Edgar Filing: TCP Capital Corp.

UNITED STATES

SECURITIES AND EXCHANGE COMMISSION

WASHINGTON, DC 20549

FORM 10-Q

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

For the Quarter Ended September 30, 2013

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

Commission File Number: 814-00899

TCP CAPITAL CORP.

(Exact Name of Registrant as Specified in Charter)

Delaware

56-2594706

(State or Other Jurisdiction

of Incorporation)

(IRS Employer

Identification No.)

2951 28^th Street, Suite 1000

Santa Monica, California

90405

(Address of Principal Executive Offices)

(Zip Code)

Registrant’s telephone number, including area code (310) 566-1000

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

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

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

Large accelerated filer ¨		Accelerated filer ¨

Non-accelerated filer x		Smaller Reporting company ¨

Indicate by check mark whether the registrant is a shell company (as defined in Rule 12b-2 of the Exchange Act).

Yes ¨ No x

The number of shares of the Registrant’s common stock, $0.001 par value, outstanding as of November 7, 2013 was 31,024,802.

Table of Contents

TCP CAPITAL CORP.

FORM 10-Q FOR THE QUARTER ENDED SEPTEMBER 30, 2013

TABLE OF CONTENTS

		Page
Part I.	Financial Information

Item 1.	Financial Statements
	Consolidated Statements of Assets and Liabilities as of September 30, 2013 (unaudited) and December 31, 2012	2
	Consolidated Statements of Investments as of September 30, 2013 (unaudited) and December 31, 2012	3
	Consolidated Statements of Operations for the three and nine months ended September 30, 2013 (unaudited) and September 30, 2012 (unaudited)	15
	Consolidated Statements of Changes in Net Assets for the nine months ended September 30, 2013 (unaudited) and year ended December 31, 2012	16
	Consolidated Statements of Cash Flows for the nine months ended September 30, 2013 (unaudited) and September 30, 2012 (unaudited)	17
	Notes to Consolidated Financial Statements (unaudited)	18
	Consolidated Schedule of Changes in Investments in Affiliates for the nine months ended September 30, 2013 (unaudited) and year ended December 31, 2012	35
	Consolidated Schedule of Restricted Securities of Unaffiliated Issuers as of September 30, 2013 (unaudited) and December 31, 2012	37
	Consolidating Statement of Assets and Liabilities as of September 30, 2013 (unaudited) and December 31, 2012	38
	Consolidating Statement of Operations for the nine months ended September 30, 2013 (unaudited) and September 30, 2012 (unaudited)	40

Item 2.	Management’s Discussion and Analysis of Financial Condition and Results of Operations	42

Item 3.	Quantitative and Qualitative Disclosures About Market Risk	54

Item 4.	Controls and Procedures	55

Part II.	Other Information

Item 1.	Legal Proceedings	55

Item 1A.	Risk Factors	55

Item 2.	Unregistered Sales of Equity Securities and Use of Proceeds	55

Item 3.	Defaults upon Senior Securities	55

Item 4.	Mine Safety Disclosures	55

Item 5.	Other Information	55

Item 6.	Exhibits	55

TCP Capital Corp.

Consolidated Statements of Assets and Liabilities

	September 30, 2013			December 31, 2012
	(unaudited)
Assets
Investments, at fair value:
Unaffiliated issuers (cost of $690,002,299 and $508,302,758, respectively)	$	633,694,938		$	440,772,190
Controlled companies (cost of $43,182,589 and $44,964,189 respectively)		19,657,258			22,489,208
Other affiliates (cost of $53,463,548 and $55,803,421, respectively)		50,743,291			54,421,689
Total investments (cost of $786,648,436 and $609,070,368, respectively)		704,095,487			517,683,087

Cash and cash equivalents		12,566,659			18,035,189
Accrued interest income:
Unaffiliated issuers		6,385,367			4,039,149
Controlled companies		44,775			53,524
Other affiliates		803,786			482,634
Deferred debt issuance costs		3,284,278			696,018
Receivable for investments sold		1,287,801			7,727,415
Unrealized appreciation on swaps		52,694			179,364
Options (cost $51,750)		19,152			-
Prepaid expenses and other assets		716,981			345,722
Total assets		729,256,980			549,242,102

Liabilities
Debt		150,000,000			74,000,000
Payable for investments purchased		36,918,454			21,814,819
Incentive allocation payable		2,694,156			-
Interest payable		289,907			119,233
Payable to the Investment Manager		280,451			109,200
Accrued expenses and other liabilities		2,158,495			2,685,015
Total liabilities		192,341,463			98,728,267

Preferred equity facility
Series A preferred limited partner interests in Special Value Continuation Partners, LP; $20,000/interest liquidation preference; 6,700 interests authorized, issued and outstanding		134,000,000			134,000,000
Accumulated dividends on Series A preferred equity facility		534,213			526,285
Total preferred limited partner interests		134,534,213			134,526,285

Non-controlling interest
General Partner interest in Special Value Continuation Partners, LP		877,563			-

Net assets applicable to common shareholders	$	401,503,741		$	315,987,550

Composition of net assets applicable to common shareholders
Common stock, $0.001 par value; 200,000,000 shares authorized, 26,654,802 and 21,477,628 shares issued and outstanding as of September 30, 2013 and December 31, 2012, respectively		26,655			21,478
Paid-in capital in excess of par		522,441,180			444,234,060
Accumulated net investment income		25,069,435			22,526,179
Accumulated net realized losses		(62,109,479	)		(59,023,861	)
Accumulated net unrealized depreciation		(83,046,487	)		(91,770,306	)
Non-controlling interest		(877,563	)		-
Net assets applicable to common shareholders	$	401,503,741		$	315,987,550

Net assets per share	$	15.06		$	14.71

See accompanying notes.

TCP Capital Corp.

Consolidated Statement of Investments (Unaudited)

September 30, 2013

Showing Percentage of Total Cash and Investments of the Company

							Percent of
	Principal				Fair		Cash and
Investment	Amount		Cost		Value		Investments

Debt Investments (92.85%)
*Bank Debt (76.59%) ⁽¹⁾*
Accounting, Tax Preparation, Bookkeeping, and Payroll Services (1.16%)
Expert Global Solutions, LLC, Senior Secured 1st Lien Term Loan B, LIBOR + 7.25%, 1.25% LIBOR Floor, due 4/3/18	$	704,837	$	702,697	$	718,934		0.10	%
Expert Global Solutions, LLC, Senior Secured 2nd Lien Term Loan, LIBOR + 11%, 1.5% LIBOR Floor, due 10/3/18	$	7,434,877		7,220,292		7,561,270		1.06	%
Total Accounting, Tax Preparation, Bookkeeping, and Payroll Services				7,922,989		8,280,204

Artificial Synthetic Fibers and Filaments Manufacturing (0.29%)
AGY Holding Corp., Senior Secured Term Loan, 12%, due 9/15/16 ⁽²⁾	$	2,056,927		2,056,927		2,056,927		0.29	%

Business Support Services (2.09%)
STG-Fairway Acquisitions, Inc., Senior Secured 2nd Lien Term Loan, LIBOR + 9.25%, 1.25% LIBOR Floor, due 8/28/19	$	14,643,455		13,922,519		15,009,541		2.09	%

Chemical Manufacturing (2.42%)
Archroma, Senior Secured Lien Term Loan B, LIBOR + 8.25%, 1.25% LIBOR Floor, due 9/30/18	$	17,500,000		17,150,000		17,325,000		2.42	%

Computer Equipment Manufacturing (1.17%)
ELO Touch Solutions, Inc., Senior Secured 2nd Lien Term Loan, LIBOR + 10.5%, 1.5% LIBOR Floor, due 12/1/18	$	10,000,000		9,654,753		8,400,000		1.17	%

Converted Paper Products Manufacturing (0.50%)
Ranpak Corp., Senior Secured 2nd Lien Term Loan, LIBOR + 7.25%, 1.25% LIBOR Floor, due 4/23/20	$	3,469,573		3,434,877		3,556,313		0.50	%

Computer Systems Design and Related Services (5.36%)
Blue Coat Systems, Inc., Senior Secured 2nd Lien Term Loan, LIBOR + 8.5%, 1% LIBOR Floor, due 6/28/20	$	15,000,000		14,878,125		15,112,500		2.11	%
Onx Enterprise Solutions, Ltd, Senior Secured 1st Lien Term Loan, LIBOR + 7% , due 9/3/18 LIBOR + 7% , due 9/3/18	$	10,666,667		10,509,574		10,746,667		1.49	%
Onx USA, LLC, Senior Secured 1st Lien Term Loan, LIBOR + 7% , due 9/3/18	$	5,333,333		5,254,787		5,373,333		0.75	%
Websense, Inc., Senior Secured 2nd Lien Term Loan, LIBOR + 7.25%, 1% LIBOR Floor, due 12/27/20	$	7,200,000		7,164,000		7,209,000		1.01	%
Total Computer Systems Design and Related Services				37,806,486		38,441,500

Drugs and Druggists' Sundries Merchant Wholesalers (1.27%)
Envision Acquisition Company, LLC, 2nd Lien Term Loan, LIBOR + 8.75%, 1% LIBOR Floor, due 9/23/21	$	9,079,011		8,897,430		9,067,662		1.27	%

Electric Power Generation, Transmission and Distribution (2.41%)
Panda Sherman Power, LLC, Senior Secured 1st Lien Term Loan, LIBOR + 7.5%, 1.5% LIBOR Floor, due 9/14/18	$	11,070,172		10,926,683		11,236,225		1.57	%
Panda Temple Power II, LLC, Senior Secured 1st Lien Term Loan, LIBOR + 6%, 1.25% LIBOR Floor, due 4/3/19	$	5,892,970		5,834,041		5,999,780		0.84	%
Total Electric Power Generation, Transmission and Distribution				16,760,724		17,236,005

Electrical Equipment and Component Manufacturing (2.33%)
Palladium Energy, Inc., 1st Lien Senior Secured Term Loan, LIBOR + 9%, 1% LIBOR Floor, due 12/26/17	$	16,500,317		16,212,713		16,714,821		2.33	%

Electronic Shopping (1.06%)
Shopzilla, Inc., Senior Secured 2nd Lien Term Loan, LIBOR + 9.5%, due 3/31/16	$	7,606,723		7,368,382		7,606,723		1.06	%

Financial Investment Activities (0.30%)
Marsico Capital Management, Senior Secured 1st Lien Term Loan, LIBOR + 5%, due 12/31/22	$	10,654,939		13,415,987		2,184,263		0.30	%

Freight Transportation Arrangement (0.53%)
Livingston International, Inc., 2nd Lien Term Loan, LIBOR + 7.75%, 1.25% LIBOR Floor, due 4/18/20	$	3,750,000		3,678,794		3,775,781		0.53	%

Full-Service Restaurants (2.41%)
RM Holdco, LLC, Subordinated Convertible Term Loan, 1.12% PIK, due 3/21/18 ⁽²⁾	$	5,106,805		5,106,805		3,516,036		0.49	%
RM OpCo, LLC, Convertible 1st Lien Term Loan Tranche B-1, 12% Cash + 7% PIK, due 3/21/16 ⁽²⁾	$	1,332,013		1,299,048		1,332,013		0.19	%
RM OpCo, LLC, Senior Secured 1st Lien Term Loan Tranche A, 11%, due 3/21/16 ⁽²⁾	$	3,682,296		3,682,296		3,682,296		0.51	%
RM OpCo, LLC, Senior Secured 1st Lien Term Loan Tranche B, 12% Cash + 7% PIK, due 3/21/16 ⁽²⁾	$	6,631,746		6,631,746		6,631,746		0.93	%
RM OpCo, LLC, Senior Secured 1st Lien Term Loan Tranche B-1, 12% Cash + 7% PIK, due 3/21/16 ⁽²⁾	$	2,090,096		2,045,422		2,090,096		0.29	%
Total Full-Service Restaurants				18,765,317		17,252,187

TCP Capital Corp.

Consolidated Statement of Investments (Unaudited) (Continued)

September 30, 2013

Showing Percentage of Total Cash and Investments of the Company

							Percent of
	Principal				Fair		Cash and
Investment	Amount		Cost		Value		Investments

Debt Investments (continued)
Gaming Industries (2.14%)
AGS LLC, 1st Lien Term Loan, LIBOR + 10%, 1.5% LIBOR Floor, due 8/15/16	$	13,269,231	$	12,865,029	$	13,561,154		1.89	%
AGS LLC, DDTL 1st Lien Term Loan, LIBOR + 10%, 1.5% LIBOR Floor, due 8/15/16	$	1,730,769		1,672,303		1,768,846		0.25	%
Total Gaming Industries				14,537,332		15,330,000

Grocery Stores (2.12%)
Bashas, Inc., Senior Secured 1st Lien FILO Term Loan, LIBOR + 9.35%, 1.5% LIBOR Floor, due 12/28/15	$	14,952,340		14,910,425		15,176,625		2.12	%

Inland Water Transportation (1.81%)
US Shipping Corp, Senior Secured 1st Lien Term Loan B, LIBOR + 7.75%, 1.25% LIBOR Floor, due 4/30/18	$	12,635,000		12,508,650		12,950,875		1.81	%

Insurance Related Activities (0.89%)
Confie Seguros Holding II Co., 2nd Lien Term Loan, LIBOR + 9%, 1.25% LIBOR Floor, due 5/8/19	$	6,341,809		6,242,396		6,377,482		0.89	%

Iron and Steel Mills and Ferroalloy Manufacturing (0.66%)
Essar Steel Algoma, Inc., Senior Secured Term Loan, LIBOR + 7.5%, 1.25% LIBOR Floor, due 9/20/14	$	4,633,352		4,587,939		4,717,911		0.66	%

Motion Picture and Video Industries (2.15%)
CORE Entertainment, Inc., Senior Secured 1st Lien Term Loan, 9%, due 6/21/17	$	9,462,231		9,376,143		8,563,319		1.19	%
CORE Entertainment, Inc., Senior Secured 2nd Lien Term Loan, 13.5%, due 6/21/18	$	7,569,785		7,498,335		6,880,935		0.96	%
Total Motion Picture and Video Industries				16,874,478		15,444,254

