10.1		10.1
NBG Home	(v)(y)(z)	Consumer Durables & Apparel	SF+1,000 PIK (SF+1,000 Max PIK)	1.0%	3/31/25	32.7		30.7		9.6
NCI Inc	(ad)(v)	Software & Services	SF+750, 0.0% PIK (7.5% Max PIK)	1.0%	8/15/28	32.5		32.7		32.5
Net Documents	(v)	Software & Services	SF+475	1.0%	7/2/29	2.0		2.0		2.0
Net Documents	(v)	Software & Services	SF+475	1.0%	7/2/29	33.0		32.8		33.0
Net Documents	(x)	Software & Services	SF+475	1.0%	7/2/29	2.4		2.4		2.4
Netsmart Technologies Inc	(v)	Health Care Equipment & Services	SF+475, 0.0% PIK (2.3% Max PIK)	0.5%	8/23/31	46.5		46.2		46.2

See notes to unaudited consolidated financial statements.

Table of Contents

FS KKR Capital Corp.

Unaudited Consolidated Schedule of Investments (continued)

As of September 30, 2024

(in millions, except share amounts)


Portfolio Company(a)	Footnotes	Industry	Rate(b)	Floor(b)	Maturity	Principal Amount(c)		Amortized Cost		Fair Value(d)
Netsmart Technologies Inc	(x)	Health Care Equipment & Services	SF+475, 0.0% PIK (2.3% Max PIK)	0.5%	8/23/31	$	6.2	$	6.2	$	6.2
Netsmart Technologies Inc	(x)	Health Care Equipment & Services	SF+475	0.5%	8/23/31	6.3		6.3		6.3
New Era Technology Inc	(i)(k)	Software & Services	SF+625	1.0%	10/31/26	25.0		24.4		24.9
New Era Technology Inc	(v)	Software & Services	SF+625	1.0%	10/31/26	3.7		3.7		3.7
New Era Technology Inc	(x)	Software & Services	SF+625	1.0%	10/31/26	0.9		0.9		0.9
Nordic Climate Group Holding AB	(v)(w)	Commercial & Professional Services	SR+590	0.0%	6/10/31	SEK	313.8	29.1		30.0
Nordic Climate Group Holding AB	(v)(w)	Commercial & Professional Services	SR+575	0.0%	6/10/31	42.4		3.4		4.1
Nordic Climate Group Holding AB	(v)(w)	Commercial & Professional Services	E+575	0.0%	6/10/31	€	30.6	31.9		33.0
Nordic Climate Group Holding AB	(w)(x)	Commercial & Professional Services	SR+575	0.0%	6/10/31	SEK	184.7	17.6		17.0
NovaTaste Austria GmbH	(w)(x)	Food, Beverage & Tobacco	E+550	0.0%	4/5/30	€	4.7	4.9		5.0
OEConnection LLC	(v)	Software & Services	SF+525	0.8%	4/22/31	$	9.0	9.0		9.1
OEConnection LLC	(x)	Software & Services	SF+525	0.8%	4/22/31	10.3		10.3		10.3
OEConnection LLC	(x)	Software & Services	SF+525	0.8%	4/22/31	6.4		6.4		6.4
Omnimax International Inc	(f)(i)(k)(m)(v)	Capital Goods	SF+675	1.0%	10/8/26	111.3		108.4		112.6
One Call Care Management Inc	(aa)(ac)(v)	Health Care Equipment & Services	SF+550	0.8%	4/22/27	4.8		4.7		4.7
Oxford Global Resources LLC	(f)(k)(m)(t)(v)	Commercial & Professional Services	SF+600	1.0%	8/17/27	93.1		92.7		93.1
Oxford Global Resources LLC	(v)	Commercial & Professional Services	SF+600	1.0%	8/17/27	8.4		8.4		8.6
Oxford Global Resources LLC	(x)	Commercial & Professional Services	SF+600	1.0%	8/17/27	7.6		7.6		7.6
PartsSource Inc	(v)	Health Care Equipment & Services	SF+575	0.8%	8/21/26	2.9		2.8		2.9
PartsSource Inc	(v)	Health Care Equipment & Services	SF+575	0.8%	8/23/28	72.2		71.6		72.2
PartsSource Inc	(x)	Health Care Equipment & Services	SF+575	0.8%	8/21/26	1.4		1.4		1.4
PartsSource Inc	(x)	Health Care Equipment & Services	SF+575	0.8%	8/23/28	16.9		16.9		16.9
Performance Health Holdings Inc	(f)(i)(m)(v)	Health Care Equipment & Services	SF+575	1.0%	7/12/27	93.2		92.6		93.2
Production Resource Group LLC	(ad)(v)	Media & Entertainment	3.0%, SF+500 PIK (SF+500 Max PIK)	1.0%	8/21/29	98.1		98.2		101.1
Production Resource Group LLC	(ad)(v)	Media & Entertainment	3.0%, SF+1,100 PIK (SF+1,100 Max PIK)	0.3%	8/21/29	184.7		184.7		188.4
Production Resource Group LLC	(ad)(v)	Media & Entertainment	3.0%, SF+250 PIK (SF+250 Max PIK)	1.0%	8/21/29	0.3		0.2		0.3
Production Resource Group LLC	(ad)(v)	Media & Entertainment	3.0%, SF+500 PIK (SF+500 Max PIK)	1.0%	8/21/29	100.4		100.4		103.5
PSC Group	(v)	Transportation	SF+525	0.8%	4/3/30	1.4		1.4		1.4
PSC Group	(v)	Transportation	SF+525	0.8%	4/3/31	16.0		15.8		16.0
PSC Group	(x)	Transportation	SF+525	0.8%	4/3/30	1.1		1.1		1.1
PSC Group	(x)	Transportation	SF+525	0.8%	4/3/31	3.3		3.3		3.3
PSKW LLC (dba ConnectiveRx)	(i)(k)(m)(s)(t)(v)	Health Care Equipment & Services	SF+625	1.0%	3/9/26	231.0		227.6		231.0
Pure Fishing Inc	(v)	Consumer Durables & Apparel	SF+450	0.0%	12/22/25	33.1		32.8		32.4
Radwell International LLC	(v)	Capital Goods	SF+550	0.8%	4/1/28	1.4		1.4		1.4
Radwell International LLC	(i)(k)(m)	Capital Goods	SF+550	0.8%	4/1/29	66.8		66.8		67.1
Radwell International LLC	(x)	Capital Goods	SF+550	0.8%	4/1/28	5.5		5.5		5.5
Reliant Rehab Hospital Cincinnati LLC	(s)(v)	Health Care Equipment & Services	SF+625	0.0%	2/28/26	44.6		43.4		43.4

See notes to unaudited consolidated financial statements.

Table of Contents

FS KKR Capital Corp.

Unaudited Consolidated Schedule of Investments (continued)

As of September 30, 2024

(in millions, except share amounts)


Portfolio Company(a)	Footnotes	Industry	Rate(b)	Floor(b)	Maturity	Principal Amount(c)		Amortized Cost		Fair Value(d)
Reliant Rehab Hospital Cincinnati LLC	(s)(v)(y)(z)	Health Care Equipment & Services	SF+625, 0.0% PIK (8.3% Max PIK)	0.0%	2/28/26	$	47.7	$	42.2	$	11.7
Reliant Rehab Hospital Cincinnati LLC	(x)	Health Care Equipment & Services	SF+625	0.0%	2/28/26	2.1		2.1		2.0
Revere Superior Holdings Inc	(m)(v)	Software & Services	SF+500	1.0%	10/1/29	42.2		41.8		42.3
Revere Superior Holdings Inc	(x)	Software & Services	SF+500	1.0%	10/1/29	3.8		3.8		3.8
Rise Baking Company	(v)	Food, Beverage & Tobacco	SF+625	1.0%	8/13/27	1.8		1.8		1.8
Rise Baking Company	(k)(m)(v)	Food, Beverage & Tobacco	SF+625	1.0%	8/13/27	28.0		27.6		28.0
Rise Baking Company	(x)	Food, Beverage & Tobacco	SF+625	1.0%	8/13/27	3.4		3.4		3.4
Rockefeller Capital Management LP	(v)	Financial Services	SF+500	0.5%	4/4/31	23.8		23.6		24.1
RSC Insurance Brokerage Inc	(i)(k)(v)	Insurance	SF+475	0.8%	11/1/29	185.8		181.8		185.8
RSC Insurance Brokerage Inc	(x)	Insurance	SF+475	0.8%	11/1/29	17.6		17.6		17.6
RSC Insurance Brokerage Inc	(x)	Insurance	SF+475	0.8%	11/1/29	9.7		9.6		9.7
Safe-Guard Products International LLC	(f)(t)(v)	Financial Services	SF+475	0.8%	4/3/30	42.2		41.9		42.4
Safe-Guard Products International LLC	(x)	Financial Services	SF+475	0.8%	4/3/30	8.8		8.8		8.8
SAMBA Safety Inc	(m)(v)	Software & Services	SF+525	1.0%	9/1/27	8.0		8.0		8.0
SAMBA Safety Inc	(v)	Software & Services	SF+525	1.0%	9/1/27	0.9		0.9		0.9
SAMBA Safety Inc	(x)	Software & Services	SF+525	1.0%	9/1/27	1.5		1.5		1.5
Service Express Inc	(v)	Commercial & Professional Services	SF+475, 0.0% PIK (2.4% Max PIK)	0.5%	8/15/31	31.3		31.2		31.2
Service Express Inc	(x)	Commercial & Professional Services	SF+475, 0.0% PIK (2.4% Max PIK)	0.5%	8/15/31	7.5		7.5		7.4
Service Express Inc	(x)	Commercial & Professional Services	SF+475	0.5%	8/15/31	4.3		4.3		4.2
Shaw Development LLC	(v)	Capital Goods	SF+600	0.5%	10/30/29	28.6		28.4		28.3
Shaw Development LLC	(x)	Capital Goods	SF+600	0.5%	10/30/29	3.4		3.4		3.4
SitusAMC Holdings Corp	(k)	Real Estate Management & Development	SF+550	1.0%	12/22/27	15.9		15.9		16.0
Source Code LLC	(v)	Software & Services	SF+650	1.0%	6/30/27	3.6		3.6		3.6
Source Code LLC	(k)(t)	Software & Services	SF+650	1.0%	7/30/27	49.6		49.1		49.6
Spins LLC	(m)(s)(t)(v)	Software & Services	SF+550	1.0%	1/20/27	64.3		62.9		64.3
Spins LLC	(x)	Software & Services	SF+550	1.0%	1/20/27	9.1		9.1		9.1
Spins LLC	(x)	Software & Services	SF+550	1.0%	1/20/27	7.9		7.9		7.9
Spotless Brands LLC	(v)	Consumer Services	SF+575	1.0%	7/25/28	30.9		30.5		30.9
Spotless Brands LLC	(v)	Consumer Services	SF+550	1.0%	7/25/28	2.2		2.2		2.2
Spotless Brands LLC	(x)	Consumer Services	SF+550	1.0%	7/25/28	38.5		38.5		38.3
STV Group Inc	(v)	Capital Goods	SF+525	0.8%	3/20/30	1.2		1.2		1.2
STV Group Inc	(f)	Capital Goods	SF+500	0.8%	3/20/31	10.0		9.9		10.0
STV Group Inc	(x)	Capital Goods	SF+525	0.8%	3/20/30	7.1		7.1		7.1
STV Group Inc	(x)	Capital Goods	SF+500	0.8%	3/20/31	11.9		11.9		11.9
Summit Interconnect Inc	(f)(k)(m)(t)(v)	Capital Goods	SF+600	1.0%	9/22/28	134.6		133.8		123.7
Sweeping Corp of America Inc	(m)(v)	Commercial & Professional Services	SF+575	1.0%	6/30/27	15.7		15.1		15.7

See notes to unaudited consolidated financial statements.

Table of Contents

FS KKR Capital Corp.

Unaudited Consolidated Schedule of Investments (continued)

As of September 30, 2024

(in millions, except share amounts)


Portfolio Company(a)	Footnotes	Industry	Rate(b)	Floor(b)	Maturity	Principal Amount(c)		Amortized Cost		Fair Value(d)
Sweeping Corp of America Inc	(m)(v)	Commercial & Professional Services	SF+575 PIK (SF+575 Max PIK)	1.0%	6/30/27	$	29.6	$	29.6	$	29.6
Sweeping Corp of America Inc	(x)	Commercial & Professional Services	SF+575	1.0%	6/30/27	5.7		5.7		5.7
Tangoe LLC	(m)(s)(v)	Software & Services	SF+499, 1.7% PIK (1.7% Max PIK)	1.0%	6/30/26	168.8		162.2		157.2
Tangoe LLC	(m)(s)(v)(y)(z)	Software & Services	12.5% PIK (12.5% Max PIK)		6/30/26	15.0		8.9		0.4
Tekfor HoldCo (formerly Amtek Global Technology Pte Ltd)	(v)(w)(y)	Automobiles & Components			4/4/25	€	42.5	40.1		4.3
ThreeSixty Group	(f)(v)	Consumer Discretionary Distribution & Retail	SF+500, 2.5% PIK (2.5% Max PIK)	1.5%	9/30/25	$	91.5	92.7		90.2
Time Manufacturing Co	(v)	Capital Goods	SF+650	0.8%	12/1/27	45.1		44.5		41.0
Time Manufacturing Co	(v)	Capital Goods	SF+650	0.8%	12/1/27	4.3		4.3		3.9
Time Manufacturing Co	(v)	Capital Goods	E+450	0.8%	12/1/27	€	13.6	14.4		13.8
Time Manufacturing Co	(x)	Capital Goods	SF+650	0.8%	12/1/27	$	19.5	19.5		17.7
Trescal SA	(v)(w)	Commercial & Professional Services	E+550	0.0%	4/29/30	€	3.9	4.4		4.4
Trescal SA	(w)(x)	Commercial & Professional Services	E+550	0.0%	4/29/30	0.6		0.7		0.7
Trescal SA	(w)(x)	Commercial & Professional Services	E+500	0.0%	4/29/30	10.3		11.5		11.4
Turnpoint Services Inc	(v)	Capital Goods	SF+500, 0.0% PIK (3.0% Max PIK)	0.8%	6/17/31	$	12.9	12.8		12.8
Turnpoint Services Inc	(x)	Capital Goods	SF+500, 0.0% PIK (3.0% Max PIK)	0.8%	6/17/30	1.6		1.6		1.6
Turnpoint Services Inc	(x)	Capital Goods	SF+500, 0.0% PIK (3.0% Max PIK)	0.8%	6/17/31	2.5		2.5		2.5
Ultra Electronics Holdings Ltd	(aa)(m)(w)	Capital Goods	SF+375	0.5%	8/3/29	1.7		1.7		1.7
USIC Holdings Inc	(f)(k)(t)(v)	Commercial & Professional Services	SF+550	0.8%	9/10/31	119.2		118.6		118.6
USIC Holdings Inc	(v)	Commercial & Professional Services	SF+550	0.8%	9/10/31	0.2		0.2		0.2
USIC Holdings Inc	(v)	Commercial & Professional Services	SF+525	0.8%	9/10/31	7.4		7.4		7.4
USIC Holdings Inc	(x)	Commercial & Professional Services	SF+550	0.8%	9/10/31	6.8		6.8		6.8
USIC Holdings Inc	(x)	Commercial & Professional Services	SF+525	0.8%	9/10/31	7.8		7.8		7.8
Version1 Software Ltd	(v)(w)	Software & Services	E+575, 0.0% PIK (1.7% Max PIK)	0.0%	7/11/29	€	2.0	2.5		2.2
Version1 Software Ltd	(w)(x)	Software & Services	E+575, 0.0% PIK (1.7% Max PIK)	0.0%	7/11/29	11.7		12.3		12.3
VetCor Professional Practices LLC	(m)(v)	Health Care Equipment & Services	SF+575	0.8%	8/31/29	$	68.1	67.6		68.1
VetCor Professional Practices LLC	(v)	Health Care Equipment & Services	SF+600	0.8%	8/31/29	5.3		5.3		5.3
VetCor Professional Practices LLC	(x)	Health Care Equipment & Services	SF+575	0.8%	8/31/29	6.7		6.7		6.7
VetCor Professional Practices LLC	(x)	Health Care Equipment & Services	SF+600	0.8%	8/31/29	3.2		3.2		3.2
VetCor Professional Practices LLC	(x)	Health Care Equipment & Services	SF+525	0.8%	8/31/29	34.3		34.1		34.0
Vytalogy Wellness LLC (fka Jarrow Formulas Inc)	(f)(i)(k)(m)(t)(v)	Household & Personal Products	SF+625	1.0%	11/30/26	114.0		111.1		109.0
Wealth Enhancement Group LLC	(v)	Financial Services	SF+550	1.0%	10/4/28	0.0		0.0		0.0

See notes to unaudited consolidated financial statements.

Table of Contents

FS KKR Capital Corp.

Unaudited Consolidated Schedule of Investments (continued)

As of September 30, 2024

(in millions, except share amounts)


Portfolio Company(a)	Footnotes	Industry	Rate(b)	Floor(b)	Maturity	Principal Amount(c)		Amortized Cost		Fair Value(d)
Wealth Enhancement Group LLC	(v)	Financial Services	SF+550	1.0%	10/4/28	$	0.4	$	0.4	$	0.4
Wealth Enhancement Group LLC	(x)	Financial Services	SF+550	1.0%	10/4/28	2.1		2.1		2.1
Wealth Enhancement Group LLC	(x)	Financial Services	SF+550	1.0%	10/4/28	1.0		1.0		1.0
Wittur Holding GmbH	(ad)(v)(w)	Capital Goods	0.1%, 5.9% PIK (5.9% Max PIK)		12/29/28	€	53.8	57.6		57.3
Woolpert Inc	(v)	Capital Goods	SF+500	1.0%	4/5/29	$	3.3	3.3		3.3
Woolpert Inc	(f)(k)(t)(v)	Capital Goods	SF+500	1.0%	4/5/30	72.8		72.8		72.9
Woolpert Inc	(x)	Capital Goods	SF+500	1.0%	4/5/29	15.2		15.2		15.2
Woolpert Inc	(x)	Capital Goods	SF+500	1.0%	4/5/30	31.2		31.2		31.2
Worldwise Inc	(v)	Household & Personal Products	SF+625, 0.5% PIK (0.5% Max PIK)	1.0%	3/29/28	40.7		40.6		27.0
Worldwise Inc	(v)	Household & Personal Products	SF+625, 0.5% PIK (0.5% Max PIK)	1.0%	3/29/28	14.2		14.2		9.5
Worldwise Inc	(x)	Household & Personal Products	SF+625, 0.5% PIK (0.5% Max PIK)	1.0%	3/29/28	28.0		28.0		18.6
Zellis Holdings Ltd	(w)(x)	Software & Services	SA+550, 0.0% PIK (5.5% Max PIK)	0.0%	8/13/31	£	6.3	8.0		7.9
Zendesk Inc	(m)(v)	Software & Services	SF+500	0.8%	11/22/28	$	59.6	59.2		59.6
Zendesk Inc	(x)	Software & Services	SF+500	0.8%	11/22/28	14.5		14.4		14.5
Zendesk Inc	(x)	Software & Services	SF+500	0.8%	11/22/28	6.0		6.0		6.0
Zeus Industrial Products Inc	(v)	Health Care Equipment & Services	SF+550, 0.0% PIK (2.8% Max PIK)	0.8%	2/28/31	82.9		82.3		83.7
Zeus Industrial Products Inc	(x)	Health Care Equipment & Services	SF+550	0.8%	2/28/30	11.6		11.6		11.6
Zeus Industrial Products Inc	(x)	Health Care Equipment & Services	SF+550	0.8%	2/28/31	15.5		15.5		15.6
Total Senior Secured Loans—First Lien								9,888.0		9,616.7
Unfunded Loan Commitments								(1,261.6)		(1,261.6)
Net Senior Secured Loans—First Lien								8,626.4		8,355.1





Senior Secured Loans—Second Lien—13.0%
Constellis Holdings LLC	(ac)(v)	Capital Goods	SF+900	1.0%	12/31/28	7.0		6.8		7.0
Cubic Corp	(v)	Software & Services	SF+763	0.8%	5/25/29	44.8		42.7		37.4
Ellucian Inc	(v)	Software & Services	SF+800	1.0%	10/9/28	112.8		107.3		112.8
Integrated Power Services LLC	(v)	Commercial & Professional Services	SF+750	0.8%	11/22/29	46.3		45.6		45.8
Peraton Corp	(s)(v)	Capital Goods	SF+800	1.0%	2/1/29	175.0		167.9		175.0
Peraton Corp	(v)	Capital Goods	SF+775	0.8%	2/1/29	129.8		125.3		129.8
Quoizel, LLC	(ad)(v)	Consumer Durables & Apparel	SF+650 PIK (SF+650 Max PIK)	1.0%	7/11/27	7.1		7.1		7.1
Quoizel, LLC	(ad)(v)	Consumer Durables & Apparel	SF+650 PIK (SF+650 Max PIK)	1.0%	7/19/27	7.4		7.4		7.4
Solera LLC	(v)	Software & Services	SF+900	1.0%	6/4/29	335.9		323.3		335.9

See notes to unaudited consolidated financial statements.

Table of Contents

FS KKR Capital Corp.

Unaudited Consolidated Schedule of Investments (continued)

As of September 30, 2024

(in millions, except share amounts)


Portfolio Company(a)	Footnotes	Industry	Rate(b)	Floor(b)	Maturity	Principal Amount(c)		Amortized Cost		Fair Value(d)
Sweeping Corp of America Inc	(m)(v)(y)	Commercial & Professional Services			3/12/34	$	8.3	$	4.5	$	4.5
Sweeping Corp of America Inc	(m)(v)(y)	Commercial & Professional Services			3/12/36	24.0		—		—
Valeo Foods Group Ltd	(v)(w)	Food, Beverage & Tobacco	E+750	0.0%	10/1/30	€	3.8	4.1		4.0
Valeo Foods Group Ltd	(w)(x)	Food, Beverage & Tobacco	E+750	0.0%	10/1/30	2.3		3.0		2.9














Total Senior Secured Loans—Second Lien								845.0		869.6
Unfunded Loan Commitments								(3.0)		(3.0)
Net Senior Secured Loans—Second Lien								842.0		866.6

Other Senior Secured Debt—1.8%
JW Aluminum Co	(aa)(ad)(s)(v)	Materials	10.3%		6/1/26	$	76.5	76.0		76.6
One Call Care Management Inc	(ac)(v)	Health Care Equipment & Services	8.5% PIK (8.5% Max PIK)		11/1/28	29.0		27.7		23.9
TIBCO Software Inc	(aa)(v)	Software & Services	6.5%		3/31/29	0.7		0.6		0.7
Warren Resources Inc	(v)	Energy	4.0%		12/1/26	24.3		24.3		20.8


















Total Other Senior Secured Debt								128.6		122.0


Subordinated Debt—3.3%
Apex Service Partners LLC	(v)	Commercial & Professional Services	14.3% PIK (14.3% Max PIK)		4/23/31	21.9		21.6		21.4
ATX Networks Corp	(ad)(s)(v)(w)(y)(z)	Capital Goods	10.0% PIK (10.0% Max PIK)		9/1/28	43.0		21.4		24.0
Colosseum Dental Group	(v)(w)	Health Care Equipment & Services	8.5% PIK (8.5% Max PIK)		4/23/29	€	10.9	11.3		11.8
Element Materials Technology Group US Holdings Inc	(v)(w)	Commercial & Professional Services	SF+850 PIK (SF+850 Max PIK)	0.5%	7/9/31	$	4.0	4.0		4.1
Miami Beach Medical Group LLC	(v)(y)(z)	Health Care Equipment & Services	SF+650, 1.5% PIK (1.5% Max PIK)	1.0%	10/4/24	17.2		17.2		11.2
Miami Beach Medical Group LLC	(x)(y)(z)	Health Care Equipment & Services	SF+650, 1.5% PIK (1.5% Max PIK)	1.0%	10/4/24	9.1		9.1		6.0
Sorenson Communications LLC	(j)(u)(v)(y)	Telecommunication Services			4/1/30	11.5		8.9		11.3
Sorenson Communications LLC	(j)(u)(v)(y)	Telecommunication Services			4/1/30	45.3		32.0		41.0
Ultra Electronics Holdings Ltd	(v)(w)	Capital Goods	SF+725	0.5%	1/31/30	62.9		61.4		62.4
Ultra Electronics Holdings Ltd	(v)(w)	Capital Goods	SF+900 PIK (SF+900 Max PIK)	0.5%	1/31/31	38.0		37.4		36.9

Total Subordinated Debt								224.3		230.1
Unfunded Debt Commitments								(9.1)		(9.1)
Net Subordinated Debt								215.2		221.0

Portfolio Company(a)

Footnotes

Industry

Rate(b)

Floor(b)

Maturity

Principal
Amount(c)/ Shares

Amortized
Cost

Fair
Value(d)

Asset Based Finance—29.8%

801 5th Ave, Seattle, ABF Equity

(ad)(v)(w)(y)

Equity Real Estate Investment Trusts (REITs)

8,516,891

14.0

—

See notes to unaudited consolidated financial statements.

Table of Contents

FS KKR Capital Corp.

Unaudited Consolidated Schedule of Investments (continued)

As of September 30, 2024

(in millions, except share amounts)


Portfolio Company(a)	Footnotes	Industry	Rate(b)	Floor(b)	Maturity	Principal Amount(c)/ Shares		Amortized Cost		Fair Value(d)
801 5th Ave, Seattle, Structured Mezzanine	(ad)(v)(w)	Equity Real Estate Investment Trusts (REITs)	8.0%, 3.0% PIK (3.0% Max PIK)		12/19/29	$	60.6	$	59.1	$	51.9
Abacus JV, ABF Equity	(ad)(v)(w)(y)	Insurance				47,045,141		46.1		41.2
Accelerator Investments Aggregator LP, ABF Equity	(ac)(v)(w)(y)	Financial Services				1,339,253		1.5		1.0
Altavair AirFinance, ABF Equity	(ac)(v)(w)	Capital Goods				123,869,649		124.8		132.3
Altitude II IRL WH Borrower DAC, Revolver	(v)(w)	Capital Goods	SF+1,000	0.0%	1/12/30	$	4.9	4.9		4.9
Altitude II IRL WH Borrower DAC, Revolver	(w)(x)	Capital Goods	SF+1,000	0.0%	1/12/30	$	4.9	4.9		4.9
Australis Maritime II, ABF Equity	(ad)(v)(w)	Transportation				20,944,451		20.9		21.6
Australis Maritime, Common Stock	(ad)(v)(w)	Transportation				23,226,239		23.2		22.0
Auxilior Capital Partners Inc, Preferred Equity	(v)	Financial Services	5.0%, 9.5% PIK (9.5% Max PIK)		4/30/30	$	16.9	16.9		17.1
Avenue One PropCo, ABF Equity	(ad)(v)(w)(y)	Equity Real Estate Investment Trusts (REITs)				10,339,283		10.3		10.9
Avenue One PropCo, Term Loan	(ad)(v)(w)	Equity Real Estate Investment Trusts (REITs)	7.0% PIK (7.0% Max PIK)		3/15/34	$	31.7	31.7		31.7
Avida Holding AB, Common Stock	(ad)(v)(w)(y)	Financial Services				444,962,569		49.9		42.9
Avida Holding AB, Subordinated Bond	(ad)(v)(w)	Financial Services	SR+925	0.0%	1/27/34	SEK	15.0	1.3		1.5
Bankers Healthcare Group LLC, Term Loan	(v)(w)	Financial Services	22.0%		11/8/27	$	8.8	8.8		8.7
Bausch Health Cos Inc, Revolver	(v)(w)	Pharmaceuticals, Biotechnology & Life Sciences	SF+665	1.0%	1/28/28	$	60.0	60.0		60.0
Bausch Health Cos Inc, Revolver	(w)(x)	Pharmaceuticals, Biotechnology & Life Sciences	SF+665	1.0%	1/28/28	$	60.0	60.0		60.0
Byrider Finance LLC, ABF Equity	(u)(v)(y)	Automobiles & Components				54,407		—		—
Callodine Commercial Finance LLC, 2L Term Loan A	(v)	Financial Services	SF+900	1.0%	11/3/25	$	94.9	92.1		94.9
Callodine Commercial Finance LLC, 2L Term Loan B	(v)	Financial Services	SF+900	1.0%	11/3/25	$	12.0	12.0		12.0
Callodine Commercial Finance LLC, 2L Term Loan B	(x)	Financial Services	SF+900	1.0%	11/3/25	$	36.1	36.1		36.1
Capital Automotive LP, ABF Equity	(ad)(v)(w)	Equity Real Estate Investment Trusts (REITs)				20,220,146		22.3		33.0
Capital Automotive LP, Structured Mezzanine	(ad)(v)(w)	Equity Real Estate Investment Trusts (REITs)	11.0%		12/22/28	$	40.4	39.9		40.4
Covis Finco Sarl, Revolver	(v)(w)	Pharmaceuticals, Biotechnology & Life Sciences	SF+675	1.0%	11/20/26	$	10.8	10.8		10.8
Covis Finco Sarl, Revolver	(v)(w)	Pharmaceuticals, Biotechnology & Life Sciences	C+675	1.0%	11/30/26	C$	1.3	0.9		1.0
Covis Finco Sarl, Revolver	(v)(w)	Pharmaceuticals, Biotechnology & Life Sciences	E+675	1.0%	11/30/26	€	2.3	2.3		2.5
Covis Finco Sarl, Revolver	(w)(x)	Pharmaceuticals, Biotechnology & Life Sciences	SF+675	1.0%	11/20/26	$	1.3	1.3		1.3
Covis Finco Sarl, Revolver	(w)(x)	Pharmaceuticals, Biotechnology & Life Sciences	C+675	1.0%	11/30/26	C$	2.7	2.1		2.1
Covis Finco Sarl, Revolver	(w)(x)	Pharmaceuticals, Biotechnology & Life Sciences	E+675	1.0%	11/30/26	€	1.7	1.9		2.0
Curia Global Inc, Revolver	(v)(w)	Pharmaceuticals, Biotechnology & Life Sciences	SF+625	1.0%	1/29/29	$	42.0	42.0		42.0

See notes to unaudited consolidated financial statements.

Table of Contents

FS KKR Capital Corp.

Unaudited Consolidated Schedule of Investments (continued)

As of September 30, 2024

(in millions, except share amounts)


Portfolio Company(a)	Footnotes	Industry	Rate(b)	Floor(b)	Maturity	Principal Amount(c)/ Shares		Amortized Cost		Fair Value(d)
Curia Global Inc, Revolver	(w)(x)	Pharmaceuticals, Biotechnology & Life Sciences	SF+625	1.0%	1/29/29	$	41.3	$	41.3	$	41.3
Discover Financial Services, ABF Equity	(ad)(v)(w)(y)	Financial Services				2,587,823		2.6		2.6
Discover Financial Services, Subordinated Loan	(ad)(v)(w)	Financial Services	15.0%		9/6/34	$	4.8	4.8		4.8
Discover Financial Services, Subordinated Loan	(ad)(w)(x)	Financial Services	15.0%		9/6/34	$	34.1	34.1		34.1
Drive Revel, ABF Equity	(v)(w)	Financial Services				6,117,567		6.6		8.3
Global Jet Capital LLC, Preferred Stock	(j)(u)(v)(y)	Commercial & Professional Services				425,557,318		242.9		171.8
Global Lending Services LLC, ABF Equity	(v)(w)	Financial Services				2,867,397		3.3		4.2
Global Lending Services LLC, ABF Equity	(v)(w)	Financial Services				6,065,811		6.1		5.6
Global Lending Services LLC, ABF Equity	(v)(w)	Financial Services				53,899,361		53.9		57.4
Global Lending Services LLC, ABF Equity	(v)(w)(y)	Financial Services				213,001		0.2		0.2
GreenSky Holdings LLC, ABF Equity	(ac)(v)(y)	Financial Services				10,662,084		10.7		13.5
GreenSky Holdings LLC, ABF Equity	(ac)(v)(w)(y)	Financial Services				17,265,803		17.3		16.9
GreenSky Holdings LLC, Term Loan	(ac)(v)	Financial Services	9.3% PIK (9.3% Max PIK)		3/14/34	$	33.5	33.5		33.5
GreenSky Holdings LLC, Term Loan	(ac)(x)	Financial Services	9.3% PIK (9.3% Max PIK)		3/14/34	$	3.0	3.0		3.0
Kilter Finance, ABF Equity	(ad)(v)(w)(y)	Insurance				536,709		0.5		0.5
Kilter Finance, Preferred Stock	(ad)(v)(w)	Insurance	12.0%			$	101.2	100.4		101.2
KKR Altitude II Offshore Aggregator LP, Partnership Interest	(ad)(v)(w)	Capital Goods				83,548,471		83.5		90.3
KKR Central Park Leasing Aggregator L.P., Partnership Interest	(ad)(v)(w)(y)(z)	Capital Goods	14.3%		5/31/26	$	39.1	39.1		15.6
KKR Chord IP Aggregator LP, Partnership Interest	(ad)(v)(w)	Media & Entertainment				23,208,614		0.2		24.0
KKR Rocket Loans Aggregator LLC, Partnership Interest	(ad)(v)(w)(y)	Financial Services				5,745,264		5.7		5.0
KKR Zeno Aggregator LP (K2 Aviation), Partnership Interest	(ad)(v)(w)(y)	Capital Goods				5,047,728		4.4		6.5
Lennar Corp, ABF Equity	(v)(w)	Consumer Durables & Apparel				11,589,875		11.6		11.6
Lennar Corp, Term Loan	(v)(w)	Consumer Durables & Apparel	10.8%		8/30/29	$	10.0	10.0		10.0
Lennar Corp, Term Loan	(w)(x)	Consumer Durables & Apparel	10.8%		8/30/29	$	4.8	4.8		4.8
My Community Homes PropCo 2, ABF Equity	(ad)(v)(w)(y)	Equity Real Estate Investment Trusts (REITs)				20,284,091		20.3		17.4
My Community Homes PropCo 2, Term Loan	(ad)(v)(w)	Equity Real Estate Investment Trusts (REITs)	7.5% PIK (7.5% Max PIK)		3/15/34	$	63.2	63.2		63.2
NewStar Clarendon 2014-1A Class D	(v)(w)	Financial Services	45.3%		1/25/27	$	8.3	1.4		2.4
Norway_France, ABF Equity	(v)(w)(y)	Financial Services				10,716,910		11.9		11.9
Optio Invest, ABF Equity	(v)(w)	Financial Services				3,672,725		4.7		4.8
PayPal Europe Sarl et Cie SCA, ABF Equity	(v)(w)	Financial Services				59,011,429		63.9		70.8
Prime ST LLC, ABF Equity	(ad)(v)(w)(y)	Equity Real Estate Investment Trusts (REITs)				5,612,193		8.9		—

See notes to unaudited consolidated financial statements.

Table of Contents

FS KKR Capital Corp.

Unaudited Consolidated Schedule of Investments (continued)

As of September 30, 2024

(in millions, except share amounts)


Portfolio Company(a)	Footnotes	Industry	Rate(b)	Floor(b)	Maturity	Principal Amount(c)/ Shares		Amortized Cost		Fair Value(d)
Prime ST LLC, Structured Mezzanine	(ad)(v)(w)	Equity Real Estate Investment Trusts (REITs)	5.0%, 6.0% PIK (6.0% Max PIK)		3/12/30	$	58.9	$	57.4	$	25.7
Residential Opportunities I LLC, ABF Equity	(v)	Real Estate Management & Development				39		0.0		0.1
Roemanu LLC (FKA Toorak Capital Partners LLC), ABF Equity	(ad)(v)	Financial Services				220,778,388		236.5		238.7
Saluda Grade Alternative Mortgage Trust 2022-BC2, Structured Mezzanine	(v)(w)	Real Estate Management & Development	18.0%		7/25/30	$	3.4	2.4		2.9
Saluda Grade Alternative Mortgage Trust 2023-LOC2, Structured Mezzanine	(v)(w)	Real Estate Management & Development			10/25/53	5,199,630		8.5		8.0
Star Mountain Diversified Credit Income Fund III, LP, ABF Equity	(o)(w)	Financial Services				23,500,000		23.5		23.8
SunPower Financial, ABF Equity	(v)(w)(y)	Financial Services				3,690,938		3.7		3.9
Synovus Financial Corp, ABF Equity	(v)(w)	Banks				5,164,096		5.2		5.5
TalkTalk Telecom Group Ltd, Revolver	(v)(w)	Commercial & Professional Services	SA+700	1.5%	9/5/26	£	33.9	42.5		45.4
TalkTalk Telecom Group Ltd, Revolver	(w)(x)	Commercial & Professional Services	SA+700	1.5%	9/5/26	£	9.5	12.1		12.1
TDC LLP, ABF Equity	(ad)(v)(w)	Financial Services				1,576,060		2.0		2.0
TDC LLP, Preferred Equity	(ad)(v)(w)	Financial Services	8.0%			£	26.7	33.7		36.0
Trinseo Materials Operating SCA / Trinseo Materials Finance Inc, Revolver	(v)(w)	Materials	SF+475	1.0%	1/18/28	$	58.5	58.5		58.6
Trinseo Materials Operating SCA / Trinseo Materials Finance Inc, Revolver	(w)(x)	Materials	SF+475	1.0%	1/18/28	$	58.5	58.5		58.6
Vehicle Secured Funding Trust, ABF Equity	(v)(w)(y)	Financial Services				21,111,425		21.1		21.9
Vehicle Secured Funding Trust, Term Loan	(v)(w)	Financial Services	15.0% PIK (15.0% Max PIK)		1/25/46	$	63.3	63.3		63.3
Weber-Stephen Products LLC, Revolver	(v)(w)	Consumer Discretionary Distribution & Retail	SF+575	1.0%	12/19/26	$	15.5	15.5		15.6
Weber-Stephen Products LLC, Revolver	(w)(x)	Consumer Discretionary Distribution & Retail	SF+575	1.0%	12/19/26	$	67.9	67.9		68.2















Total Asset Based Finance								2,409.1		2,318.2
Unfunded commitments								(328.0)		(328.0)
Net Asset Based Finance								2,081.1		1,990.2


Credit Opportunities Partners JV, LLC —20.8%
Credit Opportunities Partners JV, LLC	(ad)(v)(w)	Credit Opportunities Partners JV, LLC				$	1,637.3	1,571.7		1,383.8
Credit Opportunities Partners JV, LLC								1,571.7		1,383.8

Portfolio Company(a)

Footnotes

Industry

Rate(b)

Floor(b)

Maturity

Number of
Shares

Amortized
Cost

Fair
Value(d)

Equity/Other—15.1%(e)

Affordable Care Inc, Preferred Stock

(ac)(v)

Health Care Equipment & Services

11.8% PIK (11.8% Max PIK)

49,073,000

48.1

49.3

American Vision Partners, Private Equity

(v)(y)

Health Care Equipment & Services

2,655,491

2.7

1.9

See notes to unaudited consolidated financial statements.

Table of Contents

FS KKR Capital Corp.

