TABLE OF CONTENTS
 UNITED STATES  SECURITIES AND EXCHANGE COMMISSION  WASHINGTON, D.C. 20549
 
 FORM 10-Q
 
 ☒
 QUARTERLY REPORT PURSUANT TO SECTION 13 OR 15(d) OF THE SECURITIES EXCHANGE ACT OF 1934
  FOR THE QUARTERLY PERIOD ENDED MARCH 31, 2020
 ☐
 TRANSITION REPORT PURSUANT TO SECTION 13 OR 15(d) OF THE SECURITIES EXCHANGE ACT OF 1934
  COMMISSION FILE NUMBER: 814-00841
 
 FS Energy and Power Fund
 (Exact name of registrant as specified in its charter)
 
 ​
            Delaware
            ​
            ​
            27-6822130
            ​​
            (State or other jurisdiction of
                incorporation or organization)
            ​
            ​
            (I.R.S. Employer
                Identification No.)
            ​​
            201 Rouse Boulevard
                Philadelphia, Pennsylvania
              (Address of principal executive office)
            ​
            ​
            19112
              (Zip Code)
            ​ Registrant’s telephone number, including area code: (215) 495-1150
 
 Indicate by check mark whether the registrant (1) has filed all reports required to be filed by Section 13 or 15(d) of the Securities Exchange Act of 1934 during the preceding 12 months (or for such shorter period that the registrant was required to file such reports), and (2) has been subject to such filing requirements for the past 90 days.  Yes ☒ 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 (§232.405 of this chapter) 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, a non-accelerated filer, a smaller reporting company or an emerging growth company. See the definitions of “large accelerated filer,” “accelerated filer”, “smaller reporting company” and “emerging growth company” in Rule 12b-2 of the Exchange Act.
 ​
            Large accelerated filer ☐
            ​
            ​
            Accelerated filer ☐
            ​
            ​
            Non-accelerated filer ☒
            ​
            ​
            Smaller reporting company ☐
            ​
            ​
            Emerging growth company ☐
            ​ If an emerging growth company, indicate by check mark if the registrant has elected to not use the extended transition period for complying with any new or revised financial accounting standards provided pursuant to Section 13(a) of the Exchange Act. ☐
 Indicate by check mark whether the registrant is a shell company (as defined in Rule 12b-2 of the Exchange Act). Yes ☐ No ☒.
 Securities registered pursuant to Section 12(b) Act: None
 ​
            Title of each class
            ​
            ​
            Trading symbol(s)
            ​
            ​
            Name on each exchange on which registered
            ​​
            N/A
            ​
            ​
            N/A
            ​
            ​
            N/A
            ​ Indicate the number of shares outstanding of each of the issuer’s classes of common stock, as of the latest practicable date. The issuer had 436,755,981 common shares of beneficial interest outstanding as of May 13, 2020.


TABLE OF CONTENTS ​
 
 TABLE OF CONTENTS
 ​
            ​
            ​
            Page
            ​PART I—FINANCIAL INFORMATION
            ​
            ​
            ​
            ​
            ​
            ​
            ​ITEM 1.
              FINANCIAL STATEMENTS
              ​
            ​
            ​
            ​
            ​
            1
            ​
            ​Consolidated Balance Sheets as of March 31, 2020 (Unaudited) and December 31, 2019
              ​
            ​
            ​
            ​
            ​
            1
            ​
            ​Unaudited Consolidated Statements of Operations for the three months ended March 31, 2020 and 2019
              ​
            ​
            ​
            ​
            ​
            2
            ​
            ​Unaudited Consolidated Statements of Changes in Net Assets for the three months ended March 31, 2020 and 2019
              ​
            ​
            ​
            ​
            ​
            3
            ​
            ​Unaudited Consolidated Statements of Cash Flows for the three months ended March 31,
                  2020 and 2019
              ​
            ​
            ​
            ​
            ​
            4
            ​
            ​Consolidated Schedules of Investments as of March 31, 2020 (Unaudited) and December 31, 2019
              ​
            ​
            ​
            ​
            ​
            5
            ​
            ​Notes to Unaudited Consolidated Financial Statements
              ​
            ​
            ​
            ​
            ​
            18
            ​
            ​ITEM 2.
              MANAGEMENT’S DISCUSSION AND ANALYSIS OF FINANCIAL CONDITION AND RESULTS OF OPERATIONS
              ​
            ​
            ​
            ​
            ​
            45
            ​
            ​ITEM 3.
              QUANTITATIVE AND QUALITATIVE DISCLOSURES ABOUT MARKET RISK
              ​
            ​
            ​
            ​
            ​
            61
            ​
            ​ITEM 4.
              CONTROLS AND PROCEDURES
              ​
            ​
            ​
            ​
            ​
            62
            ​
            ​PART II—OTHER INFORMATION
            ​
            ​
            ​
            ​
            ​
            ​
            ​ITEM 1.
              LEGAL PROCEEDINGS
              ​
            ​
            ​
            ​
            ​
            63
            ​
            ​ITEM 1A.
              RISK FACTORS
              ​
            ​
            ​
            ​
            ​
            63
            ​
            ​ITEM 2.
              UNREGISTERED SALES OF EQUITY SECURITIES AND USE OF PROCEEDS
              ​
            ​
            ​
            ​
            ​
            65
            ​
            ​ITEM 3.
              DEFAULTS UPON SENIOR SECURITIES
              ​
            ​
            ​
            ​
            ​
            65
            ​
            ​ITEM 4.
              MINE SAFETY DISCLOSURES
              ​
            ​
            ​
            ​
            ​
            65
            ​
            ​ITEM 5.
              OTHER INFORMATION
              ​
            ​
            ​
            ​
            ​
            65
            ​
            ​ITEM 6.
              EXHIBITS
              ​
            ​
            ​
            ​
            ​
            66
            ​
            ​SIGNATURES
              ​
            ​
            ​
            ​
            ​
            73
            ​
            ​
 
 i


TABLE OF CONTENTS ​ ​
 
 PART I—FINANCIAL INFORMATION
 Item 1.
 Financial Statements.
  FS Energy and Power Fund
 Consolidated Balance Sheets  (in thousands, except share and per share amounts)
 
 ​
            ​
            ​
            March 31, 2020
                (Unaudited)
            ​
            ​
            December 31,
                2019
            ​Assets
            ​
            ​
            ​
            ​
            ​
            ​
            ​
            ​
            ​
            ​
            ​
            ​
            ​Investments, at fair value
            ​
            ​
            ​
            ​
            ​
            ​
            ​
            ​
            ​
            ​
            ​
            ​
            ​Non-controlled/unaffiliated investments (amortized cost—$2,945,272 and $3,399,611, respectively)
            ​
            ​
            ​
            $
            2,087,605
            ​
            ​
            ​
            ​
            $
            3,108,039
            ​
            ​Non-controlled/affiliated investments (amortized cost—$909,778 and $698,631, respectively)
            ​
            ​
            ​
            ​
            400,835
            ​
            ​
            ​
            ​
            ​
            374,598
            ​
            ​Controlled/affiliated investments (amortized cost—$87,728 and $27,464, respectively)
            ​
            ​
            ​
            ​
            52,581
            ​
            ​
            ​
            ​
            ​
            —
            ​
            ​Total investments, at fair value (amortized cost—$3,942,778 and $4,125,706, respectively)
            ​
            ​
            ​
            ​
            2,541,021
            ​
            ​
            ​
            ​
            ​
            3,482,637
            ​
            ​Cash
            ​
            ​
            ​
            ​
            274,835
            ​
            ​
            ​
            ​
            ​
            149,752
            ​
            ​Restricted cash
            ​
            ​
            ​
            ​
            —
            ​
            ​
            ​
            ​
            ​
            667
            ​
            ​Receivable for investments sold and repaid
            ​
            ​
            ​
            ​
            77,460
            ​
            ​
            ​
            ​
            ​
            729
            ​
            ​Swap income receivable
            ​
            ​
            ​
            ​
            —
            ​
            ​
            ​
            ​
            ​
            395
            ​
            ​Unrealized appreciation on swap contracts
            ​
            ​
            ​
            ​
            —
            ​
            ​
            ​
            ​
            ​
            6,831
            ​
            ​Interest receivable
            ​
            ​
            ​
            ​
            35,340
            ​
            ​
            ​
            ​
            ​
            33,507
            ​
            ​Prepaid expenses and other assets
            ​
            ​
            ​
            ​
            170
            ​
            ​
            ​
            ​
            ​
            266
            ​
            ​Total assets
            ​
            ​
            ​
            $
            2,928,826
            ​
            ​
            ​
            ​
            $
            3,674,784
            ​
            ​Liabilities
            ​
            ​
            ​
            ​
            ​
            ​
            ​
            ​
            ​
            ​
            ​
            ​
            ​Payable for investments purchased
            ​
            ​
            ​
            $
            926
            ​
            ​
            ​
            ​
            $
            28,518
            ​
            ​Credit facilities payable (net of deferred financing costs of $5,868 and $6,370, respectively)(1)
            ​
            ​
            ​
            ​
            835,799
            ​
            ​
            ​
            ​
            ​
            730,297
            ​
            ​Secured note payable (net of deferred financing costs of $6,956 and $7,344, respectively)(1)
            ​
            ​
            ​
            ​
            486,206
            ​
            ​
            ​
            ​
            ​
            485,313
            ​
            ​Shareholder distributions payable
            ​
            ​
            ​
            ​
            5,275
            ​
            ​
            ​
            ​
            ​
            10,240
            ​
            ​Management fees payable(2)
            ​
            ​
            ​
            ​
            16,959
            ​
            ​
            ​
            ​
            ​
            15,582
            ​
            ​Administrative services expense payable
            ​
            ​
            ​
            ​
            658
            ​
            ​
            ​
            ​
            ​
            507
            ​
            ​Interest payable
            ​
            ​
            ​
            ​
            10,421
            ​
            ​
            ​
            ​
            ​
            16,567
            ​
            ​Unrealized depreciation on swap contracts
            ​
            ​
            ​
            ​
            —
            ​
            ​
            ​
            ​
            ​
            280
            ​
            ​Trustees’ fees payable
            ​
            ​
            ​
            ​
            199
            ​
            ​
            ​
            ​
            ​
            192
            ​
            ​Other accrued expenses and liabilities
            ​
            ​
            ​
            ​
            4,259
            ​
            ​
            ​
            ​
            ​
            7,683
            ​
            ​Total liabilities
            ​
            ​
            ​
            ​
            1,360,702
            ​
            ​
            ​
            ​
            ​
            1,295,179
            ​
            ​Commitments and contingencies ($12,742 and $28,104, respectively)(3)
            ​
            ​
            ​
            ​
            ​
            ​
            ​
            ​
            ​
            ​
            ​
            ​
            ​Shareholders’ equity
            ​
            ​
            ​
            ​
            ​
            ​
            ​
            ​
            ​
            ​
            ​
            ​
            ​Preferred shares, $0.001 par value, 50,000,000 shares authorized, none issued and outstanding
            ​
            ​
            ​
            ​
            —
            ​
            ​
            ​
            ​
            ​
            —
            ​
            ​Common shares, $0.001 par value, 700,000,000 shares authorized, 436,755,981 and 438,477,007 shares issued and outstanding, respectively
            ​
            ​
            ​
            ​
            437
            ​
            ​
            ​
            ​
            ​
            438
            ​
            ​Capital in excess of par value
            ​
            ​
            ​
            ​
            3,599,140
            ​
            ​
            ​
            ​
            ​
            3,610,533
            ​
            ​Accumulated earnings (deficit)
            ​
            ​
            ​
            ​
            (2,031,453)
            ​
            ​
            ​
            ​
            ​
            (1,231,366)
            ​
            ​Total shareholders’ equity
            ​
            ​
            ​
            ​
            1,568,124
            ​
            ​
            ​
            ​
            ​
            2,379,605
            ​
            ​Total liabilities and shareholders’ equity
            ​
            ​
            ​
            $
            2,928,826
            ​
            ​
            ​
            ​
            $
            3,674,784
            ​
            ​Net asset value per common share at period end
            ​
            ​
            ​
            $
            3.59
            ​
            ​
            ​
            ​
            $
            5.43
            ​
            ​ 
 (1)
 See Note 9 for a discussion of the Company’s financing arrangements.
  (2)
 See Note 4 for a discussion of the Company’s management fees.
  (3)
 See Note 10 for a discussion of the Company’s commitments and contingencies.
 
 See notes to unaudited consolidated financial statements.
 1


TABLE OF CONTENTS ​
 
 FS Energy and Power Fund
 Unaudited Consolidated Statements of Operations  (in thousands, except share and per share amounts)
 
 ​
            ​
            ​
            Three Months Ended
                March 31,
            ​​
            ​
            ​
            2020
            ​
            ​
            2019
            ​Investment income
            ​
            ​
            ​
            ​
            ​
            ​
            ​
            ​
            ​
            ​
            ​
            ​
            ​From non-controlled/unaffiliated investments:
            ​
            ​
            ​
            ​
            ​
            ​
            ​
            ​
            ​
            ​
            ​
            ​
            ​Interest income
            ​
            ​
            ​
            $
            59,285
            ​
            ​
            ​
            ​
            $
            77,859
            ​
            ​Paid-in-kind interest income
            ​
            ​
            ​
            ​
            4,167
            ​
            ​
            ​
            ​
            ​
            1,891
            ​
            ​Fee income
            ​
            ​
            ​
            ​
            275
            ​
            ​
            ​
            ​
            ​
            1,513
            ​
            ​Dividend income
            ​
            ​
            ​
            ​
            66
            ​
            ​
            ​
            ​
            ​
            —
            ​
            ​From non-controlled/affiliated investments:
            ​
            ​
            ​
            ​
            ​
            ​
            ​
            ​
            ​
            ​
            ​
            ​
            ​Interest income
            ​
            ​
            ​
            ​
            11,956
            ​
            ​
            ​
            ​
            ​
            6,786
            ​
            ​Paid-in-kind interest income
            ​
            ​
            ​
            ​
            3,032
            ​
            ​
            ​
            ​
            ​
            364
            ​
            ​Total investment income
            ​
            ​
            ​
            ​
            78,781
            ​
            ​
            ​
            ​
            ​
            88,413
            ​
            ​Operating expenses
            ​
            ​
            ​
            ​
            ​
            ​
            ​
            ​
            ​
            ​
            ​
            ​
            ​Management fees
            ​
            ​
            ​
            ​
            15,849
            ​
            ​
            ​
            ​
            ​
            17,048
            ​
            ​Administrative services expenses
            ​
            ​
            ​
            ​
            1,058
            ​
            ​
            ​
            ​
            ​
            793
            ​
            ​Share transfer agent fees
            ​
            ​
            ​
            ​
            650
            ​
            ​
            ​
            ​
            ​
            693
            ​
            ​Accounting and administrative fees
            ​
            ​
            ​
            ​
            251
            ​
            ​
            ​
            ​
            ​
            272
            ​
            ​Interest expense(1)
            ​
            ​
            ​
            ​
            21,056
            ​
            ​
            ​
            ​
            ​
            21,739
            ​
            ​Trustees’ fees
            ​
            ​
            ​
            ​
            199
            ​
            ​
            ​
            ​
            ​
            188
            ​
            ​Other general and administrative expenses
            ​
            ​
            ​
            ​
            1,530
            ​
            ​
            ​
            ​
            ​
            901
            ​
            ​Total operating expenses
            ​
            ​
            ​
            ​
            40,593
            ​
            ​
            ​
            ​
            ​
            41,634
            ​
            ​Less: Management fee offset(2)
            ​
            ​
            ​
            ​
            (450)
            ​
            ​
            ​
            ​
            ​
            (200)
            ​
            ​Net expenses
            ​
            ​
            ​
            ​
            40,143
            ​
            ​
            ​
            ​
            ​
            41,434
            ​
            ​Net investment income
            ​
            ​
            ​
            ​
            38,638
            ​
            ​
            ​
            ​
            ​
            46,979
            ​
            ​Realized and unrealized gain/loss
            ​
            ​
            ​
            ​
            ​
            ​
            ​
            ​
            ​
            ​
            ​
            ​
            ​Net realized gain (loss) on investments:
            ​
            ​
            ​
            ​
            ​
            ​
            ​
            ​
            ​
            ​
            ​
            ​
            ​Non-controlled/unaffiliated
            ​
            ​
            ​
            ​
            (57,503)
            ​
            ​
            ​
            ​
            ​
            (3,312)
            ​
            ​Non-controlled/affiliated
            ​
            ​
            ​
            ​
            —
            ​
            ​
            ​
            ​
            ​
            38
            ​
            ​Net realized gain (loss) on swap contracts
            ​
            ​
            ​
            ​
            20,250
            ​
            ​
            ​
            ​
            ​
            1,531
            ​
            ​Net change in unrealized appreciation (depreciation) on investments:
            ​
            ​
            ​
            ​
            ​
            ​
            ​
            ​
            ​
            ​
            ​
            ​
            ​Non-controlled/unaffiliated
            ​
            ​
            ​
            ​
            (566,095)
            ​
            ​
            ​
            ​
            ​
            59,626
            ​
            ​Non-controlled/affiliated
            ​
            ​
            ​
            ​
            (184,910)
            ​
            ​
            ​
            ​
            ​
            15,298
            ​
            ​Controlled/affiliated
            ​
            ​
            ​
            ​
            (7,683)
            ​
            ​
            ​
            ​
            ​
            —
            ​
            ​Net change in unrealized appreciation (depreciation) on swap contracts
            ​
            ​
            ​
            ​
            (6,551)
            ​
            ​
            ​
            ​
            ​
            (12,306)
            ​
            ​Net change in unrealized gain (loss) on foreign currency
            ​
            ​
            ​
            ​
            (26)
            ​
            ​
            ​
            ​
            ​
            1
            ​
            ​Total net realized and unrealized gain (loss)
            ​
            ​
            ​
            ​
            (802,518)
            ​
            ​
            ​
            ​
            ​
            60,876
            ​
            ​Net increase (decrease) in net assets resulting from operations
            ​
            ​
            ​
            $
            (763,880)
            ​
            ​
            ​
            ​
            $
            107,855
            ​
            ​Per share information—basic and diluted
            ​
            ​
            ​
            ​
            ​
            ​
            ​
            ​
            ​
            ​
            ​
            ​
            ​Net increase (decrease) in net assets resulting from operations (Earnings per
                Share)
            ​
            ​
            ​
            $
            (1.75)
            ​
            ​
            ​
            ​
            $
            0.25
            ​
            ​Weighted average shares outstanding
            ​
            ​
            ​
            ​
            435,458,944
            ​
            ​
            ​
            ​
            ​
            437,647,716
            ​
            ​ 
 (1)
 See Note 9 for a discussion of the Company’s financing arrangements.
  (2)
 See Note 4 for a discussion of the offset by FS/EIG Advisor, LLC, the Company’s investment adviser, of certain management fees to which it was otherwise entitled during the applicable period.
 See notes to unaudited consolidated financial statements.
 2


TABLE OF CONTENTS ​
 
 FS Energy and Power Fund
 Unaudited Consolidated Statements of Changes in Net Assets  (in thousands)
 ​
            ​
            ​
            Three Months Ended
                March 31,
            ​​
            ​
            ​
            2020
            ​
            ​
            2019
            ​Operations
            ​
            ​
            ​
            ​
            ​
            ​
            ​
            ​
            ​
            ​
            ​
            ​
            ​Net investment income
            ​
            ​
            ​
            $
            38,638
            ​
            ​
            ​
            ​
            $
            46,979
            ​
            ​Net realized gain (loss) on investments, swap contracts and foreign currency
            ​
            ​
            ​
            ​
            (37,253)
            ​
            ​
            ​
            ​
            ​
            (1,743)
            ​
            ​Net change in unrealized appreciation (depreciation) on investments
            ​
            ​
            ​
            ​
            (758,688)
            ​
            ​
            ​
            ​
            ​
            74,924
            ​
            ​Net change in unrealized appreciation (depreciation) on swap contracts
            ​
            ​
            ​
            ​
            (6,551)
            ​
            ​
            ​
            ​
            ​
            (12,306)
            ​
            ​Net change in unrealized gain (loss) on foreign currency
            ​
            ​
            ​
            ​
            (26)
            ​
            ​
            ​
            ​
            ​
            1
            ​
            ​Net increase (decrease) in net assets resulting from operations
            ​
            ​
            ​
            ​
            (763,880)
            ​
            ​
            ​
            ​
            ​
            107,855
            ​
            ​Shareholder distributions(1)
            ​
            ​
            ​
            ​
            ​
            ​
            ​
            ​
            ​
            ​
            ​
            ​
            ​Distributions to shareholders
            ​
            ​
            ​
            ​
            (36,207)
            ​
            ​
            ​
            ​
            ​
            (54,616)
            ​
            ​Net decrease in net assets resulting from shareholder distributions
            ​
            ​
            ​
            ​
            (36,207)
            ​
            ​
            ​
            ​
            ​
            (54,616)
            ​
            ​Capital share transactions(2)
            ​
            ​
            ​
            ​
            ​
            ​
            ​
            ​
            ​
            ​
            ​
            ​
            ​Reinvestment of shareholder distributions
            ​
            ​
            ​
            ​
            15,429
            ​
            ​
            ​
            ​
            ​
            26,953
            ​
            ​Repurchases of common shares
            ​
            ​
            ​
            ​
            (26,823)
            ​
            ​
            ​
            ​
            ​
            (30,450)
            ​
            ​Net increase (decrease) in net assets resulting from capital share transactions
            ​
            ​
            ​
            ​
            (11,394)
            ​
            ​
            ​
            ​
            ​
            (3,497)
            ​
            ​Total increase (decrease) in net assets
            ​
            ​
            ​
            ​
            (811,481)
            ​
            ​
            ​
            ​
            ​
            49,742
            ​
            ​Net assets at beginning of period
            ​
            ​
            ​
            ​
            2,379,605
            ​
            ​
            ​
            ​
            ​
            2,648,186
            ​
            ​Net assets at end of period
            ​
            ​
            ​
            $
            1,568,124
            ​
            ​
            ​
            ​
            $
            2,697,928
            ​
            ​ 
 (1)
 See Note 5 for a discussion of the sources of distributions paid by the Company.
  (2)
 See Note 3 for a discussion of the Company’s common share transactions.
 See notes to unaudited consolidated financial statements.
 3