Newspaper, Periodical, Book, and Directory Publishers (4.31%)
Hanley-Wood, LLC, 1st Lien FILO Term Loan, LIBOR + 6.75%, 1.25% LIBOR Floor, due 7/15/18	$	16,853,800		16,853,800		16,659,981		2.32	%
MediMedia USA, Inc., 1st Lien Revolver, LIBOR + 6.75%, due 5/20/18	$	5,270,000		4,107,500		4,833,908		0.67	%
MediMedia USA, Inc., 1st Lien Term Loan, LIBOR + 6.75%, 1.25% LIBOR Floor, due 11/20/18	$	9,725,625		9,445,718		9,482,484		1.32	%
Total Newspaper, Periodical, Book, and Directory Publishers				30,407,018		30,976,373

Nonresidential Building Construction (1.40%)
NCM Group Holdings, LLC, Senior Secured 1st Lien Term Loan, LIBOR + 11.5%, 1% LIBOR Floor, due 8/29/18	$	10,000,000		9,607,266		10,020,000		1.40	%

Oil and Gas Extraction (2.17%)
Willbros Group, Inc., Senior Secured 1st Lien Term Loan, LIBOR + 9.75%, 1.25% LIBOR Floor, due 8/7/19	$	15,464,780		15,089,437		15,565,301		2.17	%

Other Amusement and Recreation Industries (1.66%)
Intrawest Cayman L.P., 1st Lien Term Loan, LIBOR + 5.75%, 1.25% LIBOR Floor, due 12/4/17 - (Cayman Islands)	$	1,240,625		1,224,626		1,259,234		0.18	%
Intrawest Cayman L.P., 2nd Lien Term Loan, LIBOR + 9.5%, 1.25% LIBOR Floor, due 12/4/18 - (Cayman Islands)	$	10,250,000		10,020,472		10,617,258		1.48	%
Total Other Amusement and Recreation Industries				11,245,098		11,876,492

Other Telecommunications (1.93%)
Securus Technologies, Inc., 2nd Lien Term Loan, LIBOR + 7.75%, 1.25% LIBOR Floor, due 4/30/21	$	14,000,000		13,860,000		13,807,570		1.93	%

Petroleum and Coal Products Manufacturing (1.12%)
Boomerang Tube, LLC, 2nd Lien Term Loan, LIBOR + 9.5%, 1.5% LIBOR Floor, due 10/11/17	$	8,199,092		7,992,438		7,994,115		1.12	%

Professional, Scientific, and Technical Services (3.56%)
Connolly, LLC, Senior Secured 2nd Lien Term Loan, LIBOR + 9.25%, 1.25% LIBOR Floor, due 7/15/19	$	12,000,000		11,823,991		12,150,000		1.70	%
ConvergeOne Holdings, 1st Lien Term Loan, LIBOR + 8%, 1.25% LIBOR Floor, due 5/8/19	$	13,398,750		13,197,769		13,315,008		1.86	%
Total Professional, Scientific, and Technical Services				25,021,760		25,465,008

Promoters of Performing Arts, Sports, and Similar Events (1.53%)
Stadium Management Group, Senior Secured 2nd Lien Term Loan, LIBOR + 9.50%, 1.25% LIBOR Floor, due 12/7/18	$	11,000,000		10,810,717		11,000,000		1.53	%

TCP Capital Corp.

Consolidated Statement of Investments (Unaudited) (Continued)

September 30, 2013

Showing Percentage of Total Cash and Investments of the Company

							Percent of
	Principal				Fair		Cash and
Investment	Amount		Cost		Value		Investments

Debt Investments (continued)
Radio and Television Broadcasting (3.38%)
SiTV, Inc., Senior Secured 1st Lien Term Loan, LIBOR + 6% Cash + 4% PIK, 2% LIBOR Floor, due 8/3/16	$	6,963,670	$	6,606,633	$	6,695,569		0.93	%
The Tennis Channel, Inc., Senior Secured 1st Lien Term Loan, LIBOR + 8.5%, due 5/29/17	$	17,411,475		16,932,362		17,542,061		2.45	%
Total Radio and Television Broadcasting				23,538,995		24,237,630

Retail (1.59%)
Kenneth Cole Productions, Inc., Senior Secured 1st Lien FILO Term Loan, LIBOR + 10.40%, 1% LIBOR Floor, due 9/25/17	$	11,272,727		11,039,147		11,385,454		1.59	%

Scheduled Air Transportation (1.89%)
Aircraft Secured Mortgages - Aircraft Leased to Delta Air Lines, Inc.
N913DL, 8%, due 3/15/17 ⁽⁶⁾	$	309,009		309,009		312,630		0.04	%
N918DL, 8%, due 8/15/18 ⁽⁶⁾	$	405,670		405,670		406,810		0.06	%
N954DL, 8%, due 3/20/19 ⁽⁶⁾	$	534,674		534,674		533,120		0.07	%
N955DL, 8%, due 6/20/19 ⁽⁶⁾	$	552,809		552,809		549,950		0.08	%
N956DL, 8%, due 5/20/19 ⁽⁶⁾	$	552,126		552,126		549,780		0.08	%
N957DL, 8%, due 6/20/19 ⁽⁶⁾	$	557,644		557,644		554,710		0.08	%
N959DL, 8%, due 7/20/19 ⁽⁶⁾	$	563,117		563,117		559,810		0.08	%
N960DL, 8%, due 10/20/19 ⁽⁶⁾	$	584,112		584,112		579,360		0.08	%
N961DL, 8%, due 8/20/19⁽⁶⁾	$	578,149		578,149		574,430		0.08	%
N976DL, 8%, due 2/15/18 ⁽⁶⁾	$	414,871		414,871		417,690		0.06	%
Aircraft Secured Mortgages - Aircraft Leased to United Airlines, Inc.
N510UA, 20%, due 10/26/16 ⁽²⁾	$	350,779		350,779		432,155		0.06	%
N512UA, 20%, due 10/26/16 ⁽²⁾	$	355,995		355,995		440,895		0.06	%
N536UA, 16%, due 9/29/14 ⁽²⁾	$	146,778		146,778		155,325		0.02	%
N545UA, 16%, due 8/29/15 ⁽²⁾	$	283,688		283,688		314,355		0.04	%
N585UA, 20%, due 10/25/16 ⁽²⁾	$	417,991		417,991		517,750		0.07	%
N659UA, 12%, due 2/28/16 ⁽⁶⁾	$	2,969,265		2,969,265		3,220,168		0.45	%
N661UA, 12%, due 5/4/16 ⁽⁶⁾	$	3,133,414		3,133,414		3,433,856		0.48	%
Total Scheduled Air Transportation				12,710,091		13,552,794

Semiconductor and Other Electronic Component Manufacturing (1.95%)
Isola USA Corporation, 1st Lien Term Loan, LIBOR + 8%, 2% LIBOR Floor, due 9/30/15	$	14,000,000		13,975,000		14,000,000		1.95	%

Software Publishers (7.72%)
BlackLine Systems, Inc., Senior Secured 1st Lien Term Loan, LIBOR + 0.4% Cash + 7.6% PIK, 1.5% LIBOR Floor, due 9/25/18	$	12,327,311		11,558,608		11,797,237		1.65	%
Coreone Technologies, LLC, Senior Secured 1st Lien Term Loan, LIBOR + 3.75% Cash + 5% PIK, 1% LIBOR Floor, due 9/4/18	$	13,385,761		13,058,716		13,345,603		1.86	%
Deltek, Inc., Senior Secured 2nd Lien Term Loan, LIBOR + 8.75%, 1.25% LIBOR Floor, due 10/10/19	$	15,000,000		14,799,078		15,131,325		2.11	%
Edmentum, Inc., Senior Secured 2nd Lien Term Loan, LIBOR + 9.75%, 1.5% LIBOR Floor due 5/17/19	$	15,000,000		14,740,242		15,037,500		2.10	%
Total Software Publishers				54,156,644		55,311,665

Specialty Hospitals (0.77%)
UBC Healthcare Analytics, Inc., Senior Secured 1st Lien Term Loan, LIBOR + 9%, 1% LIBOR Floor, due 7/1/18	$	5,526,021		5,498,391		5,503,917		0.77	%

Textile Furnishings Mills (2.29%)
Lexmark Carpet Mills, Inc., Senior Secured 1st Lien Term Loan, LIBOR + 10%, 1% LIBOR Floor, due 9/30/18	$	16,351,467		15,942,680		16,400,522		2.29	%

Wired Telecommunications Carriers (2.88%)
Bulgaria Telecom Company AD, 1st Lien Facility 1A Term Loan, EURIBOR + 5.5%, due 11/9/17 - (Bulgaria) ⁽⁴⁾	€	3,228,624		3,488,734		4,096,584		0.57	%
Integra Telecom Holdings, Inc., 2nd Lien Term Loan, LIBOR + 8.5%, 1.25% LIBOR Floor, due 2/22/20	$	15,000,000		14,692,351		15,434,775		2.14	%
Viva Telecom Bulgaria EAD, 1st Lien Facility 1B Term Loan, EURIBOR + 5.5%, due 11/9/17 -(Luxembourg)⁽⁴⁾	€	970,906		1,049,125		1,231,917		0.17	%
Total Wired Telecommunications Carriers				19,230,210		20,763,276

TCP Capital Corp.

Consolidated Statement of Investments (Unaudited) (Continued)

September 30, 2013

Showing Percentage of Total Cash and Investments of the Company

	Principal						Percent of
	Amount or				Fair		Cash and
Investment	Shares		Cost		Value		Investments

Debt Investments (continued)
Wireless Telecommunications Carriers (3.37%)
Globalive Wireless Management Corp., Senior Secured 1st Lien Term Loan, LIBOR + 10.9%, due 4/30/14 - (Canada)	$	3,037,292	$	2,933,872	$	3,067,665		0.43	%
Gogo, LLC, Senior Secured 1st Lien Term Loan, LIBOR + 9.75%, 1.5% LIBOR Floor, due 6/21/17	$	19,713,500		18,827,593		21,093,446		2.94	%
Total Wireless Telecommunications Carriers				21,761,465		24,161,111

Total Bank Debt				548,595,475		548,925,302

Other Corporate Debt Securities (16.26%)
Architectural, Engineering, and Related Services (1.06%)
ESP Holdings, Inc., Junior Unsecured Subordinated Promissory Notes, 6% Cash + 10% PIK, due 12/31/19 ^{(2), (5)}	$	7,574,339		7,574,339		7,574,339		1.06	%

Artificial Synthetic Fibers and Filaments Manufacturing (1.27%)
AGY Holding Corporation, Senior Secured 2nd Lien Notes, 11%, due 11/15/16 ^{(2), (5)}	$	9,268,000		7,586,317		9,124,346		1.27	%

Beverage Manufacturing (1.12%)
Carolina Beverage Group, LLC, Secured Notes, 10.625%, due 8/1/18 ⁽⁵⁾	$	7,780,000		7,780,000		7,993,950		1.12	%

Data Processing, Hosting, and Related Services (1.06%)
The Telx Group, Inc., Senior Unsecured Notes, 10% Cash + 2% PIK, due 9/26/19 ⁽⁵⁾	$	7,063,598		6,925,117		7,628,686		1.06	%

Fabricated Metal Product Manufacturing (1.48%)
Constellation Enterprises, LLC, Senior Secured 1st Lien Notes, 10.625%, due 2/1/16 ⁽⁵⁾	$	12,500,000		12,322,875		10,500,000		1.48	%

Metal Ore Mining (0.90%)
St Barbara Ltd., 1st Priority Senior Secured Notes, 8.875%, due 4/15/18 ⁽⁵⁾	$	7,359,000		7,324,728		6,475,920		0.90	%

Nondepository Credit Intermediation (1.49%)
Caribbean Financial Group, Senior Secured Notes, 11.5%, due 11/15/19 ⁽⁵⁾	$	10,000,000		9,818,866		10,700,000		1.49	%

Plastics Products Manufacturing (1.99%)
Iracore International, Inc., Senior Secured Notes, 9.5%, due 6/1/18 ⁽⁵⁾	$	13,600,000		13,600,000		14,242,248		1.99	%

Satellite Telecommunications (1.40%)
Avanti Communications Group, PLC, Senior Secured Notes, 10%, due 10/1/19 ⁽⁵⁾	$	9,914,000		9,914,000		10,062,710		1.40	%

Scientific Research and Development Services (2.40%)
BPA Laboratories, Inc., Senior Secured Notes, 12.25%, due 4/1/17 ⁽⁵⁾	$	17,200,000		16,536,295		17,200,000		2.40	%

Structured Note Funds (2.09%)
Magnolia Finance V plc, Asset-Backed Credit Linked Notes, 13.125%, due 8/2/21 ⁽⁵⁾	$	15,000,000		15,000,000		15,000,000		2.09	%

Total Other Corporate Debt Securities				114,382,537		116,502,199

Total Debt Investments				662,978,012		665,427,501

Equity Securities (5.40%)
Architectural, Engineering, and Related Services (0.94%)
ESP Holdings, Inc., Cumulative Preferred 15% ^{(2), (3), (5)}		20,297		2,249,930		3,947,862		0.54	%
ESP Holdings, Inc., Common Stock ^{(2), (3), (5)}		88,670		9,311,782		2,864,872		0.40	%
Total Architectural, Engineering, and Related Services				11,561,712		6,812,734

Business Support Services (0.18%)
STG-Fairway Holdings, LLC, Class A Units ^{(3), (5)}		80,396		1,100,348		1,310,535		0.18	%

Data Processing, Hosting, and Related Services (0.14%)
Anacomp, Inc., Class A Common Stock ^{(3), (5), (6)}		1,255,527		26,711,048		1,016,977		0.14	%

Depository Credit Intermediation (0.14%)
Doral Financial Corporation, Common Stock ⁽³⁾		53,890		11,699,417		1,028,216		0.14	%

Electric Power Generation, Transmission and Distribution (0.00%)
La Paloma Residual Bank Debt Claim ^{(3), (5)}		1,830,453		1,486,222		18		0.00	%

TCP Capital Corp.