Unaudited Consolidated Schedule of Investments (continued)

As of September 30, 2024

(in millions, except share amounts)


Portfolio Company(a)	Footnotes	Industry	Rate(b)	Floor(b)	Maturity	Number of Shares	Amortized Cost		Fair Value(d)
Amerivet Partners Management Inc, Preferred Stock	(v)	Health Care Equipment & Services	11.5% PIK (11.5% Max PIK)			12,702,290	$	12.3	$	9.2
Arcos LLC/VA, Preferred Stock	(v)	Software & Services	SF+950 PIK (SF+950 Max PIK)	1.0%	4/30/31	15,000,000	14.1		12.6
Arena Energy LP, Warrants	(v)	Energy				68,186,525	0.4		0.1
Ascent Resources Utica Holdings LLC / ARU Finance Corp, Trade Claim	(n)(p)(y)	Energy				866,071	18.1		21.2
Ascent Resources Utica Holdings LLC / ARU Finance Corp, Common Stock	(n)(p)(y)	Energy				10,193	9.7		2.5
athenahealth Inc, Preferred Stock	(ac)(v)	Health Care Equipment & Services	10.8% PIK (10.8% Max PIK)			267,493	262.2		260.5
ATX Networks Corp, Class B-1 Common Stock	(ad)(v)(w)(y)	Capital Goods				500	5.0		0.0
ATX Networks Corp, Class B-2 Common Stock	(ad)(v)(w)(y)	Capital Goods				900	4.0		—
ATX Networks Corp, Common Stock	(ad)(s)(v)(w)(y)	Capital Goods				6,516	9.9		—
Belk Inc, Common Stock	(ac)(v)(y)	Consumer Discretionary Distribution & Retail				682,612	10.6		16.4
Borden (New Dairy Opco), Common Stock	(ad)(h)(n)(y)	Food, Beverage & Tobacco				11,167,000	—		13.3
Bowery Farming Inc, Common Stock	(v)(y)	Food, Beverage & Tobacco				1,058,391	10.0		—
Bowery Farming Inc, Warrant	(v)(y)	Food, Beverage & Tobacco				147,815,378	0.0		—
Bowery Farming Inc, Warrants	(v)(y)	Food, Beverage & Tobacco			9/10/28	161,828	0.0		—
Bowery Farming Inc, Warrants	(v)(y)	Food, Beverage & Tobacco			9/10/28	1,918,831	0.0		—
CDS US Intermediate Holdings Inc, Warrant	(v)(w)(y)	Media & Entertainment				2,023,714	—		15.8
Cengage Learning, Inc, Common Stock	(v)(y)	Media & Entertainment				227,802	7.5		3.9
Constellis Holdings LLC, Private Equity	(ac)(f)(v)(y)	Capital Goods				849,702	10.3		—
Constellis Holdings LLC, Preferred Equity	(ac)(v)(y)	Capital Goods				69,653	3.2		3.2
Cubic Corp, Preferred Stock	(v)	Software & Services	11.0% PIK (11.0% Max PIK)			42,141,600	39.7		26.9
Galaxy Universal LLC, Common Stock	(ac)(n)(y)	Consumer Durables & Apparel				228,806	35.4		40.0
Galaxy Universal LLC, Preferred Stock	(ac)(n)	Consumer Durables & Apparel	15.9% PIK (15.9% Max PIK)			2,068,400	4.0		6.1
Galaxy Universal LLC, Trade Claim	(ac)(v)(y)	Consumer Durables & Apparel				7,701,195	2.5		1.9
Gracent LLC, Class A Common Stock	(ad)(n)(y)	Health Care Equipment & Services				250	—		—
Gracent LLC, Preferred Equity	(ad)(n)(y)	Health Care Equipment & Services				1,000	8.2		4.8
Gracent LLC, Preferred Stock B	(ad)(n)(y)	Health Care Equipment & Services				745	—		—
HM Dunn Co Inc, Preferred Stock, Series A	(ad)(s)(v)(y)	Capital Goods				85,385	7.1		6.2
HM Dunn Co Inc, Preferred Stock, Series B	(ad)(s)(v)(y)	Capital Goods				15,000	—		—
Imagine Communications Corp, Common Stock	(v)(y)	Media & Entertainment				33,034	3.8		1.8
JW Aluminum Co, Common Stock	(ad)(j)(u)(v)(y)	Materials				2,105	0.0		2.6
JW Aluminum Co, Preferred Stock	(ad)(j)(u)(v)(y)(z)	Materials	0.0% PIK (12.5% Max PIK)		2/15/28	15,279	214.5		153.3
Kellermeyer Bergensons Services LLC, Common Stock	(ad)(m)(s)(v)(y)	Commercial & Professional Services				26,230,661	—		—
Kellermeyer Bergensons Services LLC, Preferred Stock	(ad)(m)(s)(v)(y)	Commercial & Professional Services				26,230,661	48.3		15.5
Lipari Foods LLC, Common Stock	(v)(y)	Consumer Staples Distribution & Retail				7,944,319	8.0		4.5

See notes to unaudited consolidated financial statements.

Table of Contents

FS KKR Capital Corp.

Unaudited Consolidated Schedule of Investments (continued)

As of September 30, 2024

(in millions, except share amounts)


Portfolio Company(a)	Footnotes	Industry	Rate(b)	Floor(b)	Maturity	Number of Shares	Amortized Cost		Fair Value(d)
Magna Legal Services LLC, Common Stock	(h)(y)	Commercial & Professional Services				4,938,192	$	4.9	$	6.9
Maverick Natural Resources LLC, Common Stock	(n)(o)	Energy				259,211	61.3		34.5
Med-Metrix, Common Stock	(h)(y)	Software & Services				29,403	1.5		3.3
Med-Metrix, Preferred Stock	(h)	Software & Services	8.0% PIK (8.0% Max PIK)			29,403	1.5		1.5
Misys Ltd, Preferred Stock	(v)(w)	Software & Services	L+1,225 PIK (L+1,225 Max PIK)	0.0%		85,835,363	81.8		82.6
NCI Inc, Class A-1 Common Stock	(ad)(v)(y)	Software & Services				42,923	—		—
NCI Inc, Class B-1 Common Stock	(ad)(v)(y)	Software & Services				30,121	—		—
NCI Inc, Class C Common Stock	(ad)(v)(y)	Software & Services				49,406	20.2		29.5
NCI Inc, Class I-1 Common Stock	(ad)(v)(y)	Software & Services				42,923	—		—
One Call Care Management Inc, Common Stock	(ac)(v)(y)	Health Care Equipment & Services				34,872	2.1		2.3
One Call Care Management Inc, Preferred Stock A	(ac)(v)(y)	Health Care Equipment & Services				371,992	22.8		18.9
One Call Care Management Inc, Preferred Stock B	(ac)(v)	Health Care Equipment & Services	9.0% PIK (9.0% Max PIK)		10/25/29	7,672,347	7.9		7.7
Petroplex Acidizing Inc, Trade Claim	(v)(y)	Energy				589,656	0.6		0.1
Polyconcept North America Inc, Class A - 1 Units	(v)	Household & Personal Products				30,000	3.0		5.2
PRG III LLC, Preferred Stock, Series A PIK	(ad)(v)(y)	Media & Entertainment				434,250	18.1		83.5
PRG III LLC, Preferred Stock, Series B PIK	(ad)(v)(y)	Media & Entertainment				140	—		—
Proserv Acquisition LLC, Class A Common Units	(ac)(v)(w)(y)	Energy				2,635,005	26.2		—
Proserv Acquisition LLC, Class A Preferred Units	(ac)(v)(w)(y)	Energy				837,780	3.1		2.2
Quoizel, LLC, Common Stock	(ad)(v)(y)	Consumer Durables & Apparel				4,563	8.3		8.0
Quorum Health Corp, Private Equity	(ad)(v)(y)	Health Care Equipment & Services				2,760,564	2.8		8.4
Quorum Health Corp, Trade Claim	(ad)(v)(y)	Health Care Equipment & Services				8,301,000	0.7		0.9
Quorum Health Corp, Trust Initial Funding Units	(ad)(v)(y)	Health Care Equipment & Services				143,400	0.2		0.1
Saturn Oil & Gas Inc, Common Stock	(aa)(j)(u)(v)(w)(y)	Energy				355,993	0.7		0.6
Sorenson Communications LLC, Common Stock	(j)(u)(v)	Telecommunication Services				42,731	7.1		15.9
Stuart Weitzman Inc, Common Stock	(v)(y)	Consumer Durables & Apparel				5,451	—		—
Swift Worldwide Resources Holdco Ltd, Common Stock	(v)(y)	Energy				1,250,000	0.9		1.1
Ultra Electronics Holdings PLC, Private Equity	(v)(w)(y)	Capital Goods				454,343,603	4.8		7.2
Ultra Electronics Holdings PLC, Private Equity	(v)(w)(y)	Capital Goods				1,272,105	1.3		2.1
Wittur Holding GmbH, Common Stock	(ad)(v)(w)(y)	Capital Goods				11,630	8.0		8.7
























Total Equity/Other							1,089.4		1,004.7

TOTAL INVESTMENTS—209.0%							$	14,554.4	13,943.4
LIABILITIES IN EXCESS OF OTHER ASSETS—(109.0%)									(7,272.4)
NET ASSETS—100.0%									$	6,671.0

See notes to unaudited consolidated financial statements.

Table of Contents

FS KKR Capital Corp.

Unaudited Consolidated Schedule of Investments (continued)

As of September 30, 2024

(in millions, except share amounts)

Foreign currency forward contracts


Foreign Currency	Settlement Date	Counterparty	Amount and Transaction			US$ Value at Settlement Date		US$ Value at September 30, 2024		Unrealized Appreciation (Depreciation)
AUD	10/21/2024	JP Morgan Chase Bank	A$	8.3	Sold	$	5.2	$	5.8	$	(0.6)
AUD	10/21/2024	JP Morgan Chase Bank	A$	1.4	Sold	1.0		1.0		0.0
CAD	11/18/2024	JP Morgan Chase Bank	C$	0.8	Sold	0.6		0.6		0.0
EUR	2/15/2028	JP Morgan Chase Bank	€	4.6	Sold	5.2		5.3		(0.1)
GBP	11/25/2024	JP Morgan Chase Bank	£	1.4	Sold	1.7		1.9		(0.2)
GBP	11/25/2024	JP Morgan Chase Bank	£	3.4	Sold	4.1		4.6		(0.5)
GBP	11/25/2024	JP Morgan Chase Bank	£	1.7	Sold	2.1		2.3		(0.2)
GBP	11/25/2024	JP Morgan Chase Bank	£	5.0	Sold	6.0		6.7		(0.7)
GBP	11/25/2024	JP Morgan Chase Bank	£	1.9	Sold	2.3		2.6		(0.3)
GBP	4/3/2025	JP Morgan Chase Bank	£	1.5	Sold	1.9		2.0		(0.1)
GBP	1/20/2026	JP Morgan Chase Bank	£	6.2	Sold	7.5		8.3		(0.8)
GBP	3/31/2026	JP Morgan Chase Bank	£	13.5	Sold	16.6		17.9		(1.3)
GBP	4/2/2026	JP Morgan Chase Bank	£	3.5	Sold	4.3		4.7		(0.4)
GBP	2/15/2028	JP Morgan Chase Bank	£	8.6	Sold	11.1		11.3		(0.2)
SEK	10/2/2024	JP Morgan Chase Bank	SEK	13.3	Bought	1.3		1.3		0.0
SEK	10/2/2024	JP Morgan Chase Bank	SEK	13.3	Sold	1.2		1.3		(0.1)
SEK	10/2/2024	JP Morgan Chase Bank	SEK	13.3	Sold	1.3		1.3		0.0
SEK	10/27/2025	JP Morgan Chase Bank	SEK	529.3	Sold	49.5		53.0		(3.5)
SEK	4/14/2027	JP Morgan Chase Bank	SEK	167.0	Sold	16.4		17.0		(0.6)










Total						$	139.3	$	148.9	$	(9.6)

Interest rate swaps



Description	Hedged Item	Company Receives	Company Pays	Counterparty	Maturity Date	Notional Amount		Fair Value		Upfront Payments/Receipts		Change in Unrealized Appreciation/(Depreciation)
Interest Rate Swap	6.875% Notes	6.875%	SOFR + 2.754%	ING Capital Markets LLC	8/15/2029	$	200	$	(6)	$	—	$	(6)
Interest Rate Swap	6.875% Notes	6.875%	SOFR + 2.788%	ING Capital Markets LLC	8/15/2029	400		(12)		—		(12)
Total						$	600	$	(18)	$	—	$	(18)

_______________

(a)Security may be an obligation of one or more entities affiliated with the named company.

(b)Certain variable rate securities in the Company’s portfolio bear interest at a rate determined by a publicly disclosed base rate plus a basis point spread. As of September 30, 2024, the three-month London Interbank Offered Rate, or LIBOR or “L”, was 4.85%, the Euro Interbank Offered Rate, or EURIBOR or “E”, was 3.28%, Canadian Dollar Offer Rate, or CDOR or “C”, was 4.97%, the Australian Bank Bill Swap Bid Rate, or BBSY or “B”, was 4.48%, the Reykjavik Interbank Offered Rate, or REIBOR or “R”, was 9.56%, the Stockholm Interbank Offered Rate, or STIBOR or “SR”, was 3.08%, the Sterling Overnight Index Average, or SONIA or “SA”, was 4.82%, the Secured

See notes to unaudited consolidated financial statements.

Table of Contents

FS KKR Capital Corp.

Unaudited Consolidated Schedule of Investments (continued)

As of September 30, 2024

(in millions, except share amounts)

Overnight Financing Rate, or SOFR or “SF”, was 4.59% and the U.S. Prime Lending Rate, or Prime or “P”, was 8.00%. PIK means paid-in-kind. PIK income accruals may be adjusted based on the performance of the underlying investment. Variable rate securities with no floor rate use the respective benchmark rate in all cases.

(c)Denominated in U.S dollars unless otherwise noted.

(d)See Note 8 for additional information regarding the fair value of the Company’s financial instruments.

(e)Listed investments may be treated as debt for GAAP or tax purposes.

(f)Security or portion thereof held within Ambler Funding LLC and is pledged as collateral supporting the amounts outstanding under the revolving credit facility with Ally Bank (see Note 9).

(g)Not used.

(h)Security held within CCT Holdings II, LLC, a wholly-owned subsidiary of the Company.

(i)Security or portion thereof held within CCT Tokyo Funding LLC and pledged as collateral supporting the amounts outstanding under the revolving credit facility with Sumitomo Mitsui Banking Corporation (see Note 9).

(j)Security or portion thereof held within Cobbs Creek LLC and is pledged as collateral supporting the amounts outstanding under the senior secured revolving credit facility.

(k)Security or portion thereof held within Darby Creek LLC and is pledged as collateral supporting the amounts outstanding under a revolving credit facility with Deutsche Bank AG, New York Branch (see Note 9).

(l)Not used.

(m)Security or portion thereof held within FS KKR MM CLO 1 LLC (see Note 9).

(n)Security held within FSIC II Investments, Inc., a wholly-owned subsidiary of the Company.

(o)Security held within FSIC Investments, Inc., a wholly-owned subsidiary of the Company.

(p)Security held within IC American Energy Investments, Inc., a wholly-owned subsidiary of the Company.

(q)Not used.

(r)Not used.

(s)Security or portion thereof held within Juniata River LLC and is pledged as collateral supporting the amounts outstanding under a term loan credit facility with JPMorgan Chase Bank, N.A.

(t)Security or portion thereof held within Meadowbrook Run LLC and is pledged as collateral supporting the amounts outstanding under a revolving credit facility with Morgan Stanley Senior Funding, Inc. (see Note 9).

(u)Security or portion thereof held within Race Street Funding LLC. Security is available as collateral to support the amounts outstanding under the Senior Secured Revolving Credit Facility (see Note 9).

(v)Security or portion thereof is pledged as collateral supporting the amounts outstanding under the Senior Secured Revolving Credit Facility (see Note 9).

(w)The investment, or portion of the investment is not a qualifying asset under the Investment Company Act of 1940, as amended. A business development company may not acquire any asset other than qualifying assets, unless, at the time the acquisition is made, qualifying assets represent at least 70% of the company’s total assets. As of September 30, 2024, 75.7% of the Company’s total assets represented qualifying assets.

(x)Security is an unfunded commitment. Reflects the stated spread at the time of commitment, but may not be the actual rate received upon funding.

(y)Security is non-income producing.

(z)Asset is on non-accrual status.

(aa)Security is classified as Level 1 or Level 2 in the Company’s fair value hierarchy (see Note 8).

(ab)Position or portion thereof unsettled as of September 30, 2024.

(ac)Under the Investment Company Act of 1940, as amended, the Company generally is deemed to be an “affiliated person” of a portfolio company if it owns 5% or more of the portfolio company’s voting securities and generally is deemed to “control” a portfolio company if it owns more than 25% of the portfolio company’s voting securities or it has the power to exercise control over the management or policies of such portfolio company. As of September 30, 2024, the Company held investments in portfolio companies of which it is deemed to be an “affiliated person” but is not deemed to “control”. The following table presents certain information with respect to investments in portfolio companies of which the Company was deemed to be an affiliated person as of September 30, 2024:


Portfolio Company	Fair Value at December 31, 2023		Gross Additions(1)		Gross Reductions(2)		Net Realized Gain (Loss)		Net Change in Unrealized Appreciation (Depreciation)		Fair Value at September 30, 2024		Interest Income(3)		PIK Income(3)		Fee Income(3)		Dividend and Other Income(3)
Senior Secured Loans—First Lien
Affordable Care Inc	$	35.6	$	18.8	$	(15.1)	$	—	$	0.3	$	39.6	$	3.2	$	—	$	—	$	—
Affordable Care Inc	7.3		14.9		(0.2)		—		—		22.0		1.2		—		0.1		—
Belk Inc	13.2		—		(16.7)		(18.9)		22.4		—		(0.9)		—		—		—
Belk Inc	20.0		—		(21.9)		0.1		1.8		—		1.9		—		—		—

See notes to unaudited consolidated financial statements.

Table of Contents

FS KKR Capital Corp.

Unaudited Consolidated Schedule of Investments (continued)

As of September 30, 2024

(in millions, except share amounts)


Portfolio Company	Fair Value at December 31, 2023		Gross Additions(1)		Gross Reductions(2)		Net Realized Gain (Loss)		Net Change in Unrealized Appreciation (Depreciation)		Fair Value at September 30, 2024		Interest Income(3)		PIK Income(3)		Fee Income(3)		Dividend and Other Income(3)
Belk Inc	$	—	$	30.0	$	—	$	—	$	0.2	$	30.2	$	0.9	$	—	$	0.9	$	—
Constellis Holdings LLC	15.1		0.2		(15.1)		0.3		(0.5)		—		1.6		—		0.1		—
Galaxy Universal LLC	86.4		—		(0.6)		—		0.7		86.5		7.7		—		—		—
Galaxy Universal LLC	18.1		—		—		—		0.4		18.5		1.6		—		—		—
One Call Care Management Inc	4.2		—		—		—		0.5		4.7		0.4		—		—		—











Senior Secured Loans—Second Lien
Belk Inc	—		—		(0.7)		(3.5)		4.2		—		—		—		—		—
Constellis Holdings LLC	9.0		0.3		(9.9)		(3.5)		4.1		—		1.7		—		—		—
Constellis Holdings LLC	—		6.8		—		—		0.2		7.0		—		—		—		—


Other Senior Secured Debt
One Call Care Management Inc	20.6		1.4		—		—		1.9		23.9		—		2.0		—		—





Asset Based Finance
Accelerator Investments Aggregator LP, ABF Equity	2.5		—		(1.6)		(0.1)		0.2		1.0		—		—		—		—
Altavair AirFinance, ABF Equity	133.9		—		(5.1)		—		3.5		132.3		—		—		—		11.5
GreenSky Holdings LLC, ABF Equity	—		10.7		—		—		2.8		13.5		—		—		—		—
GreenSky Holdings LLC, ABF Equity	—		17.3		—		—		(0.4)		16.9		—		—		—		—
GreenSky Holdings LLC, Term Loan	—		33.5		—		—		—		33.5		—		1.5		—		—
Home Partners JV 2, Structured Mezzanine	11.4		1.0		(12.4)		—		—		—		—		0.9		—		—
Home Partners JV 2, ABF Equity	0.2		—		(0.2)		—		—		—		—		—		—		—
Home Partners JV 2, ABF Equity	4.2		—		(4.1)		(0.3)		0.2		—		—		—		—		—





Equity/Other
Affordable Care Inc, Preferred Stock	50.0		—		—		—		(0.7)		49.3		—		4.1		—		—
athenahealth Inc, Preferred Stock	252.6		—		—		—		7.9		260.5		—		21.9		—		—
Belk Inc, Common Stock	—		—		—		—		—		—		—		—		—		—
Belk Inc, Common Stock	—		10.6		—		—		5.8		16.4		—		—		—		—
Borden (New Dairy Opco), Common Stock(4)	11.2		—		(4.9)		—		(6.3)		—		—		—		—		—
Constellis Holdings LLC, Private Equity	—		—		—		—		—		—		—		—		—		—
Constellis Holdings LLC, Preferred Equity	—		3.2		—		—		—		3.2		—		—		—		—
Fronton BV, Common Stock	1.8		—		(1.7)		1.7		(1.8)		—		—		—		—		—
Galaxy Universal LLC, Common Stock	0.5		—		—		—		39.5		40.0		—		—		—		—
Galaxy Universal LLC, Trade Claim	1.0		—		—		—		0.9		1.9		—		—		—		—
Galaxy Universal LLC, Preferred Stock	5.5		—		—		—		0.6		6.1		—		0.3		—		—
One Call Care Management Inc, Preferred Stock A	18.5		—		—		—		0.4		18.9		—		—		—		—
One Call Care Management Inc, Common Stock	1.9		—		—		—		0.4		2.3		—		—		—		—
One Call Care Management Inc, Preferred Stock B	7.7		—		(0.1)		—		0.1		7.7		—		0.5		—		—
Proserv Acquisition LLC, Class A Common Units	3.5		—		(7.3)		—		3.8		—		—		—		—		—
Proserv Acquisition LLC, Class A Preferred Units	9.5		—		(2.3)		—		(5.0)		2.2		—		—		—		—

See notes to unaudited consolidated financial statements.

Table of Contents

FS KKR Capital Corp.

Unaudited Consolidated Schedule of Investments (continued)

As of September 30, 2024

(in millions, except share amounts)


Portfolio Company	Fair Value at December 31, 2023		Gross Additions(1)		Gross Reductions(2)		Net Realized Gain (Loss)		Net Change in Unrealized Appreciation (Depreciation)		Fair Value at September 30, 2024		Interest Income(3)		PIK Income(3)		Fee Income(3)		Dividend and Other Income(3)
ThermaSys Corp, Common Stock	$	—	$	—	$	—	$	(10.2)	$	10.2	$	—	$	—	$	—	$	—	$	—




























Total	$	745.4	$	148.7	$	(119.9)	$	(34.4)	$	98.3	$	838.1	$	19.3	$	31.2	$	1.1	$	11.5

______________

(1)Gross additions include increases in the cost basis of investments resulting from new portfolio investments, PIK interest, the amortization of unearned income, the exchange of one or more existing securities for one or more new securities and the movement of an existing portfolio company into this category from a different category.

(2)Gross reductions include decreases in the cost basis of investments resulting from principal collections related to investment repayments or sales, the exchange of one or more existing securities for one or more new securities and the movement of an existing portfolio company out of this category into a different category.

(3)Interest, PIK, fee and dividend income presented for the full nine months ended September 30, 2024.

(4)The Company held this investment as of September 30, 2024 but it was not deemed to be an "affiliated person" of the portfolio company as of September 30, 2024.

(ad)Under the Investment Company Act of 1940, as amended, the Company generally is deemed to “control” a portfolio company if it owns more than 25% of the portfolio company’s voting securities or it has the power to exercise control over the management or policies of such portfolio company. As of September 30, 2024, the Company held investments in portfolio companies of which it is deemed to be an “affiliated person” and deemed to “control”. During the nine months ended September 30, 2024, the Company disposed of investments in portfolio companies of which it was deemed to be an “affiliated person” and deemed to “control”. The following table presents certain information with respect to investments in portfolio companies of which the Company was deemed to be an affiliated person and deemed to control as of September 30, 2024:


Portfolio Company	Fair Value at December 31, 2023		Gross Additions(1)		Gross Reductions(2)		Net Realized Gain (Loss)		Net Change in Unrealized Appreciation (Depreciation)		Fair Value at September 30, 2024		Interest Income(3)		PIK Income(3)		Fee Income(3)		Dividend and Other Income(3)
Senior Secured Loans—First Lien
ATX Networks Corp	$	65.1	$	36.7	$	(64.9)	$	—	$	0.6	$	37.5	$	1.5	$	4.8	$	—	$	—
ATX Networks Corp	—		14.8		—		—		—		14.8		0.1		0.5		—		—
ATX Networks Corp	—		48.5		—		—		—		48.5		—		2.3		—		—
Gracent LLC	24.5		3.6		—		—		0.8		28.9		—		3.6		—		—
HM Dunn Co Inc	35.8		—		(0.7)		—		—		35.1		3.1		—		—		—
HM Dunn Co Inc	1.0		1.9		—		—		—		2.9		0.2		—		—		—
Kellermeyer Bergensons Services LLC	—		—		—		—		—		—		—		—		—		—
Kellermeyer Bergensons Services LLC	—		193.4		(1.0)		—		4.3		196.7		2.6		9.2		—		—
Kellermeyer Bergensons Services LLC	—		85.2		—		—		1.2		86.4		1.5		4.9		—		—
NCI Inc	32.2		1.0		(0.7)		—		—		32.5		1.1		2.1		—		—
Production Resource Group LLC	168.6		22.9		(0.9)		—		(2.2)		188.4		12.2		13.8		5.3		—
Production Resource Group LLC	0.1		0.1		—		—		0.1		0.3		—		—		—		—
Production Resource Group LLC	63.6		5.2		(2.2)		—		(1.3)		65.3		3.9		2.7		—		—
Production Resource Group LLC	34.8		2.3		(1.4)		—		0.1		35.8		2.7		1.5		—		—
Production Resource Group LLC	—		102.7		(2.3)		—		3.1		103.5		2.2		3.0		4.0		—
Warren Resources Inc	18.8		—		(19.0)		0.5		(0.3)		—		1.0		0.1		—		—
Wittur Holding GmbH	—		57.6		—		—		(0.3)		57.3		0.2		1.8		—		—
Senior Secured Loans—Second Lien
Quoizel LLC	6.5		0.6		—		—		—		7.1		—		0.6		—		—
Quoizel LLC	6.8		0.6		—		—		—		7.4		—		0.6		—		—
Other Senior Secured Debt

See notes to unaudited consolidated financial statements.

Table of Contents

FS KKR Capital Corp.

Unaudited Consolidated Schedule of Investments (continued)

As of September 30, 2024

(in millions, except share amounts)


Portfolio Company	Fair Value at December 31, 2023		Gross Additions(1)		Gross Reductions(2)		Net Realized Gain (Loss)		Net Change in Unrealized Appreciation (Depreciation)		Fair Value at September 30, 2024		Interest Income(3)		PIK Income(3)		Fee Income(3)		Dividend and Other Income(3)
JW Aluminum Co	$	77.1	$	0.1	$	—	$	—	$	(0.6)	$	76.6	$	6.0	$	—	$	—	$	—


Subordinated Debt
ATX Networks Corp	32.9		1.9		—		—		(10.8)		24.0		—		0.7		—		—





Asset Based Finance
801 5th Ave, Seattle, Structured Mezzanine	52.7		0.1		—		—		(0.9)		51.9		3.8		1.4		—		—
801 5th Ave, Seattle, ABF Equity	—		—		—		—		—		—		—		—		—		—
Abacus JV, Private Equity	48.5		—		—		—		(7.3)		41.2		—		—		—		—
Australis Maritime, Common Stock	35.8		—		(12.2)		—		(1.6)		22.0		—		—		—		0.3
Australis Maritime II, ABF Equity	12.2		10.0		—		—		(0.6)		21.6		—		—		—		1.6
Avenue One PropCo, ABF Equity	38.8		—		(37.9)		—		(0.9)		—		—		—		—		—
Avenue One PropCo, ABF Equity	—		10.3		—		—		0.6		10.9		—		—		—		—
Avenue One PropCo, Term Loan	—		31.7		—		—		—		31.7		—		1.2		—		—
Avida Holding AB, Common Stock	42.9		—		—		—		—		42.9		—		—		—		—
Avida Holding AB, Subordinated Bond	1.5		—		—		—		—		1.5		0.1		—		—		—
Capital Automotive LP, ABF Equity	32.4		—		(0.9)		—		1.5		33.0		—		—		—		2.2
Capital Automotive LP, Structured Mezzanine	41.5		0.1		(1.1)		—		(0.1)		40.4		3.5		—		—		—
Discover Financial Services, Subordinated Loan	—		4.8		—		—		—		4.8		—		—		—		—
Discover Financial Services, ABF Equity	—		2.6		—		—		—		2.6		—		—		—		—
Kilter Finance, Preferred Stock	99.7		1.5		—		—		—		101.2		9.6		—		—		—
Kilter Finance, ABF Equity	0.5		—		—		—		—		0.5		—		—		—		—
KKR Altitude II Offshore Aggregator LP, Partnership Interest	65.6		20.2		—		—		4.5		90.3		—		—		—		3.9
KKR Central Park Leasing Aggregator L.P., Partnership Interest	15.3		—		—		—		0.3		15.6		—		—		—		—
KKR Chord IP Aggregator LP, Partnership Interest	99.9		—		(96.6)		7.2		13.5		24.0		—		—		—		0.2
KKR Rocket Loans Aggregator LLC, Partnership Interest	8.3		—		(3.5)		—		0.2		5.0		—		—		—		—
KKR Zeno Aggregator LP (K2 Aviation), Partnership Interest	11.8		—		(6.9)		—		1.6		6.5		—		—		—		—
My Community Homes PropCo 2, ABF Equity	78.8		—		(81.1)		—		2.3		—		—		—		—		—
My Community Homes PropCo 2, ABF Equity	—		20.3		—		—		(2.9)		17.4		—		—		—		—
My Community Homes PropCo 2, Term Loan	—		63.2		—		—		—		63.2		—		2.6		—		—
Prime St LLC, ABF Equity	—		1.6		—		—		(1.6)		—		—		—		—		—
Prime St LLC, Structured Mezzanine	33.1		0.2		—		—		(7.6)		25.7		2.1		2.6		—		—
Roemanu LLC (FKA Toorak Capital Partners LLC), Private Equity	241.0		—		—		—		(2.3)		238.7		—		—		—		1.4
TDC LLP, Preferred Equity	27.8		16.2		(9.1)		0.3		0.8		36.0		1.0		—		—		—
TDC LLP, Preferred Equity	2.0		—		—		—		—		2.0		—		—		—		—

Credit Opportunities Partners JV, LLC
Credit Opportunities Partners JV, LLC	1,396.9		—		—		—		(13.1)		1,383.8		—		—		—		157.4
Equity/Other

See notes to unaudited consolidated financial statements.

Table of Contents

FS KKR Capital Corp.

Unaudited Consolidated Schedule of Investments (continued)

As of September 30, 2024

(in millions, except share amounts)


Portfolio Company	Fair Value at December 31, 2023		Gross Additions(1)		Gross Reductions(2)		Net Realized Gain (Loss)		Net Change in Unrealized Appreciation (Depreciation)		Fair Value at September 30, 2024		Interest Income(3)		PIK Income(3)		Fee Income(3)		Dividend and Other Income(3)
ATX Networks Corp, Common Stock	$	25.9	$	—	$	—	$	—	$	(25.9)	$	—	$	—	$	—	$	—	$	—
ATX Networks Corp, Class B-1 Common Stock	2.5		—		—		—		(2.5)		—		—		—		—		—
ATX Networks Corp, Class B-2 Common Stock	0.8		—		—		—		(0.8)		—		—		—		—		—
Borden (New Dairy Opco), Common Stock(4)	—		4.9		(5.3)		0.4		13.3		13.3		—		—		—		—
Gracent LLC, Preferred Stock A	—		—		—		(8.0)		8.0		—		—		—		—		—
Gracent LLC, Preferred Stock B	—		—		—		—		—		—		—		—		—		—
Gracent LLC, Class A Common Stock	—		—		—		—		—		—		—		—		—		—
Gracent LLC, Preferred Equity	3.8		—		—		—		1.0		4.8		—		—		—		—
HM Dunn Co Inc, Preferred Stock, Series A	25.1		—		—		—		(18.9)		6.2		—		—		—		—
HM Dunn Co Inc, Preferred Stock, Series B	—		—		—		—		—		—		—		—		—		—
JW Aluminum Co, Common Stock	2.5		—		—		—		0.1		2.6		—		—		—		—
JW Aluminum Co, Preferred Stock	148.7		—		—		—		4.6		153.3		—		—		—		—
Kellermeyer Bergensons Services LLC, Common Stock	—		—		—		—		—		—		—		—		—		—
Kellermeyer Bergensons Services LLC, Preferred Stock	—		48.3		—		—		(32.8)		15.5		—		—		—		—
NCI Inc, Class A-1 Common Stock	—		—		—		—		—		—		—		—		—		—
NCI Inc, Class B-1 Common Stock	—		—		—		—		—		—		—		—		—		—
NCI Inc, Class C Common Stock	19.7		—		—		—		9.8		29.5		—		—		—		—
NCI Inc, Class I-1 Common Stock	—		—		—		—		—		—		—		—		—		—
PRG III LLC, Preferred Stock, Series A PIK	120.7		—		—		—		(37.2)		83.5		—		—		—		—
PRG III LLC, Preferred Stock, Series B PIK	—		—		—		—		—		—		—		—		—		—
Quoizel, LLC, Common Stock	10.2		—		—		—		(2.2)		8.0		—		—		—		—
Quorum Health Corp, Trade Claim	0.9		—		—		—		—		0.9		—		—		—		—
Quorum Health Corp, Trust Initial Funding Units	0.1		—		—		—		—		0.1		—		—		—		—
Quorum Health Corp, Private Equity	7.7		1.9		—		—		(1.2)		8.4		—		—		—		—
Warren Resources Inc, Common Stock	12.3		—		(10.7)		(2.1)		0.5		—		—		—		—		—
Wittur Holding GmbH, Common Stock	—		8.0		—		—		0.7		8.7		—		—		—		—






Total	$	3,335.7	$	825.0	$	(358.4)	$	(1.7)	$	(102.4)	$	3,698.2	$	58.4	$	60.0	$	9.3	$	167.0

______________

(3)Interest, PIK, fee and dividend income presented for the full nine months ended September 30, 2024.

(4)The Company held this investment as of December 31, 2023 but it was not deemed to “control” the portfolio company as of December 31, 2023. Transfers in or out have been presented at amortized cost.

See notes to unaudited consolidated financial statements.

Table of Contents

FS KKR Capital Corp.

Consolidated Schedule of Investments

As of December 31, 2023

(in millions, except share amounts)


Portfolio Company(a)	Footnotes	Industry	Rate(b)	Floor	Maturity	Principal Amount(c)		Amortized Cost		Fair Value(d)
Senior Secured Loans—First Lien—124.5%

3Pillar Global Inc	(v)	Software & Services	SF+600	0.8%	11/23/26	$	2.2	$	2.2	$	2.2
3Pillar Global Inc	(i)(k)(v)	Software & Services	SF+575	0.8%	11/23/27	124.7		124.0		122.7
3Pillar Global Inc	(x)	Software & Services	SF+600	0.8%	11/23/26	6.9		6.9		6.8
48Forty Solutions LLC	(f)(k)(t)(v)	Commercial & Professional Services	SF+600	1.0%	11/30/26	180.9		179.7		171.6
48Forty Solutions LLC	(v)	Commercial & Professional Services	SF+600	1.0%	11/30/26	6.4		6.4		6.0
48Forty Solutions LLC	(x)	Commercial & Professional Services	SF+600	1.0%	11/30/26	4.2		4.2		4.0
5 Arch Income Fund 2 LLC	(q)(r)(w)(y)(z)	Financial Services	9.0%		3/31/24	84.2		61.7		19.5
Aareon AG	(v)(w)	Software & Services	E+625	0.8%	8/19/30	€	35.9	38.2		38.7
Accuride Corp	(aa)(k)	Capital Goods	SF+525, 1.6% PIK (1.6% Max PIK)	1.0%	5/18/26	$	7.5	7.5		6.2
Advanced Dermatology & Cosmetic Surgery	(m)(t)(v)	Health Care Equipment & Services	SF+650	1.0%	5/7/27	38.1		36.7		37.5
Advanced Dermatology & Cosmetic Surgery	(v)	Health Care Equipment & Services	SF+650	1.0%	5/7/27	7.8		7.8		7.7
Advanced Dermatology & Cosmetic Surgery	(x)	Health Care Equipment & Services	SF+650	1.0%	5/7/26	3.6		3.6		3.5
Advania Sverige AB	(v)(w)	Software & Services	SR+610, 0.0% PIK (3.3% Max PIK)	0.0%	4/28/28	SEK	933.6	106.7		91.4
Advania Sverige AB	(v)(w)	Software & Services	R+610, 0.0% PIK (3.3% Max PIK)	0.0%	4/28/28	ISK	1,345.8	10.2		9.8
Affordable Care Inc	(ac)(v)	Health Care Equipment & Services	SF+550, 0.0% PIK (1.3% Max PIK)	0.8%	8/2/27	$	1.9	1.9		1.9
Affordable Care Inc	(ac)(m)(v)	Health Care Equipment & Services	SF+550	0.8%	8/2/28	13.7		13.6		13.5
Affordable Care Inc	(ac)(v)	Health Care Equipment & Services	SF+550	0.8%	8/2/28	28.0		28.0		27.7
Affordable Care Inc	(ac)(x)	Health Care Equipment & Services	SF+550, 0.0% PIK (1.3% Max PIK)	0.8%	8/2/27	10.9		10.9		10.8
Affordable Care Inc	(ac)(x)	Health Care Equipment & Services	SF+550	0.8%	8/2/28	15.3		15.3		15.2
Alacrity Solutions Group LLC	(v)	Insurance	SF+525	0.8%	12/22/27	4.6		4.5		4.6
Alacrity Solutions Group LLC	(m)	Insurance	SF+525	0.8%	12/22/28	11.9		11.8		11.8
Alacrity Solutions Group LLC	(x)	Insurance	SF+525	0.8%	12/22/27	6.1		6.1		6.1
Alera Group Intermediate Holdings Inc	(m)(v)	Insurance	SF+600	0.8%	10/2/28	31.4		31.3		31.4
Alera Group Intermediate Holdings Inc	(x)	Insurance	SF+575	0.8%	10/2/28	7.6		7.6		7.5
American Vision Partners	(v)	Health Care Equipment & Services	SF+600	0.8%	9/30/26	4.4		4.4		4.2
American Vision Partners	(i)(v)	Health Care Equipment & Services	SF+600	0.8%	9/30/27	91.4		91.0		88.0
American Vision Partners	(x)	Health Care Equipment & Services	SF+600	0.8%	9/30/26	3.4		3.4		3.3
Amerivet Partners Management Inc	(v)	Health Care Equipment & Services	SF+550	0.8%	2/25/28	68.3		68.0		67.8
Amerivet Partners Management Inc	(x)	Health Care Equipment & Services	SF+550	0.8%	2/25/28	8.4		8.4		8.3
Apex Group Limited	(aa)(m)(w)	Financial Services	SF+375	0.5%	7/27/28	2.5		2.4		2.5
Apex Group Limited	(aa)(v)(w)	Financial Services	E+400	0.0%	7/27/28	€	2.0	2.3		2.2
Apex Service Partners LLC	(v)	Commercial & Professional Services	SF+650	1.0%	10/24/29	$	0.4	0.4		0.4
Apex Service Partners LLC	(v)	Commercial & Professional Services	SF+500, 2.0% PIK (2.0% Max PIK)	1.0%	10/24/30	80.7		79.8		79.7
Apex Service Partners LLC	(x)	Commercial & Professional Services	SF+650	1.0%	10/24/29	4.7		4.7		4.7
Apex Service Partners LLC	(x)	Commercial & Professional Services	SF+500, 2.0% PIK (2.0% Max PIK)	1.0%	10/24/30	12.0		12.0		11.8
Arcfield Acquisition Corp	(f)(i)(t)(v)	Capital Goods	SF+625	0.8%	8/4/29	85.0		84.6		85.0
Arcfield Acquisition Corp	(x)	Capital Goods	SF+625	0.8%	8/4/28	10.6		10.6		10.6
Arcos LLC/VA	(m)	Software & Services	SF+300, 3.3% PIK (3.3% Max PIK)	1.0%	4/20/28	12.5		12.3		11.2
Arcos LLC/VA	(x)	Software & Services	SF+625	1.0%	4/20/27	4.5		4.5		4.0

See notes to unaudited consolidated financial statements.

Table of Contents

FS KKR Capital Corp.