TABLE OF CONTENTS ​
 
 FS Energy and Power Fund
 Unaudited Consolidated Statements of Cash Flows  (in thousands)
 ​
            ​
            ​
            Three Months Ended
                March 31,
            ​​
            ​
            ​
            2020
            ​
            ​
            2019
            ​Cash flows from operating activities
            ​
            ​
            ​
            ​
            ​
            ​
            ​
            ​
            ​
            ​
            ​
            ​
            ​Net increase (decrease) in net assets resulting from operations
            ​
            ​
            ​
            $
            (763,880)
            ​
            ​
            ​
            ​
            $
            107,855
            ​
            ​Adjustments to reconcile net increase (decrease) in net assets resulting from operations to net cash provided by (used in) operating activities:
            ​
            ​
            ​
            ​
            ​
            ​
            ​
            ​
            ​
            ​
            ​
            ​
            ​Purchases of investments
            ​
            ​
            ​
            ​
            (208,432)
            ​
            ​
            ​
            ​
            ​
            (264,593)
            ​
            ​Paid-in-kind interest
            ​
            ​
            ​
            ​
            (7,199)
            ​
            ​
            ​
            ​
            ​
            (2,255)
            ​
            ​Proceeds from sales and repayments of investments
            ​
            ​
            ​
            ​
            352,174
            ​
            ​
            ​
            ​
            ​
            351,405
            ​
            ​Net realized (gain) loss on investments
            ​
            ​
            ​
            ​
            57,503
            ​
            ​
            ​
            ​
            ​
            3,274
            ​
            ​Net change in unrealized (appreciation) depreciation on investments
            ​
            ​
            ​
            ​
            758,688
            ​
            ​
            ​
            ​
            ​
            (74,924)
            ​
            ​Net change in unrealized (appreciation) depreciation on swap contracts
            ​
            ​
            ​
            ​
            6,551
            ​
            ​
            ​
            ​
            ​
            12,306
            ​
            ​Accretion of discount
            ​
            ​
            ​
            ​
            (11,118)
            ​
            ​
            ​
            ​
            ​
            (4,904)
            ​
            ​Amortization of deferred financing costs and discount
            ​
            ​
            ​
            ​
            1,532
            ​
            ​
            ​
            ​
            ​
            1,536
            ​
            ​(Increase) decrease in receivable for investments sold and repaid
            ​
            ​
            ​
            ​
            (76,731)
            ​
            ​
            ​
            ​
            ​
            12,339
            ​
            ​(Increase) decrease in interest receivable
            ​
            ​
            ​
            ​
            (1,833)
            ​
            ​
            ​
            ​
            ​
            (8,570)
            ​
            ​(Increase) decrease in swap income receivable
            ​
            ​
            ​
            ​
            395
            ​
            ​
            ​
            ​
            ​
            382
            ​
            ​(Increase) decrease in prepaid expenses and other assets
            ​
            ​
            ​
            ​
            96
            ​
            ​
            ​
            ​
            ​
            2,369
            ​
            ​Increase (decrease) in payable for investments purchased
            ​
            ​
            ​
            ​
            (27,592)
            ​
            ​
            ​
            ​
            ​
            (68,013)
            ​
            ​Increase (decrease) in management fees payable
            ​
            ​
            ​
            ​
            1,377
            ​
            ​
            ​
            ​
            ​
            2,081
            ​
            ​Increase (decrease) in administrative services expense payable
            ​
            ​
            ​
            ​
            151
            ​
            ​
            ​
            ​
            ​
            (85)
            ​
            ​Increase (decrease) in swap income payable
            ​
            ​
            ​
            ​
            —
            ​
            ​
            ​
            ​
            ​
            (141)
            ​
            ​Increase (decrease) in interest payable(1)
            ​
            ​
            ​
            ​
            (6,146)
            ​
            ​
            ​
            ​
            ​
            (9,336)
            ​
            ​Increase (decrease) in trustees’ fees payable
            ​
            ​
            ​
            ​
            7
            ​
            ​
            ​
            ​
            ​
            5
            ​
            ​Increase (decrease) in other accrued expenses and liabilities
            ​
            ​
            ​
            ​
            (3,424)
            ​
            ​
            ​
            ​
            ​
            70
            ​
            ​Net cash provided by (used in) operating activities
            ​
            ​
            ​
            ​
            72,119
            ​
            ​
            ​
            ​
            ​
            60,801
            ​
            ​Cash flows from financing activities
            ​
            ​
            ​
            ​
            ​
            ​
            ​
            ​
            ​
            ​
            ​
            ​
            ​Repurchases of common shares
            ​
            ​
            ​
            ​
            (26,823)
            ​
            ​
            ​
            ​
            ​
            (30,450)
            ​
            ​Shareholder distributions paid
            ​
            ​
            ​
            ​
            (25,743)
            ​
            ​
            ​
            ​
            ​
            (27,393)
            ​
            ​Borrowings under credit facilities(1)
            ​
            ​
            ​
            ​
            160,000
            ​
            ​
            ​
            ​
            ​
            150,000
            ​
            ​Repayments of credit facilities(1)
            ​
            ​
            ​
            ​
            (55,000)
            ​
            ​
            ​
            ​
            ​
            (150,000)
            ​
            ​Deferred financing costs paid
            ​
            ​
            ​
            ​
            (137)
            ​
            ​
            ​
            ​
            ​
            (562)
            ​
            ​Net cash provided by (used in) financing activities
            ​
            ​
            ​
            ​
            52,297
            ​
            ​
            ​
            ​
            ​
            (58,405)
            ​
            ​Total increase (decrease) in cash
            ​
            ​
            ​
            ​
            124,416
            ​
            ​
            ​
            ​
            ​
            2,396
            ​
            ​Cash at beginning of period
            ​
            ​
            ​
            ​
            150,419
            ​
            ​
            ​
            ​
            ​
            98,506
            ​
            ​Cash at end of period
            ​
            ​
            ​
            $
            274,835
            ​
            ​
            ​
            ​
            $
            100,902
            ​
            ​Supplemental disclosure
            ​
            ​
            ​
            ​
            ​
            ​
            ​
            ​
            ​
            ​
            ​
            ​
            ​Reinvestment of shareholder distributions
            ​
            ​
            ​
            $
            15,429
            ​
            ​
            ​
            ​
            $
            26,953
            ​
            ​Non-cash purchase of investments
            ​
            ​
            ​
            $
            —
            ​
            ​
            ​
            ​
            $
            (37)
            ​
            ​Non-cash sales of investments
            ​
            ​
            ​
            $
            —
            ​
            ​
            ​
            ​
            $
            37
            ​
            ​ 
 (1)
 See Note 9 for a discussion of the Company’s financing arrangements. During the three months ended March 31, 2020 and 2019, the Company paid $25,670 and $29,539, respectively, in interest expense on the financing arrangements and Senior Secured Notes.
 See notes to unaudited consolidated financial statements.
 4


TABLE OF CONTENTS ​
 
 FS Energy and Power Fund
 Unaudited Consolidated Schedule of Investments  As of March 31, 2020  (in thousands, except share amounts)
 
 Portfolio Company(a)
            ​
            ​
            Footnotes
            ​
            ​
            Industry
            ​
            ​
            Rate(b)
            ​
            ​
            Floor
            ​
            ​
            Maturity
            ​
            ​
            Principal
                Amount(c)
            ​
            ​
            Amortized
                Cost
            ​
            ​
            Fair
                Value(d)
            ​Senior Secured Loans—First Lien—47.1%
            ​
            ​
            ​
            ​
            ​
            ​
            ​
            ​
            ​
            ​
            ​
            ​
            ​
            ​
            ​
            ​
            ​
            ​
            ​
            ​
            ​
            ​
            ​
            ​
            ​
            ​
            ​
            ​
            ​
            ​
            ​
            ​
            ​
            ​
            ​
            ​
            ​AIRRO (Mauritius) Holdings II
            ​
            ​
            (k)(p)(w)
            ​
            ​
            Power
            ​
            ​
            L+695
            ​
            ​
            ​
            ​
            1.5%
            ​
            ​
            ​
            7/24/25
            ​
            ​
            ​
            $
            19,360
            ​
            ​
            ​
            ​
            $
            16,708
            ​
            ​
            ​
            ​
            $
            14,836
            ​
            ​AIRRO (Mauritius) Holdings II
            ​
            ​
            (e)(k)(p)(w)
            ​
            ​
            Power
            ​
            ​
            L+695
            ​
            ​
            ​
            ​
            1.5%
            ​
            ​
            ​
            7/24/25
            ​
            ​
            ​
            ​
            16,039
            ​
            ​
            ​
            ​
            ​
            16,039
            ​
            ​
            ​
            ​
            ​
            12,291
            ​
            ​Allied Wireline Services, LLC
            ​
            ​
            (w)
            ​
            ​
            Service & Equipment
            ​
            ​
            L+950
            ​
            ​
            ​
            ​
            1.5%
            ​
            ​
            ​
            6/30/20
            ​
            ​
            ​
            ​
            102,718
            ​
            ​
            ​
            ​
            ​
            102,669
            ​
            ​
            ​
            ​
            ​
            59,833
            ​
            ​ARB Midstream Operating Company, LLC
            ​
            ​
            (w)
            ​
            ​
            Midstream
            ​
            ​
            L+725
            ​
            ​
            ​
            ​
            1.0%
            ​
            ​
            ​
            11/6/21
            ​
            ​
            ​
            ​
            3,102
            ​
            ​
            ​
            ​
            ​
            3,094
            ​
            ​
            ​
            ​
            ​
            2,852
            ​
            ​Bellatrix Exploration Ltd.
            ​
            ​
            (k)(w)
            ​
            ​
            Upstream
            ​
            ​
            10.0%
            ​
            ​
            ​
            ​
            ​
            ​
            ​
            ​
            5/29/20
            ​
            ​
            ​
            ​
            2,251
            ​
            ​
            ​
            ​
            ​
            2,251
            ​
            ​
            ​
            ​
            ​
            2,251
            ​
            ​Bellatrix Exploration Ltd.
            ​
            ​
            (e)(k)(w)
            ​
            ​
            Upstream
            ​
            ​
            10.0%
            ​
            ​
            ​
            ​
            ​
            ​
            ​
            ​
            5/29/20
            ​
            ​
            ​
            ​
            3,377
            ​
            ​
            ​
            ​
            ​
            3,377
            ​
            ​
            ​
            ​
            ​
            3,377
            ​
            ​Bioenergy Infrastructure Holdings Limited
            ​
            ​
            (k)(w)
            ​
            ​
            Power
            ​
            ​
            L+725
            ​
            ​
            ​
            ​
            1.0%
            ​
            ​
            ​
            12/22/22
            ​
            ​
            ​
            ​
            885
            ​
            ​
            ​
            ​
            ​
            881
            ​
            ​
            ​
            ​
            ​
            872
            ​
            ​Bioenergy Infrastructure Holdings Limited
            ​
            ​
            (e)(k)(w)
            ​
            ​
            Power
            ​
            ​
            L+725
            ​
            ​
            ​
            ​
            1.0%
            ​
            ​
            ​
            12/22/22
            ​
            ​
            ​
            ​
            543
            ​
            ​
            ​
            ​
            ​
            543
            ​
            ​
            ​
            ​
            ​
            535
            ​
            ​Bioenergy Infrastructure Holdings Limited
            ​
            ​
            (e)(k)(w)
            ​
            ​
            Power
            ​
            ​
            L+725
            ​
            ​
            ​
            ​
            1.0%
            ​
            ​
            ​
            12/22/22
            ​
            ​
            ​
            ​
            544
            ​
            ​
            ​
            ​
            ​
            544
            ​
            ​
            ​
            ​
            ​
            536
            ​
            ​Birch Permian LLC
            ​
            ​
            (h)(w)
            ​
            ​
            Upstream
            ​
            ​
            L+800
            ​
            ​
            ​
            ​
            1.5%
            ​
            ​
            ​
            4/12/23
            ​
            ​
            ​
            ​
            49,865
            ​
            ​
            ​
            ​
            ​
            49,531
            ​
            ​
            ​
            ​
            ​
            47,750
            ​
            ​BL Sand Hills Unit, L.P.
            ​
            ​
            (m)(o)(w)(x)(y)
            ​
            ​
            Upstream
            ​
            ​
            Prime+650
            ​
            ​
            ​
            ​
            3.5%
            ​
            ​
            ​
            12/17/21
            ​
            ​
            ​
            ​
            19,200
            ​
            ​
            ​
            ​
            ​
            16,674
            ​
            ​
            ​
            ​
            ​
            288
            ​
            ​Brazos Delaware II LLC
            ​
            ​
            (h)
            ​
            ​
            Midstream
            ​
            ​
            L+400
            ​
            ​
            ​
            ​
            ​
            ​
            ​
            ​
            5/21/25
            ​
            ​
            ​
            ​
            63,494
            ​
            ​
            ​
            ​
            ​
            60,315
            ​
            ​
            ​
            ​
            ​
            33,493
            ​
            ​Cimarron Energy Inc.
            ​
            ​
            (w)(x)
            ​
            ​
            Service & Equipment
            ​
            ​
            10.0%
            ​
            ​
            ​
            ​
            ​
            ​
            ​
            ​
            6/30/21
            ​
            ​
            ​
            ​
            7,500
            ​
            ​
            ​
            ​
            ​
            7,500
            ​
            ​
            ​
            ​
            ​
            6,900
            ​
            ​Cox Oil Offshore, LLC, Volumetric Production
                Payments
            ​
            ​
            (i)(v)(w)(x)
            ​
            ​
            Upstream
            ​
            ​
            0.0%
            ​
            ​
            ​
            ​
            ​
            ​
            ​
            ​
            12/31/23
            ​
            ​
            ​
            ​
            100,000
            ​
            ​
            ​
            ​
            ​
            55,452
            ​
            ​
            ​
            ​
            ​
            32,285
            ​
            ​CPV Shore Holdings LLC
            ​
            ​
            ​
            ​
            ​
            Power
            ​
            ​
            L+375
            ​
            ​
            ​
            ​
            ​
            ​
            ​
            ​
            12/29/25
            ​
            ​
            ​
            ​
            1,076
            ​
            ​
            ​
            ​
            ​
            1,066
            ​
            ​
            ​
            ​
            ​
            949
            ​
            ​Edgewater Generation LLC
            ​
            ​
            ​
            ​
            ​
            Power
            ​
            ​
            L+375
            ​
            ​
            ​
            ​
            ​
            ​
            ​
            ​
            12/13/25
            ​
            ​
            ​
            ​
            7,117
            ​
            ​
            ​
            ​
            ​
            6,921
            ​
            ​
            ​
            ​
            ​
            5,863
            ​
            ​EIF Van Hook Holdings, LLC
            ​
            ​
            (h)
            ​
            ​
            Midstream
            ​
            ​
            L+525
            ​
            ​
            ​
            ​
            ​
            ​
            ​
            ​
            9/5/24
            ​
            ​
            ​
            ​
            34,295
            ​
            ​
            ​
            ​
            ​
            33,551
            ​
            ​
            ​
            ​
            ​
            24,864
            ​
            ​FR BR Holdings LLC
            ​
            ​
            (h)(w)
            ​
            ​
            Midstream
            ​
            ​
            L+650
            ​
            ​
            ​
            ​
            ​
            ​
            ​
            ​
            12/14/23
            ​
            ​
            ​
            ​
            88,774
            ​
            ​
            ​
            ​
            ​
            84,466
            ​
            ​
            ​
            ​
            ​
            80,518
            ​
            ​LMBE-MC Holdco II LLC
            ​
            ​
            ​
            ​
            ​
            Power
            ​
            ​
            L+400
            ​
            ​
            ​
            ​
            1.0%
            ​
            ​
            ​
            12/3/25
            ​
            ​
            ​
            ​
            1,701
            ​
            ​
            ​
            ​
            ​
            1,682
            ​
            ​
            ​
            ​
            ​
            1,488
            ​
            ​Lower Cadence Holdings LLC
            ​
            ​
            (h)
            ​
            ​
            Midstream
            ​
            ​
            L+400
            ​
            ​
            ​
            ​
            ​
            ​
            ​
            ​
            5/22/26
            ​
            ​
            ​
            ​
            9,937
            ​
            ​
            ​
            ​
            ​
            9,355
            ​
            ​
            ​
            ​
            ​
            6,062
            ​
            ​Lucid Energy Group, LLC
            ​
            ​
            ​
            ​
            ​
            Midstream
            ​
            ​
            L+300
            ​
            ​
            ​
            ​
            1.0%
            ​
            ​
            ​
            2/17/25
            ​
            ​
            ​
            ​
            8,478
            ​
            ​
            ​
            ​
            ​
            7,653
            ​
            ​
            ​
            ​
            ​
            4,910
            ​
            ​Lusk Operating LLC
            ​
            ​
            (m)(o)(w)(x)(z)
            ​
            ​
            Upstream
            ​
            ​
            Prime+500 PIK (8.8% Max PIK)
            ​
            ​
            ​
            ​
            3.3%
            ​
            ​
            ​
            4/30/20
            ​
            ​
            ​
            ​
            29,297
            ​
            ​
            ​
            ​
            ​
            27,464
            ​
            ​
            ​
            ​
            ​
            —
            ​
            ​Luxe Drillship Operating, LLC
            ​
            ​
            (w)
            ​
            ​
            Upstream
            ​
            ​
            8.0%
            ​
            ​
            ​
            ​
            ​
            ​
            ​
            ​
            10/30/24
            ​
            ​
            ​
            ​
            18,571
            ​
            ​
            ​
            ​
            ​
            17,770
            ​
            ​
            ​
            ​
            ​
            14,200
            ​
            ​Luxe Drillship Operating, LLC
            ​
            ​
            (e)(w)
            ​
            ​
            Upstream
            ​
            ​
            8.0%
            ​
            ​
            ​
            ​
            ​
            ​
            ​
            ​
            10/30/24
            ​
            ​
            ​
            ​
            31,429
            ​
            ​
            ​
            ​
            ​
            31,429
            ​
            ​
            ​
            ​
            ​
            24,030
            ​
            ​MB Precision Holdings LLC
            ​
            ​
            (f)(w)(x)(y)
            ​
            ​
            Industrials
            ​
            ​
            L+725, 2.3% PIK (2.3% Max PIK)
            ​
            ​
            ​
            ​
            1.3%
            ​
            ​
            ​
            7/23/22
            ​
            ​
            ​
            ​
            4,610
            ​
            ​
            ​
            ​
            ​
            4,522
            ​
            ​
            ​
            ​
            ​
            4,477
            ​
            ​MECO IV LLC
            ​
            ​
            (h)(w)
            ​
            ​
            Upstream
            ​
            ​
            L+725
            ​
            ​
            ​
            ​
            1.5%
            ​
            ​
            ​
            9/14/21
            ​
            ​
            ​
            ​
            35,000
            ​
            ​
            ​
            ​
            ​
            34,869
            ​
            ​
            ​
            ​
            ​
            32,935
            ​
            ​MRP CalPeak Holdings, LLC
            ​
            ​
            (h)(w)
            ​
            ​
            Power
            ​
            ​
            L+525
            ​
            ​
            ​
            ​
            1.5%
            ​
            ​
            ​
            1/27/25
            ​
            ​
            ​
            ​
            8,333
            ​
            ​
            ​
            ​
            ​
            8,333
            ​
            ​
            ​
            ​
            ​
            8,125
            ​
            ​MRP CalPeak Holdings, LLC
            ​
            ​
            (e)(w)
            ​
            ​
            Power
            ​
            ​
            L+525
            ​
            ​
            ​
            ​
            1.5%
            ​
            ​
            ​
            1/27/25
            ​
            ​
            ​
            ​
            6,667
            ​
            ​
            ​
            ​
            ​
            6,667
            ​
            ​
            ​
            ​
            ​
            6,500
            ​
            ​MRP West Power Holdings II, LLC
            ​
            ​
            (h)(w)
            ​
            ​
            Power
            ​
            ​
            L+525
            ​
            ​
            ​
            ​
            1.5%
            ​
            ​
            ​
            1/27/25
            ​
            ​
            ​
            ​
            8,333
            ​
            ​
            ​
            ​
            ​
            8,333
            ​
            ​
            ​
            ​
            ​
            8,125
            ​
            ​MRP West Power Holdings II, LLC
            ​
            ​
            (e)(w)
            ​
            ​
            Power
            ​
            ​
            L+525
            ​
            ​
            ​
            ​
            1.5%
            ​
            ​
            ​
            1/27/25
            ​
            ​
            ​
            ​
            6,667
            ​
            ​
            ​
            ​
            ​
            6,667
            ​
            ​
            ​
            ​
            ​
            6,500
            ​
            ​Navitas Midstream Midland Basin LLC
            ​
            ​
            (h)
            ​
            ​
            Midstream
            ​
            ​
            L+450
            ​
            ​
            ​
            ​
            1.0%
            ​
            ​
            ​
            12/13/24
            ​
            ​
            ​
            ​
            77,697
            ​
            ​
            ​
            ​
            ​
            76,661
            ​
            ​
            ​
            ​
            ​
            46,521
            ​
            ​Navitas Midstream Midland Basin LLC (Mirror
                Tranche)
            ​
            ​
            ​
            ​
            ​
            Midstream
            ​
            ​
            L+450
            ​
            ​
            ​
            ​
            1.0%
            ​
            ​
            ​
            12/13/24
            ​
            ​
            ​
            ​
            39,700
            ​
            ​
            ​
            ​
            ​
            38,112
            ​
            ​
            ​
            ​
            ​
            23,770
            ​
            ​NNE Holding LLC
            ​
            ​
            (h)(w)
            ​
            ​
            Upstream
            ​
            ​
            L+800
            ​
            ​
            ​
            ​
            ​
            ​
            ​
            ​
            3/2/22
            ​
            ​
            ​
            ​
            40,000
            ​
            ​
            ​
            ​
            ​
            39,944
            ​
            ​
            ​
            ​
            ​
            37,316
            ​
            ​Panda Hummel Station LLC
            ​
            ​
            (h)
            ​
            ​
            Power
            ​
            ​
            L+600
            ​
            ​
            ​
            ​
            1.0%
            ​
            ​
            ​
            10/27/22
            ​
            ​
            ​
            ​
            18,165
            ​
            ​
            ​
            ​
            ​
            17,863
            ​
            ​
            ​
            ​
            ​
            14,396
            ​
            ​Panda Stonewall LLC
            ​
            ​
            (h)
            ​
            ​
            Power
            ​
            ​
            L+550
            ​
            ​
            ​
            ​
            1.0%
            ​
            ​
            ​
            11/13/21
            ​
            ​
            ​
            ​
            33,346
            ​
            ​
            ​
            ​
            ​
            32,913
            ​
            ​
            ​
            ​
            ​
            24,771
            ​
            ​Panda Stonewall LLC
            ​
            ​
            (h)
            ​
            ​
            Power
            ​
            ​
            L+550
            ​
            ​
            ​
            ​
            1.0%
            ​
            ​
            ​
            11/13/21
            ​
            ​
            ​
            ​
            21,317
            ​
            ​
            ​
            ​
            ​
            20,821
            ​
            ​
            ​
            ​
            ​
            15,835
            ​
            ​Permian Production Partners LLC
            ​
            ​
            (m)(o)(w)(x)
            ​
            ​
            Upstream
            ​
            ​
            L+600
            ​
            ​
            ​
            ​
            1.0%
            ​
            ​
            ​
            5/18/24
            ​
            ​
            ​
            ​
            44,498
            ​
            ​
            ​
            ​
            ​
            43,184
            ​
            ​
            ​
            ​
            ​
            13,897
            ​
            ​Plainfield Renewable Energy Holdings LLC
            ​
            ​
            (w)
            ​
            ​
            Power
            ​
            ​
            10.0%
            ​
            ​
            ​
            ​
            ​
            ​
            ​
            ​
            8/22/25
            ​
            ​
            ​
            ​
            2,855
            ​
            ​
            ​
            ​
            ​
            2,855
            ​
            ​
            ​
            ​
            ​
            1,934
            ​
            ​Plainfield Renewable Energy Holdings LLC, Letter of
                Credit
            ​
            ​
            (e)(w)
            ​
            ​
            Power
            ​
            ​
            10.0%
            ​
            ​
            ​
            ​
            ​
            ​
            ​
            ​
            8/22/23
            ​
            ​
            ​
            ​
            2,709
            ​
            ​
            ​
            ​
            ​
            2,709
            ​
            ​
            ​
            ​
            ​
            1,508
            ​
            ​Plainfield Renewable Energy Holdings LLC
            ​
            ​
            (w)
            ​
            ​
            Power
            ​
            ​
            15.5%
            ​
            ​
            ​
            ​
            ​
            ​
            ​
            ​
            8/22/25
            ​
            ​
            ​
            ​
            10,397
            ​
            ​
            ​
            ​
            ​
            10,397
            ​
            ​
            ​
            ​
            ​
            10,467
            ​
            ​Prairie ECI Acquiror LP
            ​
            ​
            ​
            ​
            ​
            Midstream
            ​
            ​
            L+475
            ​
            ​
            ​
            ​
            ​
            ​
            ​
            ​
            3/11/26
            ​
            ​
            ​
            ​
            5,242
            ​
            ​
            ​
            ​
            ​
            5,127
            ​
            ​
            ​
            ​
            ​
            2,790
            ​
            ​Swift Worldwide Resources US Holdings Corp.
            ​
            ​
            (h)(w)
            ​
            ​
            Service & Equipment
            ​
            ​
            9.5%, L+150 PIK (L+150 Max PIK)
            ​
            ​
            ​
            ​
            2.5%
            ​
            ​
            ​
            7/20/21
            ​
            ​
            ​
            ​
            60,280
            ​
            ​
            ​
            ​
            ​
            60,280
            ​
            ​
            ​
            ​
            ​
            59,903
            ​
            ​
 See notes to unaudited consolidated financial statements.
 5


TABLE OF CONTENTS
 
 FS Energy and Power Fund
 Unaudited Consolidated Schedule of Investments (Continued)  As of March 31, 2020  (in thousands, except share amounts)
 