Consolidated Statement of Investments (Unaudited) (Continued)

September 30, 2013

Showing Percentage of Total Cash and Investments of the Company

							Percent of
					Fair		Cash and
Investment	Shares		Cost		Value		Investments

Equity Securities (continued)
Electronic Shopping (0.15%)
Shop Holding, LLC, Class A Units ^{(3), (5)}		490,037	$	462,576	$	876,641		0.11	%
Shop Holding, LLC, Warrants to Purchase Class A Units ^{(3), (5)}		326,691		-		257,742		0.04	%
Total Electronic Shopping				462,576		1,134,383

Financial Investment Activities (0.00%)
Marsico Holdings, LLC, Common Interest Units ^{(3), (5)}		168,698		172,694		9,278		-

Full-Service Restaurants (0.00%)
RM Holdco, LLC, Membership Units ^{(2), (3), (5)}		13,161,000		2,010,777		-		-

Machine Shops; Turned Product; and Screw, Nut, and Bolt Manufacturing (0.00%)
Precision Holdings, LLC, Class C Membership Interests ^{(3), (5)}		33		1,396		22,295		-

Nonmetallic Mineral Mining and Quarrying (0.22%)
EPMC HoldCo, LLC, Membership Units ^{(2), (5)}		1,312,720		-		1,562,137		0.22	%

Other Amusement and Recreation Industries (0.01%)
Bally Total Fitness Holding Corporation, Common Stock ^{(3), (5)}		10,315		45,186,963		51,575		0.01	%
Bally Total Fitness Holding Corporation, Warrants ^{(3), (5)}		18,394		-		2		-
Total Other Amusement and Recreation Industries				45,186,963		51,577

Radio and Television Broadcasting (0.05%)
SiTV, Inc., Warrants to Purchase Common Stock^{(3), (5)}		233,470		300,322		361,879		0.05	%

Scheduled Air Transportation (1.40%)
Equipment Trusts - Aircraft Leased to Delta Air Lines, Inc.
N913DL Trust Beneficial Interests ^{(5), (6)}		660		100,924		127,840		0.02	%
N918DL Trust Beneficial Interests ^{(5), (6)}		574		114,603		144,330		0.02	%
N954DL Trust Beneficial Interests ^{(5), (6)}		548		139,665		67,150		0.01	%
N955DL Trust Beneficial Interests ^{(5), (6)}		535		140,951		114,070		0.02	%
N956DL Trust Beneficial Interests ^{(5), (6)}		538		141,032		109,140		0.02	%
N957DL Trust Beneficial Interests ^{(5), (6)}		535		141,952		110,160		0.02	%
N959DL Trust Beneficial Interests ^{(5), (6)}		532		142,867		111,010		0.02	%
N960DL Trust Beneficial Interests ^{(5), (6)}		524		146,586		117,980		0.02	%
N961DL Trust Beneficial Interests ^{(5), (6)}		530		145,765		120,360		0.02	%
N976DL Trust Beneficial Interests ^{(5), (6)}		599		118,542		103,190		0.01	%
Equipment Trusts - Aircraft Leased to United Airlines, Inc.
N510UA Trust Beneficial Interests ^{(2), (5)}		51		184,456		482,632		0.07	%
N512UA Trust Beneficial Interests ^{(2), (5)}		50		180,417		475,760		0.07	%
N536UA Trust Beneficial Interests ^{(2), (5)}		76		369,656		665,221		0.09	%
N545UA Trust Beneficial Interests ^{(2), (5)}		63		325,962		655,903		0.09	%
N585UA Trust Beneficial Interests ^{(2), (5)}		50		201,234		588,050		0.08	%
United N659UA-767, LLC (N659UA) ^{(5), (6)}		386		2,005,203		2,906,192		0.41	%
United N661UA-767, LLC (N661UA) ^{(5), (6)}		375		1,978,592		2,916,543		0.41	%
Total Scheduled Air Transportation				6,578,407		9,815,531

Resin, Synthetic Rubber, and Artificial Synthetic Fibers and Filaments Manufacturing (0.23%)
KAGY Holding Company, Inc., Series A Preferred Stock ^{(2), (3), (5)}		9,777,740		1,091,200		1,632,576		0.23	%

Semiconductor and Other Electronic Component Manufacturing (0.03%)
AIP/IS Holdings, LLC, Membership Units ^{(3), (5)}		352		-		229,504		0.03	%

Software Publishers (0.08%)
SLS Breeze Intermediate Holdings, Inc., Warrants to Purchase Common Stock ^{(3), (5)}		1,232,731		522,678		540,429		0.08	%

Support Activities for Mining (0.51%)
DeepOcean Group Holding BV, Common Stock - (Norway) ^{(3), (5)}		145,824		3,094,604		3,631,017		0.51	%

TCP Capital Corp.

Consolidated Statement of Investments (Unaudited) (Continued)

September 30, 2013

Showing Percentage of Total Cash and Investments of the Company

							Percent of
					Fair		Cash and
Investment	Shares		Cost		Value		Investments

Equity Securities (continued)

Wired Telecommunications Carriers (1.32%)
Integra Telecom, Inc., Common Stock ^{(3), (5)}		1,274,522	$	8,433,884	$	5,606,832		0.77	%
Integra Telecom, Inc., Warrants ^{(3), (5)}		346,939		19,920		205,050		0.03	%
V Telecom Investment S.C.A, Common Shares - (Luxembourg) ^{(3), (4), (5)}		1,393		3,236,256		3,697,018		0.52	%
Total Wired Telecommunications Carriers				11,690,060		9,508,900

Total Equity Securities				123,670,424		38,667,986

Total Investments ⁽⁷⁾				786,648,436		704,095,487

Cash and Cash Equivalents						12,566,659		1.75	%

Total Cash and Investments					$	716,662,146		100.00	%

Notes to Statement of Investments:

⁽¹⁾

Investments in bank debt generally are bought and sold among institutional investors in transactions not subject to registration under the Securities Act of 1933. Such transactions are generally subject to contractual restrictions, such as approval of the agent or borrower.

⁽²⁾

Non-controlled affiliate – as defined under the Investment Company Act of 1940 (ownership of between 5% and 25% of the outstanding voting securities of this issuer).

⁽³⁾

Non-income producing security.

⁽⁴⁾

Principal amount denominated in foreign currency. Amortized cost and fair value converted from foreign currency to US dollars. (See Note 2)

⁽⁵⁾

Restricted security. (See Note 2)

⁽⁶⁾

Controlled issuer – as defined under the Investment Company Act of 1940 (ownership of 25% or more of the outstanding voting securities of this issuer). Investment is not more than 50% owned nor deemed to be a significant subsidiary.

⁽⁷⁾

Includes investments with an aggregate market value of $2,940,000 that have been segregated to collateralize certain unfunded commitments.

Aggregate acquisitions and aggregate dispositions of investments, other than government securities, totaled $354,541,956 and $176,516,172, respectively for the nine months ended September 30, 2013. Aggregate acquisitions includes investment assets received as payment in kind. Aggregate dispositions includes principal paydowns on and maturities of debt investments. The total value of restricted securities and bank debt as of September 30, 2013 was $703,067,274, or 98.1% of total cash and investments of the Company.

Options and Swaps at September 30, 2013 were as follows:

Investment	Notional Amount		Fair Value

Interest Rate Cap, 4%, expires 5/15/2016	$	25,000,000	$	19,152
Euro/US Dollar Cross-Currency Basis Swap, Pay Euros/Receive USD, Expires 5/16/14	$	6,040,944	$	52,694

See accompanying notes.

TCP Capital Corp.

Consolidated Statement of Investments

December 31, 2012

Showing Percentage of Total Cash and Investments of the Company

							Percent of
	Principal				Fair		Cash and
Investment	Amount		Cost		Value		Investments

Debt Investments (90.12%)
*Bank Debt (75.60%) ⁽¹⁾*
Accounting, Tax Preparation, Bookkeeping, and Payroll Services (3.16%)
Expert Global Solutions, LLC, Senior Secured 1st Lien Term Loan B, LIBOR + 6.75%, 1.25% LIBOR Floor, due 4/2/18	$	1,916,252	$	1,882,302	$	1,925,239		0.36	%
Expert Global Solutions, LLC, Senior Secured 2nd Lien Term Loan, LIBOR + 9.5%, 1.5% LIBOR Floor, due 10/2/18	$	14,976,011		14,493,414		14,953,547		2.80	%
Total Accounting, Tax Preparation, Bookkeeping, and Payroll Services				16,375,716		16,878,786

Business Support Services (3.58%)
STG-Fairway Acquisitions, Inc., Senior Secured 2nd Lien Term Loan, 12.5%, due 12/29/15	$	19,878,935		18,821,586		19,193,112		3.58	%

Computer Equipment Manufacturing (1.78%)
ELO Touch Solutions, Inc., Senior Secured 2nd Lien Term Loan, LIBOR + 10.5%, 1.5% LIBOR Floor, due 12/4/18	$	10,000,000		9,621,530		9,550,000		1.78	%

Electric Power Generation, Transmission and Distribution (3.41%)
Panda Sherman Power, LLC, Senior Secured 1st Lien Term Loan, LIBOR + 7.5%, 1.5% LIBOR Floor, due 9/14/18	$	11,070,172		10,910,286		11,263,900		2.10	%
Astoria Generating Company Acquisitions, LLC, Senior Secured 1st Lien Term Loan, LIBOR + 9.35%, 1.5% LIBOR Floor, due 12/28/15	$	7,000,000		6,727,929		7,040,845		1.31	%
Total Electric Power Generation, Transmission and Distribution				17,638,215		18,304,745

Electronic Shopping (2.13%)
Shopzilla, Inc., Senior Secured 2nd Lien Term Loan, 13%, due 6/1/14	$	11,382,687		10,869,637		11,422,526		2.13	%

Equipment Rental and Leasing (3.28%)
Sky Funding AMR Lease Portfolio, Senior Subordinated 1st Lien Term Loan, 10%, due 9/6/16 - (Ireland)	$	17,000,000		16,412,490		17,595,000		3.28	%

Financial Investment Activities (0.02%)
Marsico Capital Management, Senior Secured 1st Lien Term Loan, LIBOR + 5%, due 12/31/22	$	11,281,905		14,205,420		5,753,772		1.07	%

Full-Service Restaurants (3.20%)
RM OpCo, LLC, Senior Secured 1st Lien Term Loan Tranche A, 11%, due 3/19/16 ⁽²⁾	$	3,759,156		3,759,156		3,759,156		0.70	%
RM OpCo, LLC, Senior Secured 1st Lien Term Loan Tranche B, 12% Cash + 7% PIK, due 3/19/16 ⁽²⁾	$	6,258,122		6,258,122		6,258,122		1.17	%
RM Holdco, LLC, Subordinated Convertible Term Loan, 1.12% PIK, due 3/21/18 ⁽²⁾	$	5,106,805		5,106,805		5,106,805		0.96	%
RM OpCo, LLC, Senior Secured 1st Lien Term Loan Tranche B-1, 12% Cash + 7% PIK, due 3/19/16 ⁽²⁾	$	1,976,470		1,922,118		1,976,470		0.37	%
Total Full-Service Restaurants				17,046,201		17,100,553

Gaming Industries (5.61%)
Golden Gaming, Inc., Senior Secured 1st Lien Term Loan, LIBOR + 7% Cash + 1% PIK, 2% LIBOR Floor, due 4/15/16	$	15,975,628		15,600,947		15,735,993		2.94	%
AGS LLC, 1st Lien Term Loan, LIBOR + 10%, 1.5% LIBOR Floor, due 8/15/16	$	13,269,231		12,781,083		13,395,288		2.50	%
AGS LLC, DDTL 1st Lien Term Loan, LIBOR + 10%, 1.5% LIBOR Floor, due 8/15/16	$	865,385		796,154		881,827		0.17	%
Total Gaming Industries				29,178,184		30,013,108

Grocery Stores (2.58%)
Bashas, Inc., Senior Secured 1st Lien FILO Term Loan, LIBOR + 9.35%, 1.5% LIBOR Floor, due 12/28/15	$	13,461,182		13,461,182		13,797,711		2.58	%

TCP Capital Corp.

Consolidated Statement of Investments (Continued)

December 31, 2012

Showing Percentage of Total Cash and Investments of the Company

							Percent of
	Principal				Fair		Cash and
Investment	Amount		Cost		Value		Investments

Debt Investments (continued)
Insurance Related Activities (1.04%)
Confie Seguros Holding II Co., 2nd Lien Term Loan, LIBOR + 9%, 1.25% LIBOR Floor, due 7/26/19	$	5,600,000	$	5,490,103	$	5,590,676		1.04	%

Iron and Steel Mills and Ferroalloy Manufacturing (1.22%)
Essar Steel Algoma, Inc., Senior Secured Term Loan, LIBOR + 7.5%, 1.25% LIBOR Floor, due 9/20/14	$	6,581,231		6,464,979		6,537,367		1.22	%

Motion Picture and Video Industries (2.83%)
CORE Entertainment, Inc., Senior Secured 1st Lien Term Loan, 9%, due 6/21/17	$	9,462,231		9,362,125		8,220,313		1.53	%
CORE Entertainment, Inc., Senior Secured 2nd Lien Term Loan, 13.5%, due 6/21/18	$	7,569,785		7,488,038		6,964,202		1.30	%
Total Motion Picture and Video Industries				16,850,163		15,184,515

Motor Vehicle Parts Manufacturing (2.41%)
DMI SMW Holding Corporation, Term Loan, LIBOR + 7.75%, 1.5% LIBOR Floor, due 12/21/17	$	12,935,000		12,938,292		12,902,663		2.41	%

Other Amusement and Recreation Industries (2.14%)
Intrawest Cayman L.P., 1st Lien Term Loan, LIBOR + 5.75%, 1.25% LIBOR Floor, due 12/4/17 - (Cayman Islands)	$	1,250,000		1,231,250		1,257,813		0.23	%
Intrawest Cayman L.P., 2nd Lien Term Loan, LIBOR + 9.5%, 1.25% LIBOR Floor, due 12/4/18 - (Cayman Islands)	$	10,250,000		9,993,750		10,250,000		1.91	%
Total Other Amusement and Recreation Industries				11,225,000		11,507,813

Other Electrical Equipment and Component Manufacturing (3.03%)
Palladium Energy, Inc., Term Loan, LIBOR + 9%, 1% LIBOR Floor, due 12/21/17	$	16,500,317		16,170,991		16,219,812		3.03	%

Other Professional, Scientific, and Technical Services (2.27%)
Connolly, LLC, Senior Secured 2nd Lien Term Loan, LIBOR + 9.25%, 1.25% LIBOR Floor, due 7/26/19	$	12,000,000		11,808,454		12,157,500		2.27	%

Petroleum and Coal Products Manufacturing (1.57%)
Boomerang Tube, LLC, 2nd Lien Term Loan, LIBOR + 9.5%, 1.5% LIBOR Floor, due 10/2/17	$	8,522,741		8,277,159		8,416,206		1.57	%

Pharmaceutical and Medicine Manufacturing (1.51%)
Pharmaceutical Research Associates, Inc., 2nd Lien Term Loan, LIBOR + 9.25%, 1.25% LIBOR Floor, due 6/10/19	$	8,000,000		7,840,000		8,085,000		1.51	%

Promoters of Performing Arts, Sports, and Similar Events (2.06%)
Stadium Management Group, Senior Secured 2nd Lien Term Loan, LIBOR + 9.50%, 1.25% LIBOR Floor, due 12/7/18	$	11,000,000		10,792,091		11,055,000		2.06	%

Radio and Television Broadcasting (4.58%)
Encompass Digital Media, Inc., 1st Lien Term Loan, LIBOR + 6.5%, 1.5% LIBOR Floor, due 8/10/17	$	7,940,000		7,802,595		8,039,250		1.50	%
Granite Broadcasting Corporation, Senior Secured 1st Lien Term Loan B, LIBOR + 7.25%, 1.25% LIBOR Floor, due 5/23/18	$	9,950,000		9,719,719		9,974,875		1.86	%
SiTV, Inc., Senior Secured 1st Lien Term Loan, LIBOR + 6% Cash + 4% PIK, 2% LIBOR Floor, due 8/3/16	$	6,806,343		6,421,282		6,523,880		1.22	%
Total Radio and Television Broadcasting				23,943,596		24,538,005

Retail (1.90%)
Kenneth Cole Productions, Inc., Senior Secured 1st Lien FILO Term Loan, LIBOR + 10.60%, 1% LIBOR Floor, due 9/25/17	$	10,000,000		9,717,763		10,200,000		1.90	%

TCP Capital Corp.