Consolidated Schedule of Investments (continued)

As of December 31, 2023

(in millions, except share amounts)


Portfolio Company(a)	Footnotes	Industry	Rate(b)	Floor	Maturity	Principal Amount(c)		Amortized Cost		Fair Value(d)
Ardonagh Group Ltd	(v)(w)	Insurance	SA+725	0.8%	7/14/26	£	0.8	$	1.0	$	1.0
Ardonagh Group Ltd	(v)(w)	Insurance	E+725	1.0%	7/14/26	€	19.0	19.3		20.9
Ardonagh Group Ltd	(v)(w)	Insurance	SF+675	0.8%	7/14/26	$	9.9	9.4		9.8
Ardonagh Group Ltd	(w)(x)	Insurance	SF+675	0.8%	7/14/26	9.9		9.9		9.8
ATX Networks Corp	(ad)(s)(v)(w)	Capital Goods	SF+750	1.0%	9/1/26	65.1		65.1		65.1
ATX Networks Corp	(ad)(w)(x)	Capital Goods	SF+750	1.0%	9/1/26	63.0		63.0		63.0
Barbri Inc	(f)(k)(m)(t)(v)	Consumer Services	SF+575	0.8%	4/28/28	130.5		127.0		126.9
BDO USA PA	(v)	Commercial & Professional Services	SF+600	2.0%	8/31/28	28.4		27.8		28.1

Belk Inc	(aa)(ac)(v)	Consumer Discretionary Distribution & Retail	P+650	2.0%	7/31/25	21.9		21.8		20.0
Belk Inc	(aa)(ac)(v)(y)(z)	Consumer Discretionary Distribution & Retail	5.0%, 8.0% PIK (8.0% Max PIK)		7/31/25	70.9		35.6		13.2
BGB Group LLC	(f)(i)(k)(m)(t)	Media & Entertainment	SF+575	1.0%	8/16/27	110.0		109.2		107.5
BGB Group LLC	(x)	Media & Entertainment	SF+575	1.0%	8/16/27	19.9		19.9		19.5
Bloom Fresh International Limited	(v)(w)	Food, Beverage & Tobacco	E+575	0.0%	8/9/30	€	7.4	7.9		8.0
Bowery Farming Inc	(v)(y)(z)	Food, Beverage & Tobacco	SF+1,000 PIK (SF+1,000 Max PIK)	1.0%	9/10/26	$	67.5	61.7		35.4
Caldic BV	(aa)(m)(w)	Consumer Discretionary Distribution & Retail	SF+375	0.5%	2/26/29	1.4		1.4		1.4
Caldic BV	(aa)(v)(w)	Consumer Discretionary Distribution & Retail	E+350	0.0%	2/26/29	€	0.8	0.9		0.9
Careismatic Brands Inc	(v)	Health Care Equipment & Services	SF+675	1.0%	3/9/25	$	11.5	11.5		11.5
Careismatic Brands Inc	(x)	Health Care Equipment & Services	SF+675	1.0%	3/9/25	18.5		18.5		18.5
CFC Underwriting Ltd	(w)(x)	Insurance	SA+500, 0.0% PIK (2.8% Max PIK)	0.0%	5/16/29	£	4.7	5.7		5.8
Circana Group (f.k.a. NPD Group)	(v)	Consumer Services	SF+575	0.8%	12/1/27	$	0.2	0.2		0.2
Circana Group (f.k.a. NPD Group)	(m)(v)	Consumer Services	SF+350, 2.8% PIK (2.8% Max PIK)	0.8%	12/1/28	19.5		19.5		19.7
Circana Group (f.k.a. NPD Group)	(x)	Consumer Services	SF+575	0.8%	12/1/27	0.8		0.8		0.8
Civica Group Ltd	(v)(w)	Software & Services	SA+625, 0.0% PIK (2.1% Max PIK)	0.0%	8/30/30	£	17.7	21.8		22.1
Civica Group Ltd	(v)(w)	Software & Services	BW+625, 0.0% PIK (2.1% Max PIK)	0.0%	8/30/30	A$	1.0	0.6		0.7
Civica Group Ltd	(w)(x)	Software & Services	SA+625, 0.0% PIK (2.1% Max PIK)	0.0%	8/30/30	£	7.5	9.6		9.4
Clarience Technologies LLC	(f)(i)(k)(m)(s)(v)	Capital Goods	SF+625	1.0%	12/14/26	$	225.5	221.1		225.5
Clarience Technologies LLC	(x)	Capital Goods	SF+625	1.0%	12/13/24	25.4		25.4		25.4
Community Brands Inc	(v)	Software & Services	SF+550	0.8%	2/24/28	32.4		31.9		31.9
Community Brands Inc	(x)	Software & Services	SF+550	0.8%	2/24/28	3.9		3.8		3.8
Community Brands Inc	(x)	Software & Services	SF+550	0.8%	2/24/28	1.9		1.9		1.9
Constellis Holdings LLC	(ac)(v)	Capital Goods	SF+775	1.0%	9/27/25	15.1		14.6		15.1
Corsearch Intermediate Inc	(m)(v)	Software & Services	SF+550	1.0%	4/19/28	30.1		28.7		29.9
CSafe Global	(v)	Transportation	SF+625	0.8%	12/23/26	7.0		7.0		6.9
CSafe Global	(f)(i)(k)(m)(t)(v)	Transportation	SF+625	1.0%	12/23/27	184.9		180.5		184.2
CSafe Global	(v)	Transportation	SF+625	1.0%	12/23/27	£	26.9	35.6		34.1
CSafe Global	(m)(v)	Transportation	SF+625	1.0%	8/13/28	11.7		11.7		11.6
CSafe Global	(x)	Transportation	SF+625	0.8%	12/23/26	27.9		27.9		27.8

See notes to unaudited consolidated financial statements.

Table of Contents

FS KKR Capital Corp.

Consolidated Schedule of Investments (continued)

As of December 31, 2023

(in millions, except share amounts)


Portfolio Company(a)	Footnotes	Industry	Rate(b)	Floor	Maturity	Principal Amount(c)		Amortized Cost		Fair Value(d)
Dental Care Alliance Inc	(k)(m)(t)(v)	Health Care Equipment & Services	SF+641	0.8%	4/3/28	$	98.7	$	96.2	$	97.7
Dental Care Alliance Inc	(v)	Health Care Equipment & Services	SF+641	0.8%	4/3/28	12.1		12.1		12.0
DOC Generici Srl	(v)(w)	Pharmaceuticals, Biotechnology & Life Sciences	E+650	0.0%	10/27/28	€	23.1	22.6		25.3
DOC Generici Srl	(w)(x)	Pharmaceuticals, Biotechnology & Life Sciences	E+650	0.0%	10/28/28	2.4		2.3		2.4
DOXA Insurance Holdings LLC	(v)	Insurance	SF+550	0.8%	12/31/30	$	15.3	15.2		15.2
DOXA Insurance Holdings LLC	(x)	Insurance	SF+550	0.8%	12/20/29	3.3		3.3		3.3
DOXA Insurance Holdings LLC	(x)	Insurance	SF+550	0.8%	12/31/30	14.6		14.6		14.4
Element Materials Technology Group US Holdings Inc	(aa)(m)(w)	Commercial & Professional Services	SF+425	0.5%	7/6/29	1.4		1.4		1.4
Element Materials Technology Group US Holdings Inc	(aa)(v)(w)	Commercial & Professional Services	E+425	0.0%	7/6/29	€	0.3	0.4		0.4
Encora Digital LLC	(v)	Commercial & Professional Services	SF+508	0.8%	12/20/28	$	19.6	19.3		19.6
Encora Digital LLC	(v)	Commercial & Professional Services	SF+508, 0.0% PIK (2.3% Max PIK)	0.8%	12/20/28	65.1		64.2		65.1
Envirotainer Ltd	(w)(x)	Transportation	E+575, 0.0% PIK (3.0% Max PIK)	0.0%	7/30/29	€	2.7	2.7		2.7
Excelitas Technologies Corp	(v)	Technology Hardware & Equipment	SF+575	0.8%	8/12/28	$	1.5	1.5		1.4
Excelitas Technologies Corp	(v)	Technology Hardware & Equipment	SF+575	0.8%	8/12/29	2.3		2.3		2.3
Excelitas Technologies Corp	(x)	Technology Hardware & Equipment	SF+575	0.8%	8/12/28	0.9		0.9		0.9
Excelitas Technologies Corp	(x)	Technology Hardware & Equipment	SF+575	0.8%	8/12/29	0.8		0.8		0.8
Follett Software Co	(f)(k)(t)	Software & Services	SF+575	0.8%	8/31/28	72.9		72.4		72.8
Follett Software Co	(x)	Software & Services	SF+575	0.8%	8/31/27	9.9		9.9		9.8
Foundation Consumer Brands LLC	(f)(m)(v)	Pharmaceuticals, Biotechnology & Life Sciences	SF+625	1.0%	2/12/27	69.6		67.1		69.6
Foundation Consumer Brands LLC	(x)	Pharmaceuticals, Biotechnology & Life Sciences	SF+625	1.0%	2/12/27	6.6		6.6		6.6
Foundation Risk Partners Corp	(m)(v)	Insurance	SF+600	0.8%	10/29/28	54.2		53.5		54.2
Foundation Risk Partners Corp	(x)	Insurance	SF+600	0.8%	10/29/27	7.0		6.9		7.0
Foundation Risk Partners Corp	(x)	Insurance	SF+550	0.8%	10/29/28	18.5		18.5		18.2
Galaxy Universal LLC	(ac)(v)	Consumer Durables & Apparel	SF+575	1.0%	11/12/26	87.1		87.1		86.4
Galaxy Universal LLC	(ac)(v)	Consumer Durables & Apparel	SF+550	1.0%	11/30/26	18.6		18.5		18.1
Galway Partners Holdings LLC	(k)(m)(t)(v)	Insurance	SF+525, 0.0% PIK (1.3% Max PIK)	0.8%	9/29/28	86.5		85.3		85.7
Galway Partners Holdings LLC	(x)	Insurance	SF+525, 0.0% PIK (1.3% Max PIK)	0.8%	9/30/27	12.0		11.8		11.8
General Datatech LP	(f)(k)(m)(t)(v)	Software & Services	SF+625	1.0%	6/18/27	131.6		130.7		128.5
Gigamon Inc	(i)(v)	Software & Services	SF+575	1.0%	3/9/29	106.1		105.4		105.6
Gigamon Inc	(x)	Software & Services	SF+575	0.8%	3/10/28	9.3		9.3		9.3


Gracent LLC	(ad)(v)	Health Care Equipment & Services	SF+1,200 PIK (SF+1,200 Max PIK)	1.0%	2/28/27	28.3		24.7		24.5
Greystone Equity Member Corp	(v)(w)	Financial Services	SF+725	3.8%	4/1/26	194.8		187.5		194.8
Heniff Transportation Systems LLC	(v)	Transportation	SF+575	1.0%	12/3/24	6.8		6.7		6.8
Heniff Transportation Systems LLC	(f)(k)(m)(v)	Transportation	SF+575	1.0%	12/3/26	94.3		89.3		94.3
Heniff Transportation Systems LLC	(x)	Transportation	SF+575	1.0%	12/3/24	11.0		11.0		11.0
Hibu Inc	(f)(k)(m)(t)(v)	Commercial & Professional Services	SF+625	1.0%	5/4/27	94.5		91.2		95.4

See notes to unaudited consolidated financial statements.

Table of Contents

FS KKR Capital Corp.

Consolidated Schedule of Investments (continued)

As of December 31, 2023

(in millions, except share amounts)


Portfolio Company(a)	Footnotes	Industry	Rate(b)	Floor	Maturity	Principal Amount(c)		Amortized Cost		Fair Value(d)
Higginbotham Insurance Agency Inc	(v)	Insurance	SF+550	1.0%	11/24/28	$	10.3	$	10.2	$	10.2
Higginbotham Insurance Agency Inc	(v)	Insurance	SF+550	1.0%	11/24/28	6.9		6.6		6.8
Highgate Hotels Inc	(v)	Consumer Services	SF+550	1.0%	11/5/29	34.0		33.6		33.6
Highgate Hotels Inc	(x)	Consumer Services	SF+550	1.0%	11/5/29	4.2		4.2		4.2
HKA	(m)(v)(w)	Commercial & Professional Services	SF+575, 0.0% PIK (1.8% Max PIK)	0.5%	8/9/29	4.6		4.5		4.4
HM Dunn Co Inc	(ad)(v)	Capital Goods	SF+600, 0.0% PIK (6.0% Max PIK)	1.0%	6/30/26	35.8		35.8		35.8
HM Dunn Co Inc	(ad)(v)	Capital Goods	SF+600, 0.0% PIK (6.0% Max PIK)	1.0%	6/30/26	1.0		1.0		1.0
HM Dunn Co Inc	(ad)(x)	Capital Goods	SF+600, 0.0% PIK (6.0% Max PIK)	1.0%	6/30/26	1.0		1.0		1.0
Individual FoodService	(v)	Capital Goods	SF+600	1.0%	10/31/29	71.3		69.9		69.9
Individual FoodService	(x)	Capital Goods	SF+600	1.0%	10/31/29	5.8		5.8		5.7
Individual FoodService	(x)	Capital Goods	SF+600	1.0%	10/31/29	5.9		5.9		5.8
Industria Chimica Emiliana Srl	(v)(w)	Pharmaceuticals, Biotechnology & Life Sciences	E+725	0.0%	9/27/26	€	71.2	82.3		75.4
Industria Chimica Emiliana Srl	(v)(w)	Pharmaceuticals, Biotechnology & Life Sciences	E+725	0.0%	9/27/26	€	17.6	20.6		18.7
Industry City TI Lessor LP	(s)(v)	Consumer Services	10.8%, 1.0% PIK (1.0% Max PIK)		6/30/26	$	20.9	20.9		21.4
iNova Pharmaceuticals (Australia) Pty Limited	(v)(w)	Pharmaceuticals, Biotechnology & Life Sciences	B+650	0.8%	10/30/28	A$	0.9	0.5		0.6
iNova Pharmaceuticals (Australia) Pty Limited	(w)(x)	Pharmaceuticals, Biotechnology & Life Sciences	B+650	0.8%	10/30/28	2.6		1.7		1.6
Insight Global LLC	(i)(v)	Commercial & Professional Services	SF+600	0.8%	9/22/28	$	176.4	175.1		176.4
Insight Global LLC	(x)	Commercial & Professional Services	SF+600	0.8%	9/22/27	21.1		21.1		21.1
Insight Global LLC	(x)	Commercial & Professional Services	SF+600	0.8%	9/22/28	26.8		26.8		26.8
Integrity Marketing Group LLC	(v)	Insurance	SF+600	0.8%	8/27/26	0.2		0.2		0.2
Integrity Marketing Group LLC	(v)	Insurance	SF+602	0.8%	8/27/26	98.4		98.4		98.2
Integrity Marketing Group LLC	(x)	Insurance	SF+600	0.8%	8/27/26	2.3		2.3		2.3
Integrity Marketing Group LLC	(x)	Insurance	SF+650	1.0%	8/27/26	0.1		0.1		0.1
J S Held LLC	(f)(i)(v)	Insurance	SF+550	1.0%	7/1/25	86.0		85.2		85.4
J S Held LLC	(v)	Insurance	SF+550	1.0%	7/1/25	5.1		5.0		5.0
J S Held LLC	(f)(v)	Insurance	SF+550	1.0%	7/1/25	63.2		63.2		62.8
J S Held LLC	(x)	Insurance	SF+550	1.0%	7/1/25	9.0		9.0		9.0
J S Held LLC	(x)	Insurance	SF+550	1.0%	7/1/25	2.5		2.5		2.5
Karman Space Inc	(v)	Capital Goods	SF+700	2.0%	12/21/25	49.8		48.2		49.8
Karman Space Inc	(v)	Capital Goods	SF+700	2.0%	12/21/25	5.5		5.4		5.5
Karman Space Inc	(v)	Capital Goods	SF+700	1.0%	12/21/25	36.1		35.7		36.1
Kellermeyer Bergensons Services LLC	(m)(s)(v)	Commercial & Professional Services	SF+600	1.0%	11/7/26	165.7		160.6		165.7
Kellermeyer Bergensons Services LLC	(m)(s)(v)(y)(z)	Commercial & Professional Services	SF+100, 7.0% PIK (7.0% Max PIK)	0.8%	11/7/26	200.4		197.6		135.3
Laboratoires Vivacy SAS	(v)(w)	Pharmaceuticals, Biotechnology & Life Sciences	E+675, 0.0% PIK (2.4% Max PIK)	0.0%	9/30/30	€	7.8	8.0		8.4
Laboratoires Vivacy SAS	(w)(x)	Pharmaceuticals, Biotechnology & Life Sciences	E+675, 0.0% PIK (2.4% Max PIK)	0.0%	9/30/30	0.6		0.7		0.6
Lakefield Veterinary Group	(v)	Health Care Equipment & Services	SF+550	0.8%	11/23/28	$	37.7	37.7		36.8

See notes to unaudited consolidated financial statements.

Table of Contents

FS KKR Capital Corp.

Consolidated Schedule of Investments (continued)

As of December 31, 2023

(in millions, except share amounts)


Portfolio Company(a)	Footnotes	Industry	Rate(b)	Floor	Maturity	Principal Amount(c)		Amortized Cost		Fair Value(d)
Lakefield Veterinary Group	(f)(i)(m)(v)	Health Care Equipment & Services	SF+550	0.8%	11/23/28	$	80.4	$	79.8	$	78.5
Lakeview Farms Inc	(k)(m)	Food, Beverage & Tobacco	SF+575	1.0%	6/10/27	30.9		29.6		30.8
Lakeview Farms Inc	(m)(v)	Food, Beverage & Tobacco	SF+575	1.0%	6/10/27	36.9		36.9		36.8
Lakeview Farms Inc	(x)	Food, Beverage & Tobacco	SF+575	1.0%	6/10/27	6.8		6.8		6.8
Lazer Logistics Inc	(v)	Transportation	SF+625	0.8%	5/6/30	18.2		18.0		18.5
Lazer Logistics Inc	(f)(v)	Transportation	SF+550	0.8%	5/6/30	3.3		3.3		3.3
Lazer Logistics Inc	(x)	Transportation	SF+625	0.8%	5/4/29	1.9		1.9		1.9
Lazer Logistics Inc	(x)	Transportation	SF+550	0.8%	5/6/30	8.6		8.6		8.4
Lexitas Inc	(v)	Commercial & Professional Services	SF+675	1.0%	5/18/29	2.9		2.9		2.9
Lexitas Inc	(i)(k)(m)(v)	Commercial & Professional Services	SF+675	1.0%	5/18/29	116.8		114.2		118.6
Lexitas Inc	(x)	Commercial & Professional Services	SF+675	1.0%	5/18/29	5.5		5.5		5.5
Lionbridge Technologies Inc	(f)(i)(k)(s)(t)(v)	Media & Entertainment	SF+700	1.0%	12/29/25	109.5		107.1		109.5
Lipari Foods LLC	(f)(i)(m)(v)	Consumer Staples Distribution & Retail	SF+650	1.0%	10/31/28	100.6		99.4		99.8
Lipari Foods LLC	(x)	Consumer Staples Distribution & Retail	SF+650	1.0%	10/31/28	15.0		15.0		14.9
Lloyd's Register Quality Assurance Ltd	(v)(w)	Consumer Services	SA+600, 0.0% PIK (2.9% Max PIK)	0.0%	12/2/28	£	11.3	14.3		14.1
Lloyd's Register Quality Assurance Ltd	(w)(x)	Consumer Services	SA+600, 0.0% PIK (2.9% Max PIK)	0.0%	12/2/28	3.7		5.7		5.6
Magna Legal Services LLC	(m)(v)	Commercial & Professional Services	SF+650	0.8%	11/22/29	$	18.3	18.1		18.3
Magna Legal Services LLC	(v)	Commercial & Professional Services	SF+650	0.8%	11/22/29	5.1		5.1		5.1
Magna Legal Services LLC	(v)	Commercial & Professional Services	SF+600	0.8%	11/21/29	0.5		0.5		0.5
Magna Legal Services LLC	(x)	Commercial & Professional Services	SF+650	0.8%	11/22/28	2.2		2.2		2.2
Magna Legal Services LLC	(x)	Commercial & Professional Services	SF+600	0.8%	11/21/29	12.9		12.9		12.8
MB2 Dental Solutions LLC	(k)(m)(t)(v)	Health Care Equipment & Services	SF+600	1.0%	1/29/27	220.2		214.8		220.2
Medallia Inc	(m)(v)	Software & Services	SF+250, 4.0% PIK (4.0% Max PIK)	0.8%	10/29/28	217.0		215.2		216.1
Med-Metrix	(i)(m)(t)(v)	Software & Services	SF+600	1.0%	9/15/27	69.1		68.7		69.1
Med-Metrix	(x)	Software & Services	SF+600	1.0%	9/15/27	11.4		11.4		11.4
Med-Metrix	(x)	Software & Services	SF+600	1.0%	9/15/27	7.8		7.8		7.8
Miami Beach Medical Group LLC	(m)(v)(y)(z)	Health Care Equipment & Services	SF+650, 1.5% PIK (1.5% Max PIK)	1.0%	12/14/27	114.6		106.5		68.9
Miami Beach Medical Group LLC	(v)(y)(z)	Health Care Equipment & Services	SF+650, 1.5% PIK (1.5% Max PIK)	1.0%	12/14/27	19.0		17.5		11.4
Misys Ltd	(v)(w)	Software & Services	SF+725	1.0%	9/13/29	0.4		0.4		0.4
Misys Ltd	(w)(x)	Software & Services	SF+725	1.0%	9/13/29	1.1		1.1		1.1
Motion Recruitment Partners LLC	(f)(i)(t)(v)	Commercial & Professional Services	SF+650	1.0%	12/22/25	114.5		112.1		111.3
NBG Home	(v)(y)	Consumer Durables & Apparel			3/31/24	10.1		10.1		10.1
NBG Home	(v)(y)(z)	Consumer Durables & Apparel	SF+1,000 PIK (SF+1,000 Max PIK)	1.0%	3/31/24	32.7		30.7		9.8
NBG Home	(v)(y)(z)	Consumer Durables & Apparel	L+550	1.0%	4/26/24	44.3		38.7		—
NCI Inc	(ad)(v)	Software & Services	SF+750 PIK (SF+750 Max PIK)	1.0%	8/15/28	32.2		32.4		32.2
Net Documents	(v)	Software & Services	SF+625	1.0%	7/2/27	33.0		32.8		33.0
Net Documents	(v)	Software & Services	SF+625	1.0%	7/2/27	1.5		1.5		1.5
Net Documents	(x)	Software & Services	SF+625	1.0%	7/2/27	1.5		1.5		1.5
New Era Technology Inc	(i)(k)	Software & Services	SF+625	1.0%	10/31/26	25.2		24.5		24.9

See notes to unaudited consolidated financial statements.

Table of Contents

FS KKR Capital Corp.

Consolidated Schedule of Investments (continued)

As of December 31, 2023

(in millions, except share amounts)


Portfolio Company(a)	Footnotes	Industry	Rate(b)	Floor	Maturity	Principal Amount(c)		Amortized Cost		Fair Value(d)
New Era Technology Inc	(x)	Software & Services	SF+625	1.0%	10/31/26	$	4.7	$	4.7	$	4.6
NovaTaste Austria GmbH	(v)(w)	Food, Beverage & Tobacco	E+700	0.0%	5/30/30	€	4.0	4.1		4.3
NovaTaste Austria GmbH	(w)(x)	Food, Beverage & Tobacco	E+700	0.0%	5/30/30	4.7		4.9		4.9
Novotech Pty Ltd	(w)(x)	Health Care Equipment & Services	SF+525	0.5%	1/13/28	5.7		5.6		5.6
Omnimax International Inc	(f)(i)(k)(m)(v)	Capital Goods	SF+800	1.0%	10/8/26	121.2		117.3		120.3
One Call Care Management Inc	(aa)(ac)(v)	Health Care Equipment & Services	SF+550	0.8%	4/22/27	4.9		4.7		4.2
Oxford Global Resources LLC	(f)(k)(m)(t)(v)	Commercial & Professional Services	SF+600	1.0%	8/17/27	93.9		93.3		94.8
Oxford Global Resources LLC	(x)	Commercial & Professional Services	SF+600	1.0%	8/17/27	8.0		8.0		8.1
Oxford Global Resources LLC	(x)	Commercial & Professional Services	SF+600	1.0%	8/17/27	7.6		7.6		7.6
Parts Town LLC	(m)(v)	Consumer Discretionary Distribution & Retail	SF+598	0.8%	11/1/28	74.5		74.0		74.3
PartsSource Inc	(v)	Health Care Equipment & Services	SF+575	0.8%	8/21/26	1.3		1.3		1.3
PartsSource Inc	(v)	Health Care Equipment & Services	SF+575	0.8%	8/23/28	69.2		68.5		68.7
PartsSource Inc	(x)	Health Care Equipment & Services	SF+575	0.8%	8/21/26	3.0		3.0		2.9
PartsSource Inc	(x)	Health Care Equipment & Services	SF+575	0.8%	8/23/28	20.5		20.5		20.3
Performance Health Holdings Inc	(f)(i)(m)(v)	Health Care Equipment & Services	SF+575	1.0%	7/12/27	93.2		92.5		92.9
Production Resource Group LLC	(ad)(v)	Media & Entertainment	SF+500, 3.1% PIK (3.1% Max PIK)	1.0%	8/21/24	95.5		94.3		98.4
Production Resource Group LLC	(ad)(v)	Media & Entertainment	SF+300, 5.5% PIK (5.5% Max PIK)	0.3%	8/21/24	165.3		162.7		168.6
Production Resource Group LLC	(ad)(v)	Media & Entertainment	SF+550 PIK (SF+550 Max PIK)	1.0%	8/21/24	0.1		0.1		0.1
PSKW LLC (dba ConnectiveRx)	(i)(k)(m)(s)(t)(v)	Health Care Equipment & Services	SF+625	1.0%	3/9/26	242.8		237.9		242.8
Pure Fishing Inc	(v)	Consumer Durables & Apparel	SF+450	0.0%	12/22/25	33.4		33.0		30.0
Radwell International LLC/PA	(v)	Capital Goods	SF+675	0.8%	4/1/28	1.4		1.4		1.4
Radwell International LLC/PA	(m)	Capital Goods	SF+653	0.8%	4/1/29	1.0		1.0		1.0
Radwell International LLC/PA	(i)(k)	Capital Goods	SF+675	0.8%	4/1/29	66.4		66.4		67.7
Radwell International LLC/PA	(x)	Capital Goods	SF+675	0.8%	4/1/28	5.5		5.5		5.5
Reliant Rehab Hospital Cincinnati LLC	(s)(v)(y)(z)	Health Care Equipment & Services	SF+625, 0.0% PIK (6.3% Max PIK)	0.0%	2/28/26	44.0		42.7		0.4
Reliant Rehab Hospital Cincinnati LLC	(s)(v)	Health Care Equipment & Services	SF+625	0.0%	3/2/26	44.0		42.2		39.7
Revere Superior Holdings Inc	(m)(v)	Software & Services	SF+550	1.0%	9/30/26	33.1		32.7		33.1
Revere Superior Holdings Inc	(x)	Software & Services	SF+575	1.0%	9/30/26	3.2		3.2		3.2
Rise Baking Company	(k)(m)(v)	Food, Beverage & Tobacco	SF+625	1.0%	8/13/27	28.3		27.8		28.3
Rise Baking Company	(x)	Food, Beverage & Tobacco	SF+625	1.0%	8/13/27	5.3		5.2		5.3
RSC Insurance Brokerage Inc	(i)(k)(v)	Insurance	SF+550	0.8%	11/1/29	187.2		183.4		186.5
RSC Insurance Brokerage Inc	(x)	Insurance	SF+550	0.8%	11/1/29	7.7		7.6		7.7
Safe-Guard Products International LLC	(f)	Financial Services	SF+550	0.5%	1/27/27	0.1		0.1		0.1
SAMBA Safety Inc	(m)	Software & Services	SF+525	1.0%	9/1/27	6.0		6.0		6.0
SAMBA Safety Inc	(v)	Software & Services	SF+525	1.0%	9/1/27	1.8		1.8		1.8
SAMBA Safety Inc	(x)	Software & Services	SF+525	1.0%	9/1/27	0.6		0.6		0.6
SavATree LLC	(v)	Consumer Services	SF+525	0.8%	10/12/28	9.4		9.4		9.3
SavATree LLC	(v)	Consumer Services	SF+525	0.8%	10/12/28	0.4		0.3		0.4
SavATree LLC	(x)	Consumer Services	SF+525	0.8%	10/12/28	6.0		6.0		5.9
Sequel Youth & Family Services LLC	(v)(y)(z)	Health Care Equipment & Services	3.0%		2/28/25	57.2		8.9		0.3

See notes to unaudited consolidated financial statements.

Table of Contents

FS KKR Capital Corp.

Consolidated Schedule of Investments (continued)

As of December 31, 2023

(in millions, except share amounts)


Portfolio Company(a)	Footnotes	Industry	Rate(b)	Floor	Maturity	Principal Amount(c)		Amortized Cost		Fair Value(d)
Shaw Development LLC	(v)	Capital Goods	SF+600	0.5%	10/30/29	$	28.8	$	28.5	$	28.6
Shaw Development LLC	(x)	Capital Goods	SF+600	0.5%	10/30/29	3.4		3.4		3.4
SitusAMC Holdings Corp	(k)	Real Estate Management & Development	SF+550	1.0%	12/22/27	28.2		28.0		28.2
Solina France SASU	(m)(v)(w)	Food, Beverage & Tobacco	SF+650	0.0%	7/28/28	19.5		19.0		19.7
Sorenson Communications LLC	(aa)(f)(k)(t)	Telecommunication Services	SF+550	0.8%	3/17/26	29.6		28.4		29.5
Source Code LLC	(k)(t)(v)	Software & Services	SF+650	1.0%	6/30/27	56.0		55.3		56.0
Spins LLC	(m)(s)(t)(v)	Software & Services	SF+550	1.0%	1/20/27	57.4		55.6		57.4
Spins LLC	(x)	Software & Services	SF+550	1.0%	1/20/27	16.5		16.5		16.5
Spins LLC	(x)	Software & Services	SF+550	1.0%	1/20/27	7.9		7.9		7.9
Spotless Brands LLC	(v)	Consumer Services	SF+650	1.0%	7/25/28	12.4		12.1		12.4
Spotless Brands LLC	(x)	Consumer Services	SF+675	1.0%	7/25/28	18.7		18.4		19.0
Summit Interconnect Inc	(f)(k)(m)(t)(v)	Capital Goods	SF+600	1.0%	9/22/28	135.4		134.5		125.3
Sweeping Corp of America Inc	(m)(v)(y)(z)	Commercial & Professional Services	SF+575	1.0%	11/30/26	71.5		69.8		53.1
Sweeping Corp of America Inc	(v)(y)(z)	Commercial & Professional Services	SF+575	1.0%	11/30/26	5.6		5.5		4.1
Sweeping Corp of America Inc	(x)(y)(z)	Commercial & Professional Services	SF+575	1.0%	11/30/26	0.1		0.1		0.1
Tangoe LLC	(m)(s)(v)	Software & Services	SF+650	1.0%	11/28/25	179.5		169.1		155.4
Tangoe LLC	(m)(s)(v)(y)(z)	Software & Services	12.5% PIK (12.5% Max PIK)		11/28/25	9.8		8.4		0.0
TeamSystem SpA	(v)(w)	Software & Services	E+625	0.0%	2/15/28	€	19.8	19.0		21.9
Tekfor HoldCo (formerly Amtek Global Technology Pte Ltd)	(v)(w)(y)	Automobiles & Components			4/4/24	39.8		40.1		4.3
ThreeSixty Group	(f)(v)	Consumer Discretionary Distribution & Retail	SF+500, 2.5% PIK (2.5% Max PIK)	1.5%	4/30/24	$	46.0	45.9		44.0
ThreeSixty Group	(f)(v)	Consumer Discretionary Distribution & Retail	SF+500, 2.5% PIK (2.5% Max PIK)	1.5%	4/30/24	45.8		45.7		43.8
TIBCO Software Inc	(aa)(v)	Software & Services	SF+450	0.5%	3/30/29	15.1		13.9		14.7
Time Manufacturing Co	(v)	Capital Goods	SF+650	0.8%	12/1/27	45.1		44.4		42.1
Time Manufacturing Co	(v)	Capital Goods	SF+650	0.8%	12/1/27	7.1		7.1		6.7
Time Manufacturing Co	(v)	Capital Goods	E+650	0.8%	12/1/27	€	13.6	14.4		14.1
Time Manufacturing Co	(x)	Capital Goods	SF+650	0.8%	12/1/27	$	15.0	15.0		14.0
Transaction Services Group Ltd	(v)(w)	Software & Services	B+550	0.0%	10/14/26	A$	48.3	34.7		33.0
Transaction Services Group Ltd	(f)(i)(v)(w)	Software & Services	SF+550	0.0%	10/14/26	$	126.2	123.7		126.2
Trescal SA	(v)(w)	Commercial & Professional Services	E+650	0.0%	5/2/30	€	9.6	10.4		10.5
Trescal SA	(v)(w)	Commercial & Professional Services	SF+650	0.5%	5/2/30	$	8.6	8.4		8.5
Trescal SA	(w)(x)	Commercial & Professional Services	E+650	0.0%	5/2/30	€	2.8	3.1		3.1
Ultra Electronics Holdings Ltd	(aa)(m)(w)	Capital Goods	SF+350	0.5%	8/6/29	$	1.8	1.7		1.7
Ultra Electronics Holdings Ltd	(aa)(v)(w)	Capital Goods	E+325	0.0%	8/6/29	€	1.4	1.6		1.5
Version1 Software Ltd	(v)(w)	Software & Services	E+575, 0.0% PIK (1.7% Max PIK)	0.0%	7/11/29	€	1.1	1.1		1.2
Version1 Software Ltd	(v)(w)	Software & Services	SA+575, 0.0% PIK (1.7% Max PIK)	0.0%	7/11/29	£	1.1	1.3		1.4
Version1 Software Ltd	(w)(x)	Software & Services	E+625	0.0%	7/31/30	€	13.7	14.8		14.3
VetCor Professional Practices LLC	(m)(v)	Health Care Equipment & Services	SF+575	0.8%	8/31/29	$	68.3	67.7		68.0
VetCor Professional Practices LLC	(x)	Health Care Equipment & Services	SF+575	0.8%	8/31/29	6.7		6.6		6.7

See notes to unaudited consolidated financial statements.

Table of Contents

FS KKR Capital Corp.

Consolidated Schedule of Investments (continued)

As of December 31, 2023

(in millions, except share amounts)


Portfolio Company(a)	Footnotes	Industry	Rate(b)	Floor	Maturity	Principal Amount(c)		Amortized Cost		Fair Value(d)
VetCor Professional Practices LLC	(x)	Health Care Equipment & Services	SF+600	0.8%	8/31/29	$	8.4	$	8.4	$	8.5
Vytalogy Wellness LLC (fka Jarrow Formulas Inc)	(v)	Household & Personal Products	SF+625	1.0%	9/21/26	5.3		5.3		5.1
Vytalogy Wellness LLC (fka Jarrow Formulas Inc)	(f)(i)(k)(m)(t)(v)	Household & Personal Products	SF+625	1.0%	11/30/26	116.4		112.6		113.4
Warren Resources Inc	(ad)(v)	Energy	SF+900, 1.0% PIK (1.0% Max PIK)	1.0%	5/22/24	18.8		18.5		18.8
Wealth Enhancement Group LLC	(v)(w)	Financial Services	SF+575	1.0%	10/4/27	5.3		5.2		5.3
Wealth Enhancement Group LLC	(w)(x)	Financial Services	SF+575	1.0%	10/4/27	0.9		0.9		0.9
Wealth Enhancement Group LLC	(w)(x)	Financial Services	SF+575	1.0%	10/29/27	2.1		2.1		2.1
Wittur Holding GmbH	(v)(w)	Capital Goods	10.0% PIK (10.0% Max PIK)		12/31/28	€	1.6	1.7		1.7
Wittur Holding GmbH	(w)(x)	Capital Goods	10.0% PIK (10.0% Max PIK)		12/31/28	19.6		21.4		21.4
Woolpert Inc	(f)(k)(m)(t)(v)	Capital Goods	SF+600	1.0%	4/5/28	$	157.9	152.8		157.9
Woolpert Inc	(x)	Capital Goods	SF+600	1.0%	4/5/28	3.7		3.7		3.7
Worldwise Inc	(v)	Household & Personal Products	SF+625, 0.5% PIK (0.5% Max PIK)	1.0%	3/29/28	40.9		40.8		37.5
Worldwise Inc	(v)	Household & Personal Products	SF+675, 0.0% PIK (0.5% Max PIK)	1.0%	3/29/28	5.7		5.7		5.2
Worldwise Inc	(x)	Household & Personal Products	SF+625, 0.5% PIK (0.5% Max PIK)	1.0%	3/29/28	28.0		28.0		25.7
Worldwise Inc	(x)	Household & Personal Products	SF+675, 0.0% PIK (0.5% Max PIK)	1.0%	3/29/28	8.5		8.5		7.8
Zendesk Inc	(m)(v)	Software & Services	SF+350, 3.5% PIK (3.5% Max PIK)	0.8%	11/22/28	59.6		59.1		59.5
Zendesk Inc	(x)	Software & Services	SF+625, 0.0% PIK (3.5% Max PIK)	0.8%	11/22/28	6.0		6.0		6.0
Zendesk Inc	(x)	Software & Services	SF+625, 0.0% PIK (3.5% Max PIK)	0.8%	11/22/28	14.5		14.4		14.5








Total Senior Secured Loans—First Lien								9,697.2		9,336.2
Unfunded Loan Commitments								(807.1)		(807.1)
Net Senior Secured Loans—First Lien								8,890.1		8,529.1

Senior Secured Loans—Second Lien—15.9%
Apex Group Limited	(v)(w)	Financial Services	SF+675	0.5%	7/27/29	55.0		54.1		53.9
Belk Inc	(ac)(v)(y)(z)	Consumer Discretionary Distribution & Retail	10.0% PIK (10.0% Max PIK)		7/31/25	31.2		4.2		—
Caldic BV	(v)(w)	Consumer Discretionary Distribution & Retail	SF+725	0.5%	2/25/30	40.0		39.1		39.6
Constellis Holdings LLC	(ac)(v)	Capital Goods	SF+1,100, 0.0% PIK (5.0% Max PIK)	1.0%	3/27/26	13.6		13.1		9.0
Cubic Corp	(v)	Software & Services	SF+763	0.8%	5/25/29	44.8		42.4		42.8
Ellucian Inc	(v)	Software & Services	SF+800	1.0%	10/9/28	179.2		171.9		181.0
Miami Beach Medical Group LLC	(v)(y)	Health Care Equipment & Services			6/14/28	5.6		3.6		—
OEConnection LLC	(v)	Software & Services	SF+700	0.5%	9/25/27	76.1		75.8		75.7
Peraton Corp	(s)(v)	Capital Goods	SF+800	1.0%	2/1/29	175.0		167.1		175.0
Peraton Corp	(v)	Capital Goods	SF+775	0.8%	2/1/29	129.8		124.8		129.5
Quoizel, LLC	(ad)(v)	Consumer Durables & Apparel	SF+650 PIK (SF+650 Max PIK)	1.0%	7/11/27	6.5		6.5		6.5
Quoizel, LLC	(ad)(v)	Consumer Durables & Apparel	SF+650 PIK (SF+650 Max PIK)	1.0%	7/19/27	6.8		6.8		6.8
Solera LLC	(v)	Software & Services	SF+900	1.0%	6/4/29	335.9		322.1		335.9
Valeo Foods Group Ltd	(v)(w)	Food, Beverage & Tobacco	E+750	0.0%	10/1/29	€	3.8	4.1		3.5

See notes to unaudited consolidated financial statements.

Table of Contents

FS KKR Capital Corp.