 Portfolio Company(a)
            ​
            ​
            Footnotes
            ​
            ​
            Industry
            ​
            ​
            Rate(b)
            ​
            ​
            Floor
            ​
            ​
            Maturity
            ​
            ​
            Principal
                Amount(c)
            ​
            ​
            Amortized
                Cost
            ​
            ​
            Fair
                Value(d)
            ​Traverse Midstream Partners LLC
            ​
            ​
            (h)
            ​
            ​
            Midstream
            ​
            ​
            L+400
            ​
            ​
            ​
            ​
            1.0%
            ​
            ​
            ​
            9/27/24
            ​
            ​
            ​
            $
            60,121
            ​
            ​
            ​
            ​
            $
            60,129
            ​
            ​
            ​
            ​
            $
            34,479
            ​
            ​Ultra Resources, Inc.
            ​
            ​
            ​
            ​
            ​
            Upstream
            ​
            ​
            L+375, 0.25% PIK (0.25% Max PIK)
            ​
            ​
            ​
            ​
            1.0%
            ​
            ​
            ​
            4/12/24
            ​
            ​
            ​
            ​
            67,235
            ​
            ​
            ​
            ​
            ​
            57,335
            ​
            ​
            ​
            ​
            ​
            32,889
            ​
            ​Warren Resources, Inc.
            ​
            ​
            (f)(h)(w)(y)
            ​
            ​
            Upstream
            ​
            ​
            L+1000, 0.0% PIK (1.0% Max PIK)
            ​
            ​
            ​
            ​
            1.0%
            ​
            ​
            ​
            5/22/20
            ​
            ​
            ​
            ​
            27,577
            ​
            ​
            ​
            ​
            ​
            27,577
            ​
            ​
            ​
            ​
            ​
            25,060
            ​
            ​Waterbridge Operating LLC
            ​
            ​
            (f)(h)
            ​
            ​
            Midstream
            ​
            ​
            L+575
            ​
            ​
            ​
            ​
            1.0%
            ​
            ​
            ​
            6/22/26
            ​
            ​
            ​
            ​
            22,880
            ​
            ​
            ​
            ​
            ​
            22,354
            ​
            ​
            ​
            ​
            ​
            13,270
            ​
            ​Total Senior Secured Loans—First Lien
            ​
            ​
            ​
            ​
            ​
            ​
            ​
            ​
            ​
            ​
            ​
            ​
            ​
            ​
            ​
            ​
            ​
            ​
            ​
            ​
            ​
            ​
            ​
            ​
            ​
            ​
            ​
            ​
            1,144,587
            ​
            ​
            ​
            ​
            ​
            806,451
            ​
            ​Unfunded Loan Commitments
            ​
            ​
            ​
            ​
            ​
            ​
            ​
            ​
            ​
            ​
            ​
            ​
            ​
            ​
            ​
            ​
            ​
            ​
            ​
            ​
            ​
            ​
            ​
            ​
            ​
            ​
            ​
            ​
            (67,975)
            ​
            ​
            ​
            ​
            ​
            (67,975)
            ​
            ​Net Senior Secured Loans—First Lien
            ​
            ​
            ​
            ​
            ​
            ​
            ​
            ​
            ​
            ​
            ​
            ​
            ​
            ​
            ​
            ​
            ​
            ​
            ​
            ​
            ​
            ​
            ​
            ​
            ​
            ​
            ​
            ​
            1,076,612
            ​
            ​
            ​
            ​
            ​
            738,476
            ​
            ​Senior Secured Loans—Second Lien—26.1%
            ​
            ​
            ​
            ​
            ​
            ​
            ​
            ​
            ​
            ​
            ​
            ​
            ​
            ​
            ​
            ​
            ​
            ​
            ​
            ​
            ​
            ​
            ​
            ​
            ​
            ​
            ​
            ​
            ​
            ​
            ​
            ​
            ​
            ​
            ​
            ​
            ​Aethon III BR LLC
            ​
            ​
            (w)
            ​
            ​
            Upstream
            ​
            ​
            L+675
            ​
            ​
            ​
            ​
            1.0%
            ​
            ​
            ​
            1/10/25
            ​
            ​
            ​
            ​
            10,000
            ​
            ​
            ​
            ​
            ​
            9,873
            ​
            ​
            ​
            ​
            ​
            9,669
            ​
            ​Aethon United BR LP
            ​
            ​
            (h)(w)
            ​
            ​
            Upstream
            ​
            ​
            L+675
            ​
            ​
            ​
            ​
            1.0%
            ​
            ​
            ​
            9/8/23
            ​
            ​
            ​
            ​
            148,150
            ​
            ​
            ​
            ​
            ​
            146,669
            ​
            ​
            ​
            ​
            ​
            142,313
            ​
            ​Arena Energy, LP
            ​
            ​
            (m)(o)(w)
            ​
            ​
            Upstream
            ​
            ​
            L+900, 4.0% PIK (4.0% Max PIK)
            ​
            ​
            ​
            ​
            1.0%
            ​
            ​
            ​
            1/24/21
            ​
            ​
            ​
            ​
            117,911
            ​
            ​
            ​
            ​
            ​
            116,730
            ​
            ​
            ​
            ​
            ​
            77,932
            ​
            ​Bellatrix Exploration Ltd.
            ​
            ​
            (k)(m)(o)(w)
            ​
            ​
            Upstream
            ​
            ​
            8.5%
            ​
            ​
            ​
            ​
            ​
            ​
            ​
            ​
            9/11/23
            ​
            ​
            ​
            ​
            22,511
            ​
            ​
            ​
            ​
            ​
            22,511
            ​
            ​
            ​
            ​
            ​
            17,707
            ​
            ​Bellatrix Exploration Ltd.
            ​
            ​
            (k)(m)(o)(w)(x)
            ​
            ​
            Upstream
            ​
            ​
            8.5%
            ​
            ​
            ​
            ​
            ​
            ​
            ​
            ​
            9/11/23
            ​
            ​
            ​
            ​
            54,108
            ​
            ​
            ​
            ​
            ​
            49,379
            ​
            ​
            ​
            ​
            ​
            —
            ​
            ​Chisholm Oil and Gas Operating, LLC
            ​
            ​
            (m)(o)(w)
            ​
            ​
            Upstream
            ​
            ​
            L+550, 3.0% PIK (3.0% Max PIK)
            ​
            ​
            ​
            ​
            1.3%
            ​
            ​
            ​
            3/21/24
            ​
            ​
            ​
            ​
            199,000
            ​
            ​
            ​
            ​
            ​
            196,000
            ​
            ​
            ​
            ​
            ​
            75,108
            ​
            ​Chisholm Energy Holdings, LLC
            ​
            ​
            (w)
            ​
            ​
            Upstream
            ​
            ​
            L+625
            ​
            ​
            ​
            ​
            1.5%
            ​
            ​
            ​
            5/15/26
            ​
            ​
            ​
            ​
            21,429
            ​
            ​
            ​
            ​
            ​
            21,236
            ​
            ​
            ​
            ​
            ​
            20,147
            ​
            ​Chisholm Energy Holdings, LLC
            ​
            ​
            (e)(w)
            ​
            ​
            Upstream
            ​
            ​
            L+625
            ​
            ​
            ​
            ​
            1.5%
            ​
            ​
            ​
            5/15/26
            ​
            ​
            ​
            ​
            8,571
            ​
            ​
            ​
            ​
            ​
            8,571
            ​
            ​
            ​
            ​
            ​
            8,059
            ​
            ​Encino Acquisition Partners Holdings LLC
            ​
            ​
            ​
            ​
            ​
            Upstream
            ​
            ​
            L+675
            ​
            ​
            ​
            ​
            1.0%
            ​
            ​
            ​
            10/29/25
            ​
            ​
            ​
            ​
            41,828
            ​
            ​
            ​
            ​
            ​
            35,488
            ​
            ​
            ​
            ​
            ​
            18,127
            ​
            ​Peak Exploration & Production, LLC
            ​
            ​
            (w)
            ​
            ​
            Upstream
            ​
            ​
            L+675
            ​
            ​
            ​
            ​
            1.5%
            ​
            ​
            ​
            11/16/23
            ​
            ​
            ​
            ​
            13,545
            ​
            ​
            ​
            ​
            ​
            13,487
            ​
            ​
            ​
            ​
            ​
            13,078
            ​
            ​Peak Exploration & Production, LLC
            ​
            ​
            (e)(w)
            ​
            ​
            Upstream
            ​
            ​
            L+675
            ​
            ​
            ​
            ​
            1.5%
            ​
            ​
            ​
            11/16/23
            ​
            ​
            ​
            ​
            1,505
            ​
            ​
            ​
            ​
            ​
            1,505
            ​
            ​
            ​
            ​
            ​
            1,453
            ​
            ​Penn Virginia Holdings Corp.
            ​
            ​
            (h)(k)(w)
            ​
            ​
            Upstream
            ​
            ​
            L+700
            ​
            ​
            ​
            ​
            1.0%
            ​
            ​
            ​
            9/29/22
            ​
            ​
            ​
            ​
            20,000
            ​
            ​
            ​
            ​
            ​
            20,000
            ​
            ​
            ​
            ​
            ​
            16,400
            ​
            ​Rosehill Operating Company, LLC
            ​
            ​
            (w)
            ​
            ​
            Upstream
            ​
            ​
            10.0%
            ​
            ​
            ​
            ​
            ​
            ​
            ​
            ​
            1/31/23
            ​
            ​
            ​
            ​
            1,667
            ​
            ​
            ​
            ​
            ​
            1,655
            ​
            ​
            ​
            ​
            ​
            1,667
            ​
            ​SilverBow Resources, Inc.
            ​
            ​
            (h)(k)(w)
            ​
            ​
            Upstream
            ​
            ​
            L+750
            ​
            ​
            ​
            ​
            1.0%
            ​
            ​
            ​
            12/15/24
            ​
            ​
            ​
            ​
            19,000
            ​
            ​
            ​
            ​
            ​
            18,858
            ​
            ​
            ​
            ​
            ​
            17,712
            ​
            ​Titan Energy Operating, LLC
            ​
            ​
            (m)(o)(w)(x)(y)
            ​
            ​
            Upstream
            ​
            ​
            L+900
            ​
            ​
            ​
            ​
            1.0%
            ​
            ​
            ​
            2/23/20
            ​
            ​
            ​
            ​
            137,233
            ​
            ​
            ​
            ​
            ​
            100,902
            ​
            ​
            ​
            ​
            ​
            —
            ​
            ​Total Senior Secured Loans—Second Lien
            ​
            ​
            ​
            ​
            ​
            ​
            ​
            ​
            ​
            ​
            ​
            ​
            ​
            ​
            ​
            ​
            ​
            ​
            ​
            ​
            ​
            ​
            ​
            ​
            ​
            ​
            ​
            ​
            762,864
            ​
            ​
            ​
            ​
            ​
            419,372
            ​
            ​Unfunded Loan Commitments
            ​
            ​
            ​
            ​
            ​
            ​
            ​
            ​
            ​
            ​
            ​
            ​
            ​
            ​
            ​
            ​
            ​
            ​
            ​
            ​
            ​
            ​
            ​
            ​
            ​
            ​
            ​
            ​
            (10,076)
            ​
            ​
            ​
            ​
            ​
            (10,076)
            ​
            ​Net Senior Secured Loans—Second Lien
            ​
            ​
            ​
            ​
            ​
            ​
            ​
            ​
            ​
            ​
            ​
            ​
            ​
            ​
            ​
            ​
            ​
            ​
            ​
            ​
            ​
            ​
            ​
            ​
            ​
            ​
            ​
            ​
            752,788
            ​
            ​
            ​
            ​
            ​
            409,296
            ​
            ​Senior Secured Bonds—26.1%
            ​
            ​
            ​
            ​
            ​
            ​
            ​
            ​
            ​
            ​
            ​
            ​
            ​
            ​
            ​
            ​
            ​
            ​
            ​
            ​
            ​
            ​
            ​
            ​
            ​
            ​
            ​
            ​
            ​
            ​
            ​
            ​
            ​
            ​
            ​
            ​
            ​Black Swan Energy Ltd.
            ​
            ​
            (h)(k)(w)
            ​
            ​
            Upstream
            ​
            ​
            9.0%
            ​
            ​
            ​
            ​
            ​
            ​
            ​
            ​
            1/20/24
            ​
            ​
            ​
            ​
            90,000
            ​
            ​
            ​
            ​
            ​
            90,000
            ​
            ​
            ​
            ​
            ​
            71,100
            ​
            ​Denbury Resources Inc.
            ​
            ​
            (k)
            ​
            ​
            Upstream
            ​
            ​
            7.5%
            ​
            ​
            ​
            ​
            ​
            ​
            ​
            ​
            2/15/24
            ​
            ​
            ​
            ​
            12,000
            ​
            ​
            ​
            ​
            ​
            11,995
            ​
            ​
            ​
            ​
            ​
            1,742
            ​
            ​Denbury Resources Inc.
            ​
            ​
            (k)
            ​
            ​
            Upstream
            ​
            ​
            9.3%
            ​
            ​
            ​
            ​
            ​
            ​
            ​
            ​
            3/31/22
            ​
            ​
            ​
            ​
            42,341
            ​
            ​
            ​
            ​
            ​
            42,150
            ​
            ​
            ​
            ​
            ​
            10,519
            ​
            ​FourPoint Energy, LLC
            ​
            ​
            (h)(w)(y)
            ​
            ​
            Upstream
            ​
            ​
            9.0%
            ​
            ​
            ​
            ​
            ​
            ​
            ​
            ​
            12/31/21
            ​
            ​
            ​
            ​
            235,125
            ​
            ​
            ​
            ​
            ​
            232,276
            ​
            ​
            ​
            ​
            ​
            188,100
            ​
            ​Limetree Bay Ventures, LLC
            ​
            ​
            (w)(y)
            ​
            ​
            Midstream
            ​
            ​
            20.0% PIK (20.0% Max PIK)
            ​
            ​
            ​
            ​
            ​
            ​
            ​
            ​
            1/4/21
            ​
            ​
            ​
            ​
            22,838
            ​
            ​
            ​
            ​
            ​
            22,838
            ​
            ​
            ​
            ​
            ​
            34,394
            ​
            ​Velvet Energy Ltd.
            ​
            ​
            (h)(k)(w)
            ​
            ​
            Upstream
            ​
            ​
            9.0%
            ​
            ​
            ​
            ​
            ​
            ​
            ​
            ​
            10/5/23
            ​
            ​
            ​
            ​
            120,000
            ​
            ​
            ​
            ​
            ​
            120,000
            ​
            ​
            ​
            ​
            ​
            102,743
            ​
            ​Total Senior Secured Bonds
            ​
            ​
            ​
            ​
            ​
            ​
            ​
            ​
            ​
            ​
            ​
            ​
            ​
            ​
            ​
            ​
            ​
            ​
            ​
            ​
            ​
            ​
            ​
            ​
            ​
            ​
            ​
            ​
            519,259
            ​
            ​
            ​
            ​
            ​
            408,598
            ​
            ​Unsecured Debt—14.4%
            ​
            ​
            ​
            ​
            ​
            ​
            ​
            ​
            ​
            ​
            ​
            ​
            ​
            ​
            ​
            ​
            ​
            ​
            ​
            ​
            ​
            ​
            ​
            ​
            ​
            ​
            ​
            ​
            ​
            ​
            ​
            ​
            ​
            ​
            ​
            ​
            ​Ferrellgas, L.P.
            ​
            ​
            ​
            ​
            ​
            Midstream
            ​
            ​
            6.8%
            ​
            ​
            ​
            ​
            ​
            ​
            ​
            ​
            1/15/22
            ​
            ​
            ​
            ​
            5,000
            ​
            ​
            ​
            ​
            ​
            4,372
            ​
            ​
            ​
            ​
            ​
            4,317
            ​
            ​Global Jet Capital Holdings, LP
            ​
            ​
            (w)(x)
            ​
            ​
            Industrials
            ​
            ​
            15.0% PIK (15.0% Max PIK)
            ​
            ​
            ​
            ​
            ​
            ​
            ​
            ​
            1/30/25
            ​
            ​
            ​
            ​
            1,188
            ​
            ​
            ​
            ​
            ​
            1,093
            ​
            ​
            ​
            ​
            ​
            1,016
            ​
            ​Global Jet Capital Holdings, LP
            ​
            ​
            (w)(x)
            ​
            ​
            Industrials
            ​
            ​
            15.0% PIK (15.0% Max PIK)
            ​
            ​
            ​
            ​
            ​
            ​
            ​
            ​
            4/30/25
            ​
            ​
            ​
            ​
            7,551
            ​
            ​
            ​
            ​
            ​
            6,945
            ​
            ​
            ​
            ​
            ​
            6,456
            ​
            ​Global Jet Capital Holdings, LP
            ​
            ​
            (w)(x)
            ​
            ​
            Industrials
            ​
            ​
            15.0% PIK (15.0% Max PIK)
            ​
            ​
            ​
            ​
            ​
            ​
            ​
            ​
            9/3/25
            ​
            ​
            ​
            ​
            1,560
            ​
            ​
            ​
            ​
            ​
            1,435
            ​
            ​
            ​
            ​
            ​
            1,334
            ​
            ​Global Jet Capital Holdings, LP
            ​
            ​
            (w)(x)
            ​
            ​
            Industrials
            ​
            ​
            15.0% PIK (15.0% Max PIK)
            ​
            ​
            ​
            ​
            ​
            ​
            ​
            ​
            9/29/25
            ​
            ​
            ​
            ​
            1,469
            ​
            ​
            ​
            ​
            ​
            1,351
            ​
            ​
            ​
            ​
            ​
            1,256
            ​
            ​Global Jet Capital Holdings, LP
            ​
            ​
            (w)(x)
            ​
            ​
            Industrials
            ​
            ​
            15.0% PIK (15.0% Max PIK)
            ​
            ​
            ​
            ​
            ​
            ​
            ​
            ​
            12/2/26
            ​
            ​
            ​
            ​
            1,292
            ​
            ​
            ​
            ​
            ​
            1,188
            ​
            ​
            ​
            ​
            ​
            1,105
            ​
            ​Great Western Petroleum, LLC
            ​
            ​
            (w)
            ​
            ​
            Upstream
            ​
            ​
            8.5%
            ​
            ​
            ​
            ​
            ​
            ​
            ​
            ​
            4/15/25
            ​
            ​
            ​
            ​
            13,636
            ​
            ​
            ​
            ​
            ​
            13,123
            ​
            ​
            ​
            ​
            ​
            10,901
            ​
            ​Great Western Petroleum, LLC
            ​
            ​
            ​
            ​
            ​
            Upstream
            ​
            ​
            9.0%
            ​
            ​
            ​
            ​
            ​
            ​
            ​
            ​
            9/30/21
            ​
            ​
            ​
            ​
            35,830
            ​
            ​
            ​
            ​
            ​
            35,780
            ​
            ​
            ​
            ​
            ​
            23,243
            ​
            ​Hammerhead Resources Inc.
            ​
            ​
            (k)(w)
            ​
            ​
            Upstream
            ​
            ​
            9.0%
            ​
            ​
            ​
            ​
            ​
            ​
            ​
            ​
            7/10/22
            ​
            ​
            ​
            ​
            100,000
            ​
            ​
            ​
            ​
            ​
            98,430
            ​
            ​
            ​
            ​
            ​
            81,750
            ​
            ​
 See notes to unaudited consolidated financial statements.
 6


TABLE OF CONTENTS
 
 FS Energy and Power Fund
 Unaudited Consolidated Schedule of Investments (Continued)  As of March 31, 2020  (in thousands, except share amounts)
 
 Portfolio Company(a)
            ​
            ​
            Footnotes
            ​
            ​
            Industry
            ​
            ​
            Rate(b)
            ​
            ​
            Floor
            ​
            ​
            Maturity
            ​
            ​
            Principal
                Amount(c)
            ​
            ​
            Amortized
                Cost
            ​
            ​
            Fair
                Value(d)
            ​Limetree Bay Ventures, LLC
            ​
            ​
            (w)(y)
            ​
            ​
            Midstream
            ​
            ​
            15.0% PIK (15.0% Max PIK)
            ​
            ​
            ​
            ​
            ​
            ​
            ​
            ​
            3/3/21
            ​
            ​
            ​
            $
            34,711
            ​
            ​
            ​
            ​
            $
            34,711
            ​
            ​
            ​
            ​
            $
            35,693
            ​
            ​Limetree Bay Ventures, LLC
            ​
            ​
            (w)(y)
            ​
            ​
            Midstream
            ​
            ​
            20.0% PIK (20.0% Max PIK)
            ​
            ​
            ​
            ​
            ​
            ​
            ​
            ​
            2/1/21
            ​
            ​
            ​
            ​
            8,838
            ​
            ​
            ​
            ​
            ​
            8,838
            ​
            ​
            ​
            ​
            ​
            10,913
            ​
            ​Lonestar Resources America Inc.
            ​
            ​
            ​
            ​
            ​
            Upstream
            ​
            ​
            11.3%
            ​
            ​
            ​
            ​
            ​
            ​
            ​
            ​
            1/1/23
            ​
            ​
            ​
            ​
            32,500
            ​
            ​
            ​
            ​
            ​
            33,246
            ​
            ​
            ​
            ​
            ​
            7,556
            ​
            ​Moss Creek Resources, LLC
            ​
            ​
            (x)
            ​
            ​
            Upstream
            ​
            ​
            7.5%
            ​
            ​
            ​
            ​
            ​
            ​
            ​
            ​
            1/15/26
            ​
            ​
            ​
            ​
            42,693
            ​
            ​
            ​
            ​
            ​
            40,530
            ​
            ​
            ​
            ​
            ​
            12,746
            ​
            ​Tenrgys, LLC
            ​
            ​
            (m)(n)(o)(w)(x)
            ​
            ​
            Upstream
            ​
            ​
            L+900
            ​
            ​
            ​
            ​
            2.5%
            ​
            ​
            ​
            12/23/18
            ​
            ​
            ​
            ​
            75,000
            ​
            ​
            ​
            ​
            ​
            75,000
            ​
            ​
            ​
            ​
            ​
            26,500
            ​
            ​Whiting Petroleum Corp.
            ​
            ​
            (k)
            ​
            ​
            Upstream
            ​
            ​
            5.8%
            ​
            ​
            ​
            ​
            ​
            ​
            ​
            ​
            3/15/21
            ​
            ​
            ​
            ​
            5,395
            ​
            ​
            ​
            ​
            ​
            5,240
            ​
            ​
            ​
            ​
            ​
            399
            ​
            ​Total Unsecured Debt
            ​
            ​
            ​
            ​
            ​
            ​
            ​
            ​
            ​
            ​
            ​
            ​
            ​
            ​
            ​
            ​
            ​
            ​
            ​
            ​
            ​
            ​
            ​
            ​
            ​
            ​
            ​
            ​
            361,282
            ​
            ​
            ​
            ​
            ​
            225,185
            ​
            ​​
            ​
            ​
            ​
            ​
            ​
            ​
            ​
            ​
            ​
            ​
            ​
            ​
            ​
            ​
            ​
            ​
            ​
            ​
            ​
            ​
            Number of
                Shares
            ​
            ​
            Amortized
                Cost
            ​
            ​
            Fair
                Value(d)
            ​Preferred Equity—40.2%(l)
            ​
            ​
            ​
            ​
            ​
            ​
            ​
            ​
            ​
            ​
            ​
            ​
            ​
            ​
            ​
            ​
            ​
            ​
            ​
            ​
            ​
            ​
            ​
            ​
            ​
            ​
            ​
            ​
            ​
            ​
            ​
            ​Abaco Energy Technologies LLC, Preferred Equity
            ​
            ​
            (o)(w)(x)
            ​
            ​
            Service & Equipment
            ​
            ​
            ​
            ​
            ​
            ​
            ​
            ​
            ​
            ​
            ​
            ​
            ​
            ​
            ​
            ​
            28,942,003
            ​
            ​
            ​
            ​
            ​
            1,447
            ​
            ​
            ​
            ​
            ​
            6,715
            ​
            ​Altus Midstream LP, Series A Preferred Units
            ​
            ​
            (h)(j)(w)(x)
            ​
            ​
            Midstream
            ​
            ​
            11.0%
            ​
            ​
            ​
            ​
            ​
            ​
            ​
            ​
            6/28/26
            ​
            ​
            ​
            ​
            51,946
            ​
            ​
            ​
            ​
            ​
            53,614
            ​
            ​
            ​
            ​
            ​
            48,700
            ​
            ​Global Jet Capital Holdings, LP, Preferred Equity
            ​
            ​
            (o)(w)(x)
            ​
            ​
            Industrials
            ​
            ​
            ​
            ​
            ​
            ​
            ​
            ​
            ​
            ​
            ​
            ​
            ​
            ​
            ​
            ​
            27,856
            ​
            ​
            ​
            ​
            ​
            2,786
            ​
            ​
            ​
            ​
            ​
            —
            ​
            ​Great Western Petroleum, LLC, Preferred Equity
            ​
            ​
            (n)(w)(x)
            ​
            ​
            Upstream
            ​
            ​
            15.5%
            ​
            ​
            ​
            ​
            ​
            ​
            ​
            ​
            12/31/27
            ​
            ​
            ​
            ​
            36,364
            ​
            ​
            ​
            ​
            ​
            43,168
            ​
            ​
            ​
            ​
            ​
            35,924
            ​
            ​Limetree Bay Ventures, LLC, Preferred Equity
            ​
            ​
            (m)(o)(w)(x)(y)
            ​
            ​
            Midstream
            ​
            ​
            13.5%
            ​
            ​
            ​
            ​
            ​
            ​
            ​
            ​
            11/27/23
            ​
            ​
            ​
            ​
            86,739,816
            ​
            ​
            ​
            ​
            ​
            87,027
            ​
            ​
            ​
            ​
            ​
            60,761
            ​
            ​Limetree Bay Ventures, LLC, Preferred Equity
            ​
            ​
            (m)(o)(w)(x)(y)
            ​
            ​
            Midstream
            ​
            ​
            13.5%
            ​
            ​
            ​
            ​
            ​
            ​
            ​
            ​
            11/27/23
            ​
            ​
            ​
            ​
            54,119,947
            ​
            ​
            ​
            ​
            ​
            53,548
            ​
            ​
            ​
            ​
            ​
            —
            ​
            ​MB Precision Investment Holdings LLC, Class A
                Preferred Units
            ​
            ​
            (n)(o)(w)(x)(y)
            ​
            ​
            Industrials
            ​
            ​
            ​
            ​
            ​
            ​
            ​
            ​
            ​
            ​
            ​
            ​
            ​
            ​
            ​
            ​
            8,952,623
            ​
            ​
            ​
            ​
            ​
            1,880
            ​
            ​
            ​
            ​
            ​
            1,189
            ​
            ​NGL Energy Partners, LP, Preferred Equity
            ​
            ​
            (h)(k)(w)(x)
            ​
            ​
            Midstream
            ​
            ​
            14.2%
            ​
            ​
            ​
            ​
            ​
            ​
            ​
            ​
            7/2/27
            ​
            ​
            ​
            ​
            156,250
            ​
            ​
            ​
            ​
            ​
            159,506
            ​
            ​
            ​
            ​
            ​
            149,048
            ​
            ​NuStar, Preferred Equity
            ​
            ​
            (h)(k)(w)(x)
            ​
            ​
            Midstream
            ​
            ​
            12.8%
            ​
            ​
            ​
            ​
            ​
            ​
            ​
            ​
            6/29/28
            ​
            ​
            ​
            ​
            5,910,165
            ​
            ​
            ​
            ​
            ​
            152,322
            ​
            ​
            ​
            ​
            ​
            165,189
            ​
            ​Rosehill Resources, Inc. Preferred Equity
            ​
            ​
            (o)(w)(x)
            ​
            ​
            Upstream
            ​
            ​
            ​
            ​
            ​
            ​
            ​
            ​
            ​
            ​
            ​
            ​
            ​
            ​
            ​
            ​
            2,536
            ​
            ​
            ​
            ​
            ​
            2,511
            ​
            ​
            ​
            ​
            ​
            761
            ​
            ​Segreto Power Holdings, LLC, Preferred Equity
            ​
            ​
            (h)(w)(x)(aa)
            ​
            ​
            Power
            ​
            ​
            13.1%
            ​
            ​
            ​
            ​
            ​
            ​
            ​
            ​
            5/8/25
            ​
            ​
            ​
            ​
            70,297
            ​
            ​
            ​
            ​
            ​
            85,749
            ​
            ​
            ​
            ​
            ​
            80,476
            ​
            ​TE Holdings, LLC, Preferred Equity
            ​
            ​
            (o)(x)
            ​
            ​
            Upstream
            ​
            ​
            ​
            ​
            ​
            ​
            ​
            ​
            ​
            ​
            ​
            ​
            ​
            ​
            ​
            ​
            1,475,531
            ​
            ​
            ​
            ​
            ​
            14,734
            ​
            ​
            ​
            ​
            ​
            —
            ​
            ​USA Compression Partners, LP, Preferred Equity
            ​
            ​
            (h)(k)(w)(x)
            ​
            ​
            Midstream
            ​
            ​
            9.8%
            ​
            ​
            ​
            ​
            ​
            ​
            ​
            ​
            4/3/28
            ​
            ​
            ​
            ​
            79,336
            ​
            ​
            ​
            ​
            ​
            77,488
            ​
            ​
            ​
            ​
            ​
            81,620
            ​
            ​Total Preferred Equity
            ​
            ​
            ​
            ​
            ​
            ​
            ​
            ​
            ​
            ​
            ​
            ​
            ​
            ​
            ​
            ​
            ​
            ​
            ​
            ​
            ​
            ​
            ​
            ​
            ​
            ​
            ​
            ​
            735,780
            ​
            ​
            ​
            ​
            ​
            630,383
            ​
            ​​
            ​
            ​
            ​
            ​
            ​
            ​
            ​
            ​
            ​
            ​
            ​
            ​
            ​
            ​
            ​
            ​
            ​
            ​
            ​
            ​
            Principal
                Amount(c)
            ​
            ​
            Amortized
                Cost
            ​
            ​
            Fair
                Value(d)
            ​Sustainable Infrastructure Investments, LLC—3.4%
            ​
            ​
            ​
            ​
            ​
            ​
            ​
            ​
            ​Sustainable Infrastructure Investments, LLC
            ​
            ​
            (k)(w)(z)
            ​
            ​
            Power
            ​
            ​
            ​
            ​
            ​
            ​
            ​
            ​
            ​
            ​
            ​
            ​
            ​
            ​
            ​
            $
            60,264
            ​
            ​
            ​
            ​
            ​
            60,264
            ​
            ​
            ​
            ​
            ​
            52,581
            ​
            ​Total Sustainable Infrastructure Investments, LLC
            ​
            ​
            ​
            ​
            ​
            ​
            ​
            ​
            ​
            ​
            ​
            ​
            ​
            ​
            ​
            ​
            ​
            ​
            ​
            ​
            ​
            ​
            ​
            ​
            ​
            ​
            ​
            ​
            60,264
            ​
            ​
            ​
            ​
            ​
            52,581
            ​
            ​​
 See notes to unaudited consolidated financial statements.
 7