Consolidated Statement of Investments (Continued)

December 31, 2012

Showing Percentage of Total Cash and Investments of the Company

							Percent of
	Principal				Fair		Cash and
Investment	Amount		Cost		Value		Investments

Debt Investments (continued)
Scheduled Air Transportation (3.11%)
Delta Air Lines, Inc., Aircraft Secured Mortgage (N913DL), 8%, due 7/15/18 ⁽⁶⁾	$	366,557	$	366,557	$	367,370		0.07	%
Delta Air Lines, Inc., Aircraft Secured Mortgage (N918DL), 8%, due 7/15/18 ⁽⁶⁾	$	456,613		456,613		454,580		0.08	%
Delta Air Lines, Inc., Aircraft Secured Mortgage (N954DL), 8%, due 9/20/19 ⁽⁶⁾	$	593,200		593,200		597,720		0.11	%
Delta Air Lines, Inc., Aircraft Secured Mortgage (N955DL), 8%, due 9/20/19 ⁽⁶⁾	$	609,107		609,107		612,000		0.11	%
Delta Air Lines, Inc., Aircraft Secured Mortgage (N956DL), 8%, due 9/20/19 ⁽⁶⁾	$	609,360		609,360		612,850		0.11	%
Delta Air Lines, Inc., Aircraft Secured Mortgage (N957DL), 8%, due 9/20/19 ⁽⁶⁾	$	614,434		614,434		617,440		0.12	%
Delta Air Lines, Inc., Aircraft Secured Mortgage (N959DL), 8%, due 9/20/19 ⁽⁶⁾	$	619,468		619,468		622,030		0.12	%
Delta Air Lines, Inc., Aircraft Secured Mortgage (N960DL), 8%, due 9/20/19 ⁽⁶⁾	$	639,631		639,631		640,730		0.12	%
Delta Air Lines, Inc., Aircraft Secured Mortgage (N961DL), 8%, due 9/20/19 ⁽⁶⁾	$	635,009		635,009		636,990		0.12	%
Delta Air Lines, Inc., Aircraft Secured Mortgage (N976DL), 8%, due 7/15/18 ⁽⁶⁾	$	474,007		474,007		473,280		0.09	%
United Airlines, Inc., Aircraft Secured Mortgage (N510UA), 20%, due 9/26/16 ⁽²⁾	$	410,410		410,410		548,340		0.10	%
United Airlines, Inc., Aircraft Secured Mortgage (N512UA), 20%, due 10/26/16 ⁽²⁾	$	414,343		414,343		556,225		0.10	%
United Airlines, Inc., Aircraft Secured Mortgage (N536UA), 16%, due 8/21/14 ⁽²⁾	$	251,941		251,941		277,780		0.05	%
United Airlines, Inc., Aircraft Secured Mortgage (N545UA), 16%, due 7/17/15 ⁽²⁾	$	377,925		377,925		436,810		0.08	%
United Airlines, Inc., Aircraft Secured Mortgage (N585UA), 20%, due 10/25/16 ⁽²⁾	$	486,501		486,501		653,220		0.12	%
United Airlines, Inc., Aircraft Secured Mortgage (N659UA), 12%, due 3/28/16 ⁽⁶⁾	$	3,707,430		3,707,430		4,264,148		0.80	%
United Airlines, Inc., Aircraft Secured Mortgage (N661UA), 12%, due 5/4/16 ⁽⁶⁾	$	3,849,284		3,849,284		4,351,424		0.81	%
				15,115,220		16,722,937
Semiconductor and Other Electronic Component Manufacturing (2.61%)
Isola USA Corporation, 1st Lien Term Loan, LIBOR + 8%, 2% LIBOR Floor, due 9/29/15	$	14,000,000		13,975,000		14,000,000		2.61	%

Software Publishers (8.47%)
Blackboard, Inc., Senior Secured 1st Lien Term Loan, LIBOR + 6%, 1.5% LIBOR Floor, due 10/4/18	$	2,671,613		2,457,884		2,705,008		0.51	%
Deltek, Inc., Senior Secured 2nd Lien Term Loan, LIBOR + 8.75%, 1.25% LIBOR Floor, due 10/10/19	$	15,000,000		14,781,719		15,275,025		2.85	%
Edmentum, Inc., Senior Secured 2nd Lien Term Loan, LIBOR + 9.75%, 1.5% LIBOR Floor due 5/8/19	$	15,000,000		14,717,168		14,831,250		2.77	%
SumTotal Systems, LLC, Senior Secured 2nd Lien Term Loan, LIBOR + 9%, 1.25% LIBOR Floor, due 5/13/19	$	7,600,000		7,449,234		7,524,000		1.41	%
The TriZetto Group, Inc., Senior Secured 2nd Lien Term Loan, LIBOR + 7.25%, 1.25% LIBOR Floor, due 3/28/19	$	5,000,000		4,927,523		4,979,175		0.93	%
Total Software Publishers				44,333,528		45,314,458

Support Activities for Mining (0.06%)
Trico Shipping AS, 1st Lien Term Loan A, LIBOR + 8.5%, 1.5% LIBOR Floor, due 5/13/14 - (Norway)	$	228,803		228,803		228,803		0.04	%
Trico Shipping AS, 1st Lien Term Loan B, LIBOR + 8.5%, 1.5% LIBOR Floor, due 5/13/14 - (Norway)	$	80,543		80,543		80,543		0.02	%
Total Support Activities for Mining				309,346		309,346

Wired Telecommunications Carriers (2.52%)
Bulgaria Telecom Company AD, 1st Lien Facility 1A Term Loan, EURIBOR + 5.5%, due 11/9/17 - (Bulgaria) ⁽⁴⁾	€	3,262,515		3,525,355		3,744,685		0.70	%
Integra Telecom Holdings, Inc., 1st Lien Term Loan, LIBOR + 7.25%, 2% LIBOR Floor, due 4/15/15	$	8,477,489		8,070,172		8,518,096		1.60	%
Viva Telecom Bulgaria EAD, 1st Lien Facility 1B Term Loan, EURIBOR + 5.5%, due 11/9/17 - (Luxembourg) ⁽⁴⁾	€	980,713		1,059,723		1,125,653		0.22	%
Total Wired Telecommunications Carriers				12,655,250		13,388,434

TCP Capital Corp.

Consolidated Statement of Investments (Continued)

December 31, 2012

Showing Percentage of Total Cash and Investments of the Company

							Percent of
	Principal				Fair		Cash and
Investment	Amount		Cost		Value		Investments

Debt Investments (continued)
Wireless Telecommunications Carriers (0.56%)
Globalive Wireless Management Corp., Senior Secured 1st Lien Term Loan, LIBOR + 8.9%, due 10/9/12 - (Canada)	$	3,037,292	$	2,933,872	$	3,000,845		0.56	%
Gogo, LLC, Senior Secured 1st Lien Term Loan, LIBOR + 9.75%, 1.5% LIBOR Floor, due 6/21/17	$	10,168,765		9,762,014		10,270,452		1.92	%
Total Wireless Telecommunications				12,695,886		13,271,297

Total Bank Debt				404,232,982		405,010,342

Other Corporate Debt Securities (14.51%)
Architectural, Engineering, and Related Services (1.33%)
ESP Holdings, Inc., Junior Unsecured Subordinated Promissory Notes, 6% Cash + 10% PIK, due 12/31/19 ^{(2), (5)}	$	7,209,840		7,209,840		7,134,137		1.33	%

Artificial Synthetic Fibers and Filaments Manufacturing (1.72%)
AGY Holding Corporation, Senior Secured 2nd Lien Notes, 11%, due 11/15/14	$	18,536,000		15,172,634		9,221,660		1.72	%

Data Processing, Hosting, and Related Services (1.34%)
The Telx Group, Inc., Senior Unsecured Notes, 10% Cash + 2% PIK, due 9/26/19 ⁽⁵⁾	$	6,958,697		6,820,215		7,167,458		1.34	%

Metal and Mineral (except Petroleum) Merchant Wholesalers (2.48%)
Constellation Enterprises, LLC, Senior Secured 1st Lien Notes, 10.625%, due 2/1/16 ⁽⁵⁾	$	12,500,000		12,322,875		13,296,875		2.48	%

Nondepository Credit Intermediation (1.87%)
Caribbean Financial Group, Senior Secured Notes, 11.5%, due 11/15/19 ⁽⁵⁾	$	10,000,000		9,803,494		10,037,500		1.87	%

Nonferrous Metal Production and Processing (2.88%)
International Wire Group Holdings, Inc., Senior Secured Notes, 8.5%, due 10/15/17 ^{(2), (5)}	$	15,000,000		15,000,000		15,450,000		2.88	%

Scientific Research and Development Services (2.89%)
BPA Laboratories, Inc., Senior Secured Notes, 12.25%, due 4/1/17 ⁽⁵⁾	$	17,110,000		16,446,295		15,484,550		2.89	%

Total Other Corporate Debt Securities				82,775,353		77,792,180

Total Debt Investments				487,008,335		482,802,522

Equity Securities (6.51%)
Other Amusement and Recreation Industries (0.01%)
Bally Total Fitness Holding Corporation, Common Stock ^{(3), (5)}		6,058		45,186,963		27,746		0.01	%
Bally Total Fitness Holding Corporation, Warrants ^{(3), (5)}		10,924		-		1		-
Total Other Amusement and Recreation Industries				45,186,963		27,747

Architectural, Engineering, and Related Services (1.10%)
ESP Holdings, Inc., Cumulative Preferred 15% ^{(2), (3), (5)}		20,297		2,249,930		3,643,088		0.68	%
ESP Holdings, Inc., Common Stock ^{(2), (3), (5)}		88,670		9,311,782		2,263,124		0.42	%
Total Architectural, Engineering, and Related Services				11,561,712		5,906,212

Business Support Services (0.05%)
STG-Fairway Holdings, LLC, Class A Units ^{(3), (5)}		80,396		1,100,348		241,188		0.05	%

Data Processing, Hosting, and Related Services (0.23%)
Anacomp, Inc., Class A Common Stock ^{(3), (5), (6)}		1,255,527		26,711,048		1,255,527		0.23	%

TCP Capital Corp.

Consolidated Statement of Investments (Continued)

December 31, 2012

Showing Percentage of Total Cash and Investments of the Company

							Percent of
					Fair		Cash and
Investment	Shares		Cost		Value		Investments

Equity Securities (continued)

Depository Credit Intermediation (0.15%)
Doral Financial Corporation, Common Stock ⁽³⁾		1,077,795	$	11,699,417	$	780,431		0.15	%

Electric Power Generation, Transmission and Distribution (0.01%)
La Paloma Residual Bank Debt Claim ^{(3), (5)}		1,830,453		1,574,284		51,253		0.01	%

Electronic Shopping (0.21%)
Shop Holding, LLC, Class A Units ^{(3), (5)}		490,037		462,576		915,198		0.16	%
Shop Holding, LLC, Warrants to Purchase Class A Units ^{(3), (5)}		326,691		-		283,346		0.05	%
Total Electronic Shopping				462,576		1,198,544

Financial Investment Activities (0.02%)
Marsico Holdings, LLC, Common Interest Units ^{(3), (5)}		168,698		172,694		84,349		0.02	%

Full-Service Restaurants (0.16%)
RM Holdco, LLC, Membership Units ^{(2), (3), (5)}		13,161,000		2,010,777		849,478		0.16	%

Machine Shops; Turned Product; and Screw, Nut, and Bolt Manufacturing (0.00%)
Precision Holdings, LLC, Class C Membership Interests ^{(3), (5)}		33		1,396		21,317		-

Nonmetallic Mineral Mining and Quarrying (0.51%)
EPMC HoldCo, LLC, Membership Units ^{(2), (5)}		1,312,720		-		2,730,458		0.51	%

Radio and Television Broadcasting (0.06%)
SiTV, Inc., Warrants to Purchase Common Stock ^{(3), (5)}		233,470		300,322		336,197		0.06	%

Scheduled Air Transportation (1.83%)
Delta Air Lines, Inc., Equipment Trust Beneficial Interests (N913DL) ^{(5), (6)}		466		113,899		111,520		0.02	%
Delta Air Lines, Inc., Equipment Trust Beneficial Interests (N918DL) ^{(5), (6)}		433		130,664		120,530		0.02	%
Delta Air Lines, Inc., Equipment Trust Beneficial Interests (N954DL) ^{(5), (6)}		421		161,952		113,390		0.02	%
Delta Air Lines, Inc., Equipment Trust Beneficial Interests (N955DL) ^{(5), (6)}		417		164,481		160,650		0.03	%
Delta Air Lines, Inc., Equipment Trust Beneficial Interests (N956DL) ^{(5), (6)}		418		164,726		163,200		0.03	%
Delta Air Lines, Inc., Equipment Trust Beneficial Interests (N957DL) ^{(5), (6)}		417		165,755		163,880		0.03	%
Delta Air Lines, Inc., Equipment Trust Beneficial Interests (N959DL) ^{(5), (6)}		416		166,778		164,390		0.03	%
Delta Air Lines, Inc., Equipment Trust Beneficial Interests (N960DL) ^{(5), (6)}		412		171,075		169,660		0.03	%
Delta Air Lines, Inc., Equipment Trust Beneficial Interests (N961DL) ^{(5), (6)}		415		170,315		171,360		0.03	%
Delta Air Lines, Inc., Equipment Trust Beneficial Interests (N976DL) ^{(5), (6)}		442		136,326		83,300		0.02	%
United Airlines, Inc., Equipment Trust Beneficial Interests (N510UA) ^{(2), (5)}		43		151,759		479,682		0.09	%
United Airlines, Inc., Equipment Trust Beneficial Interests (N512UA) ^{(2), (5)}		43		148,561		473,761		0.09	%
United Airlines, Inc., Equipment Trust Beneficial Interests (N536UA) ^{(2), (5)}		62		298,394		624,746		0.12	%
United Airlines, Inc., Equipment Trust Beneficial Interests (N545UA) ^{(2), (5)}		52		267,249		616,897		0.12	%
United Airlines, Inc., Equipment Trust Beneficial Interests (N585UA) ^{(2), (5)}		43		167,806		583,391		0.11	%
United N659UA-767, LLC (N659UA) ^{(5), (6)}		312		1,773,072		2,771,428		0.52	%
United N661UA-767, LLC (N661UA) ^{(5), (6)}		303		1,759,997		2,789,809		0.52	%
Total Scheduled Air Transportation				6,112,809		9,761,594

Semiconductor and Other Electronic Component Manufacturing (0.01%)
AIP/IS Holdings, LLC, Membership Units ^{(3), (5)}		352		-		68,922		0.01	%

Support Activities for Mining (0.61%)
DeepOcean Group Holding AS, Common Stock - (Norway) ^{(3), (5)}		145,824		3,477,627		3,255,535		0.61	%

TCP Capital Corp.