Consolidated Schedule of Investments (continued)

As of December 31, 2023

(in millions, except share amounts)


Portfolio Company(a)	Footnotes	Industry	Rate(b)	Floor	Maturity	Principal Amount(c)		Amortized Cost		Fair Value(d)
Valeo Foods Group Ltd	(w)(x)	Food, Beverage & Tobacco	E+750	0.0%	10/1/29	2.3		$	3.0	$	2.6
Wittur Holding GmbH	(v)(w)(y)(z)	Capital Goods	E+850, 1.0% PIK (1.0% Max PIK)	0.0%	10/4/27	114.5		122.5		31.0















































Total Senior Secured Loans—Second Lien								1,161.1		1,092.8
Unfunded Loan Commitments								(3.0)		(3.0)
Net Senior Secured Loans—Second Lien								1,158.1		1,089.8

Other Senior Secured Debt—1.5%
Angelica Corp	(h)(y)(z)	Health Care Equipment & Services	10.0% PIK (10.0% Max PIK)		12/31/24	$	65.1	2.7		0.7
JW Aluminum Co	(aa)(ad)(s)(v)	Materials	10.3%		6/1/26	76.5		75.9		77.1
One Call Care Management Inc	(ac)(v)	Health Care Equipment & Services	8.5% PIK (8.5% Max PIK)		11/1/28	27.8		26.3		20.6
TIBCO Software Inc	(aa)(v)	Software & Services	6.5%		3/31/29	0.7		0.6		0.7


































Total Other Senior Secured Debt								105.5		99.1



Subordinated Debt—4.7%
Apex Service Partners LLC	(v)	Commercial & Professional Services	14.3% PIK (14.3% Max PIK)		4/23/31	13.3		13.0		13.0
Apex Service Partners LLC	(x)	Commercial & Professional Services	14.3% PIK (14.3% Max PIK)		4/23/31	6.5		6.5		6.3
Ardonagh Group Ltd	(aa)(v)(w)	Insurance	11.5%, 0.0% PIK (12.8% Max PIK)		1/15/27	1.0		1.0		1.0
ATX Networks Corp	(ad)(s)(v)(w)	Capital Goods	10.0% PIK (10.0% Max PIK)		9/1/28	32.9		19.5		32.9
Element Materials Technology Group US Holdings Inc	(v)(w)	Commercial & Professional Services	SF+850 PIK (SF+850 Max PIK)	0.5%	7/9/31	77.5		76.3		74.1
Encora Digital LLC	(v)	Commercial & Professional Services	9.8% PIK (9.8% Max PIK)		12/13/29	26.2		25.6		25.1
Miami Beach Medical Group LLC	(v)	Health Care Equipment & Services	SF+650, 1.5% PIK (1.5% Max PIK)	1.0%	5/24/24	6.3		6.3		6.4
Miami Beach Medical Group LLC	(x)	Health Care Equipment & Services	SF+650, 1.5% PIK (1.5% Max PIK)	1.0%	5/24/24	20.0		20.0		20.2
Sorenson Communications LLC	(j)(u)(v)(y)	Telecommunication Services			4/1/30	11.0		8.9		10.4
Sorenson Communications LLC	(j)(u)(v)(y)	Telecommunication Services			4/1/30	43.6		32.0		36.0
Ultra Electronics Holdings Ltd	(v)(w)	Capital Goods	SF+725	0.5%	1/31/30	62.9		61.2		61.0
Ultra Electronics Holdings Ltd	(v)(w)	Capital Goods	SF+900 PIK (SF+900 Max PIK)	0.5%	1/31/31	66.1		64.5		62.7























Total Subordinated Debt								334.8		349.1
Unfunded Loan Commitments								(26.5)		(26.5)
Net Subordinated Debt								308.3		322.6

Portfolio Company(a)

Footnotes

Industry

Rate(b)

Floor

Maturity

Principal
Amount(c)/ Shares

Amortized
Cost

Fair
Value(d)

Asset Based Finance—30.3%

801 5th Ave, Seattle, Private Equity

(ad)(v)(w)(y)

Equity Real Estate Investment Trusts (REITs)

8,516,891

14.0

—

801 5th Ave, Seattle, Structured Mezzanine

(ad)(v)(w)

Equity Real Estate Investment Trusts (REITs)

8.0%, 3.0% PIK (3.0% Max PIK)

12/19/29

60.6

59.0

52.7

Abacus JV, Private Equity

(ad)(v)(w)

Insurance

47,045,141

46.1

48.5

Accelerator Investments Aggregator LP, Private Equity

(ac)(v)(w)(y)

Financial Services

2,778,491

3.2

2.5

See notes to unaudited consolidated financial statements.

Table of Contents

FS KKR Capital Corp.

Consolidated Schedule of Investments (continued)

As of December 31, 2023

(in millions, except share amounts)


Portfolio Company(a)	Footnotes	Industry	Rate(b)	Floor	Maturity	Principal Amount(c)/ Shares		Amortized Cost		Fair Value(d)
Altavair AirFinance, Private Equity	(ac)(v)(w)	Capital Goods				128,878,615		$	129.9	$	133.9
Altitude II IRL WH Borrower DAC, Revolver	(v)(w)	Capital Goods	SF+1,000	0.0%	1/12/30	$	4.9	4.9		4.8
Altitude II IRL WH Borrower DAC, Revolver	(w)(x)	Capital Goods	SF+1,000	0.0%	1/12/30	$	4.9	4.9		4.8
Australis Maritime II, Private Equity	(ad)(v)(w)(y)	Transportation				10,877,686		10.9		12.2
Australis Maritime, Common Stock	(ad)(v)(w)	Transportation				35,450,153		35.4		35.8
Avenue One PropCo, Private Equity	(ad)(v)(w)(y)	Equity Real Estate Investment Trusts (REITs)				37,850,611		37.9		38.8
Avida Holding AB, Common Stock	(ad)(v)(w)(y)	Financial Services				444,962,569		49.9		42.9
Avida Holding AB, Subordinated Bond	(ad)(v)(w)	Financial Services	SR+925	0.0%	1/27/34	SEK	15.0	1.3		1.5
Bankers Healthcare Group LLC, Term Loan	(v)(w)	Financial Services	22.0%		11/8/27	$	9.0	9.0		9.0
Bausch Health Cos Inc, Revolver	(v)(w)	Pharmaceuticals, Biotechnology & Life Sciences	SF+665	1.0%	1/28/28	$	70.0	70.0		70.0
Bausch Health Cos Inc, Revolver	(w)(x)	Pharmaceuticals, Biotechnology & Life Sciences	SF+665	1.0%	1/28/28	$	50.0	50.0		50.0
Byrider Finance LLC, Private Equity	(u)(v)(y)	Automobiles & Components				54,407		—		—
Byrider Finance LLC, Term Loan	(u)(v)(y)	Automobiles & Components			11/26/26	5,000,000		5.0		—
Callodine Commercial Finance LLC, 2L Term Loan A	(v)	Financial Services	SF+900	1.0%	11/3/25	$	125.0	121.0		126.0
Callodine Commercial Finance LLC, 2L Term Loan B	(v)	Financial Services	SF+900	1.0%	11/3/25	$	12.0	12.0		12.1
Callodine Commercial Finance LLC, 2L Term Loan B	(x)	Financial Services	SF+900	1.0%	11/3/25	$	36.1	36.1		36.4
Capital Automotive LP, Private Equity	(ad)(v)(w)	Equity Real Estate Investment Trusts (REITs)				21,190,090		23.2		32.4
Capital Automotive LP, Structured Mezzanine	(ad)(v)(w)	Equity Real Estate Investment Trusts (REITs)	11.0%		12/22/28	41.5		40.9		41.5
Covis Finco Sarl, Revolver	(v)(w)	Pharmaceuticals, Biotechnology & Life Sciences	SF+675	1.0%	11/20/26	$	14.1	14.1		14.1
Covis Finco Sarl, Revolver	(v)(w)	Pharmaceuticals, Biotechnology & Life Sciences	C+675	1.0%	11/30/26	$	1.8	1.3		1.3
Covis Finco Sarl, Revolver	(v)(w)	Pharmaceuticals, Biotechnology & Life Sciences	E+675	1.0%	11/30/26	€	2.0	2.1		2.3
Covis Finco Sarl, Revolver	(w)(x)	Pharmaceuticals, Biotechnology & Life Sciences	SF+675	1.0%	11/20/26	$	5.9	5.9		5.9
Covis Finco Sarl, Revolver	(w)(x)	Pharmaceuticals, Biotechnology & Life Sciences	C+675	1.0%	11/30/26	$	2.2	1.7		1.8
Covis Finco Sarl, Revolver	(w)(x)	Pharmaceuticals, Biotechnology & Life Sciences	E+675	1.0%	11/30/26	€	2.0	2.1		2.0
Drive Revel, Private Equity	(v)(w)(y)	Financial Services				1,853,796		2.0		2.2
Global Jet Capital LLC, Preferred Stock	(j)(u)(v)(y)	Commercial & Professional Services				149,494,590		69.4		—
Global Jet Capital LLC, Preferred Stock	(j)(u)(v)(y)(z)	Commercial & Professional Services	9.0% PIK (9.0% Max PIK)		10/1/28	$	494.5	309.4		256.5
Global Jet Capital LLC, Structured Mezzanine	(j)(u)(v)(w)	Commercial & Professional Services	15.0% PIK (15.0% Max PIK)		12/4/25	$	18.7	15.6		18.7
Global Jet Capital LLC, Structured Mezzanine	(j)(u)(v)(w)	Commercial & Professional Services	15.0% PIK (15.0% Max PIK)		12/9/25	$	13.7	11.2		13.7
Global Jet Capital LLC, Structured Mezzanine	(j)(u)(v)(w)	Commercial & Professional Services	15.0% PIK (15.0% Max PIK)		1/29/26	$	1.6	1.3		1.6
Global Lending Services LLC, Private Equity	(v)(w)	Financial Services				3,839,633		4.4		4.5
Global Lending Services LLC, Private Equity	(v)(w)	Financial Services				7,193,212		7.2		6.9

See notes to unaudited consolidated financial statements.

Table of Contents

FS KKR Capital Corp.

Consolidated Schedule of Investments (continued)

As of December 31, 2023

(in millions, except share amounts)


Portfolio Company(a)	Footnotes	Industry	Rate(b)	Floor	Maturity	Principal Amount(c)/ Shares		Amortized Cost		Fair Value(d)
Global Lending Services LLC, Private Equity	(v)(w)	Financial Services				32,850,984		$	32.9	$	34.5
Home Partners JV 2, Private Equity	(ac)(v)(w)(y)	Equity Real Estate Investment Trusts (REITs)				4,471,509		4.4		4.2
Home Partners JV 2, Private Equity	(ac)(v)(w)(y)	Equity Real Estate Investment Trusts (REITs)				168,710		0.2		0.2
Home Partners JV 2, Structured Mezzanine	(ac)(v)(w)	Equity Real Estate Investment Trusts (REITs)	11.0% PIK (11.0% Max PIK)		3/20/30	$	11.4	11.4		11.4
Jet Edge International LLC, Structured Mezzanine	(v)	Transportation	10.0%, 2.0% PIK (2.0% Max PIK)		4/2/26	$	46.0	46.0		46.9
Jet Edge International LLC, Structured Mezzanine	(x)	Transportation	10.0%, 2.0% PIK (2.0% Max PIK)		4/2/26	$	0.7	0.7		0.7
Kilter Finance, Preferred Stock	(ad)(v)(w)	Insurance	12.0%			99,700,000		98.9		99.7
Kilter Finance, Private Equity	(ad)(v)(w)(y)	Insurance				536,709		0.5		0.5
KKR Altitude II Offshore Aggregator LP, Partnership Interest	(ad)(v)(w)	Capital Goods				63,265,438		63.3		65.6
KKR Central Park Leasing Aggregator L.P., Partnership Interest	(ad)(v)(w)(y)(z)	Capital Goods	14.3%		5/31/26	$	39.1	39.1		15.3
KKR Chord IP Aggregator LP, Partnership Interest	(ad)(v)(w)	Media & Entertainment				89,492,619		89.6		99.9
KKR Residential Opportunities I LLC, Private Equity	(v)	Real Estate Management & Development				6,285,920		6.3		7.3
KKR Rocket Loans Aggregator LLC, Partnership Interest	(ad)(v)(w)(y)	Financial Services				9,221,222		9.2		8.3
KKR Zeno Aggregator LP (K2 Aviation), Partnership Interest	(ad)(v)(w)(y)	Capital Goods				11,976,417		11.3		11.8
My Community Homes PropCo 2, Private Equity	(ad)(v)(w)(y)	Equity Real Estate Investment Trusts (REITs)				81,136,364		81.1		78.8
NewStar Clarendon 2014-1A Class D	(v)(w)	Financial Services	2.0%		1/25/27	$	8.3	2.4		2.2
Opendoor Labs Inc, Structured Mezzanine	(v)(w)	Real Estate Management & Development	10.0%		4/1/26	$	42.6	42.6		40.9
Optio Invest, Private Equity	(v)(w)(y)	Financial Services				810,922		1.0		1.0
PayPal Europe Sarl et Cie SCA, Private Equity	(v)(w)(y)	Financial Services				55,605,051		59.8		59.6
Prime ST LLC, Private Equity	(ad)(v)(w)(y)	Equity Real Estate Investment Trusts (REITs)				5,612,193		7.3		—
Prime ST LLC, Structured Mezzanine	(ad)(v)(w)	Equity Real Estate Investment Trusts (REITs)	5.0%, 6.0% PIK (6.0% Max PIK)		3/12/30	$	58.9	57.2		33.1
Roemanu LLC (FKA Toorak Capital Partners LLC), Private Equity	(ad)(v)	Financial Services				220,778,388		236.5		241.0
Saluda Grade Alternative Mortgage Trust 2022-BC2, Structured Mezzanine	(v)(w)	Real Estate Management & Development	18.0%		7/25/30	$	3.4	2.4		2.7
Star Mountain Diversified Credit Income Fund III, LP, Private Equity	(o)(w)	Financial Services				23,500,000		23.5		24.4
SunPower Financial, Private Equity	(v)(w)(y)	Financial Services				3,690,938		3.7		4.5
Synovus Financial Corp, Private Equity	(v)(w)	Banks				8,345,434		8.3		8.4
TalkTalk Telecom Group Ltd, Revolver	(v)(w)	Commercial & Professional Services	SA+700	1.5%	9/5/26	£	33.1	41.6		42.1
TalkTalk Telecom Group Ltd, Revolver	(w)(x)	Commercial & Professional Services	SA+700	1.5%	9/5/26	£	10.3	13.0		12.9
TDC LLP, Preferred Equity	(ad)(v)(w)	Financial Services	8.0%			£	21.7	26.3		27.8
TDC LLP, Private Equity	(ad)(v)(w)	Financial Services				1,576,060		2.0		2.0

See notes to unaudited consolidated financial statements.

Table of Contents

FS KKR Capital Corp.

Consolidated Schedule of Investments (continued)

As of December 31, 2023

(in millions, except share amounts)


Portfolio Company(a)	Footnotes	Industry	Rate(b)	Floor	Maturity	Principal Amount(c)/ Shares		Amortized Cost		Fair Value(d)
Vehicle Secured Funding Trust, Private Equity	(v)(w)(y)	Financial Services				94,927,993		$	94.9	$	94.9
Weber-Stephen Products LLC, Revolver	(v)(w)	Consumer Discretionary Distribution & Retail	SF+575	1.0%	12/19/26	$	21.8	21.8		21.8
Weber-Stephen Products LLC, Revolver	(w)(x)	Consumer Discretionary Distribution & Retail	SF+575	1.0%	12/19/26	$	44.9	44.9		44.9

















Total Asset Based Finance								2,396.4		2,236.6
Unfunded Asset Based Finance Commitments								(159.3)		(159.3)
Net Asset Based Finance								2,237.1		2,077.3


Credit Opportunities Partners JV, LLC—20.4%
Credit Opportunities Partners JV, LLC	(ad)(v)(w)	Credit Opportunities Partners JV, LLC				1,637.3		1,571.7		1,396.9
Total Credit Opportunities Partners JV, LLC								1,571.7		1,396.9


Portfolio Company(a)	Footnotes	Industry	Rate(b)	Floor	Maturity	Number of Shares	Amortized Cost		Fair Value(d)
Equity/Other—16.6%(e)
Abaco Energy Technologies LLC, Common Stock	(v)(y)	Energy				3,055,556	$	0.2	$	0.6
Abaco Energy Technologies LLC, Preferred Stock	(v)(y)	Energy				12,734,481	1.5		4.5
Affordable Care Inc, Preferred Stock	(ac)(v)	Health Care Equipment & Services	11.8% PIK (11.8% Max PIK)			49,073,000	48.1		50.0
American Vision Partners, Private Equity	(v)(y)	Health Care Equipment & Services				2,655,491	2.7		1.8
Amerivet Partners Management Inc, Preferred Stock	(v)	Health Care Equipment & Services	11.5% PIK (11.5% Max PIK)			12,702,290	12.3		8.8
Arcos LLC/VA, Preferred Stock	(v)	Software & Services	SF+950 PIK (SF+950 Max PIK)	1.0%	4/30/31	15,000,000	14.1		12.5
Arena Energy LP, Warrants	(v)	Energy				68,186,525	0.4		0.3
Ascent Resources Utica Holdings LLC / ARU Finance Corp	(p)(y)	Energy				866,071	19.4		22.9
Ascent Resources Utica Holdings LLC / ARU Finance Corp, Common Stock	(p)(y)	Energy				10,193	9.7		2.7
athenahealth Inc, Preferred Stock	(ac)(v)	Health Care Equipment & Services	10.8% PIK (10.8% Max PIK)			267,493	262.2		252.6
ATX Networks Corp, Class B-1 Common Stock	(ad)(v)(w)(y)	Capital Goods				500	5.0		2.5
ATX Networks Corp, Class B-2 Common Stock	(ad)(v)(w)(y)	Capital Goods				900	4.0		0.8
ATX Networks Corp, Common Stock	(ad)(s)(v)(w)(y)	Capital Goods				5,578	9.9		25.9
Belk Inc, Common Stock	(ac)(v)(y)	Consumer Discretionary Distribution & Retail				94,950	—		—
Borden (New Dairy Opco), Common Stock	(ac)(h)(n)(y)	Food, Beverage & Tobacco				6,044,502	4.9		11.2
Bowery Farming Inc, Common Stock	(v)(y)	Food, Beverage & Tobacco				1,058,391	10.0		3.1
Bowery Farming Inc, Warrants	(v)(y)	Food, Beverage & Tobacco			9/10/28	161,828	—		0.1
Bowery Farming Inc, Warrants	(v)(y)	Food, Beverage & Tobacco			9/10/28	1,058,391	—		—
CDS US Intermediate Holdings Inc, Warrant	(v)(w)(y)	Media & Entertainment				2,023,714	—		6.3
Cengage Learning, Inc, Common Stock	(v)(y)	Media & Entertainment				227,802	7.5		3.6
Constellis Holdings LLC, Private Equity	(ac)(f)(v)(y)	Capital Goods				849,702	10.3		—
CTI Foods Holding Co LLC, Common Stock	(v)(y)	Food, Beverage & Tobacco				5,892	0.7		—

See notes to unaudited consolidated financial statements.

Table of Contents

FS KKR Capital Corp.

Consolidated Schedule of Investments (continued)

As of December 31, 2023

(in millions, except share amounts)


Portfolio Company(a)	Footnotes	Industry	Rate(b)	Floor	Maturity	Number of Shares	Amortized Cost		Fair Value(d)
Cubic Corp, Preferred Stock	(v)	Software & Services	11.0% PIK (11.0% Max PIK)			42,141,600	$	39.7	$	33.9
Fox Head Inc, Common Stock	(j)(v)(y)	Consumer Durables & Apparel				10,000,000	2.9		—
Fronton BV, Common Stock	(ac)(o)(y)	Consumer Services				14,943	—		1.8
Galaxy Universal LLC, Common Stock	(ac)(n)(y)	Consumer Durables & Apparel				228,806	35.4		0.5
Galaxy Universal LLC, Preferred Stock	(ac)(n)	Consumer Durables & Apparel	15.9% PIK (15.9% Max PIK)			2,068,400	4.0		5.5
Galaxy Universal LLC, Trade Claim	(ac)(v)(y)	Consumer Durables & Apparel				7,701,195	2.5		1.0
Gracent LLC, Class A Common Stock	(ad)(n)(y)	Health Care Equipment & Services				250	—		—
Gracent LLC, Preferred Equity	(ad)(n)(y)	Health Care Equipment & Services				1,000	8.2		3.8
Gracent LLC, Preferred Stock A	(ad)(n)(y)	Health Care Equipment & Services				500	8.0		—
Gracent LLC, Preferred Stock B	(ad)(n)(y)	Health Care Equipment & Services				745	—		—
Harvey Industries Inc, Common Stock	(v)(y)	Capital Goods				5,000,000	2.2		7.3
HM Dunn Co Inc, Preferred Stock, Series A	(ad)(s)(v)(y)	Capital Goods				85,385	7.1		25.1
HM Dunn Co Inc, Preferred Stock, Series B	(ad)(s)(v)(y)	Capital Goods				15,000	—		—
Imagine Communications Corp, Common Stock	(v)(y)	Media & Entertainment				33,034	3.8		2.4
Jones Apparel Holdings, Inc., Common Stock	(v)(y)	Consumer Durables & Apparel				5,451	0.9		—
JW Aluminum Co, Common Stock	(ad)(j)(u)(v)(y)	Materials				2,105	—		2.5
JW Aluminum Co, Preferred Stock	(ad)(j)(u)(v)(y)(z)	Materials	0.0% PIK (12.5% Max PIK)		2/15/28	15,279	214.5		148.7
Lipari Foods LLC, Common Stock	(v)(y)	Consumer Staples Distribution & Retail				7,944,319	8.0		5.6
Magna Legal Services LLC, Common Stock	(h)(y)	Commercial & Professional Services				4,938,192	4.9		5.0
Maverick Natural Resources LLC, Common Stock	(n)(o)	Energy				259,211	61.3		84.4
Med-Metrix, Common Stock	(h)(y)	Software & Services				29,403	1.5		3.7
Med-Metrix, Preferred Stock	(h)	Software & Services	8.0% PIK (8.0% Max PIK)			29,403	1.5		1.5
Misys Ltd, Preferred Stock	(v)(w)	Software & Services	L+1,125 PIK (L+1,125 Max PIK)	0.0%		75,534,743	71.5		71.2
NCI Inc, Class A-1 Common Stock	(ad)(v)(y)	Software & Services				42,923	—		—
NCI Inc, Class B-1 Common Stock	(ad)(v)(y)	Software & Services				30,121	—		—
NCI Inc, Class C Common Stock	(ad)(v)(y)	Software & Services				49,406	20.2		19.7
NCI Inc, Class I-1 Common Stock	(ad)(v)(y)	Software & Services				42,923	—		—
Nine West Holdings Inc, Common Stock	(v)(y)	Consumer Durables & Apparel				5,451	6.4		—
One Call Care Management Inc, Common Stock	(ac)(v)(y)	Health Care Equipment & Services				34,872	2.1		1.9
One Call Care Management Inc, Preferred Stock A	(ac)(v)(y)	Health Care Equipment & Services				371,992	22.8		18.5
One Call Care Management Inc, Preferred Stock B	(ac)(v)	Health Care Equipment & Services	9.0% PIK (9.0% Max PIK)		10/25/29	7,672,347	8.0		7.7
Petroplex Acidizing Inc, Trade Claim	(v)(y)	Energy				589,656	0.6		0.3
Polyconcept North America Inc, Class A - 1 Units	(v)(y)	Household & Personal Products				30,000	3.0		7.1
PRG III LLC, Preferred Stock, Series A PIK	(ad)(v)(y)	Media & Entertainment			8/21/24	434,250	18.1		120.7
PRG III LLC, Preferred Stock, Series B PIK	(ad)(v)(y)	Media & Entertainment			8/21/24	140	—		—
Proserv Acquisition LLC, Class A Common Units	(ac)(v)(w)(y)	Energy				2,635,005	33.5		3.5
Proserv Acquisition LLC, Class A Preferred Units	(ac)(v)(w)(y)	Energy				837,780	5.4		9.5
Quoizel, LLC, Common Stock	(ad)(v)(y)	Consumer Durables & Apparel				4,563	8.3		10.2
Quorum Health Corp, Private Equity	(ad)(v)(y)	Health Care Equipment & Services				920,188	0.9		7.7

See notes to unaudited consolidated financial statements.

Table of Contents

FS KKR Capital Corp.

Consolidated Schedule of Investments (continued)

As of December 31, 2023

(in millions, except share amounts)


Portfolio Company(a)	Footnotes	Industry	Rate(b)	Floor	Maturity	Number of Shares	Amortized Cost		Fair Value(d)
Quorum Health Corp, Trade Claim	(ad)(v)(y)	Health Care Equipment & Services				8,301,000	$	0.7	$	0.9
Quorum Health Corp, Trust Initial Funding Units	(ad)(v)(y)	Health Care Equipment & Services				143,400	0.2		0.1
Saturn Oil & Gas Inc, Common Stock	(aa)(j)(u)(v)(w)(y)	Energy				355,993	0.7		0.6
Sorenson Communications LLC, Common Stock	(j)(u)(v)	Telecommunication Services				42,731	7.1		2.9
Stuart Weitzman Inc, Common Stock	(v)(y)	Consumer Durables & Apparel				5,451	—		—
Swift Worldwide Resources Holdco Ltd, Common Stock	(v)(y)	Energy				1,250,000	1.2		1.1
ThermaSys Corp, Common Stock	(ac)(u)(v)(y)	Capital Goods				17,383,026	10.2		—
TIBCO Software Inc, Preferred Stock	(v)	Software & Services	SF+1,200 PIK (SF+1,200 Max PIK)	0.5%		76,878,880	73.5		82.6
Ultra Electronics Holdings PLC, Private Equity	(v)(w)(y)	Capital Goods				683,240,044	7.2		10.4
Ultra Electronics Holdings PLC, Private Equity	(v)(w)(y)	Capital Goods				1,272,105	1.3		1.9
Warren Resources Inc, Common Stock	(ad)(v)(y)	Energy				3,483,788	12.8		12.3
Worldwise Inc, Class A Private Equity	(v)(y)	Household & Personal Products				32,109	1.6		—
Worldwise Inc, Class B Private Equity	(v)(y)	Household & Personal Products				43,974	2.1		—
Worldwise Inc, Preferred Equity	(v)	Household & Personal Products	20.0% PIK (20.0% Max PIK)			830,617	0.3		0.8














Total Equity/Other							1,149.0		1,134.5


TOTAL INVESTMENTS—213.9%							$	15,419.8	14,649.3
LIABILITIES IN EXCESS OF OTHER ASSETS—(113.9%)									(7,800.3)
NET ASSETS—100%									$	6,849.0

See notes to unaudited consolidated financial statements.

Table of Contents

FS KKR Capital Corp.

Consolidated Schedule of Investments (continued)

As of December 31, 2023

(in millions, except share amounts)

Foreign currency forward contracts


Foreign Currency	Settlement Date	Counterparty	Amount and Transaction			US$ Value at Settlement Date		US$ Value at December 31, 2023		Unrealized Appreciation (Depreciation)
AUD	10/21/2024	JP Morgan Chase Bank	A$	8.3	Sold	$	5.2	$	5.7	$	(0.5)
AUD	10/21/2024	JP Morgan Chase Bank	A$	2.2	Sold	1.5		1.5		—
AUD	10/21/2024	JP Morgan Chase Bank	A$	2.3	Sold	1.5		1.6		(0.1)
CAD	11/18/2024	JP Morgan Chase Bank	C$	1.1	Sold	0.8		0.8		—
GBP	11/25/2024	JP Morgan Chase Bank	£	1.4	Sold	1.7		1.8		(0.1)
GBP	11/25/2024	JP Morgan Chase Bank	£	3.4	Sold	4.1		4.3		(0.2)
GBP	11/25/2024	JP Morgan Chase Bank	£	1.7	Sold	2.1		2.2		(0.1)
GBP	11/25/2024	JP Morgan Chase Bank	£	5.0	Sold	6.0		6.3		(0.3)
GBP	11/25/2024	JP Morgan Chase Bank	£	1.9	Sold	2.3		2.5		(0.2)
GBP	1/20/2026	JP Morgan Chase Bank	£	6.2	Sold	7.5		7.9		(0.4)
GBP	3/31/2026	JP Morgan Chase Bank	£	13.5	Sold	16.6		17.3		(0.7)
GBP	4/2/2026	JP Morgan Chase Bank	£	3.5	Sold	4.3		4.5		(0.2)
SEK	5/10/2024	JP Morgan Chase Bank	SEK	503.0	Sold	60.1		50.5		9.6
SEK	5/10/2024	JP Morgan Chase Bank	SEK	34.5	Sold	4.1		3.4		0.7
SEK	5/10/2024	JP Morgan Chase Bank	SEK	250.0	Sold	26.3		25.0		1.3
SEK	8/8/2025	JP Morgan Chase Bank	SEK	119.3	Sold	13.3		12.1		1.2
SEK	8/8/2025	JP Morgan Chase Bank	SEK	27.8	Sold	3.1		2.8		0.3
SEK	4/14/2027	JP Morgan Chase Bank	SEK	167.0	Sold	16.4		17.3		(0.9)








Total						$	176.9	$	167.5	$	9.4

_______________

(a)Security may be an obligation of one or more entities affiliated with the named company.

(b)Certain variable rate securities in the Company’s portfolio bear interest at a rate determined by a publicly disclosed base rate plus a basis point spread. As of December 31, 2023, the three-month London Interbank Offered Rate, or LIBOR or “L”, was 5.59%, the Euro Interbank Offered Rate, or EURIBOR or “E”, was 3.91%, Canadian Dollar Offer Rate, or CDOR “C”, was 5.45%, the Bank Bill Swap Bid Rate, or BBSY or “B”, was 4.41%, the Reykjavik Interbank Offered Rate, or REIBOR or “R”, was 9.91%, the Stockholm Interbank Offered Rate, or STIBOR or “SR”, was 4.05%, the Sterling Overnight Index Average, or SONIA or “SA”, was 5.21%, the Secured Overnight Financing Rate, or SOFR or “SF”, was 5.33%, and the U.S. Prime Lending Rate, or Prime or “P”, was 8.50%. PIK means paid-in-kind. PIK income accruals may be adjusted based on the fair value of the underlying investment.

(c)Denominated in U.S. dollars unless otherwise noted.

(d)Fair value determined by the Company’s board of directors (see Note 8).

(e)Listed investments may be treated as debt for GAAP or tax purposes.

(f)Security or portion thereof held within Ambler Funding LLC and is pledged as collateral supporting the amounts outstanding under the revolving credit facility with Ally Bank (see Note 9).

(g)Security or portion thereof was held within CCT Dublin Funding Limited

(h)Security held within CCT Holdings II, LLC, a wholly-owned subsidiary of the Company.

(i)Security or portion thereof was held within CCT Tokyo Funding LLC and was pledged as collateral supporting the amounts outstanding under the revolving credit facility with Sumitomo Mitsui Banking Corporation (see Note 9).

(j)Security or portion thereof held within Cobbs Creek LLC and is pledged as collateral supporting the amounts outstanding under the senior secured revolving credit facility (see Note 9).

(l)Not used.

(m)Security or portion thereof was held within FSK CLO as of December 31, 2023.

(n)Security held within FSIC II Investments, Inc., a wholly-owned subsidiary of the Company.

See notes to unaudited consolidated financial statements.

Table of Contents

FS KKR Capital Corp.

Consolidated Schedule of Investments (continued)

As of December 31, 2023

(in millions, except share amounts)

(o)Security held within FSIC Investments, Inc., a wholly-owned subsidiary of the Company.

(p)Security held within IC American Energy Investments, Inc., a wholly-owned subsidiary of the Company.

(q)Security held within IC Arches Investments LLC, a wholly-owned subsidiary of the Company.

(r)Security held within IC II Arches Investments, LLC, a wholly-owned subsidiary of the Company.

(s)Security or portion thereof held within Juniata River LLC and is pledged as collateral supporting the amounts outstanding under a term loan credit facility with JPMorgan Chase Bank, N.A. (see Note 9).

(u)Security or portion thereof held within Race Street Funding LLC. Security is available as collateral supporting the amounts outstanding under the Senior Secured Revolving Credit Facility (see Note 9).

(v)Security or portion thereof is pledged as collateral supporting the amounts outstanding under the Senior Secured Revolving Credit Facility (see Note 9).

(w)The investment is not a qualifying asset under the Investment Company Act of 1940, as amended. A business development company may not acquire any asset other than qualifying assets, unless, at the time the acquisition is made, qualifying assets represent at least 70% of the company’s total assets. As of December 31, 2023, 73.1% of the Company’s total assets represented qualifying assets.

(x)Security is an unfunded commitment. Reflects the stated spread at the time of commitment, but may not be the actual rate received upon funding.

(y)Security is non-income producing.

(z)Asset is on non-accrual status.

(aa)Security is classified as Level 1 or 2 in the Company's fair value hierarchy (see Note 8).

(ab)Position or portion thereof unsettled as of December 31, 2023.

(ac)Under the Investment Company Act of 1940, as amended, the Company generally is deemed to be an “affiliated person” of a portfolio company if it owns 5% or more of the portfolio company’s voting securities and generally is deemed to “control” a portfolio company if it owns more than 25% of the portfolio company’s voting securities or it has the power to exercise control over the management or policies of such portfolio company. As of December 31, 2023, the Company held investments in portfolio companies of which it is deemed to be an “affiliated person” but is not deemed to “control”. The following table presents certain information with respect to investments in portfolio companies of which the Company was deemed to be an affiliated person for the year ended December 31, 2023:


Portfolio Company	Fair Value at December 31, 2022		Gross Additions(1)		Gross Reductions(2)		Net Realized Gain (Loss)		Net Change in Unrealized Appreciation (Depreciation)		Fair Value at December 31, 2023		Interest Income(3)		PIK Income(3)		Fee Income(3)		Dividend and Other Income(3)
Senior Secured Loans—First Lien
Affordable Care Inc	$	53.1	$	8.1	$	(26.5)	$	(0.2)	$	1.1	$	35.6	$	4.6	$	0.3	$	0.4	$	—
Affordable Care Inc	—		7.4		—		—		(0.1)		7.3		0.3		—		0.1		—
Belk Inc	8.8		—		(7.9)		1.0		11.3		13.2		0.2		—		—		—
Belk Inc	19.4		—		—		—		0.6		20.0		3.0		—		—		—
Constellis Holdings LLC	15.0		0.2		—		—		(0.1)		15.1		2.1		—		0.1		—
Galaxy Universal LLC	—		7.5		(7.5)		—		—		—		0.7		—		0.5		—
Galaxy Universal LLC	—		88.0		(0.9)		—		(0.7)		86.4		9.6		—		—		—
Galaxy Universal LLC	—		21.7		(3.2)		—		(0.4)		18.1		1.9		—		—		—
One Call Care Management Inc(4)	—		4.7		—		—		(0.5)		4.2		0.6		—		—		—
Sungard Availability Services Capital Inc	0.5		—		(1.1)		(4.7)		5.3		—		—		—		—		—
Sungard Availability Services Capital Inc	2.0		—		(2.0)		—		—		—		—		—		0.1		—
ThermaSys Corp	8.6		—		(5.1)		(3.2)		(0.3)		—		(0.2)		—		—		—




Senior Secured Loans—Second Lien
Belk Inc	3.3		—		—		—		(3.3)		—		—		—		—		—
Constellis Holdings LLC	13.5		0.3		—		—		(4.8)		9.0		2.4		—		0.1		—
Sungard Availability Services Capital Inc	—		—		—		(13.5)		13.5		—		—		—		—		—



Other Senior Secured Debt
One Call Care Management Inc(4)	—		26.3		—		—		(5.7)		20.6		—		2.5		—		—
Asset Based Finance

See notes to unaudited consolidated financial statements.

Table of Contents

FS KKR Capital Corp.

Consolidated Schedule of Investments (continued)

As of December 31, 2023

(in millions, except share amounts)


Portfolio Company	Fair Value at December 31, 2022		Gross Additions(1)		Gross Reductions(2)		Net Realized Gain (Loss)		Net Change in Unrealized Appreciation (Depreciation)		Fair Value at December 31, 2023		Interest Income(3)		PIK Income(3)		Fee Income(3)		Dividend and Other Income(3)
Altavair AirFinance, Private Equity(4)	$	—	$	141.2	$	(11.3)	$	—	$	4.0	$	133.9	$	—	$	—	$	—	$	27.9
Accelerator Investments Aggregator LP, Private Equity4)	—		4.5		(1.2)		(0.1)		(0.7)		2.5		—		—		—		—
Home Partners JV 2, Structured Mezzanine	10.2		1.2		—		—		—		11.4		—		1.1		—		—
Home Partners JV 2, Private Equity	0.2		—		—		—		—		0.2		—		—		—		—
Home Partners JV 2, Private Equity	5.0		—		—		—		(0.8)		4.2		—		—		—		—







Equity/Other
Affordable Care Inc, Preferred Stock	49.9		—		—		—		0.1		50.0		—		5.5		—		—
athenahealth Inc, Preferred Stock	231.2		—		—		—		21.4		252.6		—		29.2		—		—
Belk Inc, Common Stock	—		—		—		—		—		—		—		—		—		—
Borden (New Dairy Opco), Common Stock	4.8		—		(5.2)		1.0		10.6		11.2		—		—		—		—
Constellis Holdings LLC, Private Equity	6.3		—		—		—		(6.3)		—		—		—		—		—
Fronton BV, Common Stock	1.0		—		—		—		0.8		1.8		—		—		—		—
Galaxy Universal LLC, Common Stock(4)	—		35.4		—		—		(34.9)		0.5		—		—		—		—
Galaxy Universal LLC, Trade Claim(4)	—		4.6		(2.1)		—		(1.5)		1.0		—		—		—		—
Galaxy Universal LLC, Preferred Stock	—		4.0		—		—		1.5		5.5		—		0.1		—		—
One Call Care Management Inc, Preferred Stock A(4)	—		22.8		—		—		(4.3)		18.5		—		—		—		—
One Call Care Management Inc, Common Stock(4)	—		2.1		—		—		(0.2)		1.9		—		—		—		—
One Call Care Management Inc, Preferred Stock B(4)	—		8.0		—		—		(0.3)		7.7		—		0.7		—		—
Proserv Acquisition LLC, Class A Common Units	1.1		—		—		—		2.4		3.5		—		—		—		—
Proserv Acquisition LLC, Class A Preferred Units	9.5		—		—		—		—		9.5		—		—		—		—
ThermaSys Corp, Common Stock	—		—		—		—		—		—		—		—		—		—
ThermaSys Corp, Preferred Stock	—		—		(0.2)		(1.5)		1.7		—		—		—		—		—




Total	$	443.4	$	388.0	$	(74.2)	$	(21.2)	$	9.4	$	745.4	$	25.2	$	39.4	$	1.3	$	27.9

______________

(3)Interest, PIK, fee and dividend income presented for the full year ended December 31, 2023.

(4)The Company held this investment as of December 31, 2022 but it was not deemed to be an “affiliated person” of the portfolio company as of December 31, 2022. Transfers in or out have been presented at amortized cost.

See notes to unaudited consolidated financial statements.

Table of Contents

FS KKR Capital Corp.