TABLE OF CONTENTS
 
 FS Energy and Power Fund
 Unaudited Consolidated Schedule of Investments (Continued)  As of March 31, 2020  (in thousands, except share amounts)
 
 Portfolio Company(a)
            ​
            ​
            Footnotes
            ​
            ​
            Industry
            ​
            ​
            ​
            ​
            ​
            ​
            ​
            ​
            ​
            ​
            ​
            Number of
                Shares
            ​
            ​
            Amortized
                Cost
            ​
            ​
            Fair
                Value(d)
            ​Equity/Other—4.9%(l)
            ​
            ​
            ​
            ​
            ​
            ​
            ​
            ​
            ​Abaco Energy Technologies LLC, Common Equity
            ​
            ​
            (o)(w)(x)
            ​
            ​
            Service & Equipment
            ​
            ​
            ​
            ​
            ​
            ​
            ​
            ​
            ​
            ​
            ​
            ​
            ​
            6,944,444
            ​
            ​
            ​
            ​
            $
            6,944
            ​
            ​
            ​
            ​
            $
            1,191
            ​
            ​AIRRO (Mauritius) Holdings II, Warrants
            ​
            ​
            (k)(o)(p)(w)(x)
            ​
            ​
            Power
            ​
            ​
            ​
            ​
            ​
            ​
            ​
            ​
            ​
            ​
            ​
            ​
            ​
            35
            ​
            ​
            ​
            ​
            ​
            2,652
            ​
            ​
            ​
            ​
            ​
            2,058
            ​
            ​Allied Downhole Technologies, LLC, Common Equity
            ​
            ​
            (n)(o)(w)(x)
            ​
            ​
            Service & Equipment
            ​
            ​
            ​
            ​
            ​
            ​
            ​
            ​
            ​
            ​
            ​
            ​
            ​
            7,431,113
            ​
            ​
            ​
            ​
            ​
            7,223
            ​
            ​
            ​
            ​
            ​
            —
            ​
            ​Allied Downhole Technologies, LLC, Warrants
            ​
            ​
            (n)(o)(w)(x)
            ​
            ​
            Service & Equipment
            ​
            ​
            ​
            ​
            ​
            ​
            ​
            ​
            ​
            ​
            ​
            ​
            ​
            5,344,680
            ​
            ​
            ​
            ​
            ​
            1,865
            ​
            ​
            ​
            ​
            ​
            —
            ​
            ​Ascent Resources Utica Holdings, LLC, Common Equity
            ​
            ​
            (o)(q)(w)(x)
            ​
            ​
            Upstream
            ​
            ​
            ​
            ​
            ​
            ​
            ​
            ​
            ​
            ​
            ​
            ​
            ​
            148,692,908
            ​
            ​
            ​
            ​
            ​
            44,700
            ​
            ​
            ​
            ​
            ​
            29,962
            ​
            ​Bellatrix Exploration Ltd., Warrants
            ​
            ​
            (k)(o)(w)(x)
            ​
            ​
            Upstream
            ​
            ​
            ​
            ​
            ​
            ​
            ​
            ​
            ​
            ​
            ​
            ​
            ​
            1,533,197
            ​
            ​
            ​
            ​
            ​
            —
            ​
            ​
            ​
            ​
            ​
            —
            ​
            ​BL Sand Hills Unit, L.P., Net Profits Interest
            ​
            ​
            (o)(s)(w)(x)(y)
            ​
            ​
            Upstream
            ​
            ​
            ​
            ​
            ​
            ​
            ​
            ​
            ​
            ​
            ​
            ​
            ​
            N/A
            ​
            ​
            ​
            ​
            ​
            5,180
            ​
            ​
            ​
            ​
            ​
            —
            ​
            ​BL Sand Hills Unit, L.P., Overriding Royalty Interest
            ​
            ​
            (o)(s)(w)(x)(y)
            ​
            ​
            Upstream
            ​
            ​
            ​
            ​
            ​
            ​
            ​
            ​
            ​
            ​
            ​
            ​
            ​
            N/A
            ​
            ​
            ​
            ​
            ​
            740
            ​
            ​
            ​
            ​
            ​
            —
            ​
            ​BL Sand Hills Unit, L.P., Series A Units
            ​
            ​
            (g)(o)(w)(x)(y)
            ​
            ​
            Upstream
            ​
            ​
            ​
            ​
            ​
            ​
            ​
            ​
            ​
            ​
            ​
            ​
            ​
            29,117
            ​
            ​
            ​
            ​
            ​
            24,019
            ​
            ​
            ​
            ​
            ​
            —
            ​
            ​Chisholm Oil and Gas, LLC, Series A Units
            ​
            ​
            (g)(o)(w)(x)
            ​
            ​
            Upstream
            ​
            ​
            ​
            ​
            ​
            ​
            ​
            ​
            ​
            ​
            ​
            ​
            ​
            14,700,000
            ​
            ​
            ​
            ​
            ​
            14,700
            ​
            ​
            ​
            ​
            ​
            —
            ​
            ​Cimarron Energy Holdco Inc., Common Equity
            ​
            ​
            (o)(w)(x)
            ​
            ​
            Service & Equipment
            ​
            ​
            ​
            ​
            ​
            ​
            ​
            ​
            ​
            ​
            ​
            ​
            ​
            4,302,293
            ​
            ​
            ​
            ​
            ​
            3,950
            ​
            ​
            ​
            ​
            ​
            183
            ​
            ​Cimarron Energy Holdco Inc., Participation Option
            ​
            ​
            (o)(w)(x)
            ​
            ​
            Service & Equipment
            ​
            ​
            ​
            ​
            ​
            ​
            ​
            ​
            ​
            ​
            ​
            ​
            ​
            25,000,000
            ​
            ​
            ​
            ​
            ​
            1,289
            ​
            ​
            ​
            ​
            ​
            1,063
            ​
            ​FourPoint Energy, LLC, Common Equity, Class C-II-A Units
            ​
            ​
            (n)(o)(w)(x)(y)
            ​
            ​
            Upstream
            ​
            ​
            ​
            ​
            ​
            ​
            ​
            ​
            ​
            ​
            ​
            ​
            ​
            66,000
            ​
            ​
            ​
            ​
            ​
            66,000
            ​
            ​
            ​
            ​
            ​
            974
            ​
            ​FourPoint Energy, LLC, Common Equity, Class D Units
            ​
            ​
            (n)(o)(w)(x)(y)
            ​
            ​
            Upstream
            ​
            ​
            ​
            ​
            ​
            ​
            ​
            ​
            ​
            ​
            ​
            ​
            ​
            12,374
            ​
            ​
            ​
            ​
            ​
            8,176
            ​
            ​
            ​
            ​
            ​
            184
            ​
            ​FourPoint Energy, LLC, Common Equity, Class E-II Units
            ​
            ​
            (g)(o)(w)(x)(y)
            ​
            ​
            Upstream
            ​
            ​
            ​
            ​
            ​
            ​
            ​
            ​
            ​
            ​
            ​
            ​
            ​
            150,937
            ​
            ​
            ​
            ​
            ​
            37,734
            ​
            ​
            ​
            ​
            ​
            2,226
            ​
            ​FourPoint Energy, LLC, Common Equity, Class E-III Units
            ​
            ​
            (g)(n)(o)(w)(x)(y)
            ​
            ​
            Upstream
            ​
            ​
            ​
            ​
            ​
            ​
            ​
            ​
            ​
            ​
            ​
            ​
            ​
            222,750
            ​
            ​
            ​
            ​
            ​
            55,688
            ​
            ​
            ​
            ​
            ​
            3,286
            ​
            ​Harvest Oil & Gas Corp., Common Equity
            ​
            ​
            (o)(x)(y)
            ​
            ​
            Upstream
            ​
            ​
            ​
            ​
            ​
            ​
            ​
            ​
            ​
            ​
            ​
            ​
            ​
            1,350,620
            ​
            ​
            ​
            ​
            ​
            20,259
            ​
            ​
            ​
            ​
            ​
            4,038
            ​
            ​JSS Holdco, LLC, Net Profits Interest
            ​
            ​
            (o)(w)(x)
            ​
            ​
            Industrials
            ​
            ​
            ​
            ​
            ​
            ​
            ​
            ​
            ​
            ​
            ​
            ​
            ​
            N/A
            ​
            ​
            ​
            ​
            ​
            —
            ​
            ​
            ​
            ​
            ​
            58
            ​
            ​Limetree Bay Ventures, LLC, Common Equity
            ​
            ​
            (o)(w)(x)(y)
            ​
            ​
            Midstream
            ​
            ​
            ​
            ​
            ​
            ​
            ​
            ​
            ​
            ​
            ​
            ​
            ​
            128,645
            ​
            ​
            ​
            ​
            ​
            3,406
            ​
            ​
            ​
            ​
            ​
            —
            ​
            ​Lusk Operating LLC, Common Equity
            ​
            ​
            (o)(r)(w)(x)(z)
            ​
            ​
            Upstream
            ​
            ​
            ​
            ​
            ​
            ​
            ​
            ​
            ​
            ​
            ​
            ​
            ​
            2,000
            ​
            ​
            ​
            ​
            ​
            —
            ​
            ​
            ​
            ​
            ​
            —
            ​
            ​Luxe Drillship Operating, LLC, Overriding Royalty Interest
            ​
            ​
            (o)(w)(x)
            ​
            ​
            Upstream
            ​
            ​
            ​
            ​
            ​
            ​
            ​
            ​
            ​
            ​
            ​
            ​
            ​
            N/A
            ​
            ​
            ​
            ​
            ​
            1,354
            ​
            ​
            ​
            ​
            ​
            657
            ​
            ​MB Precision Investment Holdings LLC, Class A-2 Units
            ​
            ​
            (n)(o)(w)(x)(y)
            ​
            ​
            Industrials
            ​
            ​
            ​
            ​
            ​
            ​
            ​
            ​
            ​
            ​
            ​
            ​
            ​
            1,426,110
            ​
            ​
            ​
            ​
            ​
            490
            ​
            ​
            ​
            ​
            ​
            —
            ​
            ​NGL Energy Partners, LP, Warrants (Par)
            ​
            ​
            (h)(k)(o)(w)(x)
            ​
            ​
            Midstream
            ​
            ​
            ​
            ​
            ​
            ​
            ​
            ​
            ​
            ​
            ​
            ​
            ​
            2,187,500
            ​
            ​
            ​
            ​
            ​
            3,083
            ​
            ​
            ​
            ​
            ​
            25
            ​
            ​NGL Energy Partners, LP, Warrants (Premium)
            ​
            ​
            (h)(k)(o)(w)(x)
            ​
            ​
            Midstream
            ​
            ​
            ​
            ​
            ​
            ​
            ​
            ​
            ​
            ​
            ​
            ​
            ​
            3,125,000
            ​
            ​
            ​
            ​
            ​
            2,623
            ​
            ​
            ​
            ​
            ​
            24
            ​
            ​NGL Energy Partners, LP, Warrants (Premium)
            ​
            ​
            (h)(k)(o)(w)(x)
            ​
            ​
            Midstream
            ​
            ​
            ​
            ​
            ​
            ​
            ​
            ​
            ​
            ​
            ​
            ​
            ​
            781,250
            ​
            ​
            ​
            ​
            ​
            576
            ​
            ​
            ​
            ​
            ​
            7
            ​
            ​NGL Energy Partners, LP, Warrants (Par)
            ​
            ​
            (h)(k)(o)(w)(x)
            ​
            ​
            Midstream
            ​
            ​
            ​
            ​
            ​
            ​
            ​
            ​
            ​
            ​
            ​
            ​
            ​
            546,880
            ​
            ​
            ​
            ​
            ​
            630
            ​
            ​
            ​
            ​
            ​
            7
            ​
            ​Ridgeback Resources Inc., Common Equity
            ​
            ​
            (k)(o)(t)(w)(x)(y)
            ​
            ​
            Upstream
            ​
            ​
            ​
            ​
            ​
            ​
            ​
            ​
            ​
            ​
            ​
            ​
            ​
            9,599,928
            ​
            ​
            ​
            ​
            ​
            58,985
            ​
            ​
            ​
            ​
            ​
            29,235
            ​
            ​Swift Worldwide Resources Holdco Limited, Common Equity
            ​
            ​
            (k)(o)(u)(w)(x)
            ​
            ​
            Service & Equipment
            ​
            ​
            ​
            ​
            ​
            ​
            ​
            ​
            ​
            ​
            ​
            ​
            ​
            3,750,000
            ​
            ​
            ​
            ​
            ​
            6,029
            ​
            ​
            ​
            ​
            ​
            862
            ​
            ​TE Holdings, LLC, Common Equity
            ​
            ​
            (g)(o)(x)
            ​
            ​
            Upstream
            ​
            ​
            ​
            ​
            ​
            ​
            ​
            ​
            ​
            ​
            ​
            ​
            ​
            2,225,950
            ​
            ​
            ​
            ​
            ​
            18,921
            ​
            ​
            ​
            ​
            ​
            178
            ​
            ​Titan Energy, LLC, Common Equity
            ​
            ​
            (o)(x)(y)
            ​
            ​
            Upstream
            ​
            ​
            ​
            ​
            ​
            ​
            ​
            ​
            ​
            ​
            ​
            ​
            ​
            555,496
            ​
            ​
            ​
            ​
            ​
            17,554
            ​
            ​
            ​
            ​
            ​
            17
            ​
            ​USA Compression Partners, LP, Warrants (Market)
            ​
            ​
            (h)(k)(o)(w)(x)
            ​
            ​
            Midstream
            ​
            ​
            ​
            ​
            ​
            ​
            ​
            ​
            ​
            ​
            ​
            ​
            ​
            793,359
            ​
            ​
            ​
            ​
            ​
            555
            ​
            ​
            ​
            ​
            ​
            106
            ​
            ​USA Compression Partners, LP, Warrants (Premium)
            ​
            ​
            (h)(k)(o)(w)(x)
            ​
            ​
            Midstream
            ​
            ​
            ​
            ​
            ​
            ​
            ​
            ​
            ​
            ​
            ​
            ​
            ​
            1,586,719
            ​
            ​
            ​
            ​
            ​
            714
            ​
            ​
            ​
            ​
            ​
            161
            ​
            ​Warren Resources, Inc., Common Equity
            ​
            ​
            (o)(w)(x)(y)
            ​
            ​
            Upstream
            ​
            ​
            ​
            ​
            ​
            ​
            ​
            ​
            ​
            ​
            ​
            ​
            ​
            4,415,749
            ​
            ​
            ​
            ​
            ​
            20,754
            ​
            ​
            ​
            ​
            ​
            —
            ​
            ​Total Equity/Other
            ​
            ​
            ​
            ​
            ​
            ​
            ​
            ​
            ​
            ​
            ​
            ​
            ​
            ​
            ​
            ​
            ​
            ​
            ​
            ​
            ​
            ​
            ​
            ​
            ​
            436,793
            ​
            ​
            ​
            ​
            ​
            76,502
            ​
            ​TOTAL INVESTMENTS—162.2%
            ​
            ​
            ​
            ​
            ​
            ​
            ​
            ​
            ​
            ​
            ​
            ​
            ​
            ​
            ​
            ​
            ​
            ​
            ​
            ​
            ​
            ​
            ​
            ​
            $
            3,942,778
            ​
            ​
            ​
            ​
            ​
            2,541,021
            ​
            ​LIABILITIES IN EXCESS OF OTHER ASSETS—(62.2%)
            ​
            ​
            ​
            ​
            ​
            ​
            ​
            ​
            ​
            ​
            ​
            ​
            ​
            ​
            ​
            ​
            ​
            ​
            ​
            ​
            ​
            ​
            ​
            ​
            ​
            ​
            ​
            ​
            ​
            ​
            ​
            (972,897)
            ​
            ​NET ASSETS—100.0%
            ​
            ​
            ​
            ​
            ​
            ​
            ​
            ​
            ​
            ​
            ​
            ​
            ​
            ​
            ​
            ​
            ​
            ​
            ​
            ​
            ​
            ​
            ​
            ​
            ​
            ​
            ​
            ​
            ​
            ​
            $
            1,568,124
            ​
            ​ 
 (a)
 Security may be an obligation of one or more entities affiliated with the named company.
  (b)
 Certain variable rate securities in the Company’s portfolio bear interest at a rate determined by a publicly disclosed base rate plus a basis point spread. As of March 31, 2020, the three-month London Interbank Offered Rate, or LIBOR, was 1.45% and the U.S. Prime Lending Rate, or Prime, was 3.25%. PIK means paid-in-kind. PIK income accruals may be adjusted based on the fair value of the underlying investment.
  (c)
 Denominated in U.S. dollars, unless otherwise noted.
  (d)
 Fair value determined by the Company’s board of trustees (see Note 8).
 See notes to unaudited consolidated financial statements.
 8


TABLE OF CONTENTS
 
 FS Energy and Power Fund
 Unaudited Consolidated Schedule of Investments (Continued)  As of March 31, 2020  (in thousands, except share amounts)
 
 (e)
 Security is an unfunded commitment. The stated rate reflects the spread disclosed at the time of commitment and may not indicate the actual rate received upon funding.
  (f)
 Position or portion thereof unsettled as of March 31, 2020.
  (g)
 Security held within FS Energy Investments, LLC, a wholly-owned subsidiary of the Company.
  (h)
 Security or portion thereof held within Gladwyne Funding LLC and is pledged as collateral supporting the obligations outstanding under the term loan facility with Goldman Sachs Bank USA (see Note 9).
  (i)
 Security held within EP Northern Investments, LLC, a wholly-owned subsidiary of the Company.
  (j)
 Security held within FS Power Investments, LLC, a wholly-owned subsidiary of the Gladwyne Funding LLC.
  (k)
 The investment is not a qualifying asset under the Investment Company Act of 1940, as amended, or the 1940 Act. A business development company may not acquire any asset other than a qualifying asset, unless, at the time the acquisition is made, qualifying assets represent at least 70% of the business development company’s total assets. As of March 31, 2020, 72.4% of the Company’s total assets represented qualifying assets.
  (l)
 Listed investments may be treated as debt for U.S. generally accepted accounting principles, or GAAP, or tax purposes.
  (m)
 Security was on non-accrual status as of March 31, 2020.
  (n)
 Security held within FSEP Investments, Inc., a wholly-owned subsidiary of the Company.
  (o)
 Security is non-income producing.
  (p)
 Security or portion thereof held within FS Power Investments II, LLC, a wholly-owned subsidiary of the Company.
  (q)
 Security held within EP American Energy Investments, Inc., a wholly-owned subsidiary of the Company.
  (r)
 Security held within FSEP-BBH, Inc., a wholly-owned subsidiary of the Company.
  (s)
 Security held within EP Burnett Investments, Inc., a wholly-owned subsidiary of the Company.
  (t)
 Investment denominated in Canadian dollars. Amortized cost and fair value are converted into U.S. dollars as of March 31, 2020.
  (u)
 Investment denominated in British pounds. Amortized cost and fair value are converted into U.S. dollars as of March 31, 2020.
  (v)
 Investment is a real property interest and is included with Senior Secured Loans — First Lien to facilitate comparison with other investments.
  (w)
 Security is classified as Level 3 in the Company’s fair value hierarchy (See Note 8).
  (x)
 Security or portion thereof is pledged as collateral supporting the amounts outstanding under the Senior Secured Notes with JPMorgan Chase Bank, N.A. (see Note 9).
  (y)
 Under the 1940 Act, the Company generally is deemed to be an “affiliated person” of a portfolio company if it owns 5% or more of the portfolio company’s voting securities and generally is deemed to “control” a portfolio company if it owns more than 25% of the portfolio company’s voting securities or it has the power to exercise control over the management or policies of such portfolio company. As of March 31, 2020, the Company held investments in portfolio companies of which it is deemed to be an “affiliated person” but is not deemed to “control”. The following table presents certain information with respect to such portfolio companies for the three months ended March 31, 2020:
 See notes to unaudited consolidated financial statements.
 9


TABLE OF CONTENTS
 
 FS Energy and Power Fund
 Unaudited Consolidated Schedule of Investments (Continued)  As of March 31, 2020  (in thousands, except share amounts)
 