Consolidated Statement of Investments (Continued)

December 31, 2012

Showing Percentage of Total Cash and Investments of the Company

							Percent of
					Fair		Cash and
Investment	Shares		Cost		Value		Investments

Equity Securities (continued)

Wired Telecommunications Carriers (1.55%)
Integra Telecom, Inc., Common Stock ^{(3), (5)}		1,274,522	$	8,433,884	$	5,038,718		0.94	%
Integra Telecom, Inc., Warrants ^{(3), (5)}		346,939		19,920		-		-
V Telecom Investment S.C.A, Common Shares - (Luxembourg) ^{(3), (4), (5)}		1,393		3,236,256		3,273,095		0.61	%
Total Wired Telecommunications Carriers				11,690,060		8,311,813

Total Equity Securities				122,062,033		34,880,565

Total Investments ⁽⁷⁾				609,070,368		517,683,087

Cash and Cash Equivalents						18,035,189		3.37	%

Total Cash and Investments					$	535,718,276		100.00	%

Notes to Statement of Investments:

⁽¹⁾

⁽²⁾

Non-controlled affiliate – as defined under the Investment Company Act of 1940 (ownership of between 5% and 25% of the outstanding voting securities of this issuer).

⁽³⁾

Non-income producing security.

⁽⁴⁾

Principal amount denominated in foreign currency. Amortized cost and fair value converted from foreign currency to US dollars. (See Note 2)

⁽⁵⁾

Restricted security. (See Note 2)

⁽⁶⁾

Controlled issuer – as defined under the Investment Company Act of 1940 (ownership of 25% or more of the outstanding voting securities of this issuer).

⁽⁷⁾

Includes investments with an aggregate market value of $1,382,875 that have been segregated to collateralize certain unfunded commitments.

Aggregate acquisitions and aggregate dispositions of investments, other than government securities, totaled $359,020,926 and $211,216,033, respectively for the year ended December 31, 2012. Aggregate acquisitions includes investment assets received as payment in kind. Aggregate dispositions includes principal paydowns on and maturities of debt investments. The total value of restricted securities and bank debt as of December 31, 2012 was $507,680,996, or 94.8% of total cash and investments of the Company.

Swaps at December 31, 2012 were as follows:

Investment	Notional Amount		Fair Value

Euro/US Dollar Cross-Currency Basis Swap, Pay Euros/Receive USD, Expires 5/16/14	$	6,040,944	$	179,364

See accompanying notes.

TCP Capital Corp.

Consolidated Statements of Operations (Unaudited)

	Three Months Ended September 30,						Nine Months Ended September 30,
	2013			2012			2013			2012 ⁽¹⁾

Investment income
Interest income:
Unaffiliated issuers	$	14,257,066		$	10,162,568		$	41,745,035		$	27,140,094
Controlled companies		293,711			360,975			936,296			360,975
Other affiliates		1,938,950			1,310,590			4,035,115			4,556,220
Dividend income:
Other affiliates		-			-			-			1,811,189
Other income:
Unaffiliated issuers		529,011			-			1,105,959			520,580
Controlled companies		183,650			94,726			495,165			440,584
Other affiliates		85,983			182,114			305,739			182,114
Total investment income		17,288,371			12,110,973			48,623,309			35,011,756

Operating expenses
Management and advisory fees		2,205,517			1,737,237			6,110,550			4,986,901
Interest expense		340,711			33,575			663,820			90,023
Administrative expenses		256,806			-			592,422			-
Amortization of deferred debt issuance costs		218,764			110,977			470,242			330,519
Legal fees, professional fees and due diligence expenses		188,284			294,746			489,488			656,522
Commitment fees		85,749			61,487			146,843			193,848
Director fees		76,478			37,500			220,288			137,500
Insurance expense		55,020			37,098			133,816			93,061
Custody fees		45,776			25,797			105,427			72,300
Professional fees relating to the Conversion		-			-			-			411,523
Other operating expenses		227,287			168,903			644,793			276,766
Total operating expenses		3,700,392			2,507,320			9,577,689			7,248,963

Net investment income before taxes		13,587,979			9,603,653			39,045,620			27,762,793

Excise tax expense		-			-			-			502,978
Net investment income		13,587,979			9,603,653			39,045,620			27,259,815

Net realized and unrealized gain (loss) on investments and foreign currency
Net realized gain (loss):
Investments in unaffiliated issuers		804,482			8,403,999			(2,773,020	)		5,299,895
Investments in non-controlled affiliates		-			-			-			718,845
Net realized gain (loss)		804,482			8,403,999			(2,773,020	)		6,018,740

Net change in net unrealized appreciation/depreciation		2,132,565			(8,059,602	)		8,723,819			(13,059,404	)
Net realized and unrealized gain (loss)		2,937,047			344,397			5,950,799			(7,040,664	)

Dividends paid on Series A preferred equity facility		(364,043	)		(397,050	)		(1,131,014	)		(1,142,233	)
Net change in accumulated dividends on Series A preferred equity facility		(23,939	)		(2,071	)		(7,928	)		(69,164	)
Distributions of incentive allocation to the General Partner from:
Net investment income		(2,639,999	)		-			(7,581,335	)		-
Net realized gains		(54,157	)		-			(312,598	)		-
Net change in reserve for incentive allocation		(533,253	)		-			(877,563	)		-

Net increase in net assets applicable to common shareholders resulting from operations	$	12,909,635		$	9,548,929		$	35,085,981		$	19,007,754

Basic and diluted earnings per common share	$	0.48		$	0.44		$	1.47			N/A
Basic and diluted weighted average common shares outstanding		26,654,702			21,475,635			23,942,996			N/A

See accompanying notes.

⁽¹⁾ Prior to the Conversion on April 2, 2012, the Company's portfolio had different objectives.

TCP Capital Corp.

Consolidated Statements of Changes in Net Assets (Unaudited)

	Common Stock						Paid in Capital			Accumulated Net			Accumulated			Accumulated Net			Non-
	Shares			Par Amount			in Excess of Par			Investment Income			Net Realized Losses			Unrealized Depreciation			controlling Interest			Total Net Assets

Balance at December 31, 2011		418,956		$	419		$	364,742,957		$	13,515,239		$	(45,411,498	)	$	(94,976,243	)	$	-		$	237,870,874

Retirement of old common stock in the Conversion		(418,956	)		(419	)		419			-			-			-			-			-
Issuance of common stock in the Conversion		15,725,635			15,726			(15,726	)		-			-			-			-			-
Issuance of common stock in public offering		5,750,000			5,750			80,956,005			-			-			-			-			80,961,755
Issuance of common stock from dividend reinvestment plan		1,993			2			30,383			-			-			-			-			30,385
Net investment income		-			-			-			40,320,360												40,320,360
Realized and unrealized gains (losses)		-			-			-			-			(15,990,188	)		3,205,937			-			(12,784,251	)
Dividends on Series A preferred equity facility		-			-			-			(1,602,799	)		-			-			-			(1,602,799	)
General Partner incentive allocation		-			-			-			-			-			-			-			-
Dividends paid to common shareholders		-			-			-			(28,808,774	)		-			-			-			(28,808,774	)
Tax reclassification of stockholders' equity in accordance with generally accepted accounting principles		-			-			(1,479,978	)		(897,847	)		2,377,825			-			-			-
Balance at December 31, 2012		21,477,628		$	21,478		$	444,234,060		$	22,526,179		$	(59,023,861	)	$	(91,770,306	)	$	-		$	315,987,550

Issuance of common stock in public offering		5,175,000			5,175			78,171,615			-			-			-			-			78,176,790
Issuance of common stock from dividend reinvestment plan		2,174			2			35,505			-			-			-			-			35,507
Net investment income		-			-			-			39,045,620			-			-			-			39,045,620
Realized and unrealized gains (losses)		-			-			-			-			(2,773,020	)		8,723,819			-			5,950,799
Dividends on Series A preferred equity facility		-			-			-			(1,138,942	)		-			-			-			(1,138,942	)
General Partner incentive allocation		-			-			-			(7,581,335	)		(312,598	)		-			(877,563	)		(8,771,496	)
Dividends paid to common shareholders		-			-			-			(27,782,087	)		-			-			-			(27,782,087	)
Balance at September 30, 2013		26,654,802		$	26,655		$	522,441,180		$	25,069,435		$	(62,109,479	)	$	(83,046,487	)	$	(877,563	)	$	401,503,741

See accompanying notes.

TCP Capital Corp.

Consolidated Statements of Cash Flows (Unaudited)

	Nine Months Ended September 30,
	2013			2012

Operating activities
Net increase in net assets applicable to common shareholders resulting from operations	$	35,085,981		$	19,007,754
Adjustments to reconcile net increase in net assets applicable to common shareholders resulting from operations to net cash provided by (used in) operating activities:
Net realized loss (gain)		2,773,020			(6,018,740	)
Net change in unrealized appreciation/depreciation of investments		(8,675,023	)		13,426,667
Dividends paid on Series A preferred equity facility		1,131,014			1,142,233
Net change in accumulated dividends on Series A preferred equity facility		7,928			69,164
Net change in reserve for incentive allocation		877,563			-
Accretion of original issue discount		(1,703,018	)		(521,847	)
Net accretion of market discount/premium		(674,077	)		(1,708,108	)
Interest and dividend income paid in kind		(1,248,459	)		(1,761,682	)
Amortization of deferred debt issuance costs		470,242			330,519
Changes in assets and liabilities:
Purchases of investment securities		(353,293,497	)		(243,833,001	)
Proceeds from sales, maturities and paydowns of investments		176,516,172			129,105,822
Decrease (increase) in accrued interest income - unaffiliated issuers		(2,346,218	)		177,904
Decrease (increase) in accrued interest income - controlled companies		8,749			(56,280	)
Increase in accrued interest income - other affiliates		(321,152	)		(606,711	)
Decrease (increase) in receivable for investments sold		6,439,614			(6,864,975	)
Decrease (increase) in prepaid expenses and other assets		(371,259	)		1,193,639
Increase in payable for investments purchased		15,103,635			19,657,089
Increase in payable to the Investment Manager		171,251			22,711
Decrease in management and advisory fees payable		-			(565,599	)
Increase (decrease) in interest payable		170,674			(17,743	)
Increase in incentive allocation payable		2,694,156			-
Decrease in accrued expenses and other liabilities		(526,520	)		(110,927	)
Net cash used in operating activities		(127,709,224	)		(77,932,111	)

Financing activities
Proceeds from draws on credit facilities		191,000,000			122,000,000
Principal repayments on credit facilities		(115,000,000	)		(103,000,000	)
Payments of debt issuance costs		(3,058,502	)		-
Dividends paid on Series A preferred equity facility		(1,131,014	)		(1,142,233	)
Dividends paid to common shareholders		(27,782,087	)		(20,218,188	)
Proceeds from shares issued in connection with dividend reinvestment plan		35,507			13,234
Proceeds from common shares sold, net of underwriting and offering costs		78,176,790			80,961,755
Net cash provided by financing activities		122,240,694			78,614,568

Net increase (decrease) in cash and cash equivalents		(5,468,530	)		682,457
Cash and cash equivalents at beginning of period		18,035,189			10,831,678
Cash and cash equivalents at end of period	$	12,566,659		$	11,514,135

Supplemental cash flow information
Interest payments	$	493,146		$	107,766
Excise tax payments		969,946			502,978

See accompanying notes.

TCP Capital Corp.

Notes to Consolidated Financial Statements (Unaudited)

September 30, 2013

1. Organization and Nature of Operations

TCP Capital Corp. (the “Company”) is a Delaware corporation formed on April 2, 2012 as an externally managed, closed-end, non-diversified management investment company. The Company elected to be treated as a business development company (“BDC”) under the Investment Company Act of 1940, as amended (the “1940 Act”). The Company’s investment objective is to achieve high total returns through current income and capital appreciation, with an emphasis on principal protection. The Company invests primarily in the debt of middle-market companies, including senior secured loans, junior loans, mezzanine debt and bonds. Such investments may include an equity component, and, to a lesser extent, the Company may make equity investments directly. Investment operations are conducted in Special Value Continuation Partners, LP, a Delaware limited partnership (the “Partnership”), of which the Company owns 100% of the common limited partner interests, or in TCPC Funding I, LLC, a Delaware limited liability company (“TCPC Funding”), which is a wholly owned subsidiary of the Partnership. The Partnership has also elected to be treated as a BDC under the 1940 Act. These consolidated financial statements include the accounts of the Company, the Partnership and TCPC Funding. All significant intercompany transactions and balances have been eliminated in the consolidation.