Consolidated Schedule of Investments (continued)

As of December 31, 2023

(in millions, except share amounts)

(ad)Under the Investment Company Act of 1940, as amended, the Company generally is deemed to “control” a portfolio company if it owns more than 25% of the portfolio company’s voting securities or it has the power to exercise control over the management or policies of such portfolio company. As of December 31, 2023, the Company held investments in one portfolio company of which it is deemed to be an “affiliated person” and deemed to “control”. During the year ended December 31, 2023, the Company disposed of investments in one portfolio of which it was deemed to be an “affiliated person” and deemed to “control”. The following table presents certain information with respect to investments in portfolio companies of which the Company was deemed to be an affiliated person and deemed to control for the year ended December 31, 2023:


Portfolio Company	Fair Value at December 31, 2022		Gross Additions(1)		Gross Reductions(2)		Net Realized Gain (Loss)		Net Change in Unrealized Appreciation (Depreciation)		Fair Value at December 31, 2023		Interest Income(3)		PIK Income(3)		Fee Income(3)		Dividend and Other Income(3)
Senior Secured Loans—First Lien
Tekfor HoldCo (formerly Amtek Global Technology Pte Ltd)	$	3.9	$	—	$	(40.1)	$	—	$	36.2	$	—	$	—	$	—	$	—	$	—
ATX Networks Corp	40.6		27.9		(3.4)		—		—		65.1		7.6		—		3.8		—
Gracent LLC	—		52.0		(23.1)		(4.2)		(0.2)		24.5		0.4		2.3		—		—
HM Dunn Co Inc	35.6		1.0		(0.8)		—		—		35.8		2.9		1.1		—		—
HM Dunn Co Inc	—		1.0		—		—		—		1.0		0.1		—		—		—
NCI Inc	28.1		3.4		0.3		—		0.4		32.2		—		3.5		—		—
Production Resource Group LLC	152.5		20.0		(1.2)		—		(2.7)		168.6		23.8		8.5		—		—
Production Resource Group LLC	0.1		—		—		—		—		0.1		—		—		—		—
Production Resource Group LLC	68.1		3.5		(6.4)		0.1		(1.7)		63.6		9.6		1.9		—		—
Production Resource Group LLC	31.3		4.5		(1.6)		—		0.6		34.8		3.6		1.1		—		—
Warren Resources Inc	18.6		0.7		—		—		(0.5)		18.8		3.1		0.2		—		—

Senior Secured Loans—Second Lien
Quoizel, LLC	—		6.5		—		—		—		6.5		—		0.3		—		—
Quoizel, LLC	—		6.8		—		—		—		6.8		—		0.4		—		—
Other Senior Secured Debt
JW Aluminum Co	78.1		0.2		—		—		(1.2)		77.1		8.0		—		—		—


Subordinated Debt
ATX Networks Corp	21.9		11.1		—		—		(0.1)		32.9		—		3.7		—		—
Hilding Anders	—		—		—		(99.4)		99.4		—		—		—		—		—
Hilding Anders	—		—		—		—		—		—		(0.3)		—		—		—
Hilding Anders	—		—		—		(26.9)		26.9		—		(0.1)		—		—		—
Asset Based Finance
801 5th Ave, Seattle, Structured Mezzanine	58.9		2.0		—		—		(8.2)		52.7		4.2		1.8		—		—
801 5th Ave, Seattle, Private Equity	6.3		—		—		—		(6.3)		—		—		—		—		—
Abacus JV, Private Equity(4)	—		48.2		(2.2)		0.1		2.4		48.5		—		—		—		7.4
Avenue One PropCo, Private Equity	31.0		7.8		—		—		—		38.8		—		—		—		—
Australis Maritime, Common Stock(4)	—		53.2		(19.1)		1.3		0.4		35.8		—		—		—		5.9
Australis Maritime II, Private Equity	—		10.9		—		—		1.3		12.2		—		—		—		—
Avida Holding AB, Common Stock	42.6		5.3		—		—		(5.0)		42.9		—		—		—		—
Avida Holding AB, Subordinated Bond	—		1.3		—		—		0.2		1.5		—		—		—		—
Capital Automotive LP, Private Equity(4)	—		23.7		(0.5)		—		9.2		32.4		—		—		—		3.8
Capital Automotive LP, Structured Mezzanine(4)	—		41.8		(0.9)		—		0.6		41.5		4.7		—		—		—
Kilter Finance, Preferred Stock	99.5		0.3		—		—		(0.1)		99.7		15.0		—		—		—
Kilter Finance, Private Equity	0.5		—		—		—		—		0.5		—		—		—		—

See notes to unaudited consolidated financial statements.

Table of Contents

FS KKR Capital Corp.

Consolidated Schedule of Investments (continued)

As of December 31, 2023

(in millions, except share amounts)


Portfolio Company	Fair Value at December 31, 2022		Gross Additions(1)		Gross Reductions(2)		Net Realized Gain (Loss)		Net Change in Unrealized Appreciation (Depreciation)		Fair Value at December 31, 2023		Interest Income(3)		PIK Income(3)		Fee Income(3)		Dividend and Other Income(3)
KKR Altitude II Offshore Aggregator LP, Partnership Interest	$	44.4	$	19.5	$	(0.6)	$	—	$	2.3	$	65.6	$	—	$	—	$	—	$	1.9
KKR Central Park Leasing Aggregator L.P., Partnership Interest(4)	—		39.1		—		—		(23.8)		15.3		—		—		—		—
KKR Chord IP Aggregator LP, Partnership Interest(4)	—		89.6		—		—		10.3		99.9		—		—		—		4.3
KKR Rocket Loans Aggregator LLC, Partnership Interest	4.3		9.9		(5.0)		—		(0.9)		8.3		—		—		—		—
KKR Zeno Aggregator LP (K2 Aviation), Partnership Interest(4)	—		23.0		(11.7)		—		0.5		11.8		—		—		—		—
My Community Homes PropCo 2, Private Equity	79.0		—		(3.2)		—		3.0		78.8		—		—		—		—
Prime ST LLC, Private Equity	—		—		(0.1)		—		0.1		—		—		—		—		—
Prime ST LLC, Structured Mezzanine	43.5		3.5		—		—		(13.9)		33.1		3.0		3.3		—		—
Roemanu LLC (FKA Toorak Capital Partners LLC), Private Equity	261.2		0.1		—		—		(20.3)		241.0		—		—		—		14.5
TDC LLP, Preferred Equity	—		26.3		—		—		1.5		27.8		1.5		—		—		—
TDC LLP, Preferred Equity	—		2.0		—		—		—		2.0		—		—		—		0.1


Credit Opportunities Partners JV, LLC
Credit Opportunities Partners JV, LLC	1,428.3		—		—		—		(31.4)		1,396.9		—		—		—		228.1
Equity/Other
Amtek Global Technology Pte Ltd, Common Stock	—		—		—		—		—		—		—		—		—		—
Amtek Global Technology Pte Ltd, Ordinary Shares	—		—		—		(30.7)		30.7		—		—		—		—		—
Amtek Global Technology Pte Ltd, Private Equity	—		—		—		—		—		—		—		—		—		—
ATX Networks Corp, Common Stock	29.2		8.2		—		—		(11.5)		25.9		—		—		—		—
ATX Networks Corp, Class B-1 Common Stock	5.0		—		—		—		(2.5)		2.5		—		—		—		—
ATX Networks Corp, Class B-2 Common Stock	9.0		—		—		—		(8.2)		0.8		—		—		—		—


Gracent LLC, Preferred Stock A	—		8.0		—		—		(8.0)		—		—		—		—		—
Gracent LLC, Preferred Stock B	—		—		—		—		—		—		—		—		—		—
Gracent LLC, Class A Common Stock	—		—		—		—		—		—		—		—		—		—
Gracent LLC, Preferred Equity	—		8.2		—		—		(4.4)		3.8		—		—		—		—
Hilding Anders, Class A Common Stock	—		—		—		(0.1)		0.1		—		—		—		—		—
Hilding Anders, Class B Common Stock	—		—		—		—		—		—		—		—		—		—
Hilding Anders, Class C Common Stock	—		—		—		—		—		—		—		—		—		—
Hilding Anders, Equity Options	—		—		—		(15.0)		15.0		—		—		—		—		—
HM Dunn Co Inc, Preferred Stock, Series A	16.9		—		—		—		8.2		25.1		—		—		—		—
HM Dunn Co Inc, Preferred Stock, Series B	—		—		—		—		—		—		—		—		—		—
JW Aluminum Co, Common Stock	2.4		—		—		—		0.1		2.5		—		—		—		—
JW Aluminum Co, Preferred Stock	112.5		18.6		(4.2)		—		21.8		148.7		—		16.4		—		—

NCI Inc, Class A-1 Common Stock	—		—		—		—		—		—		—		—		—		—
NCI Inc, Class B-1 Common Stock	—		—		—		—		—		—		—		—		—		—
NCI Inc, Class C Common Stock	20.2		—		—		—		(0.5)		19.7		—		—		—		—
NCI Inc, Class I-1 Common Stock	—		—		—		—		—		—		—		—		—		—
PRG III LLC, Preferred Stock, Series A PIK	105.7		—		—		—		15.0		120.7		—		—		—		—
PRG III LLC, Preferred Stock, Series B PIK	—		—		—		—		—		—		—		—		—		—

See notes to unaudited consolidated financial statements.

Table of Contents

FS KKR Capital Corp.

Consolidated Schedule of Investments (continued)

As of December 31, 2023

(in millions, except share amounts)


Portfolio Company	Fair Value at December 31, 2022		Gross Additions(1)		Gross Reductions(2)		Net Realized Gain (Loss)		Net Change in Unrealized Appreciation (Depreciation)		Fair Value at December 31, 2023		Interest Income(3)		PIK Income(3)		Fee Income(3)		Dividend and Other Income(3)
Quoizel, LLC, Common Stock	$	—	$	8.3	$	—	$	—	$	1.9	$	10.2	$	—	$	—	$	—	$	—
Quorum Health Corp, Trade Claim(4)	—		0.7		—		—		0.2		0.9		—		—		—		—
Quorum Health Corp, Trust Initial Funding Units(4)	—		0.2		—		—		(0.1)		0.1		—		—		—		—
Quorum Health Corp, Private Equity	—		0.9		—		—		6.8		7.7		—		—		—		—


Warren Resources Inc, Common Stock	29.2		—		—		—		(16.9)		12.3		—		—		—		—





Total	$	2,908.4	$	599.2	$	(123.8)	$	(174.8)	$	126.7	$	3,335.7	$	87.1	$	44.5	$	3.8	$	266.0

______________

(3)Interest, PIK, fee and dividend income presented for the full year ended December 31, 2023.

(4)The Company held this investment as of December 31, 2022 but it was not deemed to be in “control” of the portfolio company as of December 31, 2022. Transfers in or out have been presented at amortized cost.

See notes to unaudited consolidated financial statements.

Table of Contents

FS KKR Capital Corp.

Notes to Unaudited Consolidated Financial Statements

(in millions, except share and per share amounts)

Note 1. Principal Business and Organization

FS KKR Capital Corp. (NYSE: FSK), or the Company, was incorporated under the general corporation laws of the State of Maryland on December 21, 2007 and formally commenced investment operations on January 2, 2009. The Company is an externally managed, non-diversified, closed-end management investment company that has elected to be regulated as a business development company, or BDC, under the Investment Company Act of 1940, as amended, or the 1940 Act. In addition, the Company has elected to be treated for U.S. federal income tax purposes, and intends to qualify annually, as a regulated investment company, or RIC, as defined under Subchapter M of the Internal Revenue Code of 1986, as amended, or the Code. The Company has various wholly-owned subsidiaries, including special-purpose financing subsidiaries and subsidiaries through which it holds interests in portfolio companies. The unaudited consolidated financial statements include both the Company’s accounts and the accounts of its wholly-owned subsidiaries as of September 30, 2024. All intercompany transactions have been eliminated in consolidation. Certain of the Company’s consolidated subsidiaries are subject to U.S. federal and state income taxes.

The Company’s investment objectives are to generate current income and, to a lesser extent, long-term capital appreciation. The Company's portfolio is comprised primarily of investments in senior secured loans and second lien secured loans of private middle-market U.S. companies and, to a lesser extent, subordinated loans and certain asset-based financing loans of private U.S. companies. In addition, a portion of the Company’s portfolio may be comprised of equity and equity-related securities, corporate bonds, structured products, other debt securities and derivatives, including total return swaps and credit default swaps.

The Company is externally managed by FS/KKR Advisor, LLC, or the Adviser, pursuant to an investment advisory agreement, dated as of June 16, 2021, or the investment advisory agreement. Prior to entering into the investment advisory agreement, the Company was a party to an investment advisory agreement, dated as of December 20, 2018, with the Adviser, or the prior investment advisory agreement, which remained in effect until June 16, 2021.

Note 2. Summary of Significant Accounting Policies

Basis of Presentation: The accompanying unaudited consolidated financial statements of the Company have been prepared in accordance with accounting principles generally accepted in the United States of America, or GAAP, for interim financial information and with the instructions for Form 10-Q and Article 10 of Regulation S-X. Accordingly, they do not include all of the information and footnotes required by GAAP for complete financial statements. In the opinion of management, all adjustments (consisting of normal recurring accruals) considered necessary for a fair presentation have been included. For a more complete discussion of significant accounting policies and certain other information, the Company’s interim unaudited consolidated financial statements should be read in conjunction with its audited consolidated financial statements as of and for the year ended December 31, 2023 included in the Company’s annual report on Form 10-K for the year ended December 31, 2023. Operating results for the nine months ended September 30, 2024 are not necessarily indicative of the results that may be expected for the year ending December 31, 2024. The December 31, 2023 consolidated balance sheet and consolidated schedule of investments are derived from the Company’s audited consolidated financial statements as of and for the year ended December 31, 2023. The Company is considered an investment company under GAAP and follows the accounting and reporting guidance applicable to investment companies under Financial Accounting Standards Board, or the FASB, Accounting Standards Codification Topic 946, Financial Services—Investment Companies.

Use of Estimates: The preparation of the unaudited consolidated financial statements in conformity with GAAP requires management to make estimates and assumptions that affect the reported amounts of assets and liabilities, and disclosure of contingent assets and liabilities at the date of the financial statements and the reported amounts of revenues and expenses during the reporting period. Actual results could differ from those estimates.

Capital Gains Incentive Fee: Pursuant to the terms of the investment advisory agreement, the incentive fee on capital gains is determined and payable in arrears as of the end of each calendar year (or upon termination of the investment advisory agreement). This fee equals 20.0% of the Company’s incentive fee capital gains, which shall equal the realized capital gains of Corporate Capital Trust, Inc., or CCT, (as predecessor-by-merger to the Company), FS KKR Capital Corp. II, or FSKR, (as predecessor-by-merger to the Company) and the Company (without duplication) on a cumulative basis from inception, calculated as of the end of each calendar year, computed net of all realized capital losses and unrealized capital depreciation (without duplication) on a cumulative basis, less the aggregate amount of any capital gain incentive fees previously paid by CCT, FSKR and the Company. On a quarterly basis, the Company accrues for the capital gains incentive fee by calculating such fee as if it were due and payable as of the end of such period.

The Company includes unrealized gains in the calculation of the capital gains incentive fee expense and related accrued capital gains incentive fee. This accrual reflects the incentive fees that would be payable to the Adviser if the Company’s entire portfolio was

Table of Contents

FS KKR Capital Corp.

Notes to Unaudited Consolidated Financial Statements (continued)

(in millions, except share and per share amounts)

Note 2. Summary of Significant Accounting Policies (continued)

liquidated at its fair value as of the balance sheet date even though the Adviser is not entitled to an incentive fee with respect to unrealized gains unless and until such gains are actually realized.

Subordinated Income Incentive Fee: Pursuant to the terms of the investment advisory agreement, the Adviser may also be entitled to receive a subordinated incentive fee on income. The subordinated incentive fee on income under the investment advisory agreement, which is calculated and payable quarterly in arrears, equals 17.5% of the Company’s “pre-incentive fee net investment income” for the immediately preceding quarter and is subject to a hurdle rate, expressed as a rate of return on the value of the Company’s net assets, equal to 1.75% per quarter, or an annualized hurdle rate of 7.0%. As a result, the Adviser will not earn this incentive fee for any quarter until the Company’s pre-incentive fee net investment income for such quarter exceeds the hurdle rate of 1.75%. Once the Company’s pre-incentive fee net investment income in any quarter exceeds the hurdle rate, the Adviser will be entitled to a “catch-up” fee equal to the amount of the pre-incentive fee net investment income in excess of the hurdle rate, until the Company’s pre-incentive fee net investment income for such quarter equals 2.12%, or 8.48% annually, of net assets. Thereafter, the Adviser will be entitled to receive 17.5% of pre-incentive fee net investment income. See Note 4 for a discussion of the subordinated incentive fee on income under the prior investment advisory agreement.

Revenue Recognition: Security transactions are accounted for on the trade date. The Company records interest income on an accrual basis to the extent that it expects to collect such amounts. The Company records dividend income on the ex-dividend date. Distributions received from limited liability company, or LLC, and limited partnership, or LP, investments are evaluated to determine if the distribution should be recorded as dividend income or a return of capital. The Company does not accrue as a receivable interest or dividends on loans and securities if it has reason to doubt its ability to collect such income. The Company’s policy is to place investments on non-accrual status when there is reasonable doubt that interest income will be collected. The Company considers many factors relevant to an investment when placing it on or removing it from non-accrual status including, but not limited to, the delinquency status of the investment, economic and business conditions, the overall financial condition of the underlying investment, the value of the underlying collateral, bankruptcy status, if any, and any other facts or circumstances relevant to the investment. If there is reasonable doubt that the Company will receive any previously accrued interest, then the accrued interest will be written-off. Payments received on non-accrual investments may be recognized as income or applied to principal depending upon the collectability of the remaining principal and interest. Non-accrual investments may be restored to accrual status when principal and interest become current and are likely to remain current based on the Company’s judgment.

Loan origination fees, original issue discount and market discount are capitalized and the Company amortizes such amounts as interest income over the respective term of the loan or security. Upon the prepayment of a loan or security, any unamortized loan origination fees and original issue discount are recorded as interest income. Structuring and other non-recurring upfront fees are recorded as fee income when earned. For the nine months ended September 30, 2024 and 2023, the Company recognized $28 and $13, respectively, in structuring fee revenue. The Company records prepayment premiums on loans and securities as fee income when it receives such amounts.

Derivative Instruments: The Company’s derivative instruments include foreign currency forward contracts and interest rate swaps. The Company has designated certain interest rate swaps as hedging instruments in a qualifying fair value hedge accounting relationship, and as a result, the change in fair value of the hedging instruments and hedged items are recorded in and recognized as components of interest expense in the Company’s consolidated statements of operations. The change in fair value of the interest rate swaps is offset by a change in the carrying value of the corresponding fixed rate debt.

For all other derivatives, the Company does not utilize hedge accounting and recognizes such derivative instruments as assets or liabilities at fair value in its consolidated financial statements. Changes in fair value of derivative contracts entered into by the Company which have not been designated as hedging instruments are recognized through the net change in unrealized appreciation (depreciation) on derivative instruments in the consolidated statements of operations. Realized gains and losses on the derivative instruments are included in net realized gains (losses) on derivative instruments in the consolidated statements of operations.

FS KKR Capital Corp.

Notes to Unaudited Consolidated Financial Statements (continued)

(in millions, except share and per share amounts)

Note 3. Share Transactions

Below is a summary of transactions with respect to shares of the Company’s common stock during the nine months ended September 30, 2024 and 2023:


	Nine Months Ended September 30,
	2024		2023
	Shares	Amount	Shares	Amount





Share Repurchase Program	—	—	(1,665,317)	$	(32)


Net Proceeds from Share Transactions	—	—	(1,665,317)	$	(32)

During the nine months ended September 30, 2024, the administrator for the Company’s distribution reinvestment plan, or DRP, purchased 2,389,806 shares of common stock in the open market at an average price per share of $20.06 (totaling $48) pursuant to the DRP, and distributed such shares to participants in the DRP. During the nine months ended September 30, 2023, the administrator for the DRP purchased 2,321,026 shares of common stock in the open market at an average price per share of $18.75 (totaling $44) pursuant to the DRP, and distributed such shares to participants in the DRP. During the period from October 1, 2024 to October 31, 2024, the administrator for the DRP purchased 786,962 shares of common stock in the open market at an average price per share of $20.04 (totaling $16) pursuant to the DRP, and distributed such shares to participants in the DRP. For additional information regarding the terms of the DRP, see Note 5.

Share Repurchase Program

On October 31, 2022, the Company’s board of directors approved a renewal of the previously approved stock repurchase program. The program provided for aggregate purchases of the Company’s common stock in an amount up to $54, which was the aggregate amount remaining of the $100 amount originally approved by the board of directors. During the nine months ended September 30, 2023, the Company repurchased 1,665,317 shares of common stock pursuant to the share repurchase program at an average price per share (inclusive of commissions paid) of $18.89 (totaling $32). The program has concluded since the aggregate repurchase amount that was approved by the Company’s board of directors has been expended.

Table of Contents

FS KKR Capital Corp.

Notes to Unaudited Consolidated Financial Statements (continued)

(in millions, except share and per share amounts)

Note 4. Related Party Transactions

Compensation of the Investment Adviser

Pursuant to the investment advisory agreement, the Adviser is entitled to a base management fee calculated at an annual rate of 1.50% of the average weekly value of the Company’s gross assets excluding cash and cash equivalents (gross assets equal the total assets of the Company as set forth on the Company’s consolidated balance sheets) and an incentive fee based on the Company’s performance. Effective June 15, 2019, in connection with stockholder approval of the modification of the asset coverage requirement applicable to senior securities from 200% to 150%, the Adviser reduced (by permanent waiver) the annual base management fee payable under the investment advisory agreement from 1.5% to 1.0% on all assets financed using leverage over 1.0x debt-to-equity. The base management fee is payable quarterly in arrears. All or any part of the base management fee not taken as to any quarter will be deferred without interest and may be taken in such other quarter as the Adviser determines. The prior investment advisory agreement had substantially similar terms as the investment advisory agreement, except that the investment advisory agreement amended the prior investment advisory agreement to (i) reduce the Company’s income incentive fee rate from 20% to 17.5%; and (ii) remove the total return lookback provision applicable to the subordinated incentive fee on income from the prior investment advisory agreement. Under the prior investment advisory agreement, the subordinated incentive fee on income was subject to a cap equal to (i) 20.0% of the “per share pre-incentive fee return” for the then-current and eleven preceding calendar quarters minus the cumulative “per share incentive fees” accrued and/or payable for the eleven preceding calendar quarters multiplied by (ii) the weighted average number of shares outstanding during the calendar quarter (or any portion thereof) for which the subordinated incentive fee on income was being calculated. The definitions of “per share pre-incentive fee return” and “per share incentive fees” under the prior investment advisory agreement took into account the historic per share pre-incentive fee return of both the Company and CCT, together with the historic per share incentive fees paid by both the Company and CCT. For the purpose of calculating the “per share pre-incentive fee return,” any unrealized appreciation or depreciation recognized as a result of the purchase accounting for the Company’s acquisition of CCT was excluded. See Note 2 for a discussion of the capital gains and subordinated income incentive fees that the Advisor may be entitled to under the investment advisory agreement.

On June 16, 2021, the Company completed its acquisition, or the 2021 Merger, of FSKR pursuant to that certain Agreement and Plan of Merger, or the 2020 Merger Agreement, dated as of November 23, 2020, by and among the Company, FSKR, Rocky Merger Sub, Inc., a former wholly-owned subsidiary of the Company, or Merger Sub, and the Adviser. In connection with the entry into the investment advisory agreement, the Adviser agreed to waive income incentive fees in the amount of $15 per quarter for the first six full fiscal quarters of operations following the closing of the 2021 Merger, commencing on July 1, 2021, for a total waiver of $90. The fee waiver expired on December 31, 2022. In addition, the Adviser has agreed to exclude from the calculation of the subordinated incentive fee on income and the incentive fee on capital gains any changes to the fair value recorded for the assets and liabilities of FSKR resulting solely from the new cost basis of the acquired FSKR investments determined in accordance with Accounting Standards Codification Topic 805-50, Business Combinations—Related Issues as a result of the 2021 Merger.

On April 9, 2018, the Company entered into an administration agreement with the Adviser, or the administration agreement. Pursuant to the administration agreement, the Adviser oversees the Company’s day-to-day operations, including the provision of general ledger accounting, fund accounting, legal services, investor relations, certain government and regulatory affairs activities, and other administrative services. The Adviser also performs, or oversees the performance of, the Company’s corporate operations and required administrative services, which includes being responsible for the financial records that the Company is required to maintain and preparing reports for the Company’s stockholders and reports filed with the U.S. Securities and Exchange Commission, or the SEC. In addition, the Adviser assists the Company in calculating its net asset value, overseeing the preparation and filing of tax returns and the printing and dissemination of reports to the Company’s stockholders, and generally overseeing the payment of the Company’s expenses and the performance of administrative and professional services rendered to the Company by others.

Pursuant to the administration agreement, the Company reimburses the Adviser for expenses necessary to perform services related to its administration and operations, including the Adviser’s allocable portion of the compensation and related expenses of certain personnel of Franklin Square Holdings, L.P., which does business as FS Investments, or FS Investments, and KKR Credit Advisors (US), LLC, or KKR Credit, providing administrative services to the Company on behalf of the Adviser. The Company reimburses the Adviser no less than quarterly for all costs and expenses incurred by the Adviser in performing its obligations and providing personnel and facilities under the administration agreement. The Adviser allocates the cost of such services to the Company based on factors such as total assets, revenues, time allocations and/or other reasonable metrics. The Company’s board of directors reviews the methodology employed in determining how the expenses are allocated to the Company and the proposed allocation of administrative expenses among the Company and certain affiliates of the Adviser. The Company’s board of directors then assesses the reasonableness of such reimbursements for expenses allocated to it based on the breadth, depth and quality of such services as compared to the estimated cost to the Company of obtaining similar services from third-party service providers known to be available. In addition, the Company’s board of directors considers whether any single third-party service provider would be capable of providing

Table of Contents

FS KKR Capital Corp.

Notes to Unaudited Consolidated Financial Statements (continued)

(in millions, except share and per share amounts)

Note 4. Related Party Transactions (continued)

all such services at comparable cost and quality. Finally, the Company’s board of directors compares the total amount paid to the Adviser for such services as a percentage of the Company’s net assets to the same ratio as reported by other comparable BDCs.

The following table describes the fees and expenses accrued under the investment advisory agreement and the administration agreement, as applicable, during the three and nine months ended September 30, 2024 and 2023:


			Three Months Ended				Nine Months Ended
Related Party			September 30,				September 30,
	Source Agreement	Description	2024		2023		2024		2023
The Adviser	Investment advisory agreement	Base Management Fee(1)	$	54	$	56	$	163	$	170

The Adviser	Investment advisory agreement	Subordinated Incentive Fee on Income(2)	$	44	$	47	$	132	$	140
The Adviser	Administration agreement	Administrative Services Expenses(3)	$	2	$	3	$	7	$	10

________________

(1)During the nine months ended September 30, 2024 and 2023, $165 and $173 in base management fees were paid to the Adviser. As of September 30, 2024, $54 in base management fees were payable to the Adviser.

(2)During the nine months ended September 30, 2024 and 2023, $129 and $120, respectively, of subordinated incentive fees on income were paid to the Adviser. As of September 30, 2024, subordinated incentive fees on income of $44 were payable to the Adviser.

(3)During the nine months ended September 30, 2024 and 2023, $7 and $8, respectively, of administrative services expenses related to the allocation of costs of administrative personnel for services rendered to the Company by the Adviser and the remainder related to other reimbursable expenses, including reimbursement of fees related to transactional expenses for prospective investments, such as fees and expenses associated with performing due diligence reviews of investments that do not close, often referred to as “broken deal” costs. Broken deal costs were $0.6 for the nine months ended September 30, 2024. The Company paid $7 and $10, respectively, in administrative services expenses to the Adviser during the nine months ended September 30, 2024 and 2023.

Potential Conflicts of Interest

The members of the senior management and investment teams of the Adviser serve or may serve as officers, directors or principals of entities that operate in the same or a related line of business as the Company does, or of investment vehicles managed by the same personnel. For example, the Adviser is the investment adviser to KKR FS Income Trust and KKR FS Income Trust Select, and the officers, managers and other personnel of the Adviser may serve in similar or other capacities for the investment advisers to future investment vehicles affiliated with FS Investments or KKR Credit. In serving in these multiple and other capacities, they may have obligations to other clients or investors in those entities, the fulfillment of which may not be in the Company’s best interests or in the best interest of the Company’s stockholders. The Company’s investment objectives may overlap with the investment objectives of such investment funds, accounts or other investment vehicles. For additional information regarding potential conflicts of interest, see the Company’s annual report on Form 10-K for the year ended December 31, 2023.

Exemptive Relief

As a BDC, the Company is subject to certain regulatory restrictions in making its investments. For example, BDCs generally are not permitted to co-invest with certain affiliated entities in transactions originated by the BDC or its affiliates in the absence of an exemptive order from the SEC. However, BDCs are permitted to, and may, simultaneously co-invest in transactions where price is the only negotiated term.

In an order dated June 4, 2013, or the FS Order, the SEC granted exemptive relief permitting the Company, subject to the satisfaction of certain conditions, to co-invest in certain privately negotiated investment transactions with certain affiliates of its former investment adviser and any future BDCs that are advised by its former investment adviser or its affiliated investment advisers. However, in connection with the investment advisory relationship with the Adviser, and in an effort to mitigate potential future conflicts of interest, the Company’s board of directors authorized and directed that the Company (i) withdraw from the FS Order, except with respect to any transaction in which the Company participated in reliance on the FS Order prior to April 9, 2018, and (ii) rely on an exemptive relief order, dated January 5, 2021, that permits the Company, subject to the satisfaction of certain conditions, to co-invest in certain privately negotiated investment transactions, including investments originated and directly negotiated by the Adviser or KKR Credit, with certain affiliates of the Adviser.

Affiliated Purchaser Program

As previously disclosed, certain affiliates of the owners of the Adviser committed $100 to a $350 investment vehicle that may invest from time to time in shares of the Company’s common stock. In September 2021 and December 2021, that investment vehicle entered into a written trading plan with a third-party broker in accordance with Rule 10b5-1 and Rule 10b-18 promulgated under the Exchange Act to facilitate the purchase of shares of the Company’s common stock pursuant to the terms and conditions of such plan.

Table of Contents

FS KKR Capital Corp.

Notes to Unaudited Consolidated Financial Statements (continued)

(in millions, except share and per share amounts)

Note 4. Related Party Transactions (continued)

In September 2022, August 2023, and March 2024, that investment vehicle entered into a written trading plan with a third-party broker in accordance with Rule 10b5-1 and Rule 10b-18 promulgated under the Exchange Act to facilitate the sale of shares of the Company’s common stock pursuant to the terms and conditions of such plan. The Company is not a party to any transaction with the investment vehicle.

Note 5. Distributions

The following tables reflect the distributions per share that the Company has declared on its common stock during the nine months ended September 30, 2024 and 2023:

For the Nine Months Ended

September 30, 2024

Date Declared

Dividend

Record Date

Payment Date

Dividend per Share

November 2, 2023

Special

February 14, 2024

February 28, 2024

0.05

February 20, 2024

Base

March 13, 2024

April 2, 2024

0.64

February 20, 2024

Supplemental

March 13, 2024

April 2, 2024

0.06

November 2, 2023

Special

May 15, 2024

May 29, 2024

0.05

May 2, 2024

Base

June 12, 2024

July 2, 2024

0.64

May 2, 2024

Supplemental

June 12, 2024

July 2, 2024

0.06

July 31, 2024

Base

September 11, 2024

October 2, 2024

0.64

July 31, 2024

Supplemental

September 11, 2024

October 2, 2024

0.06

Total Dividends Declared

2.20

For the Nine Months Ended

September 30, 2023

Date Declared

Dividend

Record Date

Payment Date

Dividend per Share

February 21, 2023

Base

March 15, 2023

April 3, 2023

0.64

February 21, 2023

Supplemental

March 15, 2023

April 3, 2023

0.06

May 4, 2023

Special

May 17, 2023

May 31, 2023

0.05

May 4, 2023

Base

June 14, 2023

July 5, 2023

0.64

May 4, 2023

Supplemental

June 14, 2023

July 5, 2023

0.06

May 4, 2023

Special

August 16, 2023

August 30, 2023

0.05

August 3, 2023

Base

September 13, 2023

October 3, 2023

0.64

August 3, 2023

Supplemental

September 13, 2023

October 3, 2023

0.06

Total Dividends Declared

2.20

On October 8, 2024, the Company’s board of directors declared a regular quarterly distribution of $0.70 per share consisting of a $0.64 base distribution and a $0.06 supplemental distribution, which will be paid on or about December 18, 2024 to stockholders of record as of the close of business on December 4, 2024. The timing and amount of any future distributions to stockholders are subject to applicable legal restrictions and the sole discretion of the Company’s board of directors.

Pursuant to the DRP, the Company will reinvest all cash dividends or distributions declared by the Company’s board of directors on behalf of stockholders who do not elect to receive their distributions in cash. As a result, if the Company’s board of directors declares a distribution, then stockholders who have not elected to “opt out” of the DRP will have their distributions automatically reinvested in additional shares of the Company’s common stock.

With respect to each distribution pursuant to the DRP, the Company reserves the right to either issue new shares of common stock or purchase shares of common stock in the open market in connection with implementation of the DRP. Unless the Company, in its sole discretion, otherwise directs the plan administrator, (A) if the per share market price (as defined in the DRP) is equal to or greater than the estimated net asset value per share (rounded up to the nearest whole cent) of the Company’s common stock on the payment date for the distribution, then the Company will issue shares of common stock at the greater of (i) net asset value per share of common stock or (ii) 95% of the market price; or (B) if the market price is less than the net asset value per share, then, in the sole discretion of the Company, (i) shares of common stock will be purchased in open market transactions for the accounts of participants

Table of Contents

FS KKR Capital Corp.

Notes to Unaudited Consolidated Financial Statements (continued)

(in millions, except share and per share amounts)

Note 5. Distributions (continued)

to the extent practicable, or (ii) the Company will issue shares of common stock at net asset value per share. Pursuant to the terms of the DRP, the number of shares of common stock to be issued to a participant will be determined by dividing the total dollar amount of the distribution payable to a participant by the price per share at which the Company issues such shares; provided, however, that shares purchased in open market transactions by the plan administrator will be allocated to a participant based on the average purchase price, excluding any brokerage charges or other charges, of all shares of common stock purchased in the open market.

If a stockholder receives distributions in the form of common stock pursuant to the DRP, such stockholder generally will be subject to the same federal, state and local tax consequences as if it elected to receive distributions in cash. If the Company’s common stock is trading at or below net asset value, a stockholder receiving distributions in the form of additional common stock will be treated as receiving a distribution in the amount of cash that they would have received if they had elected to receive the distribution in cash. If the Company’s common stock is trading above net asset value, a stockholder receiving distributions in the form of additional common stock will be treated as receiving a distribution in the amount of the fair market value of the Company’s common stock. The stockholder’s basis for determining gain or loss upon the sale of common stock received in a distribution will be equal to the total dollar amount of the distribution payable to the stockholder. Any stock received in a distribution will have a holding period for tax purposes commencing on the day following the day on which the shares of common stock are credited to the stockholder’s account.

The Company may fund its cash distributions to stockholders from any sources of funds legally available to it, including proceeds from the sale of shares of the Company’s common stock, borrowings, net investment income from operations, capital gains proceeds from the sale of assets, non-capital gains proceeds from the sale of assets, and dividends or other distributions paid to the Company on account of preferred and common equity investments in portfolio companies. The Company has not established limits on the amount of funds it may use from available sources to make distributions. During certain periods, the Company’s distributions may exceed its earnings. As a result, it is possible that a portion of the distributions the Company makes may represent a return of capital. A return of capital generally is a return of a stockholder’s investment rather than a return of earnings or gains derived from the Company’s investment activities. Each year a statement on Form 1099-DIV identifying the sources of the distributions (i.e., paid from ordinary income, paid from net capital gains on the sale of securities, and/or a return of capital, which is a nontaxable distribution) will be mailed to the Company’s stockholders. There can be no assurance that the Company will be able to pay distributions at a specific rate or at all.

The following table reflects the sources of the cash distributions on a tax basis that the Company has paid on its common stock during the nine months ended September 30, 2024 and 2023:


	Nine Months Ended September 30,
	2024				2023
Source of Distribution	Distribution Amount		Percentage		Distribution Amount		Percentage
Return of capital	$	—	—		$	—	—

Net investment income(1)	616		100	%	616		100	%
Short-term capital gains proceeds from the sale of assets	—		—		—		—
Long-term capital gains proceeds from the sale of assets	—		—		—		—


Total	$	616	100	%	$	616	100	%

________________

(1)During the nine months ended September 30, 2024 and 2023, 86.4% and 85.7%, respectively, of the Company’s gross investment income was attributable to cash income earned, 2.6% and 3.0%, respectively, was attributable to non-cash accretion of discount and 11.0% and 11.3%, respectively, was attributable to PIK interest.

The determination of the tax attributes of the Company’s distributions is made annually as of the end of the Company’s fiscal year based upon the Company’s taxable income for the full year and distributions paid for the full year. Therefore, a determination made on a quarterly basis may not be representative of the actual tax attributes of the Company’s distributions for a full year. The actual tax characteristics of distributions to stockholders are reported to stockholders annually on Form 1099-DIV.

Net capital losses may be carried forward indefinitely, and their character is retained as short-term or long-term losses. As of September 30, 2024, the Company had capital loss carryforwards available to offset future realized capital gains of approximately $2,369. Because of the loss limitation rules of the Code, some of the tax basis losses may be limited in their use. Any unused balances resulting from such limitations may be carried forward into future years indefinitely.

Table of Contents

FS KKR Capital Corp.

Notes to Unaudited Consolidated Financial Statements (continued)

(in millions, except share and per share amounts)

Note 5. Distributions (continued)

As of September 30, 2024 and December 31, 2023, the Company’s gross unrealized appreciation on a tax basis was $1,239 and $1,282, respectively. As of September 30, 2024 and December 31, 2023, the Company’s gross unrealized depreciation on a tax basis was $2,215 and $2,418, respectively.

The aggregate cost of the Company’s investments for U.S. federal income tax purposes totaled $15,622 and $16,517 as of September 30, 2024 and December 31, 2023, respectively. The aggregate net unrealized appreciation (depreciation) on investments on a tax basis was $(1,679) and $(1,868) as of September 30, 2024 and December 31, 2023, respectively. The aggregate net unrealized appreciation (depreciation) on investments on a tax basis excludes net unrealized appreciation (depreciation) from merger accounting, foreign currency forward contracts and foreign currency transactions.

As of September 30, 2024, the Company had a deferred tax liability of $2 resulting from unrealized appreciation on investments held by the Company’s wholly-owned taxable subsidiaries, a deferred tax asset of $115 resulting from a combination of unrealized depreciation on investments held by and net operating losses and other tax attributes of the Company’s wholly-owned taxable subsidiaries and a current tax liability of $2 resulting from realized gains on investments held by the Company's wholly-owned taxable subsidiaries. As of September 30, 2024, certain wholly-owned taxable subsidiaries anticipated that they would be unable to fully utilize their generated net operating losses, therefore the deferred tax asset was offset by a valuation allowance of $113.

Note 6. Investment Portfolio

The following table summarizes the composition of the Company’s investment portfolio at cost and fair value as of September 30, 2024 and December 31, 2023:


	September 30, 2024
	(Unaudited)						December 31, 2023
	Amortized Cost(1)		Fair Value		Percentage of Portfolio		Amortized Cost(1)		Fair Value		Percentage of Portfolio
Senior Secured Loans—First Lien	$	8,626	$	8,355	59.9	%	$	8,890	$	8,529	58.2	%
Senior Secured Loans—Second Lien	842		866		6.2	%	1,158		1,090		7.5	%
Other Senior Secured Debt	129		122		0.9	%	106		99		0.7	%
Subordinated Debt	215		221		1.6	%	308		323		2.2	%
Asset Based Finance	2,081		1,990		14.3	%	2,237		2,077		14.2	%
Credit Opportunities Partners JV, LLC	1,572		1,384		9.9	%	1,572		1,397		9.5	%
Equity/Other	1,089		1,005		7.2	%	1,149		1,134		7.7	%
Total	$	14,554	$	13,943	100.0	%	$	15,420	$	14,649	100.0	%

________________

(1)Amortized cost represents the original cost adjusted for the amortization of premiums and/or accretion of discounts and PIK interest or dividends, as applicable, on investments.

In general, under the 1940 Act, the Company would be presumed to “control” a portfolio company if it owned more than 25% of its voting securities or it had the power to exercise control over the management or policies of such portfolio company, and would be an “affiliated person” of a portfolio company if it owned 5% or more of its voting securities.