 Portfolio Company
            ​
            ​
            Fair Value at
                December 31,
                2019
            ​
            ​
            Purchases,
                Paid-in-Kind
                Interest and
                Transfers In
            ​
            ​
            Sales,
                Repayments and
                Transfers Out
            ​
            ​
            Accretion of
                Discount
            ​
            ​
            Net
                Realized
                Gain (Loss)
            ​
            ​
            Net Change in
                Unrealized
                Appreciation
                (Depreciation)
            ​
            ​
            Fair Value at
                March 31,
                2020
            ​
            ​
            Interest
                Income(1)
            ​
            ​
            PIK
                Income(1)
            ​Senior Secured Loans—First Lien
            ​
            ​
            ​
            ​
            ​
            ​
            ​
            ​
            ​
            ​
            ​
            ​
            ​
            ​
            ​
            ​
            ​
            ​
            ​
            ​
            ​
            ​
            ​
            ​
            ​
            ​
            ​
            ​
            ​
            ​
            ​
            ​
            ​
            ​
            ​
            ​
            ​
            ​
            ​
            ​
            ​
            ​
            ​
            ​
            ​
            ​
            ​
            ​
            ​
            ​
            ​
            ​
            ​
            ​
            ​BL Sand Hills Unit, L.P.
            ​
            ​
            ​
            $
            288
            ​
            ​
            ​
            ​
            $
            —
            ​
            ​
            ​
            ​
            $
            —
            ​
            ​
            ​
            ​
            $
            —
            ​
            ​
            ​
            ​
            $
            —
            ​
            ​
            ​
            ​
            $
            —
            ​
            ​
            ​
            ​
            $
            288
            ​
            ​
            ​
            ​
            $
            —
            ​
            ​
            ​
            ​
            $
            —
            ​
            ​MB Precision Holdings LLC
            ​
            ​
            ​
            ​
            4,585
            ​
            ​
            ​
            ​
            ​
            26
            ​
            ​
            ​
            ​
            ​
            (18)
            ​
            ​
            ​
            ​
            ​
            22
            ​
            ​
            ​
            ​
            ​
            —
            ​
            ​
            ​
            ​
            ​
            (138)
            ​
            ​
            ​
            ​
            ​
            4,477
            ​
            ​
            ​
            ​
            ​
            152
            ​
            ​
            ​
            ​
            ​
            26
            ​
            ​Warren Resources, Inc.
            ​
            ​
            ​
            ​
            27,507
            ​
            ​
            ​
            ​
            ​
            70
            ​
            ​
            ​
            ​
            ​
            —
            ​
            ​
            ​
            ​
            ​
            —
            ​
            ​
            ​
            ​
            ​
            —
            ​
            ​
            ​
            ​
            ​
            (2,517)
            ​
            ​
            ​
            ​
            ​
            25,060
            ​
            ​
            ​
            ​
            ​
            828
            ​
            ​
            ​
            ​
            ​
            70
            ​
            ​Senior Secured Loans—Second Lien
            ​
            ​
            ​
            ​
            ​
            ​
            ​
            ​
            ​
            ​
            ​
            ​
            ​
            ​
            ​
            ​
            ​
            ​
            ​
            ​
            ​
            ​
            ​
            ​
            ​
            ​
            ​
            ​
            ​
            ​
            ​
            ​
            ​
            ​
            ​
            ​
            ​
            ​
            ​
            ​
            ​
            ​
            ​
            ​
            ​
            ​
            ​
            ​
            ​
            ​
            ​
            ​
            ​
            ​
            ​Titan Energy Operating, LLC
            ​
            ​
            ​
            ​
            —
            ​
            ​
            ​
            ​
            ​
            —
            ​
            ​
            ​
            ​
            ​
            —
            ​
            ​
            ​
            ​
            ​
            —
            ​
            ​
            ​
            ​
            ​
            —
            ​
            ​
            ​
            ​
            ​
            —
            ​
            ​
            ​
            ​
            ​
            —
            ​
            ​
            ​
            ​
            ​
            —
            ​
            ​
            ​
            ​
            ​
            —
            ​
            ​Senior Secured Bonds
            ​
            ​
            ​
            ​
            ​
            ​
            ​
            ​
            ​
            ​
            ​
            ​
            ​
            ​
            ​
            ​
            ​
            ​
            ​
            ​
            ​
            ​
            ​
            ​
            ​
            ​
            ​
            ​
            ​
            ​
            ​
            ​
            ​
            ​
            ​
            ​
            ​
            ​
            ​
            ​
            ​
            ​
            ​
            ​
            ​
            ​
            ​
            ​
            ​
            ​
            ​
            ​
            ​
            ​
            ​FourPoint Energy, LLC
            ​
            ​
            ​
            ​
            223,369
            ​
            ​
            ​
            ​
            ​
            —
            ​
            ​
            ​
            ​
            ​
            —
            ​
            ​
            ​
            ​
            ​
            679
            ​
            ​
            ​
            ​
            ​
            —
            ​
            ​
            ​
            ​
            ​
            (35,948)
            ​
            ​
            ​
            ​
            ​
            188,100
            ​
            ​
            ​
            ​
            ​
            5,986
            ​
            ​
            ​
            ​
            ​
            —
            ​
            ​Limetree Bay Ventures, LLC
            ​
            ​
            ​
            ​
            —
            ​
            ​
            ​
            ​
            ​
            22,838
            ​
            ​
            ​
            ​
            ​
            —
            ​
            ​
            ​
            ​
            ​
            —
            ​
            ​
            ​
            ​
            ​
            —
            ​
            ​
            ​
            ​
            ​
            11,556
            ​
            ​
            ​
            ​
            ​
            34,394
            ​
            ​
            ​
            ​
            ​
            368
            ​
            ​
            ​
            ​
            ​
            —
            ​
            ​Unsecured Debt
            ​
            ​
            ​
            ​
            ​
            ​
            ​
            ​
            ​
            ​
            ​
            ​
            ​
            ​
            ​
            ​
            ​
            ​
            ​
            ​
            ​
            ​
            ​
            ​
            ​
            ​
            ​
            ​
            ​
            ​
            ​
            ​
            ​
            ​
            ​
            ​
            ​
            ​
            ​
            ​
            ​
            ​
            ​
            ​
            ​
            ​
            ​
            ​
            ​
            ​
            ​
            ​
            ​
            ​
            ​Limetree Bay Ventures, LLC
            ​
            ​
            ​
            ​
            —
            ​
            ​
            ​
            ​
            ​
            34,711
            ​
            ​
            ​
            ​
            ​
            —
            ​
            ​
            ​
            ​
            ​
            —
            ​
            ​
            ​
            ​
            ​
            —
            ​
            ​
            ​
            ​
            ​
            982
            ​
            ​
            ​
            ​
            ​
            35,693
            ​
            ​
            ​
            ​
            ​
            419
            ​
            ​
            ​
            ​
            ​
            —
            ​
            ​Limetree Bay Ventures, LLC
            ​
            ​
            ​
            ​
            —
            ​
            ​
            ​
            ​
            ​
            8,838
            ​
            ​
            ​
            ​
            ​
            —
            ​
            ​
            ​
            ​
            ​
            —
            ​
            ​
            ​
            ​
            ​
            —
            ​
            ​
            ​
            ​
            ​
            2,075
            ​
            ​
            ​
            ​
            ​
            10,913
            ​
            ​
            ​
            ​
            ​
            142
            ​
            ​
            ​
            ​
            ​
            —
            ​
            ​Preferred Equity
            ​
            ​
            ​
            ​
            ​
            ​
            ​
            ​
            ​
            ​
            ​
            ​
            ​
            ​
            ​
            ​
            ​
            ​
            ​
            ​
            ​
            ​
            ​
            ​
            ​
            ​
            ​
            ​
            ​
            ​
            ​
            ​
            ​
            ​
            ​
            ​
            ​
            ​
            ​
            ​
            ​
            ​
            ​
            ​
            ​
            ​
            ​
            ​
            ​
            ​
            ​
            ​
            ​
            ​
            ​Limetree Bay Ventures, LLC, Preferred Equity
            ​
            ​
            ​
            ​
            —
            ​
            ​
            ​
            ​
            ​
            86,105
            ​
            ​
            ​
            ​
            ​
            —
            ​
            ​
            ​
            ​
            ​
            922
            ​
            ​
            ​
            ​
            ​
            —
            ​
            ​
            ​
            ​
            ​
            (26,266)
            ​
            ​
            ​
            ​
            ​
            60,761
            ​
            ​
            ​
            ​
            ​
            2,903
            ​
            ​
            ​
            ​
            ​
            1,950
            ​
            ​Limetree Bay Ventures, LLC, Preferred Equity
            ​
            ​
            ​
            ​
            —
            ​
            ​
            ​
            ​
            ​
            53,548
            ​
            ​
            ​
            ​
            ​
            —
            ​
            ​
            ​
            ​
            ​
            —
            ​
            ​
            ​
            ​
            ​
            —
            ​
            ​
            ​
            ​
            ​
            (53,548)
            ​
            ​
            ​
            ​
            ​
            —
            ​
            ​
            ​
            ​
            ​
            1,158
            ​
            ​
            ​
            ​
            ​
            986
            ​
            ​MB Precision Investment Holdings LLC, Class A Preferred Units
            ​
            ​
            ​
            ​
            1,205
            ​
            ​
            ​
            ​
            ​
            —
            ​
            ​
            ​
            ​
            ​
            —
            ​
            ​
            ​
            ​
            ​
            —
            ​
            ​
            ​
            ​
            ​
            —
            ​
            ​
            ​
            ​
            ​
            (16)
            ​
            ​
            ​
            ​
            ​
            1,189
            ​
            ​
            ​
            ​
            ​
            —
            ​
            ​
            ​
            ​
            ​
            —
            ​
            ​Equity/Other
            ​
            ​
            ​
            ​
            ​
            ​
            ​
            ​
            ​
            ​
            ​
            ​
            ​
            ​
            ​
            ​
            ​
            ​
            ​
            ​
            ​
            ​
            ​
            ​
            ​
            ​
            ​
            ​
            ​
            ​
            ​
            ​
            ​
            ​
            ​
            ​
            ​
            ​
            ​
            ​
            ​
            ​
            ​
            ​
            ​
            ​
            ​
            ​
            ​
            ​
            ​
            ​
            ​
            ​
            ​BL Sand Hills Unit, L.P., Net Profits Interest
            ​
            ​
            ​
            ​
            —
            ​
            ​
            ​
            ​
            ​
            —
            ​
            ​
            ​
            ​
            ​
            —
            ​
            ​
            ​
            ​
            ​
            —
            ​
            ​
            ​
            ​
            ​
            —
            ​
            ​
            ​
            ​
            ​
            —
            ​
            ​
            ​
            ​
            ​
            —
            ​
            ​
            ​
            ​
            ​
            —
            ​
            ​
            ​
            ​
            ​
            —
            ​
            ​BL Sand Hills Unit, L.P., Overriding Royalty Interest
            ​
            ​
            ​
            ​
            —
            ​
            ​
            ​
            ​
            ​
            —
            ​
            ​
            ​
            ​
            ​
            —
            ​
            ​
            ​
            ​
            ​
            —
            ​
            ​
            ​
            ​
            ​
            —
            ​
            ​
            ​
            ​
            ​
            —
            ​
            ​
            ​
            ​
            ​
            —
            ​
            ​
            ​
            ​
            ​
            —
            ​
            ​
            ​
            ​
            ​
            —
            ​
            ​BL Sand Hills Unit, L.P., Series A Units
            ​
            ​
            ​
            ​
            —
            ​
            ​
            ​
            ​
            ​
            —
            ​
            ​
            ​
            ​
            ​
            —
            ​
            ​
            ​
            ​
            ​
            —
            ​
            ​
            ​
            ​
            ​
            —
            ​
            ​
            ​
            ​
            ​
            —
            ​
            ​
            ​
            ​
            ​
            —
            ​
            ​
            ​
            ​
            ​
            —
            ​
            ​
            ​
            ​
            ​
            —
            ​
            ​FourPoint Energy, LLC, Common Equity, Class C-II-A Units
            ​
            ​
            ​
            ​
            6,906
            ​
            ​
            ​
            ​
            ​
            —
            ​
            ​
            ​
            ​
            ​
            —
            ​
            ​
            ​
            ​
            ​
            —
            ​
            ​
            ​
            ​
            ​
            —
            ​
            ​
            ​
            ​
            ​
            (5,932)
            ​
            ​
            ​
            ​
            ​
            974
            ​
            ​
            ​
            ​
            ​
            —
            ​
            ​
            ​
            ​
            ​
            —
            ​
            ​FourPoint Energy, LLC, Common Equity, Class D Units
            ​
            ​
            ​
            ​
            1,307
            ​
            ​
            ​
            ​
            ​
            —
            ​
            ​
            ​
            ​
            ​
            —
            ​
            ​
            ​
            ​
            ​
            —
            ​
            ​
            ​
            ​
            ​
            —
            ​
            ​
            ​
            ​
            ​
            (1,123)
            ​
            ​
            ​
            ​
            ​
            184
            ​
            ​
            ​
            ​
            ​
            —
            ​
            ​
            ​
            ​
            ​
            —
            ​
            ​FourPoint Energy, LLC, Common Equity, Class E-II Units
            ​
            ​
            ​
            ​
            15,793
            ​
            ​
            ​
            ​
            ​
            —
            ​
            ​
            ​
            ​
            ​
            —
            ​
            ​
            ​
            ​
            ​
            —
            ​
            ​
            ​
            ​
            ​
            —
            ​
            ​
            ​
            ​
            ​
            (13,567)
            ​
            ​
            ​
            ​
            ​
            2,226
            ​
            ​
            ​
            ​
            ​
            —
            ​
            ​
            ​
            ​
            ​
            —
            ​
            ​FourPoint Energy, LLC, Common Equity, Class E-III Units
            ​
            ​
            ​
            ​
            23,306
            ​
            ​
            ​
            ​
            ​
            —
            ​
            ​
            ​
            ​
            ​
            —
            ​
            ​
            ​
            ​
            ​
            —
            ​
            ​
            ​
            ​
            ​
            —
            ​
            ​
            ​
            ​
            ​
            (20,020)
            ​
            ​
            ​
            ​
            ​
            3,286
            ​
            ​
            ​
            ​
            ​
            —
            ​
            ​
            ​
            ​
            ​
            —
            ​
            ​Harvest Oil & Gas Corp., Common Equity
            ​
            ​
            ​
            ​
            8,644
            ​
            ​
            ​
            ​
            ​
            —
            ​
            ​
            ​
            ​
            ​
            —
            ​
            ​
            ​
            ​
            ​
            —
            ​
            ​
            ​
            ​
            ​
            —
            ​
            ​
            ​
            ​
            ​
            (4,606)
            ​
            ​
            ​
            ​
            ​
            4,038
            ​
            ​
            ​
            ​
            ​
            —
            ​
            ​
            ​
            ​
            ​
            —
            ​
            ​Limetree Bay Ventures, LLC, Common Equity
            ​
            ​
            ​
            ​
            —
            ​
            ​
            ​
            ​
            ​
            3,406
            ​
            ​
            ​
            ​
            ​
            —
            ​
            ​
            ​
            ​
            ​
            —
            ​
            ​
            ​
            ​
            ​
            —
            ​
            ​
            ​
            ​
            ​
            (3,406)
            ​
            ​
            ​
            ​
            ​
            —
            ​
            ​
            ​
            ​
            ​
            —
            ​
            ​
            ​
            ​
            ​
            —
            ​
            ​MB Precision Investment Holdings LLC, Class A-2 Units
            ​
            ​
            ​
            ​
            —
            ​
            ​
            ​
            ​
            ​
            —
            ​
            ​
            ​
            ​
            ​
            —
            ​
            ​
            ​
            ​
            ​
            —
            ​
            ​
            ​
            ​
            ​
            —
            ​
            ​
            ​
            ​
            ​
            ​
            ​
            ​
            ​
            ​
            ​
            —
            ​
            ​
            ​
            ​
            ​
            —
            ​
            ​
            ​
            ​
            ​
            —
            ​
            ​Ridgeback Resources Inc., Common Equity
            ​
            ​
            ​
            ​
            50,721
            ​
            ​
            ​
            ​
            ​
            —
            ​
            ​
            ​
            ​
            ​
            —
            ​
            ​
            ​
            ​
            ​
            —
            ​
            ​
            ​
            ​
            ​
            —
            ​
            ​
            ​
            ​
            ​
            (21,486)
            ​
            ​
            ​
            ​
            ​
            29,235
            ​
            ​
            ​
            ​
            ​
            —
            ​
            ​
            ​
            ​
            ​
            —
            ​
            ​Titan Energy, LLC, Common Equity
            ​
            ​
            ​
            ​
            16
            ​
            ​
            ​
            ​
            ​
            —
            ​
            ​
            ​
            ​
            ​
            —
            ​
            ​
            ​
            ​
            ​
            —
            ​
            ​
            ​
            ​
            ​
            —
            ​
            ​
            ​
            ​
            ​
            1
            ​
            ​
            ​
            ​
            ​
            17
            ​
            ​
            ​
            ​
            ​
            —
            ​
            ​
            ​
            ​
            ​
            —
            ​
            ​Warren Resources, Inc., Common Equity
            ​
            ​
            ​
            ​
            10,951
            ​
            ​
            ​
            ​
            ​
            —
            ​
            ​
            ​
            ​
            ​
            —
            ​
            ​
            ​
            ​
            ​
            —
            ​
            ​
            ​
            ​
            ​
            —
            ​
            ​
            ​
            ​
            ​
            (10,951)
            ​
            ​
            ​
            ​
            ​
            —
            ​
            ​
            ​
            ​
            ​
            —
            ​
            ​
            ​
            ​
            ​
            —
            ​
            ​​
            ​
            ​
            ​
            $
            374,598
            ​
            ​
            ​
            ​
            $
            209,542
            ​
            ​
            ​
            ​
            $
            (18)
            ​
            ​
            ​
            ​
            $
            1,623
            ​
            ​
            ​
            ​
            $
            —
            ​
            ​
            ​
            ​
            $
            (184,910)
            ​
            ​
            ​
            ​
            $
            400,835
            ​
            ​
            ​
            ​
            $
            11,956
            ​
            ​
            ​
            ​
            $
            3,032
            ​
            ​ 
 (1)
 Interest and PIK income presented for the three months ended March 31, 2020.
  (z)
 Under the 1940 Act, the Company generally is deemed to “control” a portfolio company if it owns more than 25% of the portfolio company’s voting securities or it has the power to exercise control over the management or policies of such portfolio company. As of March 31, 2020, the Company held investments in portfolio companies of which it is deemed to be an “affiliated person” of and deemed to “control.” The following table presents certain information with respect to such portfolio companies for the three months ended March 31, 2020:
  Portfolio Company
            ​
            ​
            Fair Value at
                December 31,
                2019
            ​
            ​
            Purchases,
                Paid-in-Kind
                Interest and
                Transfers In
            ​
            ​
            Sales,
                Repayments and
                Transfers Out
            ​
            ​
            Accretion of
                Discount
            ​
            ​
            Net Realized
                Gain (Loss)
            ​
            ​
            Net Change in
                Unrealized
                Appreciation
                (Depreciation)
            ​
            ​
            Fair Value at
                March 31,
                2020
            ​Senior Secured Loans—First Lien
            ​
            ​
            ​
            ​
            ​
            ​
            ​
            ​
            ​
            ​
            ​
            ​
            ​
            ​
            ​
            ​
            ​
            ​
            ​
            ​
            ​
            ​
            ​
            ​
            ​
            ​
            ​
            ​
            ​
            ​
            ​
            ​
            ​
            ​
            ​
            ​
            ​
            ​
            ​
            ​
            ​
            ​
            ​Lusk Operating LLC
            ​
            ​
            ​
            $
            —
            ​
            ​
            ​
            ​
            $
            —
            ​
            ​
            ​
            ​
            $
            —
            ​
            ​
            ​
            ​
            $
            —
            ​
            ​
            ​
            ​
            $
            —
            ​
            ​
            ​
            ​
            $
            —
            ​
            ​
            ​
            ​
            $
            —
            ​
            ​Sustainable Infrastructure Investments, LLC
            ​
            ​
            ​
            ​
            ​
            ​
            ​
            ​
            ​
            ​
            ​
            ​
            ​
            ​
            ​
            ​
            ​
            ​
            ​
            ​
            ​
            ​
            ​
            ​
            ​
            ​
            ​
            ​
            ​
            ​
            ​
            ​
            ​
            ​
            ​
            ​
            ​
            ​
            ​
            ​
            ​
            ​
            ​Sustainable Infrastructure Investments, LLC
            ​
            ​
            ​
            ​
            —
            ​
            ​
            ​
            ​
            ​
            60,264
            ​
            ​
            ​
            ​
            ​
            —
            ​
            ​
            ​
            ​
            ​
            —
            ​
            ​
            ​
            ​
            ​
            —
            ​
            ​
            ​
            ​
            ​
            (7,683)
            ​
            ​
            ​
            ​
            ​
            52,581
            ​
            ​Equity/Other
            ​
            ​
            ​
            ​
            ​
            ​
            ​
            ​
            ​
            ​
            ​
            ​
            ​
            ​
            ​
            ​
            ​
            ​
            ​
            ​
            ​
            ​
            ​
            ​
            ​
            ​
            ​
            ​
            ​
            ​
            ​
            ​
            ​
            ​
            ​
            ​
            ​
            ​
            ​
            ​
            ​
            ​
            ​Lusk Operating LLC, Common Equity
            ​
            ​
            ​
            ​
            —
            ​
            ​
            ​
            ​
            ​
            —
            ​
            ​
            ​
            ​
            ​
            —
            ​
            ​
            ​
            ​
            ​
            —
            ​
            ​
            ​
            ​
            ​
            —
            ​
            ​
            ​
            ​
            ​
            —
            ​
            ​
            ​
            ​
            ​
            —
            ​
            ​​
            ​
            ​
            ​
            $
            —
            ​
            ​
            ​
            ​
            $
            60,264
            ​
            ​
            ​
            ​
            $
            —
            ​
            ​
            ​
            ​
            $
            —
            ​
            ​
            ​
            ​
            $
            —
            ​
            ​
            ​
            ​
            $
            (7,683)
            ​
            ​
            ​
            ​
            $
            52,581
            ​
            ​ 
 (aa)
 Security held within EP Synergy Investments, Inc., a wholly-owned subsidiary of Gladwyne Funding LLC.
 See notes to unaudited consolidated financial statements.
 10


TABLE OF CONTENTS
 
 FS Energy and Power Fund
 Consolidated Schedule of Investments  As of December 31, 2019  (in thousands, except share amounts)
 