The Company was formed through the conversion on April 2, 2012 of the Company’s predecessor, Special Value Continuation Fund, LLC (“SVCF”), from a limited liability company to a corporation in a non-taxable transaction, leaving the Company as the surviving entity (the “Conversion”). At the time of the Conversion, all limited liability company interests were exchanged for 15,725,635 shares of common stock in the Company. As a result of the Conversion, the books and records of SVCF have become the books and records of the surviving entity. On April 3, 2012, the Company completed its initial public offering. For periods prior to April 2, 2012, the consolidated financial statements and related footnotes reflect the performance of SVCF. Per share amounts prior to the conversion are not considered useful and have been marked as “N/A” in the consolidated financial statements.

The Company has elected to be treated as a regulated investment company (“RIC”) for U.S. federal income tax purposes. As a RIC, the Company will not be taxed on its income to the extent that it distributes such income each year and satisfies other applicable income tax requirements. The Partnership and TCPC Funding have elected to be treated as partnerships for U.S. federal income tax purposes. The General Partner of the Partnership is SVOF/MM, LLC, which also serves as the administrator of the Company and the Partnership (the “Administrator”). The managing member of the Administrator is Tennenbaum Capital Partners, LLC (the “Advisor”), which serves as the Investment Manager to the Company, the Partnership, and TCPC Funding. Most of the equity interests in the General Partner are owned directly or indirectly by the Advisor and its employees.

Company management consists of the Investment Manager and the Board of Directors. Partnership management consists of the General Partner and the Board of Directors. The Investment Manager and the General Partner direct and execute the day-to-day operations of the Company and the Partnership, respectively, subject to oversight from the respective Board of Directors, which sets the broad policies of the Company and performs certain functions required by the 1940 Act in the case of the Partnership.

TCP Capital Corp.

Notes to Consolidated Financial Statements (Unaudited) (Continued)

September 30, 2013

1. Organization and Nature of Operations (continued)

The Board of Directors of the Partnership has delegated investment management of the Partnership’s assets to the Investment Manager. At September 30, 2013, each Board of Directors consists of five persons, three of whom are independent. If the Company or the Partnership has preferred equity interests outstanding, as the Partnership currently does, the holders of the preferred interests voting separately as a class are entitled to elect two of the Directors. The remaining directors will be subject to election by holders of the common shares and preferred interests voting together as a single class.

Preferred Equity

At September 30, 2013, the Partnership had 6,700 Series A preferred limited partner interests (the “Preferred Interests”) issued and outstanding with a liquidation preference of $20,000 per preferred limited interest. The Preferred Interests are redeemable at the option of the Partnership, subject to certain conditions. Additionally, under certain conditions, the Partnership may be required to either redeem certain of the Preferred Interests or repay indebtedness, at the Partnership’s option. Such conditions would include a failure by the Partnership to maintain adequate collateral as required by its credit facility agreement or by the Statement of Preferences of the Preferred Interests or a failure by the Partnership to maintain sufficient asset coverage as required by the 1940 Act. As of September 30, 2013, the Partnership was in full compliance with such requirements.

The Preferred Interests accrue dividends at an annual rate equal to LIBOR plus 0.85% or, in the case of any holders of Preferred Interests that are CP Conduits (as defined in the leveraging documents), the higher of (i) LIBOR plus 0.85% or (ii) the CP Conduit’s cost of funds rate plus 0.85%, subject to certain limitations and adjustments.

2. Summary of Significant Accounting Policies

Basis of Presentation

The consolidated financial statements of the Company have been prepared in accordance with accounting principles generally accepted in the United States (“GAAP”). The following is a summary of the significant accounting policies of the Company and the Partnership.

Use of Estimates

The preparation of the financial statements 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, as well as the reported amounts of revenues and expenses during the reporting period. Although management believes these estimates and assumptions to be reasonable, actual results could differ from those estimates.

Investment Valuation

The Company’s investments are generally held by the Partnership or TCPC Funding. Management values investments at fair value based upon the principles and methods of valuation set forth in policies adopted by the Partnership’s Board of Directors and in conformity with procedures set forth in the Senior Facilities, as defined in Note 4, below, and the Statement of Preferences for the Preferred Interests. Fair value is generally defined as the amount for which an investment would be sold in an orderly transaction between market participants at the measurement date.

TCP Capital Corp.

Notes to Consolidated Financial Statements (Unaudited) (Continued)

September 30, 2013

2. Summary of Significant Accounting Policies (continued)

All investments are valued at least quarterly based on affirmative pricing or quotations from independent third-party sources, with the exception of investments priced directly by the Investment Manager which together comprise, in total, less than 5% of the capitalization of the Partnership. Investments listed on a recognized exchange or market quotation system, whether U.S. or foreign, are valued for financial reporting purposes as of the last business day of the reporting period using the closing price on the date of valuation. Liquid investments not listed on a recognized exchange or market quotation system are valued using prices provided by a nationally recognized pricing service or by using quotations from broker-dealers. Investments not priced by a pricing service or for which market quotations are either not readily available or are determined to be unreliable are valued using affirmative valuations performed by independent valuation services or, for investments aggregating less than 5% of the total capitalization of the Partnership, directly by the Investment Manager.

Fair valuations of investments are determined under guidelines adopted by the Boards of Directors of the Company and the Partnership, and are subject to their approval. Generally, to increase objectivity in valuing the investments, the Investment Manager will utilize external measures of value, such as public markets or third-party transactions, whenever possible. The Investment Manager’s valuation is not based on long-term work-out value, immediate liquidation value, nor incremental value for potential changes that may take place in the future. The values assigned to investments that are valued by the Investment Manager are based on available information and do not necessarily represent amounts that might ultimately be realized, as these amounts depend on future circumstances and cannot reasonably be determined until the individual investments are actually liquidated. The foregoing policies apply to all investments, including those in companies and groups of affiliated companies aggregating more than 5% of the Company’s assets.

Fair valuations of investments in each asset class are determined using one or more methodologies including the market approach, income approach, or, in the case of recent investments, the cost approach, as appropriate. The market approach uses prices and other relevant information generated by market transactions involving identical or comparable assets. The income approach uses valuation techniques to convert future amounts (for example, cash flows or earnings) to a single present value amount (discounted). The measurement is based on the value indicated by current market expectations about those future amounts. In following these approaches, the types of factors that may be taken into account include, as relevant: available current market data, including relevant and applicable market trading and transaction comparables, applicable market yields and multiples, security covenants, call protection provisions, information rights, the nature and realizable value of any collateral, the portfolio company’s ability to make payments, its earnings and discounted cash flows, the markets in which the portfolio company does business, comparisons of financial ratios of peer companies that are public, M&A comparables, our principal market and enterprise values, among other factors.

TCP Capital Corp.

Notes to Consolidated Financial Statements (Unaudited) (Continued)

September 30, 2013

2. Summary of Significant Accounting Policies (continued)

Unobservable inputs used in the fair value measurement of Level 3 investments as of September 30, 2013 included the following:

Asset Type	Fair Value		Valuation Technique	Unobservable Input	Range (Weighted Avg.)
Bank Debt	$	448,827,207	Market rate approach	Market yields	5.1% - 17.6% (10.5%)
			Market quotations	Indicative bid/ask quotes	1 - 4 (2)
			Market comparable companies	Revenue multiples	0.4x (0.4x)
			Market comparable companies	EBITDA multiples	6.5x (6.5x)
Other Corporate Debt	$	45,803,291	Market rate approach	Market yields	14.2% (14.2%)
			Market quotations	Indicative bid/ask quotes	1 – 11 (4)
			Market comparable companies	EBITDA multiples	6.5x - 10.0x (8.1x)
Equity	$	37,639,774	Market rate approach	Market yields	13.0% - 18.0% (13.6%)
			Market quotations	Indicative bid/ask quotes	1 - 2 (1)
			Market comparable companies	Revenue multiples	0.4x - 1.1x (1.1x)
			Market comparable companies	EBITDA multiples	3.4x – 8.0x (5.5x)

Generally, a change in an unobservable input may result in a change to the value of an investment as follows:

Input	Impact to Value if Input Increases	Impact to Value if Input Decreases
Market yields	Decrease	Increase
Revenue multiples	Increase	Decrease
EBITDA multiples	Increase	Decrease

Investments may be categorized based on the types of inputs used in valuing such investments. The level in the GAAP valuation hierarchy in which an investment falls is based on the lowest level input that is significant to the valuation of the investment in its entirety. Transfers between levels are recognized as of the beginning of the reporting period.

At September 30, 2013, the Company’s investments were categorized as follows:

Level	Basis for Determining Fair Value	Bank Debt		Other Corporate Debt		Equity Securities
1	Quoted prices in active markets for identical assets	$	-	$	-	$	1,028,216
2	Other observable market inputs^*		100,098,095		70,698,908		-
3	Independent third-party pricing sources that employ significant unobservable inputs		448,827,207		38,174,605		34,757,266
3	Investment Manager valuations with significant unobservable inputs		-		7,628,686		2,882,504
Total		$	548,925,302	$	116,502,199	$	38,667,986

^*For example, quoted prices in inactive markets or quotes for comparable investments.

TCP Capital Corp.

Notes to Consolidated Financial Statements (Unaudited) (Continued)

September 30, 2013

2. Summary of Significant Accounting Policies (continued)

Changes in investments categorized as Level 3 during the nine months ended September 30, 2013 were as follows:

	Independent Third-Party Valuation
	Bank Debt			Other Corporate Debt			Equity Securities
Beginning balance	$	359,343,326		$	17,171,637		$	32,675,370
Net realized and unrealized gains (losses)		(1,062,389	)		7,520,997			(3,573,701	)
Acquisitions		215,773,748			22,962,665			11,023,992
Dispositions		(100,185,011	)		(15,172,634	)		(3,215,534	)
Transfers out of Level 3^*		(58,651,283	)		(10,300,000	)		-
Transfers into Level 3^†		33,608,816			15,991,940			-
Reclassifications within Level 3^‡		-			-			(2,152,861	)
Ending balance	$	448,827,207		$	38,174,605		$	34,757,266

Net change in unrealized appreciation/ depreciation during the period on investments still held at period end (included in net realized and unrealized gains/losses, above)	$	(740,697	)	$	1,570,023		$	(2,724,223	)

^* Comprised of nine investments that transferred to Level 2 due to increased observable market activity.

^† Comprised of five investments that transferred from Level 2 due to reduced trading volumes.

^‡ Comprised of one investment that was reclassified to Investment Manager Valuation.

	Investment Manager Valuation
	Bank Debt		Other Corporate Debt		Equity Securities
Beginning balance	$	-	$	7,167,458	$	1,424,764
Net realized and unrealized gains (losses)		-		356,327		(607,055	)
Acquisitions		-		104,901		-
Dispositions		-		-		(88,066	)
Reclassifications within Level 3^§		-		-		2,152,861
Ending balance	$	-	$	7,628,686	$	2,882,504

Net change in unrealized appreciation/ depreciation during the period on investments still held at period end (included in net realized and unrealized gains/losses, above)	$	-	$	356,327	$	(607,055	)

^§ Comprised of one investment that was reclassified from Independent Third-Party Valuation.

There were no transfers between Level 1 and 2 during the nine months ended September 30, 2013.

TCP Capital Corp.

Notes to Consolidated Financial Statements (Unaudited) (Continued)

September 30, 2013

2. Summary of Significant Accounting Policies (continued)

At December 31, 2012, the Company’s investments were categorized as follows:

Level	Basis for Determining Fair Value	Bank Debt		Other Corporate Debt		Equity Securities
1	Quoted prices in active markets for identical assets	$	-	$	-	$	780,431
2	Other observable market inputs ^*		45,667,016		53,453,085		-
3	Independent third-party pricing sources that employ significant unobservable inputs		359,343,326		17,171,637		32,675,370
3	Investment Manager valuations with significant unobservable inputs		-		7,167,458		1,424,764
Total		$	405,010,342	$	77,792,180	$	34,880,565

^*For example, quoted prices in inactive markets or quotes for comparable investments.

Changes in investments categorized as Level 3 during the year ended December 31, 2012 were as follows:

	Independent Third-Party Valuation
	Bank Debt			Other Corporate Debt			Equity Securities
Beginning balance	$	159,949,811		$	24,061,229		$	68,114,764
Net realized and unrealized losses		(8,709,385	)		(6,540,882	)		(7,100,618	)
Acquisitions		288,929,785			3,731,290			9,584,408
Dispositions		(84,994,292	)		-			(37,923,184	)
Transfers out of Level 3 ^†		-			(4,080,000	)		-
Transfers into Level 3 ^‡		4,167,407			-			-
Ending balance	$	359,343,326		$	17,171,637		$	32,675,370

Net change in unrealized appreciation/ depreciation during the period on investments still held at period end (included in net realized and unrealized losses, above)	$	(5,856,277	)	$	127,255		$	(9,797,319	)

^†Comprised of one investment that transferred to Level 2 due to increased trading volumes.

^‡Comprised of one investment that transferred from Level 2 due to reduced trading volumes.

TCP Capital Corp.

Notes to Consolidated Financial Statements (Unaudited) (Continued)

September 30, 2013

2. Summary of Significant Accounting Policies (continued)

	Investment Manager Valuation
	Bank Debt			Other Corporate Debt			Equity Securities
Beginning balance	$	51,436		$	7,464,188		$	1,252,190
Net realized and unrealized gains (losses)		-			284,156			274,554
Acquisitions		-			148,281			-
Dispositions		-			(729,167	)		(5,842	)
Transfers out of Level 3 ^§		-			-			(147,574	)
Reclassifications within Level 3 ^**		(51,436	)		-			51,436
Ending balance	$	-		$	7,167,458		$	1,424,764

Net change in unrealized appreciation/depreciation during the period on investments still held at period end (included in net realized and unrealized gains/losses, above)	$	-		$	272,637		$	274,555

^§Comprised of one investment that transferred to Level 2 due to increased trading volumes.

^**Comprised of claims in the liquidation of a portfolio company that were reclassified as equity.

There were no transfers between Level 1 and 2 during the year ended December 31, 2012.

Investment Transactions

Investment transactions are recorded on the trade date, except for private transactions that have conditions to closing, which are recorded on the closing date. The cost of investments purchased is based upon the purchase price plus those professional fees which are specifically identifiable to the investment transaction. Realized gains and losses on investments are recorded based on the identification method, which typically allocates the highest cost inventory to the basis of investments sold.

Cash and Cash Equivalents

Cash consists of amounts held in accounts with brokerage firms and the custodian bank. Cash equivalents consist of highly liquid investments with an original maturity of three months or less.