As of September 30, 2024, the Company held investments in thirty portfolio companies of which it is deemed to “control.” As of September 30, 2024, the Company held investments in ten portfolio companies of which it is deemed to be an “affiliated person” but is not deemed to “control.” For additional information with respect to such portfolio companies, see footnotes (ac) and (ad) to the unaudited consolidated schedule of investments as of September 30, 2024 in this quarterly report on Form 10-Q.

As of December 31, 2023, the Company held investments in twenty-seven portfolio companies of which it is deemed to “control.” As of December 31, 2023, the Company held investments in thirteen portfolio companies of which it is deemed to be an “affiliated person” but is not deemed to “control.” For additional information with respect to such portfolio companies, see footnotes (ac) and (ad) to the consolidated schedule of investments as of December 31, 2023 in this quarterly report on Form 10-Q.

The Company’s investment portfolio may contain loans and other unfunded arrangements that are in the form of lines of credit, revolving credit facilities, delayed draw credit facilities or other investments, which require the Company to provide funding when

Table of Contents

FS KKR Capital Corp.

Notes to Unaudited Consolidated Financial Statements (continued)

(in millions, except share and per share amounts)

Note 6. Investment Portfolio (continued)

requested by portfolio companies in accordance with the terms of the underlying agreements. As of September 30, 2024, the Company had unfunded debt investments with aggregate unfunded commitments of $1,600.5, unfunded equity/other commitments of $533.8 and unfunded commitments of $735.2 to Credit Opportunities Partners JV, LLC (formerly known as Strategic Credit Opportunities Partners, LLC), or COPJV. As of December 31, 2023, the Company had unfunded debt investments with aggregate unfunded commitments of $995.1, unfunded equity/other commitments of $616.4 and unfunded commitments of $560.2 to COPJV. The Company maintains sufficient cash on hand and available borrowings to fund such unfunded commitments should the need arise. For additional details regarding the Company’s unfunded debt investments, see the Company’s unaudited consolidated schedule of investments as of September 30, 2024 and the Company’s audited consolidated schedule of investments as of December 31, 2023.

The table below describes investments by industry classification and enumerates the percentage, by fair value, of the total portfolio assets in such industries as of September 30, 2024 and December 31, 2023:


	September 30, 2024
	(Unaudited)				December 31, 2023
Industry Classification(1)	Fair Value		Percentage of Portfolio		Fair Value		Percentage of Portfolio
Automobiles & Components	$	4	0.0	%	$	4	0.0	%
Banks	6		0.0	%	8		0.1	%
Capital Goods	1,855		13.3	%	1,970		13.5	%
Commercial & Professional Services	1,856		13.3	%	1,826		12.5	%
Consumer Discretionary Distribution & Retail	153		1.1	%	259		1.8	%
Consumer Durables & Apparel	249		1.8	%	185		1.3	%
Consumer Services	372		2.7	%	240		1.6	%
Consumer Staples Distribution & Retail	103		0.7	%	105		0.7	%
Credit Opportunities Partners JV, LLC	1,384		9.9	%	1,397		9.5	%
Energy	83		0.6	%	162		1.1	%
Equity Real Estate Investment Trusts (REITs)	274		2.0	%	293		2.0	%
Financial Services	879		6.3	%	986		6.7	%
Food, Beverage & Tobacco	144		1.0	%	181		1.2	%
Health Care Equipment & Services	1,630		11.7	%	1,709		11.7	%
Household & Personal Products	141		1.0	%	166		1.1	%
Insurance	805		5.8	%	839		5.7	%
Materials	335		2.4	%	228		1.6	%
Media & Entertainment	731		5.3	%	717		4.9	%
Pharmaceuticals, Biotechnology & Life Sciences	291		2.1	%	286		2.0	%
Real Estate Management & Development	27		0.2	%	79		0.5	%

Software & Services	2,245		16.1	%	2,472		16.9	%
Technology Hardware & Equipment	2		0.0	%	4		0.0	%
Telecommunication Services	68		0.5	%	79		0.5	%
Transportation	306		2.2	%	454		3.1	%

Total	$	13,943	100.0	%	$	14,649	100.0	%

Credit Opportunities Partners JV, LLC

Table of Contents

FS KKR Capital Corp.

Notes to Unaudited Consolidated Financial Statements (continued)

(in millions, except share and per share amounts)

Note 6. Investment Portfolio (continued)

commitments of each member. The COPJV Agreement requires the Company and SCRS to provide capital to COPJV of up to $2,640 in the aggregate where the Company and SCRS would provide 87.5% and 12.5%, respectively, of the committed capital. Pursuant to the terms of the COPJV Agreement, the Company and SCRS each have 50% voting control of COPJV and are required to agree on all investment decisions as well as certain other significant actions for COPJV. COPJV invests its capital in a range of investments, including senior secured loans (both first lien and second lien) to middle market companies, broadly syndicated loans, equity, warrants and other investments. As administrative agent of COPJV, the Company performs certain day-to-day management responsibilities on behalf of COPJV and is entitled to a fee of 0.25% of COPJV’s assets under administration, calculated and payable quarterly in arrears. As of September 30, 2024, the Company and SCRS have funded approximately $1,799.8 to COPJV, of which $1,574.8 was from the Company.

During the nine months ended September 30, 2024, the Company sold investments with a cost of $554.1 for proceeds of $559.6 to COPJV and recognized a net realized gain (loss) of $5.5 in connection with the transactions. As of September 30, 2024, $437.4 of these sales to COPJV are included in the Company’s receivable for investments sold in the consolidated statements of assets and liabilities.

Below is selected balance sheet information for COPJV as of September 30, 2024 and December 31, 2023:


	As of
	September 30, 2024 (Unaudited)		December 31, 2023
Selected Balance Sheet Information
Total investments, at fair value	$	3,462.4	$	3,470.8
Cash and other assets	405.0		272.2
Total assets	3,867.4		3,743.0
Debt	1,722.1		1,840.1
Other liabilities	563.9		306.5
Total liabilities	2,286.0		2,146.6
Member's equity	$	1,581.4	$	1,596.4

Below is selected statement of operations information for COPJV for the three and nine months ended September 30, 2024 and 2023:


	Three Months Ended September 30,				Nine Months Ended September 30,
	2024		2023		2024		2023
Selected Statement of Operations Information
Total investment income	$	85.5	$	99.3	$	266.3	$	289.8
Expenses
Interest expense	29.7		30.4		92.0		91.6
Custodian and accounting fees	1.3		0.4		2.1		1.2
Administrative services	2.2		2.3		6.9		7.1
Professional services	0.1		0.2		0.4		0.4
Other	0.4		0.3		1.0		0.9
Total expenses	33.7		33.6		102.4		101.2
Net investment income	51.8		65.7		163.9		188.6
Net realized and unrealized gain (loss)	(3.7)		25.8		(6.9)		(25.3)
Net increase in net assets resulting from operations	$	48.1	$	91.5	$	157.0	$	163.3

Table of Contents

FS KKR Capital Corp.

Notes to Unaudited Consolidated Financial Statements (continued)

(in millions, except share and per share amounts)

Note 7. Financial Instruments

The following is a summary of the fair value and location of the Company’s derivative instruments not designated as a qualifying hedge accounting relationship in the consolidated balance sheets held as of September 30, 2024 and December 31, 2023:


Derivative Instrument	Statement Location	September 30, 2024 (Unaudited)		December 31, 2023

Foreign currency forward contracts	Unrealized appreciation on foreign currency forward contracts	$	0	$	13
Foreign currency forward contracts	Unrealized depreciation on foreign currency forward contracts	(10)		(4)
Total		$	(10)	$	9

Net realized and unrealized gains and losses on derivative instruments not designated as a qualifying hedge accounting relationship recorded by the Company for the nine months ended September 30, 2024 and 2023 are in the following locations in the consolidated statements of operations:



		Nine Months Ended September 30,
Derivative Instrument	Statement Location	2024		2023

Foreign currency forward contracts	Net realized gain (loss) on foreign currency forward contracts	$	20	$	7
Foreign currency forward contracts	Net change in unrealized appreciation (depreciation) on foreign currency forward contracts	(19)		(3)
Total		$	1	$	4

Offsetting of Derivative Instruments

The Company has derivative instruments that are subject to master netting agreements. These agreements include provisions to offset positions with the same counterparty in the event of default by one of the parties. The Company’s unrealized appreciation and depreciation on derivative instruments are reported as gross assets and liabilities, respectively, in the consolidated balance sheets. The following tables present the Company’s assets and liabilities related to derivatives by counterparty, net of amounts available for offset under a master netting arrangement and net of any collateral received or pledged by the Company for such assets and liabilities as of September 30, 2024 and December 31, 2023:


	As of September 30, 2024 (Unaudited)
Counterparty	Derivative Assets Subject to Master Netting Agreement		Derivatives Available for Offset		Non-cash Collateral Received(1)		Cash Collateral Received(1)		Net Amount of Derivative Assets(2)
JP Morgan Chase Bank	$	0	$	0	$	—	$	—	$	—

Total	$	0	$	0	$	—	$	—	$	—
Counterparty	Derivative Liabilities Subject to Master Netting Agreement		Derivatives Available for Offset		Non-cash Collateral Pledged(1)		Cash Collateral Pledged(1)		Net Amount of Derivative Liabilities(3)
JP Morgan Chase Bank	$	(10)	$	—	$	—	$	—	$	(10)

Total	$	(10)	$	—	$	—	$	—	$	(10)

FS KKR Capital Corp.

Notes to Unaudited Consolidated Financial Statements (continued)

(in millions, except share and per share amounts)

Note 7. Financial Instruments


	As of December 31, 2023
Counterparty	Derivative Assets Subject to Master Netting Agreement		Derivatives Available for Offset		Non-cash Collateral Received(1)		Cash Collateral Received(1)		Net Amount of Derivative Assets(2)
JP Morgan Chase Bank	$	13	$	(4)	$	—	$	—	$	9

Total	$	13	$	(4)	$	—	$	—	$	9
Counterparty	Derivative Liabilities Subject to Master Netting Agreement		Derivatives Available for Offset		Non-cash Collateral Pledged(1)		Cash Collateral Pledged(1)		Net Amount of Derivative Liabilities(3)
JP Morgan Chase Bank	$	(4)	$	4	$	—	$	—	$	—

Total	$	(4)	$	4	$	—	$	—	$	—

___________

(1)In some instances, the actual amount of the collateral received and/or pledged may be more than the amount shown due to overcollateralization.

(2)Net amount of derivative assets represents the net amount due from the counterparty to the Company.

(3)Net amount of derivative liabilities represents the net amount due from the Company to the counterparty.

Foreign Currency Forward Contracts and Cross Currency Swaps

The Company may enter into foreign currency forward contracts and cross currency swaps from time to time to facilitate settlement of purchases and sales of investments denominated in foreign currencies and to economically hedge the impact that an adverse change in foreign exchange rates would have on the value of the Company’s investments denominated in foreign currencies. A foreign currency forward contract is a commitment to purchase or sell a foreign currency at a future date at a negotiated forward rate. These contracts are marked-to-market by recognizing the difference between the contract forward exchange rate and the forward market exchange rate on the last day of the period presented as unrealized appreciation or depreciation. Realized gains or losses are recognized when forward contracts are settled. Risks arise as a result of the potential inability of the counterparties to meet the terms of their contracts. The Company attempts to limit counterparty risk by only dealing with well-known counterparties.

Cross currency swaps are interest rate swaps in which interest cash flows are exchanged between two parties based on the notional amounts of two different currencies. These swaps are marked-to-market by recognizing the difference between the present value of cash flows of each leg of the swaps as unrealized appreciation or depreciation. Realized gain or loss is recognized when periodic payments are received or paid and the swaps are terminated. The entire notional value of a cross currency swap is subject to the risk that the counterparty to the swap will default on its contractual delivery obligations. The Company attempts to limit counterparty risk by only dealing with well-known counterparties. The Company utilizes cross currency swaps from time to time in order to hedge a portion of its investments in foreign currency.

The average notional balance for foreign currency forward contracts during the nine months ended September 30, 2024 and 2023 was $174.2 and $214.7, respectively.

Interest Rate Swaps

In connection with the Company’s issuance of $600 aggregate principal amount of its 6.875% notes due 2029, or the 6.875% Notes, the Company entered into interest rate swap agreements for a total notional amount of $600 that mature on August 15, 2029 to reduce the exposure to changes in fair value associated with the 6.875% Notes. Under the first interest rate swap agreement, entered into on June 13, 2024, the Company receives a fixed interest rate of 6.875% and pays a floating interest rate of one-month SOFR plus 2.754% on a notional amount of $200. Under the second interest rate swap agreement, entered into on June 27, 2024, the Company receives a fixed interest rate of 6.875% and pays a floating interest rate of one-month SOFR plus 2.788% on a notional amount of $400. The Company designated these interest rate swaps and the 6.875% Notes as a qualifying fair value hedge accounting relationship. See Note 9 for more information on the 6.875% Notes.

As of September 30, 2024, the counterparty to the Company’s interest rate swap agreements was ING Capital Markets LLC.

As a result of the Company’s designation of the interest rate swaps as hedging instruments in a qualifying fair value hedge accounting relationship, the Company is required to fair value the hedging instruments and the related hedged items, with the changes

Table of Contents

FS KKR Capital Corp.

Notes to Unaudited Consolidated Financial Statements (continued)

(in millions, except share and per share amounts)

Note 7. Financial Instruments (continued)

in the fair value of each being recorded in interest expense. The following is a summary of the fair value and location of the Company’s derivative instruments in the consolidated balance sheets held as of September 30, 2024:


Derivative Instrument	Notional Amount		Maturity Date	Gross Amount of Recognized Assets		Gross Amount of Recognized Liabilities		Statement Location
Interest rate swap(1)	$	200	8/15/2029	$	6	$	—	Prepaid expenses and other assets
Interest rate swap(1)	$	400	8/15/2029	12		—		Prepaid expenses and other assets
Total				$	18	$	—

___________

(1)The asset related to the fair value of the interest rate swaps was offset by a $18 increase to the carrying value of the 6.875% Notes due 2029.

Note 8. Fair Value of Financial Instruments

Under existing accounting guidance, fair value is defined as the price that the Company would receive upon selling an investment or pay to transfer a liability in an orderly transaction to a market participant in the principal or most advantageous market for the investment. This accounting guidance emphasizes valuation techniques that maximize the use of observable market inputs and minimize the use of unobservable inputs. Inputs refer broadly to the assumptions that market participants would use in pricing an asset or liability, including assumptions about risk. Inputs may be observable or unobservable. Observable inputs are inputs that reflect the assumptions market participants would use in pricing an asset or liability developed based on market data obtained from sources independent of the Company. Unobservable inputs are inputs that reflect the assumptions market participants would use in pricing an asset or liability developed based on the best information available in the circumstances. The Company classifies the inputs used to measure these fair values into the following hierarchy as defined by current accounting guidance:

Level 1: Inputs that are quoted prices (unadjusted) in active markets for identical assets or liabilities.

Level 2: Inputs that are quoted prices for similar assets or liabilities in active markets.

Level 3: Inputs that are unobservable for an asset or liability.

A financial instrument’s categorization within the valuation hierarchy is based upon the lowest level of input that is significant to the fair value measurement.

As of September 30, 2024 and December 31, 2023, the Company’s investments were categorized as follows in the fair value hierarchy:



	September 30, 2024
Valuation Inputs	(Unaudited)		December 31, 2023

Level 1—Price quotations in active markets	$	1	$	1
Level 2—Significant other observable inputs	91		178
Level 3—Significant unobservable inputs	12,467		13,073
Investments measured at net asset value(1)	1,384		1,397
	$	13,943	$	14,649

____________

(1)Certain investments that are measured at fair value using the net asset value per share (or its equivalent) practical expedient have not been categorized in the fair value hierarchy. The fair value amounts presented in this table are intended to permit reconciliation of the fair value hierarchy to the amounts presented in the consolidated balance sheets.

In addition, the Company had foreign currency forward contracts and interest rate swaps, as described in Note 7, which were categorized as Level 2 in the fair value hierarchy as of September 30, 2024 and December 31, 2023.

The Company’s board of directors is responsible for overseeing the valuation of the Company’s portfolio investments at fair value as determined in good faith pursuant to the Adviser’s valuation policy. The Company’s board of directors has designated the Adviser with day-to-day responsibility for implementing the portfolio valuation process set forth in the Adviser’s valuation policy.

Table of Contents

FS KKR Capital Corp.

Notes to Unaudited Consolidated Financial Statements (continued)

(in millions, except share and per share amounts)

Note 8. Fair Value of Financial Instruments (continued)

The Company’s investments consist primarily of debt investments that were acquired directly from the issuer. Debt investments, for which broker quotes are not available, are valued by independent valuation firms, which determine the fair value of such investments by considering, among other factors, the borrower’s ability to adequately service its debt, prevailing interest rates for like investments, expected cash flows, call features, anticipated repayments and other relevant terms of the investments. Except as described below, all of the Company’s equity/other investments are also valued by independent valuation firms, which determine the fair value of such investments by considering, among other factors, contractual rights ascribed to such investments, as well as various income scenarios and multiples of earnings before interest, taxes, depreciation and amortization, or EBITDA, cash flows, net income, revenues or, in limited instances, book value or liquidation value. An investment that is newly issued and purchased near the date of the financial statements is valued at cost if the Adviser determines that the cost of such investment is the best indication of its fair value. Such investments described above are typically classified as Level 3 within the fair value hierarchy. Investments that are traded on an active public market are valued at their closing price as of the date of the financial statements and are classified as Level 1 within the fair value hierarchy. Except as described above, the Adviser typically values the Company's other investments by using the midpoint of the prevailing bid and ask prices from dealers on the date of the relevant period end, which are provided by independent third-party pricing services and screened for validity by such services and are typically classified as Level 2 within the fair value hierarchy.

The Adviser periodically benchmarks the bid and ask prices it receives from the third-party pricing services and/or dealers and independent valuation firms as applicable, against the actual prices at which the Company purchases and sells its investments. Based on the results of the benchmark analysis and the experience of the Company’s management in purchasing and selling these investments, the Adviser believes that these prices are reliable indicators of fair value. The Adviser reviewed and approved the valuation determinations made with respect to these investments in a manner consistent with the Adviser’s valuation policy.

Table of Contents

FS KKR Capital Corp.

Notes to Unaudited Consolidated Financial Statements (continued)

(in millions, except share and per share amounts)

Note 8. Fair Value of Financial Instruments (continued)

The following is a reconciliation for the nine months ended September 30, 2024 and 2023 of investments for which significant unobservable inputs (Level 3) were used in determining fair value:


	For the Nine Months Ended September 30, 2024
	Senior Secured Loans—First Lien		Senior Secured Loans—Second Lien		Other Senior Secured Debt		Subordinated Debt		Asset Based Finance		Equity/Other		Total
Fair value at beginning of period	$	8,429	$	1,090	$	21	$	322	$	2,077	$	1,134	$	13,073
Accretion of discount (amortization of premium)	35		6		—		2		2		3		48
Net realized gain (loss)	(170)		(112)		(3)		—		(36)		(14)		(335)
Net change in unrealized appreciation (depreciation)	66		92		1		(9)		69		(71)		148
Purchases	3,770		56		25		29		632		169		4,681
Paid-in-kind interest	67		2		1		20		6		12		108
Sales and repayments	(3,864)		(268)		—		(143)		(760)		(229)		(5,264)
Transfers into Level 3	8		—		—		—		—		—		8
Transfers out of Level 3	—		—		—		—		—		—		—
Fair value at end of period	$	8,341	$	866	$	45	$	221	$	1,990	$	1,004	$	12,467
The amount of total gains or losses for the period included in changes in net assets attributable to the change in unrealized gains or losses relating to investments still held at the reporting date	$	(53)	$	(10)	$	(2)	$	(9)	$	(2)	$	(83)	$	(159)


	For the Nine Months Ended September 30, 2023
	Senior Secured Loans—First Lien		Senior Secured Loans—Second Lien		Other Senior Secured Debt		Subordinated Debt		Asset Based Finance		Equity/Other		Total
Fair value at beginning of period	$	9,124	$	874	$	22	$	264	$	1,902	$	1,199	$	13,385
Accretion of discount (amortization of premium)	34		4		—		—		2		1		41
Net realized gain (loss)	(15)		(55)		(39)		(126)		8		(101)		(328)
Net change in unrealized appreciation (depreciation)	(30)		51		37		132		(65)		117		242
Purchases	1,040		16		—		8		93		39		1,196
Paid-in-kind interest	43		24		1		19		6		22		115
Sales and repayments	(1,583)		(115)		—		—		(207)		(45)		(1,950)
Transfers into Level 3	33		297		—		—		—		—		330
Transfers out of Level 3	—		—		—		—		—		—		—
Fair value at end of period	$	8,646	$	1,096	$	21	$	297	$	1,739	$	1,232	$	13,031
The amount of total gains or losses for the period included in changes in net assets attributable to the change in unrealized gains or losses relating to investments still held at the reporting date	$	(49)	$	(35)	$	37	$	5	$	(67)	$	23	$	(86)

Table of Contents

FS KKR Capital Corp.

Notes to Unaudited Consolidated Financial Statements (continued)

(in millions, except share and per share amounts)

Note 8. Fair Value of Financial Instruments (continued)

The valuation techniques and significant unobservable inputs used in recurring Level 3 fair value measurements as of September 30, 2024 and December 31, 2023 were as follows:

Type of Investment

Fair Value at

September 30, 2024

(Unaudited)

Valuation

Technique(1)

Unobservable
Input

Range (Weighted Average)

Impact to Valuation from an Increase in Input(2)

Senior Debt

7,701

Discounted Cash Flow

Discount Rate

5.6% - 19.5% (10.1%)

Decrease

1,252

Waterfall

EBITDA Multiple

0.1x - 10.7x (8.1x)

Increase

165

Other(3)

134

Cost

Subordinated Debt

185

Discounted Cash Flow

Discount Rate

11.3% - 15.5% (12.7%)

Decrease

Waterfall

EBITDA Multiple

0.1x - 10.3x (7.7x)

Increase

Other(3)

Asset Based Finance

1,371

Discounted Cash Flow

Discount Rate

5.0% - 41.6% (12.2%)

Decrease

505

Waterfall

EBITDA Multiple

1.0x - 1.4x (1.2x)

Increase

Other(3)

Cost

Indicative Dealer Quotes

29.0% - 29.0% (29.0%)

Increase

Equity/Other

602

Waterfall

EBITDA Multiple

0.7x - 15.8x (7.5x)

Increase

401

Discounted Cash Flow

Discount Rate

4.0% - 20.3% (14.3%)

Decrease

Other(3)

Total

12,467

Type of Investment

Fair Value at

December 31, 2023

Valuation

Technique(1)

Unobservable
Input

Range

Impact to Valuation from an Increase in Input(2)

Senior Debt

8,356

Discounted Cash Flow

Discount Rate

6.1% - 25.0% (11.6%)

Decrease

1,165

Waterfall

EBITDA Multiple

0.6x - 10.8x (8.1x)

Increase

Cost

Other(3)

Subordinated Debt

289

Discounted Cash Flow

Discount Rate

10.7% - 21.0% (13.7%)

Decrease

Waterfall

EBITDA Multiple

7.5x - 7.5x (7.5x)

Increase

Asset Based Finance

1,232

Discounted Cash Flow

Discount Rate

5.9% - 43.2% (11.1%)

Decrease

616

Waterfall

EBITDA Multiple

1.0x - 1.3x (1.1x)

Increase

118

Cost

109

Other(3)

Indicative Dealer Quotes

26.8% - 26.8% (26.8%)

Increase

Equity/Other

603

Waterfall

EBITDA Multiple

0.6x - 14.8x (6.5x)

Increase

521

Discounted Cash Flow

Discount Rate

5.2% - 21.0% (14.2%)

Decrease

Other(3)

Option Pricing Model

Equity Illiquidity Discount

75.0% - 75.0% (75.0%)

Decrease

Total

13,073

_______________

(1)Investments using a market quotes valuation technique were primarily valued by using the midpoint of the prevailing bid and ask prices from dealers on the date of the relevant period end, which were provided by independent third-party pricing services and screened for validity by such services. Investments valued using an EBITDA multiple or a revenue multiple pursuant to the market comparables valuation technique may be conducted using an enterprise valuation waterfall analysis.

(2)Represents the directional change in the fair value of the Level 3 investments that would result from an increase to the corresponding unobservable input. A decrease to the input would have the opposite effect. Significant changes in these inputs in isolation could result in significantly higher or lower fair value measurements.

(3)Fair value based on expected outcome of proposed corporate transactions and/or other factors.

Table of Contents

FS KKR Capital Corp.

Notes to Unaudited Consolidated Financial Statements (continued)

(in millions, except share and per share amounts)

Note 9. Financing Arrangements

Prior to June 14, 2019, in accordance with the 1940 Act, the Company was allowed to borrow amounts such that its asset coverage, calculated pursuant to the 1940 Act, was at least 200% after such borrowing. Effective June 15, 2019, the Company’s asset coverage requirement applicable to senior securities was reduced from 200% to 150%. As of September 30, 2024, the aggregate amount outstanding of the senior securities issued by the Company was $8,084. As of September 30, 2024, the Company’s asset coverage was 183%.

The following tables present summary information with respect to the Company’s outstanding financing arrangements as of September 30, 2024 and December 31, 2023. For additional information regarding these financing arrangements, see the notes to the Company’s audited consolidated financial statements contained in its annual report on Form 10-K for the year ended December 31, 2023. Any significant changes to the Company's financing arrangements during the nine months ended September 30, 2024 are discussed below.


	As of September 30, 2024 (Unaudited)
Arrangement	Type of Arrangement	Rate	Amount Outstanding		Amount Available		Maturity Date
Ambler Credit Facility(2)	Revolving Credit Facility	SOFR+2.75%(1)	$	200	$	—	May 22, 2027
CCT Tokyo Funding Credit Facility(2)	Revolving Credit Facility	SOFR+1.90% - 2.05%(1)(3)	208		—		June 2, 2026
Darby Creek Credit Facility(2)	Revolving Credit Facility	SOFR+2.65%(1)	750		—		February 26, 2027
Meadowbrook Run Credit Facility(2)	Revolving Credit Facility	SOFR+2.70%(1)	293		7		November 22, 2026
Senior Secured Revolving Credit Facility(2)	Revolving Credit Facility	SOFR+1.75% - 1.88%(1)(4)	1,039(5)		3,530(6)		October 31, 2028
1.650% Notes due 2024(7)	Unsecured Notes	1.65%	500		—		October 12, 2024
4.125% Notes due 2025(7)	Unsecured Notes	4.13%	470		—		February 1, 2025
4.250% Notes due 2025(7)	Unsecured Notes	4.25%	475		—		February 14, 2025
8.625% Notes due 2025(7)	Unsecured Notes	8.63%	250		—		May 15, 2025
3.400% Notes due 2026(7)	Unsecured Notes	3.40%	1,000		—		January 15, 2026
2.625% Notes due 2027(7)	Unsecured Notes	2.63%	400		—		January 15, 2027
3.250% Notes due 2027(7)	Unsecured Notes	3.25%	500		—		July 15, 2027
3.125% Notes due 2028(7)	Unsecured Notes	3.13%	750		—		October 12, 2028
7.875% Notes due 2029(7)	Unsecured Notes	7.88%	400		—		January 15, 2029
6.875% Notes due 2029(7)(8)	Unsecured Notes	6.88%	600		—		August 15, 2029
CLO-1 Notes(2)(9)	Collateralized Loan Obligation	3.01% - SOFR+1.85%(1)	249		—		January 15, 2031
Total			$	8,084	$	3,537

___________

(1)The benchmark rate is subject to a 0% floor.

(2)The carrying amount outstanding under the facility approximates its fair value.

(3)As of September 30, 2024, there was $139 term loan outstanding at SOFR+1.90% and $69 revolving commitment outstanding at SOFR+2.05%.

(4)The spread over the benchmark rate is determined by reference to the ratio of the value of the borrowing base to the aggregate amount of certain outstanding indebtedness of the Company. In addition to the spread over the benchmark rate, a credit spread adjustment of 0.10% and 0.0326% is applicable to borrowings in U.S. dollars and pounds sterling, respectively.

(5)Amount includes borrowing in Euros, Canadian dollars and pounds sterling. Euro balance outstanding of €464 has been converted to U.S. dollars at an exchange rate of €1.00 to $1.11 as of September 30, 2024 to reflect total amount outstanding in U.S. dollars. Canadian dollar balance outstanding of CAD3 has been converted to U.S dollars at an exchange rate of CAD1.00 to $0.74 as of September 30, 2024 to reflect total amount outstanding in U.S. dollars. Pounds sterling balance outstanding of £146 has been converted to U.S dollars at an exchange rate of £1.00 to $1.34 as of September 30, 2024 to reflect total amount outstanding in U.S. dollars.

(6)The amount available for borrowing under the Senior Secured Revolving Credit Facility is reduced by any standby letters of credit issued under the Senior Secured Revolving Credit Facility. As of September 30, 2024, $26 of such letters of credit have been issued.

(7)As of September 30, 2024, the fair value of the 1.650% notes, the 4.125% notes, the 4.250% notes, the 8.625% notes, the 3.400% notes, the 2.625% notes, the 3.250% notes, the 3.125% notes, the 7.875% notes and the 6.875% notes was approximately $499, $467, $472, $253, $975, $376, $474, $682, $430 and $625, respectively. These valuations are considered Level 2 valuations within the fair value hierarchy.

(8)The carrying value of the 6.875% Notes due 2029 as of September 30, 2024 includes a $18 increase as a result of an effective hedge accounting relationship. See Note 7 for additional information.

(9)As of September 30, 2024, there were $178.4 of Class A-1R notes outstanding at SOFR+1.85%, $20.5 of Class A-2R notes outstanding at SOFR+2.25%, $32.4 of Class B-1R notes outstanding at SOFR+2.60% and $17.4 of Class B-2R notes outstanding at 3.011%. In addition to the spread over the benchmark rate, a credit spread adjustment of 0.26161% is applicable to Class A-1R, Class A-2R and Class B-1R notes outstanding.

Table of Contents

FS KKR Capital Corp.

Notes to Unaudited Consolidated Financial Statements (continued)

(in millions, except share and per share amounts)

Note 9. Financing Arrangements (continued)


	As of December 31, 2023
Arrangement	Type of Arrangement	Rate	Amount Outstanding		Amount Available		Maturity Date

Ambler Credit Facility(2)(9)	Revolving Credit Facility	SOFR+2.75%(1)	$	132	$	68	May 22, 2027
CCT Tokyo Funding Credit Facility(2)	Revolving Credit Facility	SOFR+1.90% - 2.05%(1)(3)	294		—		June 2, 2026
Darby Creek Credit Facility(2)(9)	Revolving Credit Facility	SOFR+2.65%(1)	654		96		February 26, 2027
Meadowbrook Run Credit Facility(2)(9)	Revolving Credit Facility	SOFR+2.70%(1)	225		75		November 22, 2026
Senior Secured Revolving Credit Facility(2)	Revolving Credit Facility	SOFR+1.75% - 1.88%(1)(4)	1,429(5)		3,170(6)		October 31, 2028
4.625% Notes due 2024(7)	Unsecured Notes	4.63%	400		—		July 15, 2024
1.650% Notes due 2024(7)	Unsecured Notes	1.65%	500		—		October 12, 2024
4.125% Notes due 2025(7)	Unsecured Notes	4.13%	470		—		February 1, 2025
4.250% Notes due 2025(7)(9)	Unsecured Notes	4.25%	475		—		February 14, 2025
8.625% Notes due 2025(7)	Unsecured Notes	8.63%	250		—		May 15, 2025
3.400% Notes due 2026(7)	Unsecured Notes	3.40%	1,000		—		January 15, 2026
2.625% Notes due 2027(7)	Unsecured Notes	2.63%	400		—		January 15, 2027
3.250% Notes due 2027(7)	Unsecured Notes	3.25%	500		—		July 15, 2027
3.125% Notes due 2028(7)	Unsecured Notes	3.13%	750		—		October 12, 2028
7.875% Notes due 2029(7)	Unsecured Notes	7.88%	400		—		January 15, 2029
CLO-1 Notes(2)(8)	Collateralized Loan Obligation	SOFR+1.85% - 3.01%(1)	344		—		January 15, 2031
Total			$	8,223	$	3,409

___________

(1)The benchmark rate is subject to a 0% floor.

(2)The carrying amount outstanding under the facility approximates its fair value.

(3)As of December 31, 2023, there was $196 term loan outstanding at SOFR+1.90% and $98 revolving commitment outstanding at SOFR+2.05%.

(5)Amount includes borrowing in Euros, Canadian dollars, pounds sterling and Australian dollars. Euro balance outstanding of €356 has been converted to U.S. dollars at an exchange rate of €1.00 to $1.11 as of December 31, 2023 to reflect total amount outstanding in U.S. dollars. Canadian dollar balance outstanding of CAD4 has been converted to U.S dollars at an exchange rate of CAD1.00 to $0.76 as of December 31, 2023 to reflect total amount outstanding in U.S. dollars. Pounds sterling balance outstanding of £88 has been converted to U.S dollars at an exchange rate of £1.00 to $1.27 as of December 31, 2023 to reflect total amount outstanding in U.S. dollars. Australian dollar balance outstanding of AUD38 has been converted to U.S dollars at an exchange rate of AUD1.00 to $0.68 as of December 31, 2023 to reflect total amount outstanding in U.S. dollars.

(6)The amount available for borrowing under the Senior Secured Revolving Credit Facility is reduced by any standby letters of credit issued under the Senior Secured Revolving Credit Facility. As of December 31, 2023, $18 of such letters of credit have been issued.

(7)As of December 31, 2023, the fair value of the 4.625% notes, the 1.650% notes, the 4.125% notes, the 4.250% notes, the 8.625% notes, the 3.400% notes, the 2.625% notes, the 3.250% notes, 3.125% notes and the 7.875% notes was approximately $397, $483, $458, $463, $255, $947, $359, $455, $654 and $424, respectively. These valuations are considered Level 2 valuations within the fair value hierarchy.

(8)As of December 31, 2023, there were $273.6 of Class A-1R notes outstanding at SOFR+1.85%, $20.5 of Class A-2R notes outstanding at SOFR+2.25%, $32.4 of Class B-1R notes outstanding at SOFR+2.60% and $17.4 of Class B-2R notes outstanding at 3.011%.

(9)As of June 16, 2021, the Company assumed all of FSKR’s obligations under its notes and credit facilities, and FSKR’s wholly-owned special purpose financing subsidiaries became wholly-owned special purpose financing subsidiaries of the Company, in each case, as a result of the consummation of the 2021 Merger.

Table of Contents

FS KKR Capital Corp.

Notes to Unaudited Consolidated Financial Statements (continued)

(in millions, except share and per share amounts)

Note 9. Financing Arrangements (continued)

For the nine months ended September 30, 2024 and 2023, the components of total interest expense for the Company's financing arrangements were as follows:


	Nine Months Ended September 30,
	2024						2023
Arrangement(1)	Direct Interest Expense		Amortization of Deferred Financing Costs and Discount / Premium		Total Interest Expense		Direct Interest Expense		Amortization of Deferred Financing Costs and Discount / Premium		Total Interest Expense
Ambler Credit Facility(2)	$	10	$	0	$	10	$	8	$	1	$	9
CCT Tokyo Funding Credit Facility(2)	15		0		15		14		0		14
Darby Creek Credit Facility(2)	42		2		44		29		1		30
Dunlap Credit Facility(2)	—		—		—		10		0		10
Meadowbrook Run Credit Facility(2)	16		0		16		15		0		15
Senior Secured Revolving Credit Facility(2)	71		4		75		114		3		117
4.625% Notes due 2024	10		1		11		14		1		15
1.650% Notes due 2024	6		3		9		6		2		8
4.125% Notes due 2025	15		1		16		15		1		16
4.250% Notes due 2025	15		(5)		10		15		(5)		10
8.625% Notes due 2025	16		1		17		16		1		17
3.400% Notes due 2026	25		4		29		25		4		29
2.625% Notes due 2027	8		0		8		8		1		9
3.250% Notes due 2027	12		0		12		12		1		13
3.125% Notes due 2028	18		1		19		18		1		19
7.875% Notes due 2029	24		2		26		—		—		—
6.875% Notes due 2029(3)	16		0		16		—		—		—
CLO-1 Notes	16		0		16		18		0		18
Total	$	335	$	14	$	349	$	337	$	12	$	349

______________________

(1)Borrowings of each of the Company’s wholly-owned, special-purpose financing subsidiaries are considered borrowings of the Company for purposes of complying with the asset coverage requirements applicable to BDCs under the 1940 Act.

(2)Direct interest expense includes the effect of non-usage fees.

(3)Direct interest expense includes the impact of interest rate swaps.

The Company’s average borrowings and weighted average interest rate, including the effect of non-usage fees, for the nine months ended September 30, 2024 were $8,149 and 5.48%, respectively. As of September 30, 2024, the Company’s weighted average effective interest rate on borrowings, including the effect of non-usage fees, was 5.49%.

The Company’s average borrowings and weighted average interest rate, including the effect of non-usage fees, for the nine months ended September 30, 2023 were $8,609 and 5.22%, respectively. As of September 30, 2023, the Company’s weighted average effective interest rate on borrowings, including the effect of non-usage fees, was 5.31%.

Under its financing arrangements, the Company has made certain representations and warranties and is required to comply with various covenants, reporting requirements and other customary requirements for similar financing arrangements. The Company was in compliance with all covenants required by its financing arrangements as of September 30, 2024 and December 31, 2023.

Table of Contents

FS KKR Capital Corp.

Notes to Unaudited Consolidated Financial Statements (continued)

(in millions, except share and per share amounts)

Note 10. Commitments and Contingencies

The Company enters into contracts that contain a variety of indemnification provisions. The Company’s maximum exposure under these arrangements is unknown; however, the Company has not had prior claims or losses pursuant to these contracts. The Adviser has reviewed the Company’s existing contracts and expects the risk of loss to the Company to be remote.

The Company is not currently subject to any material legal proceedings and, to the Company’s knowledge, no material legal proceedings are threatened against the Company. From time to time, the Company may be a party to certain legal proceedings in the ordinary course of business, including proceedings relating to the enforcement of the Company’s rights under contracts with its portfolio companies. While the outcome of these legal proceedings cannot be predicted with certainty, the Company does not expect that any such proceedings will have a material effect upon its financial condition or results of operations.

Unfunded commitments to provide funds to portfolio companies are not recorded in the Company’s consolidated balance sheets. Since these commitments may expire without being drawn upon, the total commitment amount does not necessarily represent future cash requirements. The Company has sufficient liquidity to fund these commitments. As of September 30, 2024, the Company’s unfunded commitments consisted of the following:


Category / Company(1)	Commitment Amount
Senior Secured Loans—First Lien
3Pillar Global Inc	$	4.4
48Forty Solutions LLC	1.8
Aareon AG	15.1
Advanced Dermatology & Cosmetic Surgery	3.3
Affordable Care Inc	7.1
Alera Group Intermediate Holdings Inc	5.3
Alpha Financial Markets Consulting PLC	5.8
American Vision Partners	3.4
Amerivet Partners Management Inc	8.4
Apex Service Partners LLC	2.7
Apex Service Partners LLC	27.7
Arcfield Acquisition Corp	10.6
Arcos LLC/VA	4.5
Area Wide Protective Inc	18.7
Arrotex Australia Group Pty Ltd	7.1
ATX Networks Corp	5.4
Avetta LLC	2.6
Avetta LLC	3.7
BGB Group LLC	7.4
BGB Group LLC	19.9
Bowery Farming Inc	3.6
Cadence Education LLC	8.5
Cadence Education LLC	9.8
Carrier Fire Protection	2.6
Carrier Fire Protection	2.2
CFC Underwriting Ltd	5.7
Circana Group (f.k.a. NPD Group)	0.4
Civica Group Ltd	6.4
Clarience Technologies LLC	21.5
Clarience Technologies LLC	21.7
CLEAResult Consulting Inc	4.5
CLEAResult Consulting Inc	1.5
Community Brands Inc	4.4
Community Brands Inc	11.3
Consilium Safety Group AB	10.5
CSafe Global	2.5

Table of Contents

FS KKR Capital Corp.