 Portfolio Company(a)
            ​
            ​
            Footnotes
            ​
            ​
            Industry
            ​
            ​
            Rate(b)
            ​
            ​
            Floor
            ​
            ​
            Maturity
            ​
            ​
            Principal
                Amount(c)
            ​
            ​
            Amortized
                Cost
            ​
            ​
            Fair
                Value(d)
            ​Senior Secured Loans—First Lien—47.7%
            ​
            ​
            ​
            ​
            ​
            ​
            ​
            ​
            ​
            ​
            ​
            ​
            ​
            ​
            ​
            ​
            ​
            ​
            ​
            ​
            ​
            ​
            ​
            ​
            ​
            ​
            ​
            ​
            ​
            ​
            ​
            ​
            ​
            ​
            ​
            ​
            ​AIRRO (Mauritius) Holdings II
            ​
            ​
            (k)(p)(w)
            ​
            ​
            Power
            ​
            ​
            L+695
            ​
            ​
            ​
            ​
            1.5%
            ​
            ​
            ​
            7/24/25
            ​
            ​
            ​
            $
            18,186
            ​
            ​
            ​
            ​
            $
            15,534
            ​
            ​
            ​
            ​
            $
            15,378
            ​
            ​AIRRO (Mauritius) Holdings II
            ​
            ​
            (e)(k)(p)(w)
            ​
            ​
            Power
            ​
            ​
            L+695
            ​
            ​
            ​
            ​
            1.5%
            ​
            ​
            ​
            7/24/25
            ​
            ​
            ​
            ​
            17,055
            ​
            ​
            ​
            ​
            ​
            17,055
            ​
            ​
            ​
            ​
            ​
            14,421
            ​
            ​Allied Wireline Services, LLC
            ​
            ​
            (w)(x)
            ​
            ​
            Service & Equipment
            ​
            ​
            L+950
            ​
            ​
            ​
            ​
            1.5%
            ​
            ​
            ​
            6/30/20
            ​
            ​
            ​
            ​
            102,718
            ​
            ​
            ​
            ​
            ​
            102,657
            ​
            ​
            ​
            ​
            ​
            92,960
            ​
            ​ARB Midstream Operating Company, LLC
            ​
            ​
            (w)(x)
            ​
            ​
            Midstream
            ​
            ​
            L+725
            ​
            ​
            ​
            ​
            1.0%
            ​
            ​
            ​
            11/6/21
            ​
            ​
            ​
            ​
            3,193
            ​
            ​
            ​
            ​
            ​
            3,183
            ​
            ​
            ​
            ​
            ​
            3,186
            ​
            ​Bellatrix Exploration Ltd.
            ​
            ​
            (k)(w)
            ​
            ​
            Upstream
            ​
            ​
            10.0%
            ​
            ​
            ​
            ​
            ​
            ​
            ​
            ​
            3/31/20
            ​
            ​
            ​
            ​
            7,879
            ​
            ​
            ​
            ​
            ​
            7,879
            ​
            ​
            ​
            ​
            ​
            7,879
            ​
            ​Bellatrix Exploration Ltd.
            ​
            ​
            (e)(k)(w)
            ​
            ​
            Upstream
            ​
            ​
            10.0%
            ​
            ​
            ​
            ​
            ​
            ​
            ​
            ​
            3/31/20
            ​
            ​
            ​
            ​
            3,377
            ​
            ​
            ​
            ​
            ​
            3,377
            ​
            ​
            ​
            ​
            ​
            3,377
            ​
            ​Bioenergy Infrastructure Holdings Limited
            ​
            ​
            (k)(w)
            ​
            ​
            Power
            ​
            ​
            L+725
            ​
            ​
            ​
            ​
            1.0%
            ​
            ​
            ​
            12/22/22
            ​
            ​
            ​
            ​
            909
            ​
            ​
            ​
            ​
            ​
            904
            ​
            ​
            ​
            ​
            ​
            912
            ​
            ​Bioenergy Infrastructure Holdings Limited
            ​
            ​
            (e)(k)(w)
            ​
            ​
            Power
            ​
            ​
            L+725
            ​
            ​
            ​
            ​
            1.0%
            ​
            ​
            ​
            12/22/22
            ​
            ​
            ​
            ​
            543
            ​
            ​
            ​
            ​
            ​
            543
            ​
            ​
            ​
            ​
            ​
            545
            ​
            ​Bioenergy Infrastructure Holdings Limited
            ​
            ​
            (e)(k)(w)
            ​
            ​
            Power
            ​
            ​
            L+725
            ​
            ​
            ​
            ​
            1.0%
            ​
            ​
            ​
            12/22/22
            ​
            ​
            ​
            ​
            544
            ​
            ​
            ​
            ​
            ​
            544
            ​
            ​
            ​
            ​
            ​
            546
            ​
            ​Birch Permian LLC
            ​
            ​
            (h)(w)
            ​
            ​
            Upstream
            ​
            ​
            L+800
            ​
            ​
            ​
            ​
            1.5%
            ​
            ​
            ​
            4/12/23
            ​
            ​
            ​
            ​
            41,531
            ​
            ​
            ​
            ​
            ​
            41,176
            ​
            ​
            ​
            ​
            ​
            41,436
            ​
            ​Birch Permian LLC
            ​
            ​
            (e)(w)
            ​
            ​
            Upstream
            ​
            ​
            L+800
            ​
            ​
            ​
            ​
            1.5%
            ​
            ​
            ​
            4/12/23
            ​
            ​
            ​
            ​
            8,333
            ​
            ​
            ​
            ​
            ​
            8,333
            ​
            ​
            ​
            ​
            ​
            8,314
            ​
            ​BL Sand Hills Unit, L.P.
            ​
            ​
            (m)(o)(w)(x)(z)
            ​
            ​
            Upstream
            ​
            ​
            Prime+650
            ​
            ​
            ​
            ​
            3.5%
            ​
            ​
            ​
            12/17/21
            ​
            ​
            ​
            ​
            19,200
            ​
            ​
            ​
            ​
            ​
            16,674
            ​
            ​
            ​
            ​
            ​
            288
            ​
            ​Brazos Delaware II LLC
            ​
            ​
            (h)
            ​
            ​
            Midstream
            ​
            ​
            L+400
            ​
            ​
            ​
            ​
            ​
            ​
            ​
            ​
            5/21/25
            ​
            ​
            ​
            ​
            63,656
            ​
            ​
            ​
            ​
            ​
            60,357
            ​
            ​
            ​
            ​
            ​
            54,744
            ​
            ​Cimarron Energy Inc.
            ​
            ​
            (w)(x)
            ​
            ​
            Service & Equipment
            ​
            ​
            10.0%
            ​
            ​
            ​
            ​
            ​
            ​
            ​
            ​
            6/30/21
            ​
            ​
            ​
            ​
            7,500
            ​
            ​
            ​
            ​
            ​
            7,500
            ​
            ​
            ​
            ​
            ​
            7,472
            ​
            ​Cox Oil Offshore, LLC, Volumetric Production Payments
            ​
            ​
            (v)(w)(x)(y)
            ​
            ​
            Upstream
            ​
            ​
            6.6%
            ​
            ​
            ​
            ​
            ​
            ​
            ​
            ​
            12/31/23
            ​
            ​
            ​
            ​
            100,000
            ​
            ​
            ​
            ​
            ​
            63,884
            ​
            ​
            ​
            ​
            ​
            63,646
            ​
            ​CPV Shore Holdings LLC
            ​
            ​
            ​
            ​
            ​
            Power
            ​
            ​
            L+375
            ​
            ​
            ​
            ​
            ​
            ​
            ​
            ​
            12/29/25
            ​
            ​
            ​
            ​
            1,089
            ​
            ​
            ​
            ​
            ​
            1,080
            ​
            ​
            ​
            ​
            ​
            1,098
            ​
            ​Edgewater Generation LLC
            ​
            ​
            ​
            ​
            ​
            Power
            ​
            ​
            L+375
            ​
            ​
            ​
            ​
            ​
            ​
            ​
            ​
            12/13/25
            ​
            ​
            ​
            ​
            2,885
            ​
            ​
            ​
            ​
            ​
            2,879
            ​
            ​
            ​
            ​
            ​
            2,775
            ​
            ​EIF Van Hook Holdings, LLC
            ​
            ​
            (h)
            ​
            ​
            Midstream
            ​
            ​
            L+525
            ​
            ​
            ​
            ​
            ​
            ​
            ​
            ​
            9/5/24
            ​
            ​
            ​
            ​
            34,521
            ​
            ​
            ​
            ​
            ​
            33,739
            ​
            ​
            ​
            ​
            ​
            32,967
            ​
            ​EPIC Crude Services LP
            ​
            ​
            (h)
            ​
            ​
            Midstream
            ​
            ​
            L+500
            ​
            ​
            ​
            ​
            ​
            ​
            ​
            ​
            3/2/26
            ​
            ​
            ​
            ​
            9,500
            ​
            ​
            ​
            ​
            ​
            9,327
            ​
            ​
            ​
            ​
            ​
            9,183
            ​
            ​Felix Investments Holdings II, LLC
            ​
            ​
            (w)
            ​
            ​
            Upstream
            ​
            ​
            L+650
            ​
            ​
            ​
            ​
            1.0%
            ​
            ​
            ​
            8/9/22
            ​
            ​
            ​
            ​
            5,900
            ​
            ​
            ​
            ​
            ​
            5,878
            ​
            ​
            ​
            ​
            ​
            5,959
            ​
            ​FR BR Holdings LLC
            ​
            ​
            (h)(w)
            ​
            ​
            Midstream
            ​
            ​
            L+650
            ​
            ​
            ​
            ​
            ​
            ​
            ​
            ​
            12/14/23
            ​
            ​
            ​
            ​
            89,233
            ​
            ​
            ​
            ​
            ​
            84,669
            ​
            ​
            ​
            ​
            ​
            86,770
            ​
            ​LMBE-MC Holdco II LLC
            ​
            ​
            ​
            ​
            ​
            Power
            ​
            ​
            L+400
            ​
            ​
            ​
            ​
            1.0%
            ​
            ​
            ​
            12/3/25
            ​
            ​
            ​
            ​
            1,712
            ​
            ​
            ​
            ​
            ​
            1,693
            ​
            ​
            ​
            ​
            ​
            1,703
            ​
            ​Lower Cadence Holdings LLC
            ​
            ​
            (f)(h)
            ​
            ​
            Midstream
            ​
            ​
            L+400
            ​
            ​
            ​
            ​
            ​
            ​
            ​
            ​
            5/22/26
            ​
            ​
            ​
            ​
            18,957
            ​
            ​
            ​
            ​
            ​
            17,827
            ​
            ​
            ​
            ​
            ​
            18,803
            ​
            ​Lusk Operating LLC
            ​
            ​
            (m)(o)(w)(aa)
            ​
            ​
            Upstream
            ​
            ​
            Prime+500 PIK (8.8% Max PIK)
            ​
            ​
            ​
            ​
            3.3%
            ​
            ​
            ​
            1/31/20
            ​
            ​
            ​
            ​
            29,297
            ​
            ​
            ​
            ​
            ​
            27,464
            ​
            ​
            ​
            ​
            ​
            —
            ​
            ​Luxe Drillship Operating, LLC
            ​
            ​
            (w)
            ​
            ​
            Upstream
            ​
            ​
            8.0%
            ​
            ​
            ​
            ​
            ​
            ​
            ​
            ​
            10/30/24
            ​
            ​
            ​
            ​
            17,143
            ​
            ​
            ​
            ​
            ​
            16,115
            ​
            ​
            ​
            ​
            ​
            15,819
            ​
            ​Luxe Drillship Operating, LLC
            ​
            ​
            (e)(w)
            ​
            ​
            Upstream
            ​
            ​
            8.0%
            ​
            ​
            ​
            ​
            ​
            ​
            ​
            ​
            10/30/24
            ​
            ​
            ​
            ​
            32,857
            ​
            ​
            ​
            ​
            ​
            32,857
            ​
            ​
            ​
            ​
            ​
            30,321
            ​
            ​MB Precision Holdings LLC
            ​
            ​
            (w)(x)(z)
            ​
            ​
            Industrials
            ​
            ​
            L+725, 2.3% PIK (2.3% Max PIK)
            ​
            ​
            ​
            ​
            1.3%
            ​
            ​
            ​
            1/23/21
            ​
            ​
            ​
            ​
            4,602
            ​
            ​
            ​
            ​
            ​
            4,492
            ​
            ​
            ​
            ​
            ​
            4,585
            ​
            ​MECO IV LLC
            ​
            ​
            (h)(w)
            ​
            ​
            Upstream
            ​
            ​
            L+725
            ​
            ​
            ​
            ​
            1.5%
            ​
            ​
            ​
            9/14/21
            ​
            ​
            ​
            ​
            35,000
            ​
            ​
            ​
            ​
            ​
            34,849
            ​
            ​
            ​
            ​
            ​
            34,405
            ​
            ​Navitas Midstream Midland Basin LLC
            ​
            ​
            (h)
            ​
            ​
            Midstream
            ​
            ​
            L+450
            ​
            ​
            ​
            ​
            1.0%
            ​
            ​
            ​
            12/13/24
            ​
            ​
            ​
            ​
            77,895
            ​
            ​
            ​
            ​
            ​
            76,815
            ​
            ​
            ​
            ​
            ​
            73,416
            ​
            ​Navitas Midstream Midland Basin LLC (Mirror Tranche)
            ​
            ​
            ​
            ​
            ​
            Midstream
            ​
            ​
            L+450
            ​
            ​
            ​
            ​
            1.0%
            ​
            ​
            ​
            12/13/24
            ​
            ​
            ​
            ​
            39,800
            ​
            ​
            ​
            ​
            ​
            38,141
            ​
            ​
            ​
            ​
            ​
            37,512
            ​
            ​NNE Holding LLC
            ​
            ​
            (h)(w)
            ​
            ​
            Upstream
            ​
            ​
            L+800
            ​
            ​
            ​
            ​
            ​
            ​
            ​
            ​
            3/2/22
            ​
            ​
            ​
            ​
            40,000
            ​
            ​
            ​
            ​
            ​
            39,938
            ​
            ​
            ​
            ​
            ​
            39,492
            ​
            ​Panda Hummel Station LLC
            ​
            ​
            ​
            ​
            ​
            Power
            ​
            ​
            L+600
            ​
            ​
            ​
            ​
            1.0%
            ​
            ​
            ​
            10/27/22
            ​
            ​
            ​
            ​
            19,150
            ​
            ​
            ​
            ​
            ​
            18,668
            ​
            ​
            ​
            ​
            ​
            17,060
            ​
            ​Panda Hummel Station LLC
            ​
            ​
            (h)
            ​
            ​
            Power
            ​
            ​
            L+600
            ​
            ​
            ​
            ​
            1.0%
            ​
            ​
            ​
            10/27/22
            ​
            ​
            ​
            ​
            24,227
            ​
            ​
            ​
            ​
            ​
            23,802
            ​
            ​
            ​
            ​
            ​
            21,582
            ​
            ​Panda Stonewall LLC
            ​
            ​
            (f)(h)
            ​
            ​
            Power
            ​
            ​
            L+550
            ​
            ​
            ​
            ​
            1.0%
            ​
            ​
            ​
            11/13/21
            ​
            ​
            ​
            ​
            53,447
            ​
            ​
            ​
            ​
            ​
            53,070
            ​
            ​
            ​
            ​
            ​
            49,791
            ​
            ​Panda Stonewall LLC
            ​
            ​
            (h)
            ​
            ​
            Power
            ​
            ​
            L+550
            ​
            ​
            ​
            ​
            1.0%
            ​
            ​
            ​
            11/13/21
            ​
            ​
            ​
            ​
            21,372
            ​
            ​
            ​
            ​
            ​
            20,813
            ​
            ​
            ​
            ​
            ​
            19,910
            ​
            ​Permian Production Partners LLC
            ​
            ​
            (h)(m)(o)(w)(x)
            ​
            ​
            Upstream
            ​
            ​
            L+600
            ​
            ​
            ​
            ​
            1.0%
            ​
            ​
            ​
            5/18/24
            ​
            ​
            ​
            ​
            44,498
            ​
            ​
            ​
            ​
            ​
            43,184
            ​
            ​
            ​
            ​
            ​
            28,648
            ​
            ​Plainfield Renewable Energy Holdings LLC
            ​
            ​
            (w)
            ​
            ​
            Power
            ​
            ​
            10.0%
            ​
            ​
            ​
            ​
            ​
            ​
            ​
            ​
            8/22/25
            ​
            ​
            ​
            ​
            2,855
            ​
            ​
            ​
            ​
            ​
            2,855
            ​
            ​
            ​
            ​
            ​
            2,569
            ​
            ​Plainfield Renewable Energy Holdings LLC, Letter of Credit
            ​
            ​
            (e)(w)
            ​
            ​
            Power
            ​
            ​
            10.0%
            ​
            ​
            ​
            ​
            ​
            ​
            ​
            ​
            8/22/23
            ​
            ​
            ​
            ​
            2,709
            ​
            ​
            ​
            ​
            ​
            2,709
            ​
            ​
            ​
            ​
            ​
            2,437
            ​
            ​Plainfield Renewable Energy Holdings LLC
            ​
            ​
            (w)
            ​
            ​
            Power
            ​
            ​
            15.5%
            ​
            ​
            ​
            ​
            ​
            ​
            ​
            ​
            8/22/25
            ​
            ​
            ​
            ​
            10,397
            ​
            ​
            ​
            ​
            ​
            10,397
            ​
            ​
            ​
            ​
            ​
            10,441
            ​
            ​Power Distribution, Inc.
            ​
            ​
            (w)(x)
            ​
            ​
            Power
            ​
            ​
            L+725
            ​
            ​
            ​
            ​
            1.3%
            ​
            ​
            ​
            1/25/23
            ​
            ​
            ​
            ​
            27,891
            ​
            ​
            ​
            ​
            ​
            27,891
            ​
            ​
            ​
            ​
            ​
            25,982
            ​
            ​Prairie ECI Acquiror LP
            ​
            ​
            (f)
            ​
            ​
            Midstream
            ​
            ​
            L+475
            ​
            ​
            ​
            ​
            ​
            ​
            ​
            ​
            3/11/26
            ​
            ​
            ​
            ​
            17,991
            ​
            ​
            ​
            ​
            ​
            17,615
            ​
            ​
            ​
            ​
            ​
            17,901
            ​
            ​Sandy Creek Energy Associates, L.P.
            ​
            ​
            (f)
            ​
            ​
            Power
            ​
            ​
            L+400
            ​
            ​
            ​
            ​
            1.0%
            ​
            ​
            ​
            11/9/20
            ​
            ​
            ​
            ​
            72,666
            ​
            ​
            ​
            ​
            ​
            66,553
            ​
            ​
            ​
            ​
            ​
            62,054
            ​
            ​Swift Worldwide Resources US Holdings Corp.
            ​
            ​
            (h)(w)(x)
            ​
            ​
            Service & Equipment
            ​
            ​
            9.5%, L+150 PIK (L+1.5% Max PIK)
            ​
            ​
            ​
            ​
            2.5%
            ​
            ​
            ​
            7/20/21
            ​
            ​
            ​
            ​
            59,901
            ​
            ​
            ​
            ​
            ​
            59,901
            ​
            ​
            ​
            ​
            ​
            59,901
            ​
            ​
 See notes to unaudited consolidated financial statements.
 11


TABLE OF CONTENTS
 
 FS Energy and Power Fund
 Consolidated Schedule of Investments (Continued)  As of December 31, 2019  (in thousands, except share amounts)
 