Repurchase Agreements

In connection with transactions in repurchase agreements, it is the Company’s policy that the custodian take possession of the underlying collateral, the fair value of which is required to exceed the principal amount of the repurchase transaction, including accrued interest, at all times. If the seller defaults, and the fair value of the collateral declines, realization of the collateral may be delayed or limited.

Restricted Investments

The Company may invest without limitation in instruments that are subject to legal or contractual restrictions on resale. These instruments generally may be resold to institutional investors in transactions exempt from registration or to the public if the securities are registered. Disposal of these investments may involve time-consuming negotiations and additional expense, and prompt sale at an acceptable price may be difficult. Information regarding restricted investments is included at the end of the Consolidated Statement of Investments. Restricted investments, including any restricted investments in affiliates, are valued in accordance with the investment valuation policies discussed above.

TCP Capital Corp.

Notes to Consolidated Financial Statements (Unaudited) (Continued)

September 30, 2013

2. Summary of Significant Accounting Policies (continued)

Foreign Investments

The Company may invest in instruments traded in foreign countries and denominated in foreign currencies. Foreign currency denominated investments comprised approximately 1.3% and 1.6% of total investments at September 30, 2013 and December 31, 2012, respectively. Such positions were converted at the respective closing rate in effect at September 30, 2013 and December 31, 2012 and reported in U.S. dollars. Purchases and sales of investments and income and expense items denominated in foreign currencies, when they occur, are translated into U.S. dollars on the respective dates of such transactions. The portion of gains and losses on foreign investments resulting from fluctuations in foreign currencies is included in net realized and unrealized gain or loss from investments.

Investments in foreign companies and securities of foreign governments may involve special risks and considerations not typically associated with investing in U.S. companies and securities of the U.S. government. These risks include, among other things, revaluation of currencies, less reliable information about issuers, different transactions clearance and settlement practices, and potential future adverse political and economic developments. Moreover, investments in foreign companies and securities of foreign governments and their markets may be less liquid and their prices more volatile than those of comparable U.S. companies and the U.S. government.

Derivatives

In order to mitigate certain currency exchange and interest rate risks, the Partnership has entered into certain swap and option transactions. All derivatives are recognized as either assets or liabilities in the Statement of Assets and Liabilities. The transactions entered into are accounted for using the mark-to-market method with the resulting change in fair value recognized in earnings for the current period. Risks may arise upon entering into these contracts from the potential inability of counterparties to meet the terms of their contracts and from unanticipated movements in interest rates and the value of foreign currency relative to the U.S. dollar.

During the nine months ended September 30, 2013, TCPC Funding purchased an interest rate cap with a notional amount of $25,000,000. At September 30, 2013 and September 30, 2012, the Partnership held a cross currency basis swap with a notional amount of $6,040,944. Gains and losses from derivatives during the nine months ended September 30, 2013 were included in net realized and unrealized loss on investments in the Statement of Operations as follows:

TCP Capital Corp.

Notes to Consolidated Financial Statements (Unaudited) (Continued)

September 30, 2013

2. Summary of Significant Accounting Policies (continued)

Instrument	Realized Gains (Losses)		Unrealized Gains (Losses)
Cross currency basis swaps	$	-	$	(126,670	)
Interest rate cap	$	-	$	(32,598	)

Gains and losses from derivatives during the nine months ended September 30, 2012 were included in net realized and unrealized loss on investments in the Statement of Operations as follows:

Instrument		Realized Gains (Losses)				Unrealized Gains (Losses)
Cross currency basis swaps		$	-			$	145,906

Valuations of derivatives held at September 30, 2013 and September 30, 2012 were determined using observable market inputs other than quoted prices in active markets for identical assets and, accordingly, are classified as Level 2 in the GAAP valuation hierarchy.

Debt Issuance Costs

Costs of approximately $3.5 million were incurred during 2006 in connection with placing the Partnership’s revolving credit facility. Additional costs of approximately $1.5 million were incurred during 2013 in connection with the extension of the facility (see Note 4). These costs were deferred and are being amortized on a straight-line basis over the estimated remaining life of the facility. The impact of utilizing the straight-line amortization method versus the effective-interest method is not material to the operations of the Company or the Partnership.

Costs of approximately $1.6 million were incurred during 2013 in connection with placing TCPC Funding’s revolving credit facility (see Note 4). These costs were deferred and are being amortized on a straight-line basis over three years, the estimated life of that facility. The impact of utilizing the straight-line amortization method versus the effective-interest method is not material to the operations of the Company, the Partnership or TCPC Funding.

Revenue Recognition

Interest and dividend income, including income paid in kind, is recorded on an accrual basis. Origination, structuring, closing, commitment and other upfront fees earned with respect to capital commitments are generally amortized or accreted into interest income over the life of the respective debt investment. Other fees, including certain amendment fees, prepayment fees and commitment fees on broken deals, are recognized as earned. Prepayment fees and similar income received upon the early repayment of a loan or debt security are included in interest income.

Certain debt investments are purchased at a considerable discount to par as a result of the underlying credit risks and financial results of the issuer, as well as general market factors that influence the financial markets as a whole. GAAP generally requires that discounts on the acquisition of corporate bonds, municipal bonds and treasury bonds be amortized using the effective-interest or constant-yield method. GAAP also requires the collectability of interest to be considered when making accruals. Accordingly, when accounting for purchase discounts, discount accretion income is recognized when it is probable that such amounts will be collected, generally at disposition. When principal payments on a loan are received in an amount in excess of the loan’s amortized cost, the excess principal payments are recorded as interest income.

TCP Capital Corp.

Notes to Consolidated Financial Statements (Unaudited) (Continued)

September 30, 2013

2. Summary of Significant Accounting Policies (continued)

Income Taxes

The Company intends to comply with the applicable provisions of the Internal Revenue Code of 1986, as amended, pertaining to regulated investment companies and to make distributions of taxable income sufficient to relieve it from substantially all federal income taxes. Accordingly, no provision for income taxes is required in the consolidated financial statements. The income or loss of the Partnership and TCPC Funding is reported in the respective partners’ income tax returns. In accordance with ASC Topic 740 – Income Taxes, the Company recognizes in its consolidated financial statements the effect of a tax position when it is determined that such position is more likely than not, based on the technical merits, to be sustained upon examination. As of September 30, 2013, all tax years of the Company, the Partnership, and TCPC Funding since January 1, 2010 remain subject to examination by federal tax authorities. No such examinations are currently pending.

During the nine months ended September 30, 2013, the Company paid $969,946 in excise taxes related to income earned in 2012. During the nine months ended September 30, 2012, the Company paid $502,978 in excise taxes related to income earned in 2011.

Cost and unrealized appreciation and depreciation of investments (including derivatives) for U.S. federal income tax purposes at September 30, 2013 were as follows:

Unrealized appreciation	$	30,645,941
Unrealized depreciation		(113,178,794	)
Net unrealized depreciation		(82,532,853	)

Cost	$	786,700,186

3. Management Fees, Incentive Compensation and Other Expenses

Following the Conversion, the Company’s management fee is calculated at an annual rate of 1.5% of total assets (excluding cash and cash equivalents) on a consolidated basis as of the beginning of each quarter and is payable to the Investment Manager quarterly in arrears.

TCP Capital Corp.

Notes to Consolidated Financial Statements (Unaudited) (Continued)

September 30, 2013

3. Management Fees, Incentive Compensation and Other Expenses (continued)

Incentive compensation is only paid to the extent the total performance of the Company exceeds a cumulative 8% annual return since January 1, 2013 (the “Total Return Hurdle”). The Company did not incur any incentive compensation prior to January 1, 2013. Beginning January 1, 2013, the incentive compensation equals 20% of net investment income (reduced by preferred dividends) and 20% of net realized gains (reduced by any net unrealized losses), subject to the Total Return Hurdle. The incentive compensation is payable quarterly in arrears as an allocation and distribution to the General Partner and is calculated as the difference between cumulative incentive compensation earned since January 1, 2013 and cumulative incentive compensation paid since January 1, 2013. A reserve for incentive compensation is accrued based on incentive compensation distributable to the General Partner assuming a hypothetical liquidation of the Company at net asset value on the balance sheet date. At September 30, 2013, the General Partner’s equity interest in the Partnership was comprised entirely of the reserve amount and is reported as a minority interest in the consolidated financial statements of the Company.

Prior to the Conversion, the Investment Manager received an annual management and advisory fee, payable monthly in arrears, equal to 1.0% of committed capital, defined as the sum of the maximum amount of the Preferred Interests, the maximum amount available under the revolving credit facility, the initial value of the contributed general partnership equity and the initial value of the contributed common equity, subject to reduction by the amount of the revolving credit facility commitment when the facility is no longer outstanding, and by the amount of the Preferred Interests when less than $1 million in liquidation preference of preferred securities remains outstanding. In addition to the management fee, the General Partner was entitled to a performance allocation equal to 20% of all cumulative income and gain distributions, subject to an 8% hurdle on undistributed contributed equity with a catch up for the General Partner.

The Company and the Partnership bear all respective expenses incurred in connection with the business of the Company and the Partnership, including fees and expenses of outside contracted services, such as custodian, administrative, legal, audit and tax preparation fees, costs of valuing investments, insurance costs, brokers’ and finders’ fees relating to investments, and any other transaction costs associated with the purchase and sale of investments.

4. Debt

At September 30, 2013 and December 31, 2012, debt was comprised of amounts outstanding under senior secured revolving credit facilities issued by the Partnership (the “Partnership Facility”) and TCPC Funding (the “TCPC Funding Facility,” and, together with the Partnership Facility, the “Senior Facilities”) as follows:

	September 30, 2013		December 31, 2012
Partnership Facility	$	102,000,000	$	74,000,000
TCPC Funding Facility		48,000,000		-
Total Debt	$	150,000,000	$	74,000,000

TCP Capital Corp.

Notes to Consolidated Financial Statements (Unaudited) (Continued)

September 30, 2013

4. Debt (continued)

Partnership Facility

The Partnership Facility provides for amounts to be drawn up to $116 million, subject to certain collateral and other restrictions. On September 19, 2013, the Partnership Facility was amended to extend the maturity date from July 31, 2014 to July 31, 2016. Most of the cash and investments held directly by the Partnership, as well as the net assets of TCPC Funding, are included in the collateral for the facility.

Advances under the Partnership Facility through July 31, 2014 bear interest at LIBOR plus 0.44% per annum, except in the case of loans from CP Conduits, which bear interest at the higher of LIBOR plus 0.44% or the CP Conduit’s cost of funds plus 0.44%, subject to certain limitations. Advances under the Partnership Facility for periods from July 31, 2014 through the maturity date of the facility will bear interest at LIBOR plus 2.50% per annum, except in the case of loans from CP Conduits, which bear interest at the higher of LIBOR plus 2.50% or the CP Conduit’s cost of funds plus 2.50%, subject to certain limitations. In addition to amounts due on outstanding debt, the facility accrues commitment fees of 0.20% per annum on the unused portion of the facility, or 0.25% per annum when less than $46.4 million in borrowings are outstanding. The facility may be terminated, and any outstanding amounts thereunder may become due and payable, should the Partnership fail to satisfy certain financial or other covenants. As of September 30, 2013, the Partnership was in full compliance with such covenants.

TCPC Funding Facility

The TCPC Funding Facility, issued on May 17, 2013, provides for amounts to be drawn up to $100 million, subject to certain collateral and other restrictions. The facility matures May 17, 2016, subject to extension by the lender at the request of TCPC Funding, and contains an accordion feature which allows for expansion of the facility up to $200 million subject to consent from the lender and other customary conditions. The cash and investments of TCPC Funding are included in the collateral for the facility.

Borrowings under the TCPC Funding Facility bear interest at a rate of LIBOR plus 2.75% per annum. In addition to amounts due on outstanding debt, the facility accrues commitment fees of 0.75% per annum on the unused portion of the facility, or 1.00% per annum when the unused portion is greater than 33% of the total facility. The facility may be terminated, and any outstanding amounts thereunder may become due and payable, should TCPC Funding fail to satisfy certain financial or other covenants. As of September 30, 2013, TCPC Funding was in full compliance with such covenants.

TCP Capital Corp.

Notes to Consolidated Financial Statements (Unaudited) (Continued)

September 30, 2013

4. Debt (continued)

The condensed balance sheet of TCPC Funding at September 30, 2013 was as follows:

Assets:
Cash	$	1,531,311
Investments		96,543,370
Other assets		2,024,193
Total assets	$	100,098,874

Liabilities:
Debt	$	48,000,000
Payables		239,829
Total liabilities		48,239,829

Equity		51,859,045
Total liabilities and equity	$	100,098,874

The weighted-average interest rates on total outstanding borrowings at September 30, 2013 and December 31, 2012 were 1.39% and 0.65%, respectively.

5. Commitments, Concentration of Credit Risk and Off-Balance Sheet Risk

The Partnership and TCPC Funding conduct business with brokers and dealers that are primarily headquartered in New York and Los Angeles and are members of the major securities exchanges. Banking activities are conducted with a firm headquartered in the New York area.

In the normal course of business, investment activities involve executions, settlement and financing of various transactions resulting in receivables from, and payables to, brokers, dealers and the custodian. These activities may expose the Company, the Partnership, and TCPC Funding to risk in the event that such parties are unable to fulfill contractual obligations. Management does not anticipate any material losses from counterparties with whom it conducts business. Consistent with standard business practice, the Company, the Partnership, and TCPC Funding enter into contracts that contain a variety of indemnifications, and are engaged from time to time in various legal actions. The maximum exposure under these arrangements and activities is unknown. However, management expects the risk of material loss to be remote.

The Consolidated Statement of Investments includes certain revolving loan facilities held by the Partnership with aggregate unfunded balances of $2,480,000 at September 30, 2013.

TCP Capital Corp.

Notes to Consolidated Financial Statements (Unaudited) (Continued)

September 30, 2013

6. Related Parties

The Company, the Partnership, TCPC Funding, the Investment Manager, the General Partner and their members and affiliates may be considered related parties. From time to time, the Partnership advances payments to third parties on behalf of the Company which are reimbursable through deductions from distributions to the Company. At September 30, 2013, no such amounts were outstanding. From time to time, the Investment Manager advances payments to third parties on behalf of the Company and the Partnership and receives reimbursement from the Company and the Partnership. At September 30, 2013, amounts reimbursable to the Investment Manager totaled $280,451, as reflected in the Consolidated Statement of Assets and Liabilities.