Notes to Unaudited Consolidated Financial Statements (continued)

(in millions, except share and per share amounts)

Note 10. Commitments and Contingencies (continued)


Category / Company(1)	Commitment Amount
Dechra Pharmaceuticals Ltd	3.6
Dechra Pharmaceuticals Ltd	$	3.4
Dental365 LLC	4.7
Dental365 LLC	11.3
DOC Generici Srl	2.3
DOXA Insurance Holdings LLC	3.3
DOXA Insurance Holdings LLC	1.9
DOXA Insurance Holdings LLC	22.6
DuBois Chemicals Inc	14.7
DuBois Chemicals Inc	14.7
Envirotainer Ltd	2.7
Excelitas Technologies Corp	2.4
Excelitas Technologies Corp	23.4
Follett Software Co	9.9
Foundation Consumer Brands LLC	6.6
Foundation Risk Partners Corp	11.8
Foundation Risk Partners Corp	14.5
Galway Partners Holdings LLC	9.6
Galway Partners Holdings LLC	8.4
Gigamon Inc	1.9
Granicus Inc	2.3
Granicus Inc	1.0
Heniff Transportation Systems LLC	5.2
Heritage Environmental Services Inc	8.0
Heritage Environmental Services Inc	4.0
Higginbotham Insurance Agency Inc	15.0
Highgate Hotels Inc	3.8
HM Dunn Co Inc	2.0
Individual FoodService	2.2
iNova Pharmaceuticals (Australia) Pty Limited	1.1
Insight Global LLC	47.9
Insightsoftware.Com Inc	7.0
Insightsoftware.Com Inc	4.6
Integrity Marketing Group LLC	0.1
Integrity Marketing Group LLC	1.6
J S Held LLC	14.0
Kellermeyer Bergensons Services LLC	5.5
Laboratoires Vivacy SAS	0.6
Lakeview Farms Inc	4.7
Lazer Logistics Inc	1.9
Lazer Logistics Inc	5.7
Legends Hospitality LLC	13.8
Legends Hospitality LLC	6.9
Lexitas Inc	8.4
Lexitas Inc	28.6
Lipari Foods LLC	15.0
Lloyd's Register Quality Assurance Ltd	4.1
Magna Legal Services LLC	2.2
Magna Legal Services LLC	8.9
MAI Capital Management LLC	6.7

Table of Contents

FS KKR Capital Corp.

Notes to Unaudited Consolidated Financial Statements (continued)

(in millions, except share and per share amounts)

Note 10. Commitments and Contingencies (continued)


Category / Company(1)	Commitment Amount
MAI Capital Management LLC	2.5
MB2 Dental Solutions LLC	$	69.6
MB2 Dental Solutions LLC	10.7
Med-Metrix	7.8
Misys Ltd	0.8
Model N Inc	5.1
Model N Inc	2.7
Net Documents	2.4
Netsmart Technologies Inc	6.2
Netsmart Technologies Inc	6.3
New Era Technology Inc	0.9
Nordic Climate Group Holding AB	17.6
NovaTaste Austria GmbH	4.9
OEConnection LLC	10.3
OEConnection LLC	6.4
Oxford Global Resources LLC	7.6
PartsSource Inc	1.4
PartsSource Inc	16.9
PSC Group	1.1
PSC Group	3.3
Radwell International LLC	5.5
Reliant Rehab Hospital Cincinnati LLC	2.1
Revere Superior Holdings Inc	3.8
Rise Baking Company	3.4
RSC Insurance Brokerage Inc	17.6
RSC Insurance Brokerage Inc	9.6
Safe-Guard Products International LLC	8.8
SAMBA Safety Inc	1.5
Service Express Inc	7.5
Service Express Inc	4.3
Shaw Development LLC	3.4
Spins LLC	9.1
Spins LLC	7.9
Spotless Brands LLC	38.5
STV Group Inc	7.1
STV Group Inc	11.9
Sweeping Corp of America Inc	5.7
Time Manufacturing Co	19.5
Trescal SA	0.7
Trescal SA	11.5
Turnpoint Services Inc	1.6
Turnpoint Services Inc	2.5
USIC Holdings Inc	6.8
USIC Holdings Inc	7.8
Version1 Software Ltd	12.3
VetCor Professional Practices LLC	6.7
VetCor Professional Practices LLC	3.2
VetCor Professional Practices LLC	34.1
Wealth Enhancement Group LLC	2.1
Wealth Enhancement Group LLC	1.0

Table of Contents

FS KKR Capital Corp.

Notes to Unaudited Consolidated Financial Statements (continued)

(in millions, except share and per share amounts)

Note 10. Commitments and Contingencies (continued)


Category / Company(1)	Commitment Amount
Woolpert Inc	15.2
Woolpert Inc	$	31.2
Worldwise Inc	28.0
Zellis Holdings Ltd	8.0
Zendesk Inc	14.4
Zendesk Inc	6.0
Zeus Industrial Products Inc	11.6
Zeus Industrial Products Inc	15.5









Senior Secured Loans—Second Lien
Valeo Foods Group Ltd	3.0
Subordinated Debt
Miami Beach Medical Group LLC	9.1


Asset Based Finance
Altitude II IRL WH Borrower DAC, Revolver	4.9
Bausch Health Cos Inc, Revolver	60.0
Callodine Commercial Finance LLC, 2L Term Loan B	36.1
Covis Finco Sarl, Revolver	1.3
Covis Finco Sarl, Revolver	2.1
Covis Finco Sarl, Revolver	1.9
Curia Global Inc, Revolver	41.3
Discover Financial Services, Subordinated Loan	34.1
GreenSky Holdings LLC, Term Loan	3.0
Lennar Corp, Term Loan	4.8
TalkTalk Telecom Group Ltd, Revolver	12.1
Trinseo Materials Operating SCA / Trinseo Materials Finance Inc, Revolver	58.5
Weber-Stephen Products LLC, Revolver	67.9

Total	$	1,600.5
Unfunded Asset Based Finance/Other commitments	$	533.8

_____________

(1)May be commitments to one or more entities affiliated with the named company.

As of September 30, 2024, the Company’s debt commitments are comprised of $722.2 revolving credit facilities and $878.3 delayed draw term loans, which generally are used for acquisitions or capital expenditures and are subject to certain performance tests. Such unfunded debt commitments have a fair value representing unrealized appreciation (depreciation) of $(17.2). The Company’s unfunded Asset Based Finance/Other commitments generally require certain conditions to be met or actual approval from the Adviser prior to funding.

The Senior Secured Revolving Credit Facility provides for the issuance of letters of credit in an initial aggregate face amount of up to $175, subject to increase or reduction from time to time pursuant to the terms of the Senior Secured Revolving Credit Facility. As of September 30, 2024, $26 of such letters of credit have been issued.

As of September 30, 2024, the Company also has an unfunded commitment to provide $735.2 of capital to COPJV. The capital commitment can be satisfied with contributions of cash and/or investments. The capital commitments cannot be drawn without an affirmative vote by both the Company’s and SCRS’s representatives on COPJV’s board of managers.

While the Company does not expect to fund all of its unfunded commitments, there can be no assurance that it will not be required to do so.

In the normal course of business, the Company may enter into guarantees on behalf of portfolio companies. Under such arrangements, the Company would be required to make payments to third parties if the portfolio companies were to default on their related payment obligations. The Company has no such guarantees outstanding at September 30, 2024 and December 31, 2023.

Table of Contents

FS KKR Capital Corp.

Notes to Unaudited Consolidated Financial Statements (continued)

(in millions, except share and per share amounts)

Note 11. Financial Highlights

The following is a schedule of financial highlights of the Company for the nine months ended September 30, 2024 and the year ended December 31, 2023:


	Nine Months Ended September 30, 2024			Year Ended December 31, 2023
	(Unaudited)
Per Share Data:(1)
Net asset value, beginning of period	$	24.46		$	24.89
Results of operations(2)
Net investment income (loss)	2.29			3.18
Net realized gain (loss) and unrealized appreciation (depreciation)	(0.73)			(0.70)
Net increase (decrease) in net assets resulting from operations	1.56			2.48
Stockholder distributions(3)
Distributions from net investment income	(2.20)			(2.95)
Distributions from net realized gain on investments	—			—
Net decrease in net assets resulting from stockholder distributions	(2.20)			(2.95)
Capital share transactions

Repurchases of common stock(4)	—			0.04




Net increase (decrease) in net assets resulting from capital share transactions	—			0.04
Net asset value, end of period	$	23.82		$	24.46
Per share market value, end of period	$	19.73		$	19.97
Shares outstanding, end of period	280,066,433			280,066,433
Total return based on net asset value(5)	6.38		%	10.12		%
Total return based on market value(6)	10.19		%	32.45		%
Ratio/Supplemental Data:
Net assets, end of period	$	6,671		$	6,849
Ratio of net investment income to average net assets(7)	12.48		%	12.67		%



Ratio of total operating expenses to average net assets(7)	13.06		%	13.32		%

Ratio of net operating expenses to average net assets(7)	13.06		%	13.32		%
Portfolio turnover(8)	26.86		%	12.14		%
Total amount of senior securities outstanding, exclusive of treasury securities	$	8,084		$	8,223
Asset coverage per unit(9)	1.83			1.83

_______________

(1)Per share data may be rounded in order to recompute the ending net asset value per share.

(2)The per share data was derived by using the weighted average shares outstanding during the applicable period.

(3)The per share data for distributions reflect the actual amount of distributions paid per share during the applicable period.

(4)Represents the incremental impact of the Company’s share repurchase program by buying shares in the open market at a price lower than net asset value per share.

(5)The total return based on net asset value for each period presented was calculated by taking the net asset value per share as of the end of the applicable period, adding the cash distributions per share that were declared during the period and dividing the total by the net asset value per share at the beginning of the period. Total return based on net asset value does not consider the effect of any sales commissions or charges that may be incurred in connection with the sale of shares of the Company’s common stock. The historical calculation of total return based on net asset value in the table should not be considered a representation of the Company’s future total return based on net asset value, which may be greater or less than the return shown in the table due to a number of factors, including the Company’s ability or inability to make investments in companies that meet its investment criteria, the interest rates payable on the debt securities the Company acquires, the level of the Company’s expenses, variations in and the timing of the recognition of realized and unrealized gains or losses, the degree to which the Company encounters competition in its markets and general economic conditions. As a result of these factors, results for any previous period should not be relied upon as being indicative of performance in future periods. The total return calculations set forth above represent the total return on the Company’s investment portfolio during the applicable period and do not represent an actual return to stockholders.

(6)The total return based on market value for each period presented was calculated based on the change in market price during the applicable period, including the impact of distributions reinvested in accordance with the Company’s DRP. Total return based on market value does

Table of Contents

FS KKR Capital Corp.

Notes to Unaudited Consolidated Financial Statements (continued)

(in millions, except share and per share amounts)

Note 11. Financial Highlights (continued)

not consider the effect of any sales commissions or charges that may be incurred in connection with the sale of shares of the Company’s common stock. The historical calculation of total return based on market value in the table should not be considered a representation of the Company’s future total return based on market value, which may be greater or less than the return shown in the table due to a number of factors, including the Company’s ability or inability to make investments in companies that meet its investment criteria, the interest rates payable on the debt securities the Company acquires, the level of the Company’s expenses, variations in and the timing of the recognition of realized and unrealized gains or losses, the degree to which the Company encounters competition in its markets, general economic conditions and fluctuations in per share market value. As a result of these factors, results for any previous period should not be relied upon as being indicative of performance in future periods.

(7)Weighted average net assets during the applicable period are used for this calculation. Ratios for the nine months ended September 30, 2024 are annualized. Annualized ratios for the nine months ended September 30, 2024 are not necessarily indicative of the ratios that may be expected for the year ending December 31, 2024. The following is a schedule of supplemental ratios for the nine months ended September 30, 2024 and year ended December 31, 2023:


	Nine Months Ended September 30, 2024		Year Ended December 31, 2023
	(Unaudited)

Ratio of subordinated income incentive fees to average net assets	2.57	%	2.57	%
Ratio of interest expense to average net assets	6.78	%	6.63	%
Ratio of excise taxes to average net assets	—		0.31	%

(8)Portfolio turnover for the nine months ended September 30, 2024 is not annualized.

(9)Asset coverage per unit is the ratio of the carrying value of the Company’s total consolidated assets, less liabilities and indebtedness not represented by senior securities, to the aggregate amount of senior securities representing indebtedness.

Table of Contents

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

(in millions, except share and per share amounts)

The information contained in this section should be read in conjunction with our unaudited consolidated financial statements and related notes thereto appearing elsewhere in this quarterly report on Form 10-Q. In this report, “we,” “us,” “our” and the “Company” refer to FS KKR Capital Corp. and the “Adviser” refers to FS/KKR Advisor, LLC.

Forward-Looking Statements

Some of the statements in this quarterly report on Form 10-Q constitute forward-looking statements because they relate to future events or our future performance or financial condition. The forward-looking statements contained in this quarterly report on Form 10-Q may include statements as to:

•our future operating results;

•our business prospects and the prospects of the companies in which we may invest;

•the impact of the investments that we expect to make;

•the ability of our portfolio companies to achieve their objectives;

•our current and expected financings and investments;

•receiving and maintaining corporate credit ratings and changes in the general interest rate environment;

•the elevated levels of inflation, and its impact on our portfolio companies and on the industries in which we invest;

•the adequacy of our cash resources, financing sources and working capital;

•the timing and amount of cash flows, distributions and dividends, if any, from our portfolio companies;

•our contractual arrangements and relationships with third parties;

•actual and potential conflicts of interest with the other funds managed by the Adviser, FS Investments, KKR Credit or any of their respective affiliates;

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

•general economic, political and industry trends and other external factors, including uncertainty surrounding the financial and political stability of the United States and other countries;

•our use of financial leverage;

•the ability of the Adviser to locate suitable investments for us and to monitor and administer our investments;

•the ability of the Adviser or its affiliates to attract and retain highly talented professionals;

•our ability to maintain our qualification as a RIC and as a BDC;

•the impact on our business of U.S. and international financial reform legislation, rules and regulations;

•the effect of changes to tax legislation on us and the portfolio companies in which we may invest and our and their tax position; and

•the tax status of the enterprises in which we may invest.

Words such as “anticipate,” “believe,” “expect” and “intend” indicate a forward-looking statement, although not all forward-looking statements include these words. The forward-looking statements contained in this quarterly report on Form 10-Q are not guarantees of future performance and are subject to risks, uncertainties and other factors, some of which are beyond our control and difficult to predict and could cause our actual results to differ materially from those expressed or forecasted in the forward-looking statements. Factors that could cause actual results to differ materially include changes relating to those set forth above and the following, among others:

•changes in the economy;

•geo-political risks;

Table of Contents

•risks associated with possible disruption in our operations or the economy generally due to terrorism, natural disasters or pandemics;

•future changes in laws or regulations and conditions in our operating areas; and

•the price at which shares of our common stock may trade on the New York Stock Exchange, or NYSE.

We have based the forward-looking statements included in this quarterly report on Form 10-Q on information available to us on the date of this quarterly report on Form 10-Q. You should not place undue reliance on these forward-looking statements. Except as required by the federal securities laws, we undertake no obligation to revise or update any forward-looking statements, whether as a result of new information, future events or otherwise. Stockholders are advised to consult any additional disclosures that we may make directly to stockholders or through reports that we may file in the future with the SEC, including annual reports on Form 10-K, quarterly reports on Form 10-Q and current reports on Form 8-K. The forward-looking statements and projections contained in this quarterly report on Form 10-Q are excluded from the safe harbor protection provided by Section 27A of the Securities Act of 1933, as amended, or the Securities Act, and Section 21E of the Exchange Act.

Overview

We were incorporated under the general corporation laws of the State of Maryland on December 21, 2007 and formally commenced investment operations on January 2, 2009. We are an externally managed, non-diversified, closed-end management investment company that has elected to be regulated as a BDC under the 1940 Act and has elected to be treated for U.S. federal income tax purposes, and intends to qualify annually, as a RIC under Subchapter M of the Code.

We are externally managed by the Adviser pursuant to the investment advisory agreement and supervised by our board of directors, a majority of whom are independent.

Our investment objectives are to generate current income and, to a lesser extent, long-term capital appreciation. We seek to meet our investment objectives by:

•utilizing the experience and expertise of the management team of the Adviser;

•employing a defensive investment approach focused on long-term credit performance and principal protection;

•focusing primarily on debt investments in a broad array of private U.S. companies, including middle-market companies, which we define as companies with annual EBITDA of $50 million to $150 million at the time of investment;

•investing primarily in established, stable enterprises with positive cash flows; and

•maintaining rigorous portfolio monitoring in an attempt to anticipate and pre-empt negative credit events within our portfolio, such as an event of insolvency, liquidation, dissolution, reorganization or bankruptcy of a portfolio company.

We pursue our investment objective by investing primarily in the debt of middle market U.S. companies with a focus on originated transactions sourced through the network of the Adviser and its affiliates. We define direct originations as any investment where the Company's investment adviser, sub-adviser or their affiliates had negotiated the terms of the transaction beyond just the price, which, for example, may include negotiating financial covenants, maturity dates or interest rate terms. These directly originated transactions include participation in other originated transactions where there may be third parties involved, or a bank acting as an intermediary, for a closely held club, or similar transactions.

Our portfolio is comprised primarily of investments in senior secured loans and second lien secured loans of private middle market U.S. companies and, to a lesser extent, subordinated loans and certain asset-based financing loans of private U.S. companies. Although we do not expect a significant portion of our portfolio to be comprised of subordinated loans, there is no limit on the amount of such loans in which we may invest. We may purchase interests in loans or make other debt investments, including investments in senior secured bonds, through secondary market transactions in the “over-the-counter” market or directly from our target companies as primary market or directly originated investments. In connection with our debt investments, we may on occasion receive equity interests such as warrants or options as additional consideration. We may also purchase or otherwise acquire interests in the form of common or preferred equity or equity-related securities, such as rights and warrants that may be converted into or exchanged for common stock or other equity or the cash value of common stock or other equity, including through a co-investment with a financial sponsor or possibly the restructuring of an investment. In addition, a portion of our portfolio may be comprised of corporate bonds, structured products, other debt securities and derivatives, including total return swaps and credit default swaps. The Adviser will seek to tailor our investment focus as market conditions evolve. Depending on market conditions, we may increase or decrease our exposure to less senior portions of the capital structures of our portfolio companies or otherwise make opportunistic investments, such as where the market price of loans, bonds or other securities reflects a lower value than deemed warranted by the Adviser’s fundamental analysis. Such investment opportunities may occur due to general dislocations in the markets, a misunderstanding by the

Table of Contents

market of a particular company or an industry being out of favor with the broader investment community and may include event driven investments, anchor orders and structured products.

The senior secured loans, second lien secured loans and senior secured bonds in which we invest generally have stated terms of three to seven years and subordinated debt investments that we make generally have stated terms of up to ten years, but the expected average life of such securities is generally three to four years. However, we may invest in loans and securities with any maturity or duration. Our debt investments may be rated by a NRSRO and, in such case, generally will carry a rating below investment grade (rated lower than “Baa3” by Moody’s or lower than “BBB-” by S&P). We may invest without limit in debt or other securities of any rating, as well as debt or other securities that have not been rated by a NRSRO.

Revenues

The principal measure of our financial performance is net increase in net assets resulting from operations, which includes net investment income, net realized gain or loss on investments, net realized gain or loss on foreign currency, net unrealized appreciation or depreciation on investments and net unrealized gain or loss on foreign currency. Net investment income is the difference between our income from interest, dividends, fees and other investment income and our operating and other expenses. Net realized gain or loss on investments is the difference between the proceeds received from dispositions of portfolio investments and their amortized cost, including the respective realized gain or loss on foreign currency for those foreign denominated investment transactions. Net realized gain or loss on foreign currency is the portion of realized gain or loss attributable to foreign currency fluctuations. Net unrealized appreciation or depreciation on investments is the net change in the fair value of our investment portfolio, including the respective unrealized gain or loss on foreign currency for those foreign denominated investments. Net unrealized gain or loss on foreign currency is the net change in the value of receivables or accruals due to the impact of foreign currency fluctuations.

We principally generate revenues in the form of interest income on the debt investments we hold. In addition, we generate revenues in the form of non-recurring commitment, closing, origination, structuring or diligence fees, monitoring fees, fees for providing managerial assistance, consulting fees, prepayment fees and performance-based fees. We may also generate revenues in the form of dividends and other distributions on the equity or other securities we hold.

Expenses

Our primary operating expenses include the payment of management and incentive fees and other expenses under the investment advisory agreement and the administration agreement, interest expense from financing arrangements and other indebtedness, and other expenses necessary for our operations. The management and incentive fees compensate the Adviser for its work in identifying, evaluating, negotiating, executing, monitoring and servicing our investments.

The Adviser oversees our day-to-day operations, including the provision of general ledger accounting, fund accounting, legal services, investor relations, certain government and regulatory affairs activities, and other administrative services. The Adviser also performs, or oversees the performance of, our corporate operations and required administrative services, which includes being responsible for the financial records that we are required to maintain and preparing reports for our stockholders and reports filed with the SEC. In addition, the Adviser assists us in calculating our net asset value, overseeing the preparation and filing of tax returns and the printing and dissemination of reports to our stockholders, and generally overseeing the payment of our expenses and the performance of administrative and professional services rendered to us by others.

Pursuant to the administration agreement, we reimburse the Adviser for expenses necessary to perform services related to our administration and operations, including the Adviser’s allocable portion of the compensation and related expenses of certain personnel of FS Investments and KKR Credit providing administrative services to us on behalf of the Adviser. We reimburse the Adviser no less than quarterly for all costs and expenses incurred by the Adviser in performing its obligations and providing personnel and facilities under the administration agreement. The Adviser allocates the cost of such services to us based on factors such as total assets, revenues, time allocations and/or other reasonable metrics. Our board of directors reviews the methodology employed in determining how the expenses are allocated to us and the proposed allocation of administrative expenses among us and certain affiliates of the Adviser. Our board of directors then assesses the reasonableness of such reimbursements for expenses allocated to us based on the breadth, depth and quality of such services as compared to the estimated cost to us of obtaining similar services from third-party service providers known to be available. In addition, our board of directors considers whether any single third-party service provider would be capable of providing all such services at comparable cost and quality. Finally, our board of directors compares the total amount paid to the Adviser for such services as a percentage of our net assets to the same ratio as reported by other comparable BDCs.

We bear all other expenses of our operations and transactions, including all other expenses incurred by the Adviser or us in connection with administering our business, including expenses incurred by the Adviser in performing administrative services for us and administrative personnel paid by the Adviser, to the extent they are not controlling persons of the Adviser or any of its affiliates, subject to the limitations included in the investment advisory agreement and the administration agreement.

Table of Contents

In addition, we have contracted with State Street Bank and Trust Company to provide various accounting and administrative services, including, but not limited to, preparing preliminary financial information for review by the Adviser, preparing and monitoring expense budgets, maintaining accounting and corporate books and records, processing trade information provided by us and performing testing with respect to RIC compliance.

Portfolio Investment Activity for the Three and Nine Months Ended September 30, 2024 and for the Year Ended December 31, 2023

Total Portfolio Activity

The following tables present certain selected information regarding our portfolio investment activity for the three and nine months ended September 30, 2024 and the year ended December 31, 2023:


	For the Three Months Ended		For the Nine Months Ended
Net Investment Activity	September 30, 2024		September 30, 2024
Purchases	$	1,136	$	3,840
Sales and Repayments	(1,321)		(4,512)
Net Portfolio Activity	$	(185)	$	(672)


	For the Three Months Ended								For the Nine Months Ended
	September 30, 2024								September 30, 2024
New Investment Activity by Asset Class	Purchases		Percentage		Sales and Repayments		Percentage		Purchases		Percentage		Sales and Repayments		Percentage
Senior Secured Loans—First Lien	$	955	84	%	$	(792)	60	%	$	3,012	78	%	$	(3,143)	70	%
Senior Secured Loans—Second Lien	—		—		(57)		4	%	46		1	%	(239)		5	%
Other Senior Secured Debt	—		—		—		—		25		1	%	—		—
Subordinated Debt	—		—		(142)		11	%	28		1	%	(143)		3	%
Asset Based Finance	181		16	%	(238)		18	%	728		19	%	(857)		19	%
Credit Opportunities Partners JV, LLC	—		—		—		—		—		—		—		—
Equity/Other(1)	—		—		(92)		7	%	1		0	%	(130)		3	%
Total	$	1,136	100	%	$	(1,321)	100	%	$	3,840	100	%	$	(4,512)	100	%

(1) Equity/Other includes investments in preferred equity investments. During the three and nine months ended September 30, 2024, purchases of preferred equity investments were $0 and $0, respectively, and sales and repayments of preferred equity investments were $83 and $86, respectively.


The following table summarizes the composition of our investment portfolio at cost and fair value as of September 30, 2024 and December 31, 2023:


	September 30, 2024
	(Unaudited)						December 31, 2023
	Amortized Cost(1)		Fair Value		Percentage of Portfolio		Amortized Cost(1)		Fair Value		Percentage of Portfolio
Senior Secured Loans—First Lien	$	8,626	$	8,355	59.9	%	$	8,890	$	8,529	58.2	%
Senior Secured Loans—Second Lien	842		866		6.2	%	1,158		1,090		7.5	%
Other Senior Secured Debt	129		122		0.9	%	106		99		0.7	%
Subordinated Debt	215		221		1.6	%	308		323		2.2	%
Asset Based Finance	2,081		1,990		14.3	%	2,237		2,077		14.2	%
Credit Opportunities Partners JV, LLC	1,572		1,384		9.9	%	1,572		1,397		9.5	%
Equity/Other(2)	1,089		1,005		7.2	%	1,149		1,134		7.7	%
Total	$	14,554	$	13,943	100.0	%	$	15,420	$	14,649	100.0	%

(1) Amortized cost represents the original cost adjusted for the amortization of premiums and/or accretion of discounts and PIK interest or dividends, as applicable, on investments.
(2) As of September 30, 2024, Equity/Other included $744 of preferred equity investments at fair value.

Table of Contents


The following table presents certain selected information regarding the composition of our investment portfolio as of September 30, 2024 and December 31, 2023:


	September 30, 2024	December 31, 2023
Number of Portfolio Companies	217	204
% Variable Rate Debt Investments (based on fair value)(1)(2)	68.6%	66.0%
% Fixed Rate Debt Investments (based on fair value)(1)(2)	8.2%	7.9%
% Other Income Producing Investments (based on fair value)(3)	15.8%	15.2%
% Non-Income Producing Investments (based on fair value)(2)	5.7%	5.4%
% of Investments on Non-Accrual (based on fair value)	1.7%	5.5%
Weighted Average Annual Yield on Accruing Debt Investments(2)(4)	11.9%	12.7%
Weighted Average Annual Yield on All Debt Investments(5)	11.2%	11.2%

_____________________

(1)“Debt Investments” means investments that pay or are expected to pay a stated interest rate, stated dividend rate or other similar stated return.

(2)Does not include investments on non-accrual status.

(3)“Other Income Producing Investments” means investments that pay or are expected to pay interest, dividends or other income to the Company on an ongoing basis but do not have a stated interest rate, stated dividend rate or other similar stated return.

(4)The Weighted Average Annual Yield on Accruing Debt Investments is computed as (i) the sum of (a) the stated annual interest rate, dividend rate or other similar stated return of each accruing Debt Investment, multiplied by its par amount, adjusted to U.S. dollars and for any partial income accrual when necessary, as of the end of the applicable reporting period, plus (b) the annual amortization of the purchase or original issue discount or premium of each accruing Debt Investment; divided by (ii) the total amortized cost of Debt Investments included in the calculated group as of the end of the applicable reporting period. Stated annual interest rate for floating rate Debt Investments assumes the greater of (a) the respective base rate in effect as of September 30, 2024, and (b) the stated base rate floor. The base rate utilized in this calculation may not be indicative of the base rates for specific contracts as of September 30, 2024.

(5)The Weighted Average Annual Yield on All Debt Investments is computed as (i) the sum of (a) the stated annual interest rate, dividend rate or other similar stated return of each Debt Investment, multiplied by its par amount, adjusted to U.S. dollars and for any partial income accrual when necessary, as of the end of the applicable reporting period, plus (b) the annual amortization of the purchase or original issue discount or premium of each Debt Investment; divided by (ii) the total amortized cost of Debt Investments included in the calculated group as of the end of the applicable reporting period. Stated annual interest rate for floating rate Debt Investments assumes the greater of (a) the respective base rate in effect as of September 30, 2024, and (b) the stated base rate floor. The base rate utilized in this calculation may not be indicative of the base rates for specific contracts as of September 30, 2024.

For the nine months ended September 30, 2024, our total return based on net asset value was 6.38% and our total return based on market value was 10.19%. For the year ended December 31, 2023, our total return based on net asset value was 10.12% and our total return based on market value was 32.45%. See footnotes 5 and 6 to the table included in Note 11 to our unaudited consolidated financial statements included herein for information regarding the calculation of our total return based on net asset value and total return based on market value, respectively.

Direct Originations

The following table presents certain selected information regarding our Direct Originations as of September 30, 2024 and December 31, 2023:



Characteristics of All Direct Originations held in Portfolio	September 30, 2024	December 31, 2023
Number of Portfolio Companies	208	196
% of Investments on Non-Accrual (based on fair value)	0.4%	4.5%
Total Cost of Direct Originations	$13,985.3	$14,797.5
Total Fair Value of Direct Originations	$13,479.5	$14,176.1
% of Total Investments, at Fair Value	96.7%	96.8%
Weighted Average Annual Yield on Accruing Debt Investments(1)	11.9%	12.7%
Weighted Average Annual Yield on All Debt Investments(2)	11.4%	11.4%

_____________________

(1)The Weighted Average Annual Yield on Accruing Debt Investments is computed as (i) the sum of (a) the stated annual interest rate, dividend rate or other similar stated return of each accruing Debt Investment, multiplied by its par amount, adjusted to U.S. dollars and for any partial income accrual when necessary, as of the end of the applicable reporting period, plus (b) the annual amortization of the purchase or original issue discount or premium of each accruing Debt Investment; divided by (ii) the total amortized cost of Debt Investments included in the calculated group as of the end of the applicable reporting period. Does not include Debt Investments on non-accrual status.

Table of Contents

Stated annual interest rate for floating rate Debt Investments assumes the greater of (a) the respective base rate in effect as of September 30, 2024, and (b) the stated base rate floor. The base rate utilized in this calculation may not be indicative of the base rates for specific contracts as of September 30, 2024.

(2)The Weighted Average Annual Yield on All Debt Investments is computed as (i) the sum of (a) the stated annual interest rate, dividend rate or other similar stated return of each Debt Investment, multiplied by its par amount, adjusted to U.S. dollars and for any partial income accrual when necessary, as of the end of the applicable reporting period, plus (b) the annual amortization of the purchase or original issue discount or premium of each Debt Investment; divided by (ii) the total amortized cost of Debt Investments included in the calculated group as of the end of the applicable reporting period. Stated annual interest rate for floating rate Debt Investments assumes the greater of (a) the respective base rate in effect as of September 30, 2024, and (b) the stated base rate floor. The base rate utilized in this calculation may not be indicative of the base rates for specific contracts as of September 30, 2024.

Credit Opportunities Partners JV, LLC

COPJV is a joint venture between the Company and South Carolina Retirement Systems Group Trust, or SCRS. SCRS purchased its interests in COPJV from Conway Capital, LLC, an affiliate of Guggenheim Life and Annuity Company and Delaware Life Insurance Company, in June 2019, which had no impact on the significant terms governing COPJV other than an increase in the aggregate capital commitment (but not the percentage of the aggregate capital committed by each member) to COPJV. Effective as of June 18, 2021, Credit Opportunities Partners, LLC, or COP, merged with and into COPJV, with COPJV surviving the merger, or the COPJV Merger. As of June 18, 2021, COPJV assumed all of COP’s obligations under its credit facilities, and COP’s wholly-owned special purpose financing subsidiaries became wholly-owned special purpose financing subsidiaries of COPJV, in each case, as a result of the consummation of the COPJV Merger. COPJV’s second amended and restated limited liability company agreement, or, as amended, the COPJV Agreement, requires the Company and SCRS to provide capital to COPJV of up to $2,640 in the aggregate where the Company and SCRS would provide 87.5% and 12.5%, respectively, of the committed capital. Pursuant to the terms of the COPJV Agreement, the Company and SCRS each have 50% voting control of COPJV and are required to agree on all investment decisions as well as certain other significant actions for COPJV. COPJV invests its capital in a range of investments, including senior secured loans (both first lien and second lien) to middle market companies, broadly syndicated loans, equity, warrants and other investments. As administrative agent of COPJV, the Company performs certain day-to-day management responsibilities on behalf of COPJV and is entitled to a fee of 0.25% of COPJV’s assets under administration, calculated and payable quarterly in arrears. As of September 30, 2024, the Company and SCRS have funded approximately $1,799.8 to COPJV, of which $1,574.8 was from the Company.

Below is a summary of COPJV’s portfolio as of September 30, 2024 and December 31, 2023:



	As of
	September 30, 2024			December 31, 2023
Total debt investments(1)	$	3,165.0		$	3,131.6
Weighted average annual yield on accruing debt investments(2)	10.9		%	11.6		%
Number of portfolio companies in COPJV	123			124
Largest investment in a single portfolio company	$	126.2		$	134.2
Unfunded commitments	$	57.0		$	24.7

____________

(1)“Debt Investments” means investments that pay or are expected to pay a stated interest rate, stated dividend rate or other similar stated return.

(2)The Weighted Average Annual Yield on Accruing Debt Investments is computed as (i) the sum of (a) the stated annual interest rate, dividend rate or other similar stated return of each accruing Debt Investment, multiplied by its par amount, adjusted to U.S. dollars and for any partial income accrual when necessary, as of the end of the applicable reporting period, plus (b) the annual amortization of the purchase or original issue discount or premium of each accruing Debt Investment; divided by (ii) the total amortized cost of Debt Investments included in the calculated group as of the end of the applicable reporting period. Stated annual interest rate for floating rate Debt Investments assumes the greater of (a) the respective base rate in effect as of September 30, 2024, and (b) the stated base rate floor. The base rate utilized in this calculation may not be indicative of the base rates for specific contracts as of September 30, 2024.

Table of Contents

Portfolio Composition by Industry Classification


	September 30, 2024
	(Unaudited)				December 31, 2023
Industry Classification(1)	Fair Value		Percentage of Portfolio		Fair Value		Percentage of Portfolio
Automobiles & Components	$	4	0.0	%	$	4	0.0	%
Banks	6		0.0	%	8		0.1	%
Capital Goods	1,855		13.3	%	1,970		13.5	%
Commercial & Professional Services	1,856		13.3	%	1,826		12.5	%
Consumer Discretionary Distribution & Retail	153		1.1	%	259		1.8	%
Consumer Durables & Apparel	249		1.8	%	185		1.3	%
Consumer Services	372		2.7	%	240		1.6	%
Consumer Staples Distribution & Retail	103		0.7	%	105		0.7	%
Credit Opportunities Partners JV, LLC	1,384		9.9	%	1,397		9.5	%
Energy	83		0.6	%	162		1.1	%
Equity Real Estate Investment Trusts (REITs)	274		2.0	%	293		2.0	%
Financial Services	879		6.3	%	986		6.7	%
Food, Beverage & Tobacco	144		1.0	%	181		1.2	%
Health Care Equipment & Services	1,630		11.7	%	1,709		11.7	%
Household & Personal Products	141		1.0	%	166		1.1	%
Insurance	805		5.8	%	839		5.7	%
Materials	335		2.4	%	228		1.6	%
Media & Entertainment	731		5.3	%	717		4.9	%
Pharmaceuticals, Biotechnology & Life Sciences	291		2.1	%	286		2.0	%
Real Estate Management & Development	27		0.2	%	79		0.5	%

Software & Services	2,245		16.1	%	2,472		16.9	%
Technology Hardware & Equipment	2		0.0	%	4		0.0	%
Telecommunication Services	68		0.5	%	79		0.5	%
Transportation	306		2.2	%	454		3.1	%

Total	$	13,943	100.0	%	$	14,649	100.0	%

Portfolio Asset Quality

In addition to various risk management and monitoring tools, the Adviser uses an investment rating system to characterize and monitor the expected level of returns on each investment in our portfolio. The Adviser uses an investment rating scale of 1 to 4. The following is a description of the conditions associated with each investment rating:


Investment Rating						Summary Description
1						Performing investment—generally executing in accordance with plan and there are no concerns about the portfolio company’s performance or ability to meet covenant requirements.

2						Performing investment—no concern about repayment of both interest and our cost basis but company’s recent performance or trends in the industry require closer monitoring.

3						Underperforming investment—some loss of interest or dividend possible, but still expecting a positive return on investment.

4						Underperforming investment—concerns about the recoverability of principal or interest.

Table of Contents

The following table shows the distribution of our investments on the 1 to 4 investment rating scale at fair value as of September 30, 2024 and December 31, 2023:


	September 30, 2024				December 31, 2023
Investment Rating	Fair Value		Percentage of Portfolio		Fair Value		Percentage of Portfolio
1	$	9,895	71	%	$	10,429	71	%
2	3,393		24	%	3,165		22	%
3	508		4	%	550		4	%
4	147		1	%	505		3	%
Total	$	13,943	100	%	$	14,649	100	%

The amount of the portfolio in each grading category may vary substantially from period to period resulting primarily from changes in the composition of the portfolio as a result of new investment, repayment and exit activities. In addition, changes in the grade of investments may be made to reflect our expectation of performance and changes in investment values.

Results of Operations

Comparison of the Three and Nine Months Ended September 30, 2024 and September 30, 2023

Revenues

Our investment income for the three and nine months ended September 30, 2024 and 2023 was as follows:


	Three Months Ended September 30,								Nine Months Ended September 30,
	2024				2023				2024				2023
	Amount		Percentage of Total Income		Amount		Percentage of Total Income		Amount		Percentage of Total Income		Amount		Percentage of Total Income
Interest income	$	290	65.8	%	$	316	67.9	%	$	915	69.6	%	$	963	69.6	%
Paid-in-kind interest income	66		15.0	%	58		12.5	%	144		11.0	%	156		11.3	%
Fee income	21		4.8	%	12		2.6	%	56		4.3	%	23		1.7	%
Dividend income	64		14.4	%	79		17.0	%	199		15.1	%	241		17.4	%
Total investment income(1)	$	441	100.0	%	$	465	100.0	%	$	1,314	100.0	%	$	1,383	100.0	%

___________

(1)Such revenues represent $365 and $395 of cash income earned as well as $76 and $70 in non-cash portions relating to accretion of discount and PIK interest for the three months ended September 30, 2024 and 2023, respectively, and represent $1,136 and $1,186 of cash income earned as well as $178 and $197 in non-cash portions relating to accretion of discount and PIK interest for the nine months ended September 30, 2024 and 2023, respectively. Cash flows related to such non-cash revenues may not occur for a number of reporting periods or years after such revenues are recognized.

The level of interest income we receive is generally related to the balance of income-producing investments, multiplied by the weighted average yield of our investments. Fee income is transaction based, and typically consists of amendment and consent fees, prepayment fees, structuring fees and other non-recurring fees. As such, fee income is generally dependent on new direct origination investments and the occurrence of events at existing portfolio companies resulting in such fees.

The decrease in interest and PIK income during the three and nine months ended September 30, 2024 compared to the three and nine months ended September 30, 2023 is primarily attributable to the repayment of higher yielding positions and lost interest income on certain assets that were placed on non-accrual status during the year ended December 31, 2023.

The increase in fee income for the three and nine months ended September 30, 2024 compared to the three and nine months ended September 30, 2023 is primarily attributable to increased origination activity during the three and nine months ended September 30, 2024.

The decrease in dividend income during the three and nine months ended September 30, 2024 compared to the three and nine months ended September 30, 2023 is primarily attributable to lower dividends on certain asset based finance investments during the three and nine months ended September 30, 2024.

Table of Contents

Expenses

Our operating expenses for the three and nine months ended September 30, 2024 and 2023 were as follows:


	Three Months Ended September 30,				Nine Months Ended September 30,
	2024		2023		2024		2023
Management fees	$	54	$	56	$	163	$	170
Subordinated income incentive fees	44		47		132		140
Administrative services expenses	2		3		7		10
Accounting and administrative fees	1		1		3		3
Interest expense	118		117		349		349
Other expenses	7		7		18		19
Total operating expenses	$	226	$	231	$	672	$	691

The following table reflects selected expense ratios as a percent of average net assets for the three and nine months ended September 30, 2024 and 2023:


	Three Months Ended September 30,				Nine Months Ended September 30,
	2024		2023		2024		2023
Ratio of operating expenses to average net assets	3.33	%	3.31	%	9.80	%	9.82	%






Ratio of incentive fees, interest expense and excise taxes to average net assets(1)	2.39	%	2.35	%	7.02	%	6.95	%
Ratio of net operating expenses, excluding certain expenses, to average net assets	0.94	%	0.96	%	2.78	%	2.87	%

__________

(1)Ratio data may be rounded in order to recompute the ending ratio of net operating expenses to average net assets or net operating expenses, excluding certain expenses, to average net assets.

The decrease in expenses during the three and nine months ended September 30, 2024 compared to the three and nine months ended September 30, 2023 can primarily be attributed to a decrease in subordinated income incentive fees and management fees as a result of the lower asset base and lower investment income as discussed above.

Incentive fees and interest expense, among other things, may increase or decrease our expense ratios relative to comparative periods depending on portfolio performance and changes in amounts outstanding under our financing arrangements and benchmark interest rates such as SOFR, among other factors.

Net Investment Income

Our net investment income totaled $215 ($0.77 per share) and $234 ($0.84 per share) for the three months ended September 30, 2024 and 2023, respectively. Our net investment income totaled $642 ($2.29 per share) and $692 ($2.47 per share) for the nine months ended September 30, 2024 and 2023, respectively.

The decrease in net investment income during the three and nine months ended September 30, 2024 compared to the three and nine months ended September 30, 2023 can primarily be attributed to lower investment income during the three and nine months ended September 30, 2024 as discussed above.

Net Realized Gains or Losses

Our net realized gains (losses) on investments, foreign currency forward contracts and foreign currency for the three and nine months ended September 30, 2024 and 2023 were as follows:


	Three Months Ended September 30,				Nine Months Ended September 30,
	2024		2023		2024		2023
Net realized gain (loss) on investments(1)	$	(43)	$	(66)	$	(350)	$	(338)

Net realized gain (loss) on foreign currency forward contracts	1		3		20		7

Net realized gain (loss) on foreign currency	(2)		1		(5)		4
Total net realized gain (loss)	$	(44)	$	(62)	$	(335)	$	(327)

______________

(1)We sold investments and received principal repayments, respectively, of $768 and $553 during the three months ended September 30, 2024 and $456 and $219 during the three months ended September 30, 2023. We sold investments and received principal repayments, respectively, of $2,103 and $2,409 during the nine months ended September 30, 2024 and $1,315 and $591 during the nine months ended September 30, 2023.

Table of Contents

Net Change in Unrealized Appreciation (Depreciation)

Our net change in unrealized appreciation (depreciation) on investments, foreign forward currency forward contracts and unrealized gain (loss) on foreign currency for the three and nine months ended September 30, 2024 and 2023 were as follows:


	Three Months Ended September 30,				Nine Months Ended September 30,
	2024		2023		2024		2023
Net change in unrealized appreciation (depreciation) on investments	$	22	$	79	$	160	$	237

Net change in unrealized appreciation (depreciation) on foreign currency forward contracts	(6)		—		(19)		(3)

Net change in unrealized gain (loss) on foreign currency	(27)		14		(10)		7
Total net change in unrealized appreciation (depreciation)	$	(11)	$	93	$	131	$	241

The net change in unrealized appreciation (depreciation) during the three and nine months ended September 30, 2024 was driven primarily by depreciation on several specific assets in the portfolio along with the conversion of unrealized depreciation to realized losses during the quarter. The net change in unrealized appreciation (depreciation) during the three and nine months ended September 30, 2023 was driven primarily by depreciation on several specific assets in the portfolio, partially offset by appreciation on several assets in the portfolio.

Net Increase (Decrease) in Net Assets Resulting from Operations

For the three months ended September 30, 2024, the net increase in net assets resulting from operations was $160 ($0.57 per share) compared to a net increase in net assets resulting from operations of $265 ($0.95 per share) during the three months ended September 30, 2023.

For the nine months ended September 30, 2024, the net increase in net assets resulting from operations was $438 ($1.56 per share) compared to a net increase in net assets resulting from operations of $606 ($2.16 per share) during the nine months ended September 30, 2023.

Financial Condition, Liquidity and Capital Resources

Overview

As of September 30, 2024, we had $371 in cash, cash equivalents and foreign currency, which we or our wholly-owned financing subsidiaries held in custodial accounts, and $3,537 in borrowings available under our financing arrangements, subject to borrowing base and other limitations. As of September 30, 2024, we also held broadly syndicated investments and opportunistic investments that we believe could be sold to create additional liquidity. As of September 30, 2024, we had unfunded debt investments with aggregate unfunded commitments of $1,600.5, unfunded equity/other commitments of $533.8 and unfunded commitments of $735.2 of COPJV. We maintain sufficient cash on hand, available borrowings and liquid securities to fund such unfunded commitments should the need arise.

We currently generate cash primarily from cash flows from fees, interest and dividends earned from our investments, as well as principal repayments and proceeds from sales of our investments. To seek to enhance our returns, we also employ leverage as market conditions permit and at the discretion of the Adviser, but in no event will leverage employed exceed the maximum amount permitted by the 1940 Act. Prior to June 14, 2019, in accordance with the 1940 Act, we were allowed to borrow amounts such that our asset coverage, calculated pursuant to the 1940 Act, was at least 200% after such borrowing. Effective June 15, 2019, our asset coverage requirement applicable to senior securities was reduced from 200% to 150%. As of September 30, 2024, the aggregate amount outstanding of the senior securities issued by us was $8.1 billion. As of September 30, 2024, our asset coverage was 183%. See “—Financing Arrangements.”

Prior to investing in securities of portfolio companies, we invest the cash received from fees, interest and dividends earned from our investments and principal repayments and proceeds from sales of our investments primarily in cash, cash equivalents, including money market funds, U.S. government securities, repurchase agreements and high-quality debt instruments maturing in one year or less from the time of investment, consistent with our BDC election and our election to be taxed as a RIC.

Table of Contents

Financing Arrangements

The following table presents summary information with respect to our outstanding financing arrangements as of September 30, 2024:


	As of September 30, 2024 (Unaudited)
Arrangement	Type of Arrangement	Rate	Amount Outstanding		Amount Available		Maturity Date
Ambler Credit Facility(2)	Revolving Credit Facility	SOFR+2.75%(1)	$	200	$	—	May 22, 2027
CCT Tokyo Funding Credit Facility(2)	Revolving Credit Facility	SOFR+1.90% - 2.05%(1)(3)	208		—		June 2, 2026
Darby Creek Credit Facility(2)	Revolving Credit Facility	SOFR+2.65%(1)	750		—		February 26, 2027
Meadowbrook Run Credit Facility(2)	Revolving Credit Facility	SOFR+2.70(1)	293		7		November 22, 2026
Senior Secured Revolving Credit Facility(2)	Revolving Credit Facility	SOFR+1.75% - 1.88%(1)(4)	1,039(5)		3,530(6)		October 31, 2028
1.650% Notes due 2024(7)	Unsecured Notes	1.65%	500		—		October 12, 2024
4.125% Notes due 2025(7)	Unsecured Notes	4.13%	470		—		February 1, 2025
4.250% Notes due 2025(7)	Unsecured Notes	4.25%	475		—		February 14, 2025
8.625% Notes due 2025(7)	Unsecured Notes	8.63%	250		—		May 15, 2025
3.400% Notes due 2026(7)	Unsecured Notes	3.40%	1,000		—		January 15, 2026
2.625% Notes due 2027(7)	Unsecured Notes	2.63%	400		—		January 15, 2027
3.250% Notes due 2027(7)	Unsecured Notes	3.25%	500		—		July 15, 2027
3.125% Notes due 2028(7)	Unsecured Notes	3.13%	750		—		October 12, 2028
7.875% Notes due 2029(7)	Unsecured Notes	7.88%	400		—		January 15, 2029
6.875% Notes due 2029(7)(8)	Unsecured Notes	6.88%	600		—		August 15, 2029
CLO-1 Notes(2)(9)	Collateralized Loan Obligation	3.01% - SOFR+1.85%(1)	249		—		January 15, 2031
Total			$	8,084	$	3,537

_______________

(1)The benchmark rate is subject to a 0% floor.

(2)The carrying amount outstanding under the facility approximates its fair value.

(3)As of September 30, 2024, there was $139 term loan outstanding at SOFR+1.90% and $69 revolving commitment outstanding at SOFR+2.05%.

(8)The carrying value of the 6.875% Notes due 2029 as of September 30, 2024 includes a $18 increase as a result of an effective hedge accounting relationship. See Note 7 for additional information.

See Note 9 to our unaudited consolidated financial statements included herein for additional information regarding our financing arrangements.

RIC Status and Distributions

We have elected to be subject to tax as a RIC under Subchapter M of the Code. In order to qualify for RIC tax treatment, we must, among other things, make distributions of an amount at least equal to 90% of our investment company taxable income, determined without regard to any deduction for distributions paid, each tax year. As long as the distributions are declared by the later of the fifteenth day of the tenth month following the close of a tax year or the due date of the tax return for such tax year, including extensions, distributions paid up to twelve months after the current tax year can be carried back to the prior tax year for determining the distributions paid in such tax year. We intend to make sufficient distributions to our stockholders to qualify for and maintain our

Table of Contents

RIC tax status each tax year. We are also subject to a 4% nondeductible federal excise tax on certain undistributed income unless we make distributions in a timely manner to our stockholders generally of an amount at least equal to the sum of (1) 98% of our net ordinary income (taking into account certain deferrals and elections) for the calendar year, (2) 98.2% of our capital gain net income, which is the excess of capital gains in excess of capital losses, or “capital gain net income” (adjusted for certain ordinary losses), for the one-year period ending October 31 of that calendar year and (3) any net ordinary income and capital gain net income for the preceding years that were not distributed during such years and on which we paid no U.S. federal income tax. Any distribution declared by us during October, November or December of any calendar year, payable to stockholders of record on a specified date in such a month and actually paid during January of the following calendar year, will be treated as if it had been paid by us, as well as received by our stockholders, on December 31 of the calendar year in which the distribution was declared. We can offer no assurance that we will achieve results that will permit us to pay any cash distributions. If we issue senior securities, we will be prohibited from making distributions if doing so causes us to fail to maintain the asset coverage ratios stipulated by the 1940 Act or if distributions are limited by the terms of any of our borrowings.

Subject to applicable legal restrictions and the sole discretion of our board of directors, we intend to authorize, declare and pay regular cash distributions on a quarterly basis. We will calculate each stockholder’s specific distribution amount for the period using record and declaration dates and each stockholder’s distributions will begin to accrue on the date that shares of our common stock are issued to such stockholder. From time to time, we may also pay special interim distributions in the form of cash or shares of our common stock at the discretion of our board of directors.

During certain periods, our distributions may exceed our earnings. As a result, it is possible that a portion of the distributions we make may represent a return of capital. A return of capital generally is a return of a stockholder’s investment rather than a return of earnings or gains derived from our investment activities. Each year a statement on Form 1099-DIV identifying the sources of the distributions will be mailed to our stockholders. No portion of the distributions paid during the nine months ended September 30, 2024 or 2023 represented a return of capital.

We intend to make our regular distributions in the form of cash, out of assets legally available for distribution, except for those stockholders who receive their distributions in the form of shares of our common stock under the DRP. Any distributions reinvested under the plan will nevertheless remain taxable to a U.S. stockholder.

The following tables reflect the distributions per share that we have declared on our common stock during the nine months ended September 30, 2024 and 2023:

For the Nine Months Ended

September 30, 2024

Date Declared

Dividend

Record Date

Payment Date

Dividend per Share

November 2, 2023

Special

February 14, 2024

February 28, 2024

0.05

February 20, 2024

Base

March 13, 2024

April 2, 2024

0.64

February 20, 2024

Supplemental

March 13, 2024

April 2, 2024

0.06

November 2, 2023

Special

May 15, 2024

May 29, 2024

0.05

May 2, 2024

Base

June 12, 2024

July 2, 2024

0.64

May 2, 2024

Supplemental

June 12, 2024

July 2, 2024

0.06

July 31, 2024

Base

September 11, 2024

October 2, 2024

0.64

July 31, 2024

Supplemental

September 11, 2024

October 2, 2024

0.06

Total Dividends Declared

2.20

For the Nine Months Ended

September 30, 2023

Date Declared

Dividend

Record Date

Payment Date

Dividend per Share

February 21, 2023

Base

March 15, 2023

April 3, 2023

0.64

February 21, 2023

Supplemental

March 15, 2023

April 3, 2023

0.06

May 4, 2023

Special

May 17, 2023

May 31, 2023

0.05

May 4, 2023

Base

June 14, 2023

July 5, 2023

0.64

May 4, 2023

Supplemental

June 14, 2023

July 5, 2023

0.06

May 4, 2023

Special

August 16, 2023

August 30, 2023

0.05

August 3, 2023

Base

September 13, 2023

October 3, 2023

0.64

August 3, 2023

Supplemental

September 13, 2023

October 3, 2023

0.06

Total Dividends Declared

2.20

Table of Contents

See Note 5 to our unaudited consolidated financial statements included herein for additional information regarding our distributions.

Recent Developments

None.

Critical Accounting Policies and Estimates

Our financial statements are prepared in conformity with GAAP, which requires us to make estimates and assumptions that affect the reported amounts of assets and liabilities at the date of the financial statements and the reported amounts of revenues and expenses during the reporting periods. Management has utilized available information, including our past history, industry standards and the current economic environment, among other factors, in forming the estimates and judgments, giving due consideration to materiality. Actual results may differ from these estimates. In addition, other companies may utilize different estimates, which may impact the comparability of our results of operations to those of companies in similar businesses. Understanding our accounting policies and the extent to which we use management judgment and estimates in applying these policies is integral to understanding our financial statements. We describe our most significant accounting policies in “Note 2. Summary of Significant Accounting Policies” in our consolidated financial statements. Critical accounting policies are those that require the application of management’s most difficult, subjective or complex judgments, often because of the need to make estimates about the effect of matters that are inherently uncertain and that may change in subsequent periods. We evaluate our critical accounting estimates and judgments required by our policies on an ongoing basis and update them as necessary based on changing conditions. We have identified one of our accounting policies, valuation of portfolio investments, specifically the valuation of Level 3 investments, as critical because it involves significant judgments and assumptions about highly complex and inherently uncertain matters, and the use of reasonably different estimates and assumptions could have a material impact on our reported results of operations or financial condition. As we execute our operating plans, we will describe additional critical accounting policies in the notes to our future financial statements in addition to those discussed below.

Valuation of Portfolio Investments

Our board of directors is responsible for overseeing the valuation of our portfolio investments at fair value as determined in good faith pursuant to the Adviser’s valuation policy. As permitted by Rule 2a-5 of the 1940 Act, our board of directors has designated the Adviser as our valuation designee with day-to-day responsibility for implementing the portfolio valuation process set forth in the Adviser’s valuation policy.

Accounting Standards Codification Topic 820, Fair Value Measurements and Disclosure, or ASC Topic 820, issued by the FASB clarifies the definition of fair value and requires companies to expand their disclosure about the use of fair value to measure assets and liabilities in interim and annual periods subsequent to initial recognition. ASC Topic 820 defines fair value as the price that would be received from the sale of an asset or paid to transfer a liability in an orderly transaction between market participants at the measurement date. ASC Topic 820 also establishes a three-tier fair value hierarchy, which prioritizes the inputs used in measuring fair value. These tiers include: Level 1, defined as observable inputs such as quoted prices in active markets for identical securities; Level 2, which includes inputs such as quoted prices for similar securities in active markets and quoted prices for identical securities where there is little or no activity in the market; and Level 3, defined as unobservable inputs for which little or no market data exists, therefore requiring an entity to develop its own assumptions.

The Adviser determines the fair value of our investment portfolio each quarter. Securities that are publicly-traded with readily available market prices will be valued at the reported closing price on the valuation date. Securities that are not publicly-traded with readily available market prices will be valued at fair value as determined in good faith by the Adviser. In connection with that determination, the Adviser will prepare portfolio company valuations which are based on relevant inputs, including, but not limited to, indicative dealer quotes, values of like securities, recent portfolio company financial statements and forecasts, and valuations prepared by independent third-party pricing and valuation services.

With respect to investments for which market quotations are not readily available, we undertake a multi-step valuation process each quarter, as described below:

•our quarterly fair valuation process begins by the Adviser facilitating the delivery of updated quarterly financial and other information relating to each investment to an independent third-party pricing or valuation service;

•the independent third-party pricing or valuation service then reviews and analyzes the information, along with relevant market and economic data, and determines proposed valuations for each portfolio company or investment according to the valuation methodologies in the Adviser’s valuation policy and communicates the information to the Adviser in the form of a valuation range for Level 3 assets;

Table of Contents

•the Adviser then reviews the preliminary valuation information for each portfolio company or investment and provides feedback about the accuracy, completeness and timeliness of the valuation-related inputs considered by the independent third-party pricing or valuation service and any suggested revisions thereto prior to the independent third-party pricing or valuation service finalizing its valuation range;

•the Adviser then provides the valuation committee with its valuation determinations and valuation-related information for each portfolio company or investment, along with any applicable supporting materials; and other information that is relevant to the fair valuation process as required by the Adviser’s board reporting obligations;

•the valuation committee meets with the Adviser to receive the relevant quarterly reporting from the Adviser and to discuss any questions from the valuation committee in connection with the valuation committee's role in overseeing the fair valuation process; and

•following the completion of its fair value oversight activities, the valuation committee (with the assistance of the Adviser) provides our board of directors with a report regarding the quarterly valuation process.

In circumstances where the Adviser deems appropriate, the Adviser’s internal valuation team values certain investments. When performing the internal valuations, the Adviser utilizes similar valuation techniques as an independent third-party pricing service would use. Such valuations are approved by an internal valuation committee of the Adviser, as well as the valuation committee of the board of directors, as described above.

Determination of fair value involves subjective judgments and estimates. Accordingly, the notes to our consolidated financial statements refer to the uncertainty with respect to the possible effect of such valuations and any change in such valuations on our consolidated financial statements. In making its determination of fair value, the Adviser may use any independent third-party pricing or valuation services for which it has performed the appropriate level of due diligence. However, the Adviser is not required to determine fair value in accordance with the valuation provided by any single source, and may use any relevant data, including information sourced by the Adviser or provided by any independent third-party valuation or pricing service that the Adviser deems to be reliable in determining fair value under the circumstances. Below is a description of factors that the Adviser and any independent third-party valuation services may consider when determining the fair value of our investments.

The valuation methods utilized for each portfolio company may vary depending on industry and company-specific considerations. Typically, the first step is to make an assessment as to the enterprise value of the portfolio company's business in order to establish whether the portfolio company's enterprise value is greater than the amount of its debt as of the valuation date. This analysis helps to determine a risk profile for the applicable portfolio company and its related investments, and the appropriate valuation methodology to utilize as part of the security valuation analysis. The enterprise valuation may be determined using a market or income approach.

Valuation of fixed income investments, such as loans and debt securities, depends upon a number of factors, including prevailing interest rates for like securities, expected volatility in future interest rates, call features, put features and other relevant terms of the debt. For investments without readily available market prices, the Adviser may incorporate these factors into discounted cash flow models to arrive at fair value. Various methods may be used to determine the appropriate discount rate in a discounted cash flow model.

Other factors that may be considered include the borrower’s ability to adequately service its debt, the fair market value of the borrower in relation to the face amount of its outstanding debt and the quality of collateral securing the debt investments.

For convertible debt securities, fair value generally approximates the fair value of the debt plus the fair value of an option to purchase the underlying security (i.e., the security into which the debt may convert) at the conversion price. To value such an option, a standard option pricing model may be used.

Our equity interests in portfolio companies for which there is no liquid public market are valued at fair value. Generally, the value of our equity interests in public companies for which market quotations are readily available is based upon the most recent closing public market price.

When we receive warrants or other equity securities at nominal or no additional cost in connection with an investment in a debt security, the cost basis in the investment will be allocated between the debt securities and any such warrants or other equity securities received at the time of origination. The Adviser subsequently values these warrants or other equity securities received at their fair value.

See Note 8 to our unaudited consolidated financial statements included herein for additional information regarding the fair value of our financial instruments.

Table of Contents

Contractual Obligations

We have entered into agreements with the Adviser to provide us with investment advisory and administrative services. Payments for investment advisory services under the investment advisory agreement are equal to (a) an annual base management fee based on the average weekly value of our gross assets (excluding cash and cash equivalents) and (b) an incentive fee based on our performance. The Adviser is reimbursed for administrative expenses incurred on our behalf. See Note 4 to our unaudited consolidated financial statements included herein for a discussion of these agreements and for the amount of fees and expenses accrued under these agreements during the nine months ended September 30, 2024 and 2023.

Off-Balance Sheet Arrangements

We currently have no off-balance sheet arrangements, including any risk management of commodity pricing or other hedging practices.

Item 3. Quantitative and Qualitative Disclosures About Market Risk.

Interest Rate Risk

We are subject to financial market risks, including changes in interest rates. As of September 30, 2024, 68.6% of our portfolio investments (based on fair value) were debt investments paying variable interest rates and 8.2% were debt investments paying fixed interest rates while 15.8% were other income producing investments, 5.7% consisted of non-income producing investments, and the remaining 1.7% consisted of investments on non-accrual status. A rise in the general level of interest rates can be expected to lead to higher interest rates applicable to any variable rate investments we hold and to declines in the value of any fixed rate investments we hold. However, many of our variable rate investments provide for an interest rate floor, which may prevent our interest income from increasing until benchmark interest rates increase beyond a threshold amount. To the extent that a substantial portion of our investments may be in variable rate investments, an increase in interest rates beyond this threshold would make it easier for us to meet or exceed the hurdle rate applicable to the subordinated incentive fee on income, and may result in a substantial increase in our net investment income and to the amount of incentive fees payable to the Adviser with respect to our increased pre-incentive fee net investment income.

Pursuant to the terms of the Ambler Credit Facility, CCT Tokyo Funding Credit Facility, Darby Creek Credit Facility, Meadowbrook Run Credit Facility, Senior Secured Revolving Credit Facility and the CLO-1 Notes, we borrow at a floating rate based on a benchmark interest rate. Under the indentures governing the 1.650% notes, the 4.125% notes, the 4.250% notes, the 8.625% notes, the 3.400% notes, the 2.625% notes, the 3.250% notes, the 3.125% notes, the 7.875% notes and the 6.875% notes, we pay interest to the holders of such notes at a fixed rate. To the extent that any present or future credit facilities or other financing arrangements that we or any of our subsidiaries enter into are based on a floating interest rate, we will be subject to risks relating to changes in market interest rates. In periods of rising interest rates when we or our subsidiaries have such debt outstanding, or financing arrangements in effect, our interest expense would increase, which could reduce our net investment income, especially to the extent we hold fixed rate investments. To hedge the risks associated with a changing interest rate environment, the Company utilizes interest rate swap strategies. For more information on the Company’s swap strategies, please see Note 2 and Note 7.

Table of Contents

The following table shows the effect over a twelve month period of changes in interest rates on our interest income, interest expense and net interest income, assuming no changes in the composition of our investment portfolio, including the accrual status of our investments, and our financing arrangements in effect as of September 30, 2024 (dollar amounts are presented in millions):


Basis Point Change in Interest Rates	Increase (Decrease) in Interest Income(1)		Increase (Decrease) in Interest Expense(2)		Increase (Decrease) in Net Interest Income		Percentage Change in Net Interest Income
Down 250 basis points	$	(242)	$	(72)	$	(170)	(19.1)	%
Down 200 basis points	(194)		(58)		(136)		(15.3)	%
Down 150 basis points	(145)		(43)		(102)		(11.5)	%
Down 100 basis points	(97)		(29)		(68)		(7.6)	%
Down 50 basis points	(48)		(14)		(34)		(3.8)	%
Up 50 basis points	48		14		34		3.8	%
Up 100 basis points	97		29		68		7.6	%
Up 150 basis points	145		43		102		11.5	%
Up 200 basis points	194		58		136		15.3	%
Up 250 basis points	242		72		170		19.1	%

_______________

(1)Assumes no defaults or prepayments by portfolio companies over the next twelve months.

(2)Assumes current debt outstanding as of September 30, 2024, and no changes over the next twelve months. Includes the affect of interest rate swaps designed as hedging instruments.

We expect that our long-term investments will be financed primarily with equity and debt. If deemed prudent, we may use interest rate risk management techniques in an effort to minimize our exposure to interest rate fluctuations. These techniques may include various interest rate hedging activities to the extent permitted by the 1940 Act. Adverse developments resulting from changes in interest rates or hedging transactions could have a material adverse effect on our business, financial condition and results of operations.

Foreign Currency Risk

From time to time, we may make investments that are denominated in a foreign currency that are subject to the effects of exchange rate movements between the foreign currency of each such investment and the U.S. dollar, which may affect future fair values and cash flows, as well as amounts translated into U.S. dollars for inclusion in our consolidated financial statements.

The table below presents the effect that a 10% immediate, unfavorable change in the foreign currency exchange rates (i.e. strengthening of the U.S. dollar) would have on the fair value of our investments denominated in foreign currencies as of September 30, 2024, by foreign currency, all other valuation assumptions remaining constant. In addition, the table below presents the par value of our investments denominated in foreign currencies and the notional amount of foreign currency forward contracts in local currency in place as of September 30, 2024 to hedge against foreign currency risks.


	Investments Denominated in Foreign Currencies As of September 30, 2024								Economic Hedging As of September 30, 2024
	Cost in Local Currency		Cost in US$		Fair Value		Reduction in Fair Value as of September 30, 2024 if 10% Adverse Change in Exchange Rate(1)		Net Foreign Currency Hedge Amount in Local Currency		Net Foreign Currency Hedge Amount in U.S. Dollars
Australian Dollars	A$	1.4	$	1.0	$	1.1	$	0.1	A$	1.4	$	1.0
British Pound Sterling	£	147.9	198.1		208.6		20.9		£	46.5	62.3
Canadian Dollars	$	2.2	1.6		1.6		0.2		$	0.8	0.6
Euros	€	452.0	503.7		472.0		47.2		€	4.8	5.3
Icelandic Krona	ISK	—	—		—		—		ISK	—	—

Swedish Krona	SEK	1,000.3	98.6		93.7		9.4		SEK	752.4	73.9
Total			$	803.0	$	777.0	$	77.8			$	143.1

_______________

(1)Excludes effect, if any, of any foreign currency hedges.

As illustrated in the table above, we use derivative instruments from time to time, including foreign currency forward contracts and cross currency swaps, to manage the impact of fluctuations in foreign currency exchange rates. In addition, we have the ability to borrow in foreign currencies under our Senior Secured Revolving Credit Facility, which provides a natural hedge with regard to changes in exchange rates between the foreign currencies and U.S. dollar and reduces our exposure to foreign exchange rate

Table of Contents

differences. We are typically a net receiver of these foreign currencies as related for our international investment positions, and, as a result, our investments denominated in foreign currencies, to the extent not hedged, benefit from a weaker U.S. dollar and are adversely affected by a stronger U.S. dollar.

As of September 30, 2024, the net contractual amount of our foreign currency forward contracts totaled $143.1, all of which related to hedging of our foreign currency denominated debt investments. As of September 30, 2024, we had outstanding borrowings denominated in foreign currencies of €464, CAD3 and £146 under our Senior Secured Revolving Credit Facility.

In addition, we may have risk regarding portfolio valuation. See “Item 2. Management’s Discussion and Analysis of Financial Condition and Results of Operations—Critical Accounting Policies—Valuation of Portfolio Investments.”

Table of Contents

Item 4. Controls and Procedures.

Evaluation of Disclosure Controls and Procedures

As required by Rule 13a-15(b) under the Exchange Act, we carried out an evaluation, under the supervision and with the participation of our management, including the chief executive officer and chief financial officer, of the effectiveness of the design and operation of our disclosure controls and procedures as of September 30, 2024.

Based on the foregoing, our chief executive officer and chief financial officer concluded that our disclosure controls and procedures were effective to provide reasonable assurance that we would meet our disclosure obligations.

Changes in Internal Control Over Financial Reporting

There was no change in our internal control over financial reporting (as defined in Rules 13a-15(f) or 15d-15(f) of the Exchange Act) that occurred during the three month period ended September 30, 2024 that has materially affected, or is reasonably likely to materially affect, our internal control over financial reporting.

Table of Contents

PART II—OTHER INFORMATION

Item 1. Legal Proceedings.

We are not currently subject to any material legal proceedings, nor, to our knowledge, is any material legal proceeding threatened against us. From time to time, we may be party to certain legal proceedings in the ordinary course of business, including proceedings relating to the enforcement of our rights under contracts with our portfolio companies. While the outcome of any legal proceedings cannot be predicted with certainty, we do not expect that these proceedings will have a material adverse effect upon our financial condition or results of operations.

Item 1A. Risk Factors.

In addition to the other information set forth in this Quarterly Report on Form 10-Q, you should carefully consider the risk factors that appeared under Item 1A. “Risk Factors” in our most recent Annual Report on Form 10-K. There are no material changes from the risk factors included within our most recent Annual Report on Form 10-K and Quarterly Reports on Form 10-Q.

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

Share Repurchase Program

In November 2020, the Company’s board of directors authorized a stock repurchase program, which went into effect in September 2021, or the Share Repurchase Program. Under the Share Repurchase Program originally approved by the Company's board of directors, the Company was permitted to repurchase up to $100 in the aggregate of its outstanding common stock in the open market at prices below the then-current net asset value per share. On September 15, 2022, the program expired and was terminated pursuant to the terms of the program. On October 31, 2022, the board of directors approved a renewal of the Share Repurchase Program. The program provided for aggregate purchases of the Company’s common stock in amounts up to $54, which was the aggregate amount remaining of the $100 amount originally approved by the board of directors.

During the nine months ended September 30, 2023, the Company repurchased 1,665,317 shares of common stock pursuant to the Share Repurchase Program at an average price per share (inclusive of commissions paid) of $18.89 (totaling $32). The Share Repurchase Program has concluded since the aggregate repurchase amount under the program has been expended.

Affiliate Purchaser Programs

As previously disclosed, certain affiliates of the owners of the Adviser committed $100 to a $350 investment vehicle, or the Affiliated Purchaser, that may invest from time to time in shares of the Company. In September 2021, that investment vehicle entered into a written trading plan with a third-party broker in accordance with Rule 10b5-1 and Rule 10b-18 promulgated under the Exchange Act, or the September 2021 Affiliated Purchaser Program, to facilitate the purchase of shares of our common stock pursuant to the terms and conditions of such plan. The September 2021 Affiliated Purchaser Program provided for the purchase of up to $100 worth of shares of our common stock, subject to the limitations provided therein. The September 2021 Affiliated Purchaser Program has concluded since the aggregate repurchase amount under the plan has been expended.

In December 2021, that investment vehicle entered into a written trading plan with a third-party broker in accordance with Rule 10b5-1 and Rule 10b-18 promulgated under the Exchange Act, or the December 2021 Affiliated Purchaser Program, to facilitate the purchase of shares of our common stock pursuant to the terms and conditions of such plan. The December 2021 Affiliated Purchaser Program provided for the purchase of up to $70 worth of shares of our common stock, subject to the limitations provided therein. The December 2021 Affiliated Purchaser Program has concluded since the aggregate repurchase amount under the plan has been expended.

In September 2022, that investment vehicle entered into a written trading plan with a third-party broker in accordance with Rule 10b5-1 and Rule 10b-18 promulgated under the Exchange Act, or the September 2022 Affiliated Seller Program, to facilitate the sale of shares of our common stock pursuant to the terms and conditions of such plan. The September 2022 Affiliated Seller Program provided for the sale of up to 18.7 million shares of our common stock, subject to the limitations provided therein. The September 2022 Affiliated Seller Program has concluded since the aggregate sale amount under the plan has been expended.

In August 2023, that investment vehicle entered into a written trading plan with a third-party broker in accordance with Rule 10b5-1 and Rule 10b-18 promulgated under the Exchange Act, or the August 2023 Affiliated Seller Program, to facilitate the sale of shares of our common stock pursuant to the terms and conditions of such plan. The August 2023 Affiliated Seller Program provided for the sale of up to 16.4 million shares of our common stock, subject to the limitations provided therein. The August 2023 Affiliated Seller Program has concluded since the aggregate sale amount under the plan has been expended.

Table of Contents

In March 2024, that investment vehicle entered into a written trading plan with a third-party broker in accordance with Rule 10b5-1 and Rule 10b-18 promulgated under the Exchange Act, or the March 2024 Affiliated Seller Program, to facilitate the sale of shares of our common stock pursuant to the terms and conditions of such plan. The March 2024 Affiliated Seller Program provided for the sale of up to 3.8 million shares of our common stock, subject to the limitations provided therein. The March 2024 Affiliated Seller Program has concluded since the aggregate sale amount under the plan has been expended.

The table below provides information concerning purchases of our shares of common stock by or on behalf of the Company or any “affiliated purchaser,” as defined by Rule 10b-18(a)(3) promulgated under the Exchange Act during the quarterly period ended September 30, 2024. Dollar amounts in the table below and the related notes are presented in millions, except for share and per share amounts.

Period

Total Number of Shares Purchased

Average Price Paid per Share(1)

Total Number of Shares Purchased as Part of Publicly Announced Plans or Programs(2)

Maximum Number (or Approximate Dollar Value) of Shares that May Yet Be Purchased Under the Plans or Programs

July 1, 2024 through July 31, 2024

—

August 1, 2024 through August 31, 2024

—

September 1, 2024 through September 30, 2024

—

___________

(1)Amount includes commissions paid.

(2)Includes amounts pursuant to the Share Repurchase Program and the Affiliated Purchaser Program.

Item 3. Defaults upon Senior Securities.

Not applicable.

Item 4. Mine Safety Disclosures.

Not applicable.

Item 5. Other Information.

Rule 10b5-1 Trading Plans

During the fiscal quarter ended September 30, 2024, none of our directors or executive officers adopted or terminated any contract, instruction or written plan for the purchase or sale of our securities to satisfy the affirmative defense conditions of Exchange Act Rule 10b5-1(c) or any “non-Rule 10b5-1 trading arrangement.”

Table of Contents

Item 6. Exhibits


















































































































































































































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 and Chief Financial Officer pursuant to Section 1350, Chapter 63 of Title 18, United States Code, as adopted pursuant to Section 906 of the Sarbanes-Oxley Act of 2002.

101.INS*						Inline XBRL Instance Document

101.SCH*						Inline XBRL Taxonomy Extension Schema Document

101.CAL*						Inline XBRL Taxonomy Extension Calculation Linkbase Document

101.DEF*						Inline XBRL Taxonomy Extension Definition Linkbase Document

101.LAB*						Inline XBRL Taxonomy Extension Label Linkbase Document

101.PRE*						Inline XBRL Taxonomy Extension Presentation Linkbase Document

104						Cover Page Interactive Data File (embedded within the Inline XBRL document)

*Filed herewith.

†Pursuant to Item 601(a)(5) of Regulation S-K, certain exhibits and schedules have been omitted. The registrant hereby agrees to furnish supplementally a copy of any omitted attachment to the SEC upon request.

Table of Contents

SIGNATURES

Pursuant to the requirements of the Securities Exchange Act of 1934, the registrant has duly caused this quarterly report to be signed on its behalf by the undersigned, thereunto duly authorized on November 6, 2024.


FS KKR CAPITAL CORP.

By:			/s/ Michael C. Forman
			Michael C. Forman Chief Executive Officer (Principal Executive Officer)

By:			/s/ Steven Lilly
			Steven Lilly Chief Financial Officer (Principal Financial Officer)

By:			/s/ William Goebel
			William Goebel Chief Accounting Officer

Document

Exhibit 31.1

CERTIFICATION

I, Michael C. Forman, certify that:

1. I have reviewed this quarterly report on Form 10-Q of FS KKR Capital Corp.;

2. Based on my knowledge, this report does not contain any untrue statement of a material fact or omit to state a material fact necessary to make the statements made, in light of the circumstances under which such statements were made, not misleading with respect to the period covered by this report;

3. Based on my knowledge, the financial statements, and other financial information included in this report, fairly present in all material respects the financial condition, results of operations and cash flows of the registrant as of, and for, the periods presented in this report;

4. The registrant’s other certifying officer and I are responsible for establishing and maintaining disclosure controls and procedures (as defined in Exchange Act Rules 13a-15(e) and 15d-15(e)) and internal control over financial reporting (as defined in Exchange Act Rules 13a-15(f) and 15d-15(f)) for the registrant and have:

a. Designed such disclosure controls and procedures, or caused such disclosure controls and procedures to be designed under our supervision, to ensure that material information relating to the registrant, including its consolidated subsidiaries, is made known to us by others within those entities, particularly during the period in which this report is being prepared;

b. Designed such internal control over financial reporting, or caused such internal control over financial reporting to be designed under our supervision, to provide reasonable assurance regarding the reliability of financial reporting and the preparation of financial statements for external purposes in accordance with generally accepted accounting principles;

c. Evaluated the effectiveness of the registrant’s disclosure controls and procedures and presented in this report our conclusions about the effectiveness of the disclosure controls and procedures, as of the end of the period covered by this report based on such evaluation; and

d. Disclosed in this report any change in the registrant’s internal control over financial reporting that occurred during the registrant’s most recent fiscal quarter (the registrant’s fourth fiscal quarter in the case of an annual report) that has materially affected, or is reasonably likely to materially affect, the registrant’s internal control over financial reporting; and

5. The registrant’s other certifying officer and I have disclosed, based on our most recent evaluation of internal control over financial reporting, to the registrant’s auditors and the audit committee of the registrant’s board of directors (or persons performing the equivalent functions):

a. All significant deficiencies and material weaknesses in the design or operation of internal control over financial reporting which are reasonably likely to adversely affect the registrant’s ability to record, process, summarize and report financial information; and

b. Any fraud, whether or not material, that involves management or other employees who have a significant role in the registrant’s internal control over financial reporting.

Date: November 6, 2024


/s/ Michael C. Forman
Michael C. Forman Chief Executive Officer

Document

Exhibit 31.2

CERTIFICATION

I, Steven Lilly certify that:

1. I have reviewed this quarterly report on Form 10-Q of FS KKR Capital Corp.;

b. Any fraud, whether or not material, that involves management or other employees who have a significant role in the registrant’s internal control over financial reporting.

Date: November 6, 2024


/s/ Steven Lilly
Steven Lilly Chief Financial Officer

Document

Exhibit 32.1

CERTIFICATION of CEO and CFO PURSUANT TO

18 U.S.C. SECTION 1350,

AS ADOPTED PURSUANT TO

SECTION 906 OF THE SARBANES‑OXLEY ACT OF 2002

In connection with the Quarterly Report on Form 10-Q of FS KKR Capital Corp. (the “Company”) for the three months ended September 30, 2024 as filed with the Securities and Exchange Commission on the date hereof (the “Form 10-Q”), Michael C. Forman, as Chief Executive Officer of the Company, and Steven Lilly, as Chief Financial Officer of the Company, each hereby certifies, pursuant to 18 U.S.C. Section 1350, as adopted pursuant to Section 906 of the Sarbanes-Oxley Act of 2002, that, to my knowledge:

•the Form 10-Q of the Company fully complies with the requirements of Section 13(a) or 15(d) of the Securities Exchange Act of 1934 (15 U.S.C. 78m or 78o(d)); and

•the information contained in the Form 10-Q fairly presents, in all material respects, the financial condition and results of operations of the Company.


			Dated: November 6, 2024
			/s/ Michael C. Forman
			Michael C. Forman Chief Executive Officer
			/s/ Steven Lilly
			Steven Lilly Chief Financial Officer