 Portfolio Company(a)
            ​
            ​
            Footnotes
            ​
            ​
            Industry
            ​
            ​
            Rate(b)
            ​
            ​
            Floor
            ​
            ​
            Maturity
            ​
            ​
            Principal
                Amount(c)
            ​
            ​
            Amortized
                Cost
            ​
            ​
            Fair
                Value(d)
            ​Terra-Gen Finance Co LLC
            ​
            ​
            ​
            ​
            ​
            Power
            ​
            ​
            L+425
            ​
            ​
            ​
            ​
            1.0%
            ​
            ​
            ​
            12/9/21
            ​
            ​
            ​
            $
            25,185
            ​
            ​
            ​
            ​
            $
            23,922
            ​
            ​
            ​
            ​
            $
            24,429
            ​
            ​Traverse Midstream Partners LLC
            ​
            ​
            (h)
            ​
            ​
            Midstream
            ​
            ​
            L+400
            ​
            ​
            ​
            ​
            1.0%
            ​
            ​
            ​
            9/27/24
            ​
            ​
            ​
            ​
            60,273
            ​
            ​
            ​
            ​
            ​
            60,283
            ​
            ​
            ​
            ​
            ​
            54,728
            ​
            ​Ultra Resources, Inc.
            ​
            ​
            ​
            ​
            ​
            Upstream
            ​
            ​
            L+375, 0.25% PIK (0.25% Max PIK)
            ​
            ​
            ​
            ​
            1.0%
            ​
            ​
            ​
            4/12/24
            ​
            ​
            ​
            ​
            67,405
            ​
            ​
            ​
            ​
            ​
            57,066
            ​
            ​
            ​
            ​
            ​
            40,542
            ​
            ​Warren Resources, Inc.
            ​
            ​
            (h)(w)(z)
            ​
            ​
            Upstream
            ​
            ​
            L+1000, 0.0% PIK (1.0% Max PIK)
            ​
            ​
            ​
            ​
            1.0%
            ​
            ​
            ​
            5/22/20
            ​
            ​
            ​
            ​
            27,507
            ​
            ​
            ​
            ​
            ​
            27,507
            ​
            ​
            ​
            ​
            ​
            27,507
            ​
            ​Waterbridge Operating LLC
            ​
            ​
            (h)
            ​
            ​
            Midstream
            ​
            ​
            L+575
            ​
            ​
            ​
            ​
            1.0%
            ​
            ​
            ​
            6/22/26
            ​
            ​
            ​
            ​
            24,938
            ​
            ​
            ​
            ​
            ​
            24,348
            ​
            ​
            ​
            ​
            ​
            24,595
            ​
            ​Total Senior Secured Loans—First Lien
            ​
            ​
            ​
            ​
            ​
            ​
            ​
            ​
            ​
            ​
            ​
            ​
            ​
            ​
            ​
            ​
            ​
            ​
            ​
            ​
            ​
            ​
            ​
            ​
            ​
            ​
            ​
            ​
            1,317,947
            ​
            ​
            ​
            ​
            ​
            1,199,989
            ​
            ​Unfunded Loan Commitments
            ​
            ​
            ​
            ​
            ​
            ​
            ​
            ​
            ​
            ​
            ​
            ​
            ​
            ​
            ​
            ​
            ​
            ​
            ​
            ​
            ​
            ​
            ​
            ​
            ​
            ​
            ​
            ​
            (65,418)
            ​
            ​
            ​
            ​
            ​
            (65,418)
            ​
            ​Net Senior Secured Loans—First Lien
            ​
            ​
            ​
            ​
            ​
            ​
            ​
            ​
            ​
            ​
            ​
            ​
            ​
            ​
            ​
            ​
            ​
            ​
            ​
            ​
            ​
            ​
            ​
            ​
            ​
            ​
            ​
            ​
            1,252,529
            ​
            ​
            ​
            ​
            ​
            1,134,571
            ​
            ​Senior Secured Loans—Second Lien—23.7%
            ​
            ​
            ​
            ​
            ​
            ​
            ​
            ​
            ​
            ​
            ​
            ​
            ​
            ​
            ​
            ​
            ​
            ​
            ​
            ​
            ​
            ​
            ​
            ​
            ​
            ​
            ​
            ​
            ​
            ​
            ​
            ​
            ​
            ​
            ​
            ​
            ​Aethon III BR LLC
            ​
            ​
            (w)
            ​
            ​
            Upstream
            ​
            ​
            L+675
            ​
            ​
            ​
            ​
            1.0%
            ​
            ​
            ​
            1/10/25
            ​
            ​
            ​
            ​
            10,000
            ​
            ​
            ​
            ​
            ​
            9,868
            ​
            ​
            ​
            ​
            ​
            9,956
            ​
            ​Aethon United BR LP
            ​
            ​
            (h)(w)
            ​
            ​
            Upstream
            ​
            ​
            L+675
            ​
            ​
            ​
            ​
            1.0%
            ​
            ​
            ​
            9/8/23
            ​
            ​
            ​
            ​
            148,150
            ​
            ​
            ​
            ​
            ​
            146,582
            ​
            ​
            ​
            ​
            ​
            146,298
            ​
            ​Arena Energy, LP
            ​
            ​
            (h)(w)(x)
            ​
            ​
            Upstream
            ​
            ​
            L+900, 4.0% PIK (4.0% Max PIK)
            ​
            ​
            ​
            ​
            1.0%
            ​
            ​
            ​
            1/24/21
            ​
            ​
            ​
            ​
            116,730
            ​
            ​
            ​
            ​
            ​
            116,730
            ​
            ​
            ​
            ​
            ​
            113,575
            ​
            ​Bellatrix Exploration Ltd.
            ​
            ​
            (k)(w)
            ​
            ​
            Upstream
            ​
            ​
            8.5%
            ​
            ​
            ​
            ​
            ​
            ​
            ​
            ​
            9/11/23
            ​
            ​
            ​
            ​
            22,511
            ​
            ​
            ​
            ​
            ​
            22,511
            ​
            ​
            ​
            ​
            ​
            22,511
            ​
            ​Bellatrix Exploration Ltd.
            ​
            ​
            (k)(m)(o)(w)(x)
            ​
            ​
            Upstream
            ​
            ​
            8.5%
            ​
            ​
            ​
            ​
            ​
            ​
            ​
            ​
            9/11/23
            ​
            ​
            ​
            ​
            54,108
            ​
            ​
            ​
            ​
            ​
            49,379
            ​
            ​
            ​
            ​
            ​
            17,168
            ​
            ​Chisholm Oil and Gas Operating, LLC
            ​
            ​
            (w)(x)
            ​
            ​
            Upstream
            ​
            ​
            L+550, 3.0% PIK (3.0% Max PIK)
            ​
            ​
            ​
            ​
            1.3%
            ​
            ​
            ​
            3/21/24
            ​
            ​
            ​
            ​
            197,503
            ​
            ​
            ​
            ​
            ​
            196,000
            ​
            ​
            ​
            ​
            ​
            149,201
            ​
            ​Chisholm Energy Holdings, LLC
            ​
            ​
            (w)
            ​
            ​
            Upstream
            ​
            ​
            L+625
            ​
            ​
            ​
            ​
            1.5%
            ​
            ​
            ​
            5/15/26
            ​
            ​
            ​
            ​
            21,429
            ​
            ​
            ​
            ​
            ​
            21,230
            ​
            ​
            ​
            ​
            ​
            21,090
            ​
            ​Chisholm Energy Holdings, LLC
            ​
            ​
            (e)(w)
            ​
            ​
            Upstream
            ​
            ​
            L+625
            ​
            ​
            ​
            ​
            1.5%
            ​
            ​
            ​
            5/15/26
            ​
            ​
            ​
            ​
            8,571
            ​
            ​
            ​
            ​
            ​
            8,571
            ​
            ​
            ​
            ​
            ​
            8,436
            ​
            ​Encino Acquisition Partners Holdings LLC
            ​
            ​
            ​
            ​
            ​
            Upstream
            ​
            ​
            L+675
            ​
            ​
            ​
            ​
            1.0%
            ​
            ​
            ​
            10/29/25
            ​
            ​
            ​
            ​
            41,828
            ​
            ​
            ​
            ​
            ​
            35,334
            ​
            ​
            ​
            ​
            ​
            31,579
            ​
            ​Peak Exploration & Production, LLC
            ​
            ​
            (w)
            ​
            ​
            Upstream
            ​
            ​
            L+675
            ​
            ​
            ​
            ​
            1.5%
            ​
            ​
            ​
            11/16/23
            ​
            ​
            ​
            ​
            13,545
            ​
            ​
            ​
            ​
            ​
            13,484
            ​
            ​
            ​
            ​
            ​
            13,435
            ​
            ​Peak Exploration & Production, LLC
            ​
            ​
            (e)(w)
            ​
            ​
            Upstream
            ​
            ​
            L+675
            ​
            ​
            ​
            ​
            1.5%
            ​
            ​
            ​
            11/16/23
            ​
            ​
            ​
            ​
            1,505
            ​
            ​
            ​
            ​
            ​
            1,505
            ​
            ​
            ​
            ​
            ​
            1,493
            ​
            ​Penn Virginia Holdings Corp.
            ​
            ​
            (h)(k)(w)
            ​
            ​
            Upstream
            ​
            ​
            L+700
            ​
            ​
            ​
            ​
            1.0%
            ​
            ​
            ​
            9/29/22
            ​
            ​
            ​
            ​
            20,000
            ​
            ​
            ​
            ​
            ​
            20,000
            ​
            ​
            ​
            ​
            ​
            19,726
            ​
            ​Rosehill Operating Company, LLC
            ​
            ​
            (w)(x)
            ​
            ​
            Upstream
            ​
            ​
            10.0%
            ​
            ​
            ​
            ​
            ​
            ​
            ​
            ​
            1/31/23
            ​
            ​
            ​
            ​
            1,667
            ​
            ​
            ​
            ​
            ​
            1,655
            ​
            ​
            ​
            ​
            ​
            1,619
            ​
            ​SilverBow Resources, Inc.
            ​
            ​
            (h)(k)(w)
            ​
            ​
            Upstream
            ​
            ​
            L+750
            ​
            ​
            ​
            ​
            1.0%
            ​
            ​
            ​
            12/15/24
            ​
            ​
            ​
            ​
            19,000
            ​
            ​
            ​
            ​
            ​
            18,853
            ​
            ​
            ​
            ​
            ​
            18,802
            ​
            ​Titan Energy Operating, LLC
            ​
            ​
            (m)(o)(w)(x)(z)
            ​
            ​
            Upstream
            ​
            ​
            L+1300 PIK (L+1300 Max PIK)
            ​
            ​
            ​
            ​
            1.0%
            ​
            ​
            ​
            2/23/20
            ​
            ​
            ​
            ​
            137,233
            ​
            ​
            ​
            ​
            ​
            100,902
            ​
            ​
            ​
            ​
            ​
            —
            ​
            ​Total Senior Secured Loans—Second Lien
            ​
            ​
            ​
            ​
            ​
            ​
            ​
            ​
            ​
            ​
            ​
            ​
            ​
            ​
            ​
            ​
            ​
            ​
            ​
            ​
            ​
            ​
            ​
            ​
            ​
            ​
            ​
            ​
            762,604
            ​
            ​
            ​
            ​
            ​
            574,889
            ​
            ​Unfunded Loan Commitments
            ​
            ​
            ​
            ​
            ​
            ​
            ​
            ​
            ​
            ​
            ​
            ​
            ​
            ​
            ​
            ​
            ​
            ​
            ​
            ​
            ​
            ​
            ​
            ​
            ​
            ​
            ​
            ​
            (10,076)
            ​
            ​
            ​
            ​
            ​
            (10,076)
            ​
            ​Net Senior Secured Loans—Second Lien
            ​
            ​
            ​
            ​
            ​
            ​
            ​
            ​
            ​
            ​
            ​
            ​
            ​
            ​
            ​
            ​
            ​
            ​
            ​
            ​
            ​
            ​
            ​
            ​
            ​
            ​
            ​
            ​
            752,528
            ​
            ​
            ​
            ​
            ​
            564,813
            ​
            ​Senior Secured Bonds—22.0%
            ​
            ​
            ​
            ​
            ​
            ​
            ​
            ​
            ​
            ​
            ​
            ​
            ​
            ​
            ​
            ​
            ​
            ​
            ​
            ​
            ​
            ​
            ​
            ​
            ​
            ​
            ​
            ​
            ​
            ​
            ​
            ​
            ​
            ​
            ​
            ​
            ​Black Swan Energy Ltd.
            ​
            ​
            (h)(k)(w)(x)
            ​
            ​
            Upstream
            ​
            ​
            9.0%
            ​
            ​
            ​
            ​
            ​
            ​
            ​
            ​
            1/20/24
            ​
            ​
            ​
            ​
            90,000
            ​
            ​
            ​
            ​
            ​
            90,000
            ​
            ​
            ​
            ​
            ​
            91,692
            ​
            ​Denbury Resources Inc.
            ​
            ​
            (k)
            ​
            ​
            Upstream
            ​
            ​
            7.5%
            ​
            ​
            ​
            ​
            ​
            ​
            ​
            ​
            2/15/24
            ​
            ​
            ​
            ​
            12,000
            ​
            ​
            ​
            ​
            ​
            11,995
            ​
            ​
            ​
            ​
            ​
            10,260
            ​
            ​Denbury Resources Inc.
            ​
            ​
            (k)
            ​
            ​
            Upstream
            ​
            ​
            9.3%
            ​
            ​
            ​
            ​
            ​
            ​
            ​
            ​
            3/31/22
            ​
            ​
            ​
            ​
            42,341
            ​
            ​
            ​
            ​
            ​
            42,139
            ​
            ​
            ​
            ​
            ​
            40,024
            ​
            ​FourPoint Energy, LLC
            ​
            ​
            (h)(w)(x)(z)
            ​
            ​
            Upstream
            ​
            ​
            9.0%
            ​
            ​
            ​
            ​
            ​
            ​
            ​
            ​
            12/31/21
            ​
            ​
            ​
            ​
            235,125
            ​
            ​
            ​
            ​
            ​
            231,597
            ​
            ​
            ​
            ​
            ​
            223,369
            ​
            ​Talen Energy Supply LLC
            ​
            ​
            (h)
            ​
            ​
            Power
            ​
            ​
            7.3%
            ​
            ​
            ​
            ​
            ​
            ​
            ​
            ​
            5/15/27
            ​
            ​
            ​
            ​
            34,319
            ​
            ​
            ​
            ​
            ​
            34,042
            ​
            ​
            ​
            ​
            ​
            36,176
            ​
            ​Velvet Energy Ltd.
            ​
            ​
            (h)(k)(w)
            ​
            ​
            Upstream
            ​
            ​
            9.0%
            ​
            ​
            ​
            ​
            ​
            ​
            ​
            ​
            10/5/23
            ​
            ​
            ​
            ​
            120,000
            ​
            ​
            ​
            ​
            ​
            120,000
            ​
            ​
            ​
            ​
            ​
            122,700
            ​
            ​Total Senior Secured Bonds
            ​
            ​
            ​
            ​
            ​
            ​
            ​
            ​
            ​
            ​
            ​
            ​
            ​
            ​
            ​
            ​
            ​
            ​
            ​
            ​
            ​
            ​
            ​
            ​
            ​
            ​
            ​
            ​
            529,773
            ​
            ​
            ​
            ​
            ​
            524,221
            ​
            ​Unsecured Debt—13.6%
            ​
            ​
            ​
            ​
            ​
            ​
            ​
            ​
            ​
            ​
            ​
            ​
            ​
            ​
            ​
            ​
            ​
            ​
            ​
            ​
            ​
            ​
            ​
            ​
            ​
            ​
            ​
            ​
            ​
            ​
            ​
            ​
            ​
            ​
            ​
            ​
            ​Ferrellgas, L.P.
            ​
            ​
            ​
            ​
            ​
            Midstream
            ​
            ​
            6.5%
            ​
            ​
            ​
            ​
            ​
            ​
            ​
            ​
            5/1/21
            ​
            ​
            ​
            ​
            24,729
            ​
            ​
            ​
            ​
            ​
            22,296
            ​
            ​
            ​
            ​
            ​
            21,462
            ​
            ​Ferrellgas, L.P.
            ​
            ​
            ​
            ​
            ​
            Midstream
            ​
            ​
            6.8%
            ​
            ​
            ​
            ​
            ​
            ​
            ​
            ​
            1/15/22
            ​
            ​
            ​
            ​
            25,020
            ​
            ​
            ​
            ​
            ​
            22,137
            ​
            ​
            ​
            ​
            ​
            21,337
            ​
            ​Global Jet Capital Holdings, LP
            ​
            ​
            (w)(x)
            ​
            ​
            Industrials
            ​
            ​
            15.0% PIK (15.0% Max PIK)
            ​
            ​
            ​
            ​
            ​
            ​
            ​
            ​
            1/30/25
            ​
            ​
            ​
            ​
            1,145
            ​
            ​
            ​
            ​
            ​
            1,067
            ​
            ​
            ​
            ​
            ​
            1,145
            ​
            ​Global Jet Capital Holdings, LP
            ​
            ​
            (w)(x)
            ​
            ​
            Industrials
            ​
            ​
            15.0% PIK (15.0% Max PIK)
            ​
            ​
            ​
            ​
            ​
            ​
            ​
            ​
            4/30/25
            ​
            ​
            ​
            ​
            7,276
            ​
            ​
            ​
            ​
            ​
            6,779
            ​
            ​
            ​
            ​
            ​
            7,276
            ​
            ​Global Jet Capital Holdings, LP
            ​
            ​
            (w)(x)
            ​
            ​
            Industrials
            ​
            ​
            15.0% PIK (15.0% Max PIK)
            ​
            ​
            ​
            ​
            ​
            ​
            ​
            ​
            9/3/25
            ​
            ​
            ​
            ​
            1,503
            ​
            ​
            ​
            ​
            ​
            1,401
            ​
            ​
            ​
            ​
            ​
            1,503
            ​
            ​Global Jet Capital Holdings, LP
            ​
            ​
            (w)(x)
            ​
            ​
            Industrials
            ​
            ​
            15.0% PIK (15.0% Max PIK)
            ​
            ​
            ​
            ​
            ​
            ​
            ​
            ​
            9/29/25
            ​
            ​
            ​
            ​
            1,415
            ​
            ​
            ​
            ​
            ​
            1,319
            ​
            ​
            ​
            ​
            ​
            1,415
            ​
            ​Global Jet Capital Holdings, LP
            ​
            ​
            (w)(x)
            ​
            ​
            Industrials
            ​
            ​
            15.0% PIK (15.0% Max PIK)
            ​
            ​
            ​
            ​
            ​
            ​
            ​
            ​
            12/2/26
            ​
            ​
            ​
            ​
            1,245
            ​
            ​
            ​
            ​
            ​
            1,160
            ​
            ​
            ​
            ​
            ​
            1,245
            ​
            ​
 See notes to unaudited consolidated financial statements.
 12


TABLE OF CONTENTS
 
 FS Energy and Power Fund
 Consolidated Schedule of Investments (Continued)  As of December 31, 2019  (in thousands, except share amounts)
 
 Portfolio Company(a)
            ​
            ​
            Footnotes
            ​
            ​
            Industry
            ​
            ​
            Rate(b)
            ​
            ​
            Floor
            ​
            ​
            Maturity
            ​
            ​
            Principal
                Amount(c)
            ​
            ​
            Amortized
                Cost
            ​
            ​
            Fair
                Value(d)
            ​Great Western Petroleum, LLC
            ​
            ​
            (w)(x)
            ​
            ​
            Upstream
            ​
            ​
            8.5%
            ​
            ​
            ​
            ​
            ​
            ​
            ​
            ​
            4/15/25
            ​
            ​
            ​
            $
            13,636
            ​
            ​
            ​
            ​
            $
            13,101
            ​
            ​
            ​
            ​
            $
            11,966
            ​
            ​Great Western Petroleum, LLC
            ​
            ​
            (x)
            ​
            ​
            Upstream
            ​
            ​
            9.0%
            ​
            ​
            ​
            ​
            ​
            ​
            ​
            ​
            9/30/21
            ​
            ​
            ​
            ​
            35,830
            ​
            ​
            ​
            ​
            ​
            35,764
            ​
            ​
            ​
            ​
            ​
            32,129
            ​
            ​Hammerhead Resources Inc.
            ​
            ​
            (k)(w)(x)
            ​
            ​
            Upstream
            ​
            ​
            9.0%
            ​
            ​
            ​
            ​
            ​
            ​
            ​
            ​
            7/10/22
            ​
            ​
            ​
            ​
            100,000
            ​
            ​
            ​
            ​
            ​
            98,299
            ​
            ​
            ​
            ​
            ​
            96,750
            ​
            ​Lonestar Resources America Inc.
            ​
            ​
            (x)
            ​
            ​
            Upstream
            ​
            ​
            11.3%
            ​
            ​
            ​
            ​
            ​
            ​
            ​
            ​
            1/1/23
            ​
            ​
            ​
            ​
            37,500
            ​
            ​
            ​
            ​
            ​
            38,310
            ​
            ​
            ​
            ​
            ​
            25,781
            ​
            ​Martin Midstream Partners L.P.
            ​
            ​
            (k)(x)
            ​
            ​
            Midstream
            ​
            ​
            7.3%
            ​
            ​
            ​
            ​
            ​
            ​
            ​
            ​
            2/15/21
            ​
            ​
            ​
            ​
            12,723
            ​
            ​
            ​
            ​
            ​
            12,453
            ​
            ​
            ​
            ​
            ​
            11,615
            ​
            ​Moss Creek Resources, LLC
            ​
            ​
            (x)
            ​
            ​
            Upstream
            ​
            ​
            7.5%
            ​
            ​
            ​
            ​
            ​
            ​
            ​
            ​
            1/15/26
            ​
            ​
            ​
            ​
            42,693
            ​
            ​
            ​
            ​
            ​
            40,473
            ​
            ​
            ​
            ​
            ​
            32,566
            ​
            ​Oasis Petroleum Inc.
            ​
            ​
            (k)
            ​
            ​
            Upstream
            ​
            ​
            6.9%
            ​
            ​
            ​
            ​
            ​
            ​
            ​
            ​
            3/15/22
            ​
            ​
            ​
            ​
            2,000
            ​
            ​
            ​
            ​
            ​
            1,946
            ​
            ​
            ​
            ​
            ​
            1,930
            ​
            ​Oasis Petroleum Inc.
            ​
            ​
            (k)
            ​
            ​
            Upstream
            ​
            ​
            6.9%
            ​
            ​
            ​
            ​
            ​
            ​
            ​
            ​
            1/15/23
            ​
            ​
            ​
            ​
            11,850
            ​
            ​
            ​
            ​
            ​
            11,085
            ​
            ​
            ​
            ​
            ​
            11,613
            ​
            ​Talen Energy Supply LLC
            ​
            ​
            ​
            ​
            ​
            Power
            ​
            ​
            9.5%
            ​
            ​
            ​
            ​
            ​
            ​
            ​
            ​
            7/15/22
            ​
            ​
            ​
            ​
            10,365
            ​
            ​
            ​
            ​
            ​
            10,442
            ​
            ​
            ​
            ​
            ​
            10,371
            ​
            ​Tenrgys, LLC
            ​
            ​
            (m)(n)(o)(w)(x)
            ​
            ​
            Upstream
            ​
            ​
            L+900
            ​
            ​
            ​
            ​
            2.5%
            ​
            ​
            ​
            12/23/18
            ​
            ​
            ​
            ​
            75,000
            ​
            ​
            ​
            ​
            ​
            75,000
            ​
            ​
            ​
            ​
            ​
            28,000
            ​
            ​Whiting Petroleum Corp.
            ​
            ​
            (k)
            ​
            ​
            Upstream
            ​
            ​
            5.8%
            ​
            ​
            ​
            ​
            ​
            ​
            ​
            ​
            3/15/21
            ​
            ​
            ​
            ​
            5,395
            ​
            ​
            ​
            ​
            ​
            5,201
            ​
            ​
            ​
            ​
            ​
            5,116
            ​
            ​Total Unsecured Debt
            ​
            ​
            ​
            ​
            ​
            ​
            ​
            ​
            ​
            ​
            ​
            ​
            ​
            ​
            ​
            ​
            ​
            ​
            ​
            ​
            ​
            ​
            ​
            ​
            ​
            ​
            ​
            ​
            398,233
            ​
            ​
            ​
            ​
            ​
            323,220
            ​
            ​​
            ​
            ​
            ​
            ​
            ​
            ​
            ​
            ​
            ​
            ​
            ​
            ​
            ​
            ​
            ​
            ​
            ​
            ​
            ​
            ​
            Number of
                Shares
            ​
            ​
            Amortized
                Cost
            ​
            ​
            Fair
                Value(d)
            ​Preferred Equity—30.4%(l)
            ​
            ​
            ​
            ​
            ​
            ​
            ​
            ​
            ​Abaco Energy Technologies LLC, Preferred Equity
            ​
            ​
            (o)(w)(x)
            ​
            ​
            Service & Equipment
            ​
            ​
            ​
            ​
            ​
            ​
            ​
            ​
            ​
            ​
            ​
            ​
            ​
            ​
            ​
            ​
            28,942,003
            ​
            ​
            ​
            ​
            $
            1,447
            ​
            ​
            ​
            ​
            $
            11,982
            ​
            ​Altus Midstream LP, Series A Preferred Units
            ​
            ​
            (j)(w)(x)
            ​
            ​
            Midstream
            ​
            ​
            11.0%
            ​
            ​
            ​
            ​
            ​
            ​
            ​
            ​
            6/28/26
            ​
            ​
            ​
            ​
            51,053
            ​
            ​
            ​
            ​
            ​
            52,185
            ​
            ​
            ​
            ​
            ​
            53,095
            ​
            ​Global Jet Capital Holdings, LP, Preferred Equity
            ​
            ​
            (o)(w)(x)
            ​
            ​
            Industrials
            ​
            ​
            ​
            ​
            ​
            ​
            ​
            ​
            ​
            ​
            ​
            ​
            ​
            ​
            ​
            ​
            27,856
            ​
            ​
            ​
            ​
            ​
            2,786
            ​
            ​
            ​
            ​
            ​
            348
            ​
            ​Great Western Petroleum, LLC, Preferred Equity
            ​
            ​
            (n)(w)(x)
            ​
            ​
            Upstream
            ​
            ​
            15.5%
            ​
            ​
            ​
            ​
            ​
            ​
            ​
            ​
            12/31/27
            ​
            ​
            ​
            ​
            36,364
            ​
            ​
            ​
            ​
            ​
            42,306
            ​
            ​
            ​
            ​
            ​
            39,332
            ​
            ​Limetree Bay Ventures, LLC, Preferred Equity
            ​
            ​
            (w)(x)
            ​
            ​
            Midstream
            ​
            ​
            13.5%
            ​
            ​
            ​
            ​
            ​
            ​
            ​
            ​
            11/27/23
            ​
            ​
            ​
            ​
            83,877,497
            ​
            ​
            ​
            ​
            ​
            84,155
            ​
            ​
            ​
            ​
            ​
            72,831
            ​
            ​Limetree Bay Ventures, LLC, Preferred Equity
            ​
            ​
            (w)(x)
            ​
            ​
            Midstream
            ​
            ​
            13.5%
            ​
            ​
            ​
            ​
            ​
            ​
            ​
            ​
            11/27/23
            ​
            ​
            ​
            ​
            42,402,611
            ​
            ​
            ​
            ​
            ​
            42,403
            ​
            ​
            ​
            ​
            ​
            35,489
            ​
            ​MB Precision Investment Holdings LLC, Class A Preferred
                Units
            ​
            ​
            (n)(o)(w)(x)(z)
            ​
            ​
            Industrials
            ​
            ​
            ​
            ​
            ​
            ​
            ​
            ​
            ​
            ​
            ​
            ​
            ​
            ​
            ​
            ​
            8,952,623
            ​
            ​
            ​
            ​
            ​
            1,880
            ​
            ​
            ​
            ​
            ​
            1,205
            ​
            ​NGL Energy Partners, LP, Preferred Equity
            ​
            ​
            (k)(w)(x)
            ​
            ​
            Midstream
            ​
            ​
            14.2%
            ​
            ​
            ​
            ​
            ​
            ​
            ​
            ​
            7/2/27
            ​
            ​
            ​
            ​
            156,250
            ​
            ​
            ​
            ​
            ​
            155,770
            ​
            ​
            ​
            ​
            ​
            159,198
            ​
            ​NuStar, Preferred Equity
            ​
            ​
            (h)(k)(w)(x)
            ​
            ​
            Midstream
            ​
            ​
            12.8%
            ​
            ​
            ​
            ​
            ​
            ​
            ​
            ​
            6/29/28
            ​
            ​
            ​
            ​
            5,910,165
            ​
            ​
            ​
            ​
            ​
            150,836
            ​
            ​
            ​
            ​
            ​
            178,842
            ​
            ​Rosehill Resources, Inc. Preferred Equity
            ​
            ​
            (o)(w)(x)
            ​
            ​
            Upstream
            ​
            ​
            ​
            ​
            ​
            ​
            ​
            ​
            ​
            ​
            ​
            ​
            ​
            ​
            ​
            ​
            2,536
            ​
            ​
            ​
            ​
            ​
            2,511
            ​
            ​
            ​
            ​
            ​
            2,709
            ​
            ​Segreto Power Holdings, LLC, Preferred Equity
            ​
            ​
            (g)(w)(x)
            ​
            ​
            Power
            ​
            ​
            13.1%
            ​
            ​
            ​
            ​
            ​
            ​
            ​
            ​
            5/8/25
            ​
            ​
            ​
            ​
            70,297
            ​
            ​
            ​
            ​
            ​
            83,418
            ​
            ​
            ​
            ​
            ​
            82,311
            ​
            ​TE Holdings, LLC, Preferred Equity
            ​
            ​
            (o)(x)
            ​
            ​
            Upstream
            ​
            ​
            ​
            ​
            ​
            ​
            ​
            ​
            ​
            ​
            ​
            ​
            ​
            ​
            ​
            ​
            1,475,531
            ​
            ​
            ​
            ​
            ​
            14,734
            ​
            ​
            ​
            ​
            ​
            —
            ​
            ​USA Compression Partners, LP, Preferred Equity
            ​
            ​
            (h)(k)(w)(x)
            ​
            ​
            Midstream
            ​
            ​
            9.8%
            ​
            ​
            ​
            ​
            ​
            ​
            ​
            ​
            4/3/28
            ​
            ​
            ​
            ​
            79,336
            ​
            ​
            ​
            ​
            ​
            77,452
            ​
            ​
            ​
            ​
            ​
            84,500
            ​
            ​Total Preferred Equity
            ​
            ​
            ​
            ​
            ​
            ​
            ​
            ​
            ​
            ​
            ​
            ​
            ​
            ​
            ​
            ​
            ​
            ​
            ​
            ​
            ​
            ​
            ​
            ​
            ​
            ​
            ​
            ​
            711,883
            ​
            ​
            ​
            ​
            ​
            721,842
            ​
            ​​
 See notes to unaudited consolidated financial statements.
 13


TABLE OF CONTENTS
 
 FS Energy and Power Fund
 Consolidated Schedule of Investments (Continued)  As of December 31, 2019  (in thousands, except share amounts)
 
 Portfolio Company(a)
            ​
            ​
            Footnotes
            ​
            ​
            Industry
            ​
            ​
            ​
            ​
            ​
            Number of
                Shares
            ​
            ​
            Amortized
                Cost
            ​
            ​
            Fair
                Value(d)
            ​Equity/Other—9.0%(l)
            ​
            ​
            ​
            ​
            ​
            ​
            ​
            ​
            ​
            ​
            ​
            ​
            ​
            ​
            ​
            ​
            ​
            ​
            ​
            ​
            ​
            ​
            ​
            ​
            ​
            ​
            ​
            ​Abaco Energy Technologies LLC, Common Equity
            ​
            ​
            (o)(w)(x)
            ​
            ​
            Service & Equipment
            ​
            ​
            ​
            ​
            ​
            ​
            ​
            6,944,444
            ​
            ​
            ​
            ​
            $
            6,944
            ​
            ​
            ​
            ​
            $
            2,167
            ​
            ​AIRRO (Mauritius) Holdings II, Warrants
            ​
            ​
            (k)(o)(p)(w)
            ​
            ​
            Power
            ​
            ​
            ​
            ​
            ​
            ​
            ​
            35
            ​
            ​
            ​
            ​
            ​
            2,652
            ​
            ​
            ​
            ​
            ​
            1,129
            ​
            ​Allied Downhole Technologies, LLC, Common Equity
            ​
            ​
            (n)(o)(w)(x)
            ​
            ​
            Service & Equipment
            ​
            ​
            ​
            ​
            ​
            ​
            ​
            7,431,113
            ​
            ​
            ​
            ​
            ​
            7,223
            ​
            ​
            ​
            ​
            ​
            372
            ​
            ​Allied Downhole Technologies, LLC, Warrants
            ​
            ​
            (n)(o)(w)(x)
            ​
            ​
            Service & Equipment
            ​
            ​
            ​
            ​
            ​
            ​
            ​
            5,344,680
            ​
            ​
            ​
            ​
            ​
            1,865
            ​
            ​
            ​
            ​
            ​
            267
            ​
            ​Ascent Resources Utica Holdings, LLC, Common Equity
            ​
            ​
            (o)(q)(w)(x)
            ​
            ​
            Upstream
            ​
            ​
            ​
            ​
            ​
            ​
            ​
            148,692,908
            ​
            ​
            ​
            ​
            ​
            44,700
            ​
            ​
            ​
            ​
            ​
            39,404
            ​
            ​Bellatrix Exploration Ltd., Warrants
            ​
            ​
            (k)(o)(w)
            ​
            ​
            Upstream
            ​
            ​
            ​
            ​
            ​
            ​
            ​
            1,533,197
            ​
            ​
            ​
            ​
            ​
            —
            ​
            ​
            ​
            ​
            ​
            —
            ​
            ​BL Sand Hills Unit, L.P., Net Profits Interest
            ​
            ​
            (o)(s)(w)(x)(z)
            ​
            ​
            Upstream
            ​
            ​
            ​
            ​
            ​
            ​
            ​
            N/A
            ​
            ​
            ​
            ​
            ​
            5,180
            ​
            ​
            ​
            ​
            ​
            —
            ​
            ​BL Sand Hills Unit, L.P., Overriding Royalty Interest
            ​
            ​
            (o)(s)(w)(x)(z)
            ​
            ​
            Upstream
            ​
            ​
            ​
            ​
            ​
            ​
            ​
            N/A
            ​
            ​
            ​
            ​
            ​
            740
            ​
            ​
            ​
            ​
            ​
            —
            ​
            ​BL Sand Hills Unit, L.P., Series A Units
            ​
            ​
            (g)(o)(w)(x)(z)
            ​
            ​
            Upstream
            ​
            ​
            ​
            ​
            ​
            ​
            ​
            29,117
            ​
            ​
            ​
            ​
            ​
            24,019
            ​
            ​
            ​
            ​
            ​
            —
            ​
            ​Chisholm Oil and Gas, LLC, Series A Units
            ​
            ​
            (g)(o)(w)(x)
            ​
            ​
            Upstream
            ​
            ​
            ​
            ​
            ​
            ​
            ​
            14,700,000
            ​
            ​
            ​
            ​
            ​
            14,700
            ​
            ​
            ​
            ​
            ​
            —
            ​
            ​Cimarron Energy Holdco Inc., Common Equity
            ​
            ​
            (o)(w)(x)
            ​
            ​
            Service & Equipment
            ​
            ​
            ​
            ​
            ​
            ​
            ​
            4,302,293
            ​
            ​
            ​
            ​
            ​
            3,950
            ​
            ​
            ​
            ​
            ​
            277
            ​
            ​Cimarron Energy Holdco Inc., Participation Option
            ​
            ​
            (o)(w)(x)
            ​
            ​
            Service & Equipment
            ​
            ​
            ​
            ​
            ​
            ​
            ​
            25,000,000
            ​
            ​
            ​
            ​
            ​
            1,289
            ​
            ​
            ​
            ​
            ​
            1,613
            ​
            ​FourPoint Energy, LLC, Common Equity, Class C-II-A Units
            ​
            ​
            (n)(o)(w)(x)(z)
            ​
            ​
            Upstream
            ​
            ​
            ​
            ​
            ​
            ​
            ​
            66,000
            ​
            ​
            ​
            ​
            ​
            66,000
            ​
            ​
            ​
            ​
            ​
            6,906
            ​
            ​FourPoint Energy, LLC, Common Equity, Class D Units
            ​
            ​
            (n)(o)(w)(x)(z)
            ​
            ​
            Upstream
            ​
            ​
            ​
            ​
            ​
            ​
            ​
            12,374
            ​
            ​
            ​
            ​
            ​
            8,176
            ​
            ​
            ​
            ​
            ​
            1,307
            ​
            ​FourPoint Energy, LLC, Common Equity, Class E-II Units
            ​
            ​
            (g)(o)(w)(x)(z)
            ​
            ​
            Upstream
            ​
            ​
            ​
            ​
            ​
            ​
            ​
            150,937
            ​
            ​
            ​
            ​
            ​
            37,734
            ​
            ​
            ​
            ​
            ​
            15,793
            ​
            ​FourPoint Energy, LLC, Common Equity, Class E-III Units
            ​
            ​
            (g)(n)(o)(w)(x)(z)
            ​
            ​
            Upstream
            ​
            ​
            ​
            ​
            ​
            ​
            ​
            222,750
            ​
            ​
            ​
            ​
            ​
            55,688
            ​
            ​
            ​
            ​
            ​
            23,306
            ​
            ​Harvest Oil & Gas Corp., Common Equity
            ​
            ​
            (o)(x)(z)
            ​
            ​
            Upstream
            ​
            ​
            ​
            ​
            ​
            ​
            ​
            1,350,620
            ​
            ​
            ​
            ​
            ​
            20,259
            ​
            ​
            ​
            ​
            ​
            8,644
            ​
            ​JSS Holdco, LLC, Net Profits Interest
            ​
            ​
            (o)(w)(x)
            ​
            ​
            Industrials
            ​
            ​
            ​
            ​
            ​
            ​
            ​
            N/A
            ​
            ​
            ​
            ​
            ​
            —
            ​
            ​
            ​
            ​
            ​
            156
            ​
            ​Limetree Bay Ventures, LLC, Common Equity
            ​
            ​
            (o)(w)(x)
            ​
            ​
            Midstream
            ​
            ​
            ​
            ​
            ​
            ​
            ​
            106,363
            ​
            ​
            ​
            ​
            ​
            3,406
            ​
            ​
            ​
            ​
            ​
            —
            ​
            ​Lusk Operating LLC, Common Equity
            ​
            ​
            (o)(r)(w)(aa)
            ​
            ​
            Upstream
            ​
            ​
            ​
            ​
            ​
            ​
            ​
            2,000
            ​
            ​
            ​
            ​
            ​
            —
            ​
            ​
            ​
            ​
            ​
            —
            ​
            ​Luxe Drillship Operating, LLC, Overriding Royalty Interest
            ​
            ​
            (o)(w)
            ​
            ​
            Upstream
            ​
            ​
            ​
            ​
            ​
            ​
            ​
            N/A
            ​
            ​
            ​
            ​
            ​
            1,354
            ​
            ​
            ​
            ​
            ​
            1,354
            ​
            ​MB Precision Investment Holdings LLC, Class A-2 Units
            ​
            ​
            (n)(o)(w)(z)
            ​
            ​
            Industrials
            ​
            ​
            ​
            ​
            ​
            ​
            ​
            1,426,110
            ​
            ​
            ​
            ​
            ​
            490
            ​
            ​
            ​
            ​
            ​
            —
            ​
            ​NGL Energy Partners, LP, Warrants (Par)
            ​
            ​
            (k)(o)(w)
            ​
            ​
            Midstream
            ​
            ​
            ​
            ​
            ​
            ​
            ​
            2,187,500
            ​
            ​
            ​
            ​
            ​
            3,083
            ​
            ​
            ​
            ​
            ​
            2,142
            ​
            ​NGL Energy Partners, LP, Warrants (Premium)
            ​
            ​
            (k)(o)(w)(x)
            ​
            ​
            Midstream
            ​
            ​
            ​
            ​
            ​
            ​
            ​
            3,125,000
            ​
            ​
            ​
            ​
            ​
            2,623
            ​
            ​
            ​
            ​
            ​
            1,924
            ​
            ​NGL Energy Partners, LP, Warrants (Premium)
            ​
            ​
            (k)(o)(w)
            ​
            ​
            Midstream
            ​
            ​
            ​
            ​
            ​
            ​
            ​
            781,250
            ​
            ​
            ​
            ​
            ​
            576
            ​
            ​
            ​
            ​
            ​
            576
            ​
            ​NGL Energy Partners, LP, Warrants (Par)
            ​
            ​
            (k)(o)(w)
            ​
            ​
            Midstream
            ​
            ​
            ​
            ​
            ​
            ​
            ​
            546,875
            ​
            ​
            ​
            ​
            ​
            630
            ​
            ​
            ​
            ​
            ​
            630
            ​
            ​PDI Parent LLC, Common Equity
            ​
            ​
            (o)(w)(x)
            ​
            ​
            Power
            ​
            ​
            ​
            ​
            ​
            ​
            ​
            1,941,431
            ​
            ​
            ​
            ​
            ​
            1,663
            ​
            ​
            ​
            ​
            ​
            757
            ​
            ​Ridgeback Resources Inc., Common Equity
            ​
            ​
            (k)(o)(t)(w)(x)(z)
            ​
            ​
            Upstream
            ​
            ​
            ​
            ​
            ​
            ​
            ​
            9,599,928
            ​
            ​
            ​
            ​
            ​
            58,985
            ​
            ​
            ​
            ​
            ​
            50,721
            ​
            ​Sunnova Energy Corp., Common Equity
            ​
            ​
            (o)(x)
            ​
            ​
            Power
            ​
            ​
            ​
            ​
            ​
            ​
            ​
            3,392,666
            ​
            ​
            ​
            ​
            ​
            38,167
            ​
            ​
            ​
            ​
            ​
            37,862
            ​
            ​Swift Worldwide Resources Holdco Limited, Common Equity
            ​
            ​
            (k)(o)(u)(w)(x)
            ​
            ​
            Service & Equipment
            ​
            ​
            ​
            ​
            ​
            ​
            ​
            3,750,000
            ​
            ​
            ​
            ​
            ​
            6,029
            ​
            ​
            ​
            ​
            ​
            1,575
            ​
            ​TE Holdings, LLC, Common Equity
            ​
            ​
            (g)(o)(x)
            ​
            ​
            Upstream
            ​
            ​
            ​
            ​
            ​
            ​
            ​
            2,225,950
            ​
            ​
            ​
            ​
            ​
            18,921
            ​
            ​
            ​
            ​
            ​
            178
            ​
            ​Titan Energy, LLC, Common Equity
            ​
            ​
            (o)(x)(z)
            ​
            ​
            Upstream
            ​
            ​
            ​
            ​
            ​
            ​
            ​
            555,496
            ​
            ​
            ​
            ​
            ​
            17,554
            ​
            ​
            ​
            ​
            ​
            16
            ​
            ​USA Compression Partners, LP, Warrants (Market)
            ​
            ​
            (k)(o)(w)(x)
            ​
            ​
            Midstream
            ​
            ​
            ​
            ​
            ​
            ​
            ​
            793,359
            ​
            ​
            ​
            ​
            ​
            555
            ​
            ​
            ​
            ​
            ​
            1,722
            ​
            ​USA Compression Partners, LP, Warrants (Premium)
            ​
            ​
            (k)(o)(w)(x)
            ​
            ​
            Midstream
            ​
            ​
            ​
            ​
            ​
            ​
            ​
            1,586,719
            ​
            ​
            ​
            ​
            ​
            714
            ​
            ​
            ​
            ​
            ​
            2,221
            ​
            ​Warren Resources, Inc., Common Equity
            ​
            ​
            (o)(w)(x)(z)
            ​
            ​
            Upstream
            ​
            ​
            ​
            ​
            ​
            ​
            ​
            4,415,749
            ​
            ​
            ​
            ​
            ​
            20,754
            ​
            ​
            ​
            ​
            ​
            10,951
            ​
            ​White Star Petroleum Holdings, LLC, Common Equity
            ​
            ​
            (g)(o)(w)(x)
            ​
            ​
            Upstream
            ​
            ​
            ​
            ​
            ​
            ​
            ​
            4,867,084
            ​
            ​
            ​
            ​
            ​
            4,137
            ​
            ​
            ​
            ​
            ​
            —
            ​
            ​Total Equity/Other
            ​
            ​
            ​
            ​
            ​
            ​
            ​
            ​
            ​
            ​
            ​
            ​
            ​
            ​
            ​
            ​
            ​
            ​
            ​
            480,760
            ​
            ​
            ​
            ​
            ​
            213,970
            ​
            ​TOTAL INVESTMENTS—146.4%
            ​
            ​
            ​
            ​
            ​
            ​
            ​
            ​
            ​
            ​
            ​
            ​
            ​
            ​
            ​
            ​
            ​
            ​
            $
            4,125,706
            ​
            ​
            ​
            ​
            ​
            3,482,637
            ​
            ​LIABILITIES IN EXCESS OF OTHER ASSETS—(46.4%)
            ​
            ​
            (i)
            ​
            ​
            ​
            ​
            ​
            ​
            ​
            ​
            ​
            ​
            ​
            ​
            ​
            ​
            ​
            ​
            ​
            ​
            ​
            ​
            ​
            ​
            (1,103,032)
            ​
            ​NET ASSETS—100.0%
            ​
            ​
            ​
            ​
            ​
            ​
            ​
            ​
            ​
            ​
            ​
            ​
            ​
            ​
            ​
            ​
            ​
            ​
            ​
            ​
            ​
            ​
            ​
            ​
            $
            2,379,605
            ​
            ​​
 See notes to unaudited consolidated financial statements.
 14


TABLE OF CONTENTS
 
 FS Energy and Power Fund
 Consolidated Schedule of Investments (Continued)  As of December 31, 2019  (in thousands, except share amounts)
 
 Derivative Instruments
              Swap Contracts—Crude Oil(y)
            ​
            ​
            ​
            ​
            ​
            ​
            ​
            ​Counterparty
            ​
            ​
            Type
            ​
            ​
            Location
            ​
            ​
            Period
            ​
            ​
            Bbls
            ​
            ​
            Weighted Average Price
                $(/Bbls)
            ​
            ​
            Unrealized
                Appreciation(1)
            ​
            ​
            Unrealized
                Depreciation(1)
            ​BP Energy Company
            ​
            ​
            Fixed
            ​
            ​
            NYMEX WTI
            ​
            ​
            January 1, 2020 – December 31, 2023
            ​
            ​
            ​
            ​
            993,727
            ​
            ​
            ​
            $61.69
            ​
            ​
            ​
            $
            5,988
            ​
            ​
            ​
            ​
            $
            —
            ​
            ​BP Energy Company
            ​
            ​
            Basis
            ​
            ​
            NYMEX WTI/Argus LLS
            ​
            ​
            January 1, 2020 – December 31, 2023
            ​
            ​
            ​
            ​
            993,702
            ​
            ​
            ​
            $2.97
            ​
            ​
            ​
            ​
            274
            ​
            ​
            ​
            ​
            ​
            280
            ​
            ​Total Swap Contracts—Crude Oil
            ​
            ​
            ​
            ​
            ​
            ​
            ​
            ​
            ​
            ​
            ​
            ​
            ​
            ​
            ​
            ​
            ​
            ​
            ​
            ​
            ​
            ​
            6,262
            ​
            ​
            ​
            ​
            ​
            280
            ​
            ​​ Swap Contracts—Natural Gas(y)
              Counterparty
            ​
            ​
            Type
            ​
            ​
            Location
            ​
            ​
            Period
            ​
            ​
            MMBtu
            ​
            ​
            Weighted Average Price
                $(/MMBtu)
            ​
            ​
            Unrealized
                Appreciation(1)
            ​
            ​
            Unrealized
                Depreciation(1)
            ​Macquarie Bank Limited
            ​
            ​
            Fixed
            ​
            ​
            NYMEX Henry Hub
            ​
            ​
            February 1, 2020 – December 31, 2023
            ​
            ​
            ​
            ​
            6,368,951
            ​
            ​
            ​
            $2.58
            ​
            ​
            ​
            $
            569
            ​
            ​
            ​
            ​
            $
            —
            ​
            ​Total Swap Contracts—Natural Gas
            ​
            ​
            ​
            ​
            ​
            ​
            ​
            ​
            ​
            ​
            ​
            ​
            ​
            ​
            ​
            ​
            ​
            ​
            ​
            ​
            ​
            ​
            569
            ​
            ​
            ​
            ​
            ​
            —
            ​
            ​TOTAL SWAP CONTRACTS
            ​
            ​
            ​
            ​
            ​
            ​
            ​
            ​
            ​
            ​
            ​
            ​
            ​
            ​
            ​
            ​
            ​
            ​
            ​
            ​
            ​
            $
            6,831
            ​
            ​
            ​
            ​
            $
            280
            ​
            ​ 
 (1)
 Represents the amounts the Fund would pay and amounts the Fund would receive under each swap contract if they were to settle on December 31, 2019 (see Note 6).
  
 Abbreviations
 Bbls — Barrels
 MMBtu — One million British thermal units
 (a)
 Security may be an obligation of one or more entities affiliated with the named company.
  (b)
 Certain variable rate securities in the Company’s portfolio bear interest at a rate determined by a publicly disclosed base rate plus a basis point spread. As of December 31, 2019, the three-month London Interbank Offered Rate, or LIBOR, was 1.91% and the U.S. Prime Lending Rate, or Prime, was 4.75%. PIK means paid-in-kind. PIK income accruals may be adjusted based on the fair value of the underlying investment.
  (c)
 Denominated in U.S. dollars, unless otherwise noted.
  (d)
 Fair value determined by the Company’s board of trustees (see Note 8).
  (e)
 Security is an unfunded commitment. The stated rate reflects the spread disclosed at the time of commitment and may not indicate the actual rate received upon funding.
  (f)
 Position or portion thereof unsettled as of December 31, 2019.
  (g)
 Security held within FS Energy Investments, LLC, a wholly-owned subsidiary of the Company.
  (h)
 Security or portion thereof held within Gladwyne Funding LLC and is pledged as collateral supporting the obligations outstanding under the term loan facility with Goldman Sachs Bank USA (see Note 9).
  (i)
 Includes the effect of swap contracts.
  (j)
 Security held within FS Power Investments, LLC, a wholly-owned subsidiary of the Company.
  (k)
 The investment is not a qualifying asset under the Investment Company Act of 1940, as amended, or the 1940 Act. A business development company may not acquire any asset other than a qualifying asset, unless, at the time the acquisition is made, qualifying assets represent at least 70% of the business development company’s total assets. As of December 31, 2019, 72.8% of the Company’s total assets represented qualifying assets.
  (l)
 Listed investments may be treated as debt for U.S. generally accepted accounting principles, or GAAP, or tax purposes.
  (m)
 Security was on non-accrual status as of December 31, 2019.
  (n)
 Security held within FSEP Investments, Inc., a wholly-owned subsidiary of the Company.
  (o)
 Security is non-income producing.
 See notes to unaudited consolidated financial statements.
 15


TABLE OF CONTENTS
 
 FS Energy and Power Fund
 Consolidated Schedule of Investments (Continued)  As of December 31, 2019  (in thousands, except share amounts)
 
 (p)
 Security or portion thereof held within FS Power Investments II, LLC, a wholly-owned subsidiary of the Company.
  (q)
 Security held within EP American Energy Investments, Inc., a wholly-owned subsidiary of the Company.
  (r)
 Security held within FSEP-BBH, Inc., a wholly-owned subsidiary of the Company.
  (s)
 Security held within EP Burnett Investments, Inc., a wholly-owned subsidiary of the Company.
  (t)
 Investment denominated in Canadian dollars. Amortized cost and fair value are converted into U.S. dollars as of December 31, 2019.
  (u)
 Investment denominated in British pounds. Amortized cost and fair value are converted into U.S. dollars as of December 31, 2019.
  (v)
 Investment is a real property interest and is included with Senior Secured Loans — First Lien to facilitate comparison with other investments.
  (w)
 Security is classified as Level 3 in the Company’s fair value hierarchy (See Note 8).
  (x)
 Security or portion thereof is pledged as collateral supporting the amounts outstanding under the Senior Secured Notes with JPMorgan Chase Bank, N.A. (see Note 9).
  (y)
 Security held within EP Northern Investments, LLC, a wholly-owned subsidiary of the Company.
 See notes to unaudited consolidated financial statements.
 16


TABLE OF CONTENTS
 
 FS Energy and Power Fund
 Consolidated Schedule of Investments (Continued)  As of December 31, 2019  (in thousands, except share amounts)
 
 (z)
 Under the 1940 Act, the Company generally is deemed to be an “affiliated person” of a portfolio company if it owns 5% or more of the portfolio company’s voting securities and generally is deemed to “control” a portfolio company if it owns more than 25% of the portfolio company’s voting securities or it has the power to exercise control over the management or policies of such portfolio company. As of December 31, 2019, the Company held investments in portfolio companies of which it is deemed to be an “affiliated person” but is not deemed to “control”. The following table presents certain information with respect to such portfolio companies for the year ended December 31, 2019:
  Portfolio Company
            ​
            ​
            Fair Value at
                December 31,
                2018
            ​
            ​
            Purchases,
                Paid-in-Kind
                Interest and
                Transfers In
            ​
            ​
            Sales,
                Repayments and
                Transfers Out
            ​
            ​
            Accretion
                of
                Discount
            ​
            ​
            Net
                Realized
                Gain
                (Loss)
            ​
            ​
            Net Change in
                Unrealized
                Appreciation
                (Depreciation)
            ​
            ​
            Fair Value at
                December 31,
                2019
            ​
            ​
            Interest
                Income(1)
            ​
            ​
            PIK
                Income(1)
            ​
            ​
            Fee
                Income(1)
            ​Senior Secured Loans—First Lien
            ​
            ​
            ​
            ​
            ​
            ​
            ​
            ​
            ​
            ​
            ​
            ​
            ​
            ​
            ​
            ​
            ​
            ​
            ​
            ​
            ​
            ​
            ​
            ​
            ​
            ​
            ​
            ​
            ​
            ​
            ​
            ​
            ​
            ​
            ​
            ​
            ​
            ​
            ​
            ​
            ​
            ​
            ​
            ​
            ​
            ​
            ​
            ​
            ​
            ​
            ​
            ​
            ​
            ​
            ​
            ​
            ​
            ​
            ​
            ​
            ​Altus Power America, Inc.
            ​
            ​
            ​
            $
            83,247
            ​
            ​
            ​
            ​
            $
            —
            ​
            ​
            ​
            ​
            $
            (85,939)
            ​
            ​
            ​
            ​
            $
            —
            ​
            ​
            ​
            ​
            $
            —
            ​
            ​
            ​
            ​
            $
            2,692
            ​
            ​
            ​
            ​
            $
            —
            ​
            ​
            ​
            ​
            $
            —
            ​
            ​
            ​
            ​
            $
            —
            ​
            ​
            ​
            ​
            $
            —
            ​
            ​BL Sand Hills Unit, L.P.
            ​
            ​
            ​
            ​
            20,000
            ​
            ​
            ​
            ​
            ​
            —
            ​
            ​
            ​
            ​
            ​
            (800)
            ​
            ​
            ​
            ​
            ​
            —
            ​
            ​
            ​
            ​
            ​
            105
            ​
            ​
            ​
            ​
            ​
            (19,017)
            ​
            ​
            ​
            ​
            ​
            288
            ​
            ​
            ​
            ​
            ​
            782
            ​
            ​
            ​
            ​
            ​
            —
            ​
            ​
            ​
            ​
            ​
            —
            ​
            ​MB Precision Holdings LLC
            ​
            ​
            ​
            ​
            4,573
            ​
            ​
            ​
            ​
            ​
            105
            ​
            ​
            ​
            ​
            ​
            (112)
            ​
            ​
            ​
            ​
            ​
            148
            ​
            ​
            ​
            ​
            ​
            38
            ​
            ​
            ​
            ​
            ​
            (167)
            ​
            ​
            ​
            ​
            ​
            4,585
            ​
            ​
            ​
            ​
            ​
            696
            ​
            ​
            ​
            ​
            ​
            105
            ​
            ​
            ​
            ​
            ​
            —
            ​
            ​Warren Resources, Inc.
            ​
            ​
            ​
            ​
            27,297
            ​
            ​
            ​
            ​
            ​
            210
            ​
            ​
            ​
            ​
            ​
            —
            ​
            ​
            ​
            ​
            ​
            —
            ​
            ​
            ​
            ​
            ​
            —
            ​
            ​
            ​
            ​
            ​
            —
            ​
            ​
            ​
            ​
            ​
            27,507
            ​
            ​
            ​
            ​
            ​
            3,256
            ​
            ​
            ​
            ​
            ​
            210
            ​
            ​