Pursuant to administration agreements between the Administrator and each of the Company and the Partnership (the “Administration Agreements”), the Administrator may be reimbursed for costs and expenses incurred by the Administrator for office space rental, office equipment and utilities allocable to the Company or the Partnership, as well as costs and expenses incurred by the Administrator or its affiliates relating to any administrative, operating, or other non-investment advisory services provided by the Administrator or its affiliates to the Company or the Partnership. For the nine months ended September 30, 2013, expenses allocated pursuant to the Administration Agreements totaled $592,422. The Administrator waived reimbursement of all administrative expenses prior to January 1, 2013.

7. Stockholders’ Equity and Dividends

The following table summarizes the total shares issued and proceeds received in the public offering of the Company’s common stock net of underwriting discounts and offering costs as well as shares issued in connection with the Company’s dividend reinvestment plan for the nine months ended September 30, 2013. In addition to the issuances summarized below, the Company priced a public offering of its common stock on September 26, 2013, the sale of which closed on October 1, 2013 (see Note 9, Subsequent Events).

	Shares Issued		Price Per Share		Net Proceeds
May 21, 2013 public offering		5,175,000	$	15.63	$	78,176,790
Shares issued from dividend reinvestment plan		2,174	$	16.33	$	35,507

	Shares Issued		Price Per Share		Net Proceeds
April 3, 2012 initial public offering		5,750,000	$	14.75	$	80,961,755
Shares issued from dividend reinvestment plan		1,993	$	15.25	$	30,385

TCP Capital Corp.

Notes to Consolidated Financial Statements (Unaudited) (Continued)

September 30, 2013

7. Stockholders’ Equity and Dividends (continued)

The Company’s dividends are recorded on the ex-dividend date. The following table summarizes the Company’s dividends declared for the nine months ended September 30, 2013:

Date Declared	Record Date	Payment Date	Amount Per Share			Total Amount
March 7, 2013	March 18, 2013	March 29, 2013	$	0.40	^*	$	8,591,051
May 8, 2013	June 7, 2013	June 28, 2013	$	0.36		$	9,595,344
August 8, 2013	September 9, 2013	September 30, 2013	$	0.36		$	9,595,692

^* Includes a special dividend of $0.05.

The following table summarizes the Company’s dividends declared for the year ended December 31, 2012:

Date Declared	Record Date	Payment Date	Amount Per Share			Total Amount
March 9, 2012	March 9, 2012	April 3, 2012	$	0.34	^†	$	5,400,000
April 3, 2012	June 15, 2012	June 29, 2012	$	0.34		$	7,301,716
August 9, 2012	September 14, 2012	September 28, 2012	$	0.35		$	7,516,472
November 7, 2012	December 17, 2012	December 31, 2012	$	0.40	^‡	$	8,590,586

^†Based on 15,725,635 pro-forma converted shares before the initial public offering.

^‡Includes a special dividend of $0.05.

8. Earnings Per Share

The following information sets forth the computation of the net increase in net assets per share resulting from operations for the three and nine months ended September 30, 2013:

	Three Months Ended September 30, 2013		Nine Months Ended September 30, 2013
Net increase in net assets applicable to common shareholders resulting from operations	$	12,909,635	$	35,085,981
Weighted average shares outstanding		26,654,702		23,942,996
Earnings per share	$	0.48	$	1.47

9. Subsequent Events

On October 1, 2013, the Company closed a public offering of 4.37 million shares of its common stock at $15.76 per share for gross proceeds of approximately $68.9 million and net proceeds of $66.5 million, net of underwriter discounts and approximately $0.3 million of expenses related to the offering.

On November 7, 2013, the Company’s board of directors declared a regular third quarter cash dividend of $0.36 per share and a special dividend of $0.05 per share. Both dividends are payable on December 31, 2013 to stockholders of record as of the close of business on December 10, 2013.

TCP Capital Corp.

Notes to Consolidated Financial Statements (Unaudited) (Continued)

September 30, 2013

10. Financial Highlights

	Nine Months Ended
	September 30, 2013
Per Common Share
Per share NAV at the beginning of period	$	14.71

Investment operations:
Net investment income		1.64
Net realized and unrealized gain (loss)		0.25
Dividends on Series A preferred equity facility		(0.05	)
Incentive allocation reserve and distributions		(0.37	)
Total from investment operations		1.47

Distributions to common shareholders from:
Net investment income		(1.12	)
Per share NAV at end of period	$	15.06

Per share market price at end of period	$	16.23

Total return based on market value ^{(1), (2)}		17.7	%
Total return based on net asset value ^{(1), (2)}		10.1	%

Shares outstanding at end of period		26,654,802

TCP Capital Corp.

Notes to Consolidated Financial Statements (Unaudited) (Continued)

September 30, 2013

10. Financial Highlights (continued)

	Nine Months Ended
	September 30, 2013
Ratios to average common equity: ^{(4), (5)}
Net investment income ⁽⁶⁾		12.2	%
Expenses		3.5	%
Expenses and incentive allocation ⁽⁷⁾		5.7	%

Ending common shareholder equity	$	401,503,741
Portfolio turnover rate ⁽¹⁾		31.1	%
Weighted-average debt outstanding	$	77,106,227
Weighted-average interest rate on debt		1.2	%
Weighted-average number of common shares		23,942,996
Average debt per share	$	3.22

⁽¹⁾

Not annualized.

⁽²⁾

Total return based on market value equals the change in ending market value per share during the period plus declared dividends per share during the period, divided by the market value per share at the beginning of the period.

⁽³⁾

Total return based on net asset value equals the change in net asset value per share during the period plus declared dividends per share during the period, divided by the beginning net asset value per share at the beginning of the period.

⁽⁴⁾

Annualized, except for incentive allocation.

⁽⁵⁾

These ratios include interest expense but do not reflect the effect of dividends on the preferred equity facility.

⁽⁶⁾

Net of incentive allocation.

⁽⁷⁾

Includes incentive allocation payable to the General Partner and all Company expenses.

TCP Capital Corp.

Consolidated Schedule of Changes in Investments in Affiliates ⁽¹⁾(Unaudited)

Nine Months Ended September 30, 2013

Security	Value, Beginning of Period		Acquisitions		Dispositions ⁽²⁾			Value, End of Period

AGY Holding Corp., Senior Secured Term Loan, 12%, due 9/15/16	$	-	$	2,056,927	$	-		$	2,056,927
AGY Holding Corporation, Senior Secured 2nd Lien Notes, 11%, due 11/15/16		-		7,586,317		-			9,124,346
Anacomp, Inc., Class A Common Stock		1,255,527		-		-			1,016,977
EPMC HoldCo, LLC, Membership Units		2,730,458		-		(1,481,930	)		1,562,137
ESP Holdings, Inc., Cumulative Preferred 15%		3,643,088		-		-			3,947,862
ESP Holdings, Inc., Common Stock		2,263,124		-		-			2,864,872
ESP Holdings, Inc., Junior Unsecured Subordinated Promissory Notes, 6% Cash + 10% PIK, due 12/31/19		7,134,137		364,499		-			7,574,339
KAGY Holding Company, Inc., Series A Preferred Stock		-		8,096,057					1,632,576
N510UA Aircraft Secured Mortgage, 20%, due 10/26/16		548,340		-		(59,630	)		432,155
N512UA Aircraft Secured Mortgage, 20%, due 10/26/16		556,225		-		(58,349	)		440,895
N536UA Aircraft Secured Mortgage, 16%, due 9/29/14		277,780		-		(105,163	)		155,325
N545UA Aircraft Secured Mortgage, 16%, due 8/29/15		436,810		-		(94,237	)		314,355
N585UA Aircraft Secured Mortgage, 20%, due 10/25/16		653,220		-		(68,510	)		517,750
N659UA Aircraft Secured Mortgage, 12%, due 2/28/16		4,264,148		-		(738,165	)		3,220,168
N661UA Aircraft Secured Mortgage, 12%, due 5/4/16		4,351,424		-		(715,870	)		3,433,856
N510UA Equipment Trust Beneficial Interests		479,682		59,630		(26,934	)		482,632
N512UA Equipment Trust Beneficial Interests		473,761		58,349		(26,492	)		475,760
N536UA Equipment Trust Beneficial Interests		624,746		105,163		(33,901	)		665,221
N545UA Equipment Trust Beneficial Interests		616,897		94,366		(35,652	)		655,903
N585UA Equipment Trust Beneficial Interests		583,391		68,510		(35,082	)		588,050
N913DL Aircraft Secured Mortgage, 8%, due 3/15/17		367,370		-		(57,549	)		312,630
N918DL Aircraft Secured Mortgage, 8%, due 8/15/18		454,580		-		(50,943	)		406,810
N954DL Aircraft Secured Mortgage, 8%, due 3/20/19		597,720		-		(58,526	)		533,120
N955DL Aircraft Secured Mortgage, 8%, due 6/20/19		612,000		-		(56,298	)		549,950
N956DL Aircraft Secured Mortgage, 8%, due 5/20/19		612,850		-		(57,234	)		549,780
N957DL Aircraft Secured Mortgage, 8%, due 6/20/19		617,440		-		(56,790	)		554,710
N959DL Aircraft Secured Mortgage, 8%, due 7/20/19		622,030		-		(56,351	)		559,810
N960DL Aircraft Secured Mortgage, 8%, due 10/20/19		640,730		-		(55,519	)		579,360
N961DL Aircraft Secured Mortgage, 8%, due 8/20/19		636,990		-		(56,860	)		574,430
N976DL Aircraft Secured Mortgage, 8%, due 2/15/18		473,280		-		(59,136	)		417,690
N913DL Equipment Trust Beneficial Interests		111,520		57,549		(70,524	)		127,840
N918DL Equipment Trust Beneficial Interests		120,530		50,943		(67,003	)		144,330
N954DL Equipment Trust Beneficial Interests		113,390		58,526		(80,813	)		67,150
N955DL Equipment Trust Beneficial Interests		160,650		56,298		(79,828	)		114,070
N956DL Equipment Trust Beneficial Interests		163,200		57,234		(80,928	)		109,140
N957DL Equipment Trust Beneficial Interests		163,880		56,790		(80,593	)		110,160
N959DL Equipment Trust Beneficial Interests		164,390		56,351		(80,261	)		111,010
N960DL Equipment Trust Beneficial Interests		169,660		55,519		(80,008	)		117,980
N961DL Equipment Trust Beneficial Interests		171,360		56,860		(81,410	)		120,360
N967DL Equipment Trust Beneficial Interests		83,300		59,136		(76,920	)		103,190
RM Holdco, LLC, Membership Units		849,478		-		-			-
RM Holdco, LLC, Subordinated Convertible Term Loan, 1.12% PIK, due 3/21/18		5,106,805		-		-			3,516,036
RM OpCo, LLC, Senior Secured 1st Lien Term Loan Tranche A, 11%, due 3/19/16		3,759,156		13,179		(90,039	)		3,682,296
RM OpCo, LLC, Senior Secured 1st Lien Term Loan Tranche B, 12% Cash + 7% PIK, due 3/19/16		6,258,122		373,624		-			6,631,746
RM OpCo, LLC, Senior Secured 1st Lien Term Loan Tranche B-1, 12% Cash + 7% PIK, due 3/19/16		1,976,470		123,303		-			2,090,096
RM OpCo, LLC, Convertible 1st Lien Term Loan Tranche B-1, 12% Cash + 7% PIK, due 3/21/16		-		1,299,048		-			1,332,013
United N659UA-767, LLC (N659UA)		2,771,428		738,165		(506,035	)		2,906,193
United N661UA-767, LLC (N661UA)		2,789,809		715,870		(497,275	)		2,916,543

Notes to Schedule of Changes in Investments in Affiliates:

⁽¹⁾

The issuers of the securities listed on this schedule are considered affiliates under the Investment Company Act of 1940 due to the ownership by the Company of 5% or more of the issuers' voting securities.

⁽²⁾

Dispositions include sales, paydowns, mortgage amortizations, and aircraft depreciation.

TCP Capital Corp.

Consolidated Schedule of Changes in Investments in Affiliates ⁽¹⁾

Year Ended December 31, 2012

Security	Value, Beginning of Period		Acquisitions		Dispositions ⁽²⁾			Value, End of Period

Anacomp, Inc., Class A Common Stock	$	740,761	$	-	$	-		$	1,255,527
Delta Air Lines, Inc., Aircraft Secured Mortgage (N913DL), 8%, due 7/15/18		-		403,947		(37,389	)		367,370
Delta Air Lines, Inc., Aircraft Secured Mortgage (N918DL), 8%, due 7/15/18		-		490,003		(33,390	)		454,580
Delta Air Lines, Inc., Aircraft Secured Mortgage (N954DL), 8%, due 9/20/19		-		631,014		(37,814	)		597,720
Delta Air Lines, Inc., Aircraft Secured Mortgage (N955DL), 8%, due 9/20/19		-		645,523		(36,417	)		612,000
Delta Air Lines, Inc., Aircraft Secured Mortgage (N956DL), 8%, due 9/20/19		-		646,372		(37,011	)		612,850
Delta Air Lines, Inc., Aircraft Secured Mortgage (N957DL), 8%, due 9/20/19		-		651,170		(36,735	)		617,440
Delta Air Lines, Inc., Aircraft Secured Mortgage (N959DL), 8%, due 9/20/19		-		655,930		(36,462	)		622,030
Delta Air Lines, Inc., Aircraft Secured Mortgage (N960DL), 8%, due 9/20/19		-		675,587		(35,956	)		640,730
Delta Air Lines, Inc., Aircraft Secured Mortgage (N961DL), 8%, due 9/20/19		-		671,812		(36,803	)		636,990
Delta Air Lines, Inc., Aircraft Secured Mortgage (N976DL), 8%, due 7/15/18		-		512,643		(38,636	)		473,280
Delta Air Lines, Inc., Equipment Trust Beneficial Interests (N913DL)		-		145,176		(31,277	)		111,520
Delta Air Lines, Inc., Equipment Trust Beneficial Interests (N918DL)		-		162,691		(32,027	)		120,530
Delta Air Lines, Inc., Equipment Trust Beneficial Interests (N954DL)		-		202,368		(40,415	)		113,390
Delta Air Lines, Inc., Equipment Trust Beneficial Interests (N955DL)		-		204,598		(40,116	)		160,650
Delta Air Lines, Inc., Equipment Trust Beneficial Interests (N956DL)		-		205,404		(40,679	)		163,200
Delta Air Lines, Inc., Equipment Trust Beneficial Interests (N957DL)		-		206,328		(40,572	)		163,880
Delta Air Lines, Inc., Equipment Trust Beneficial Interests (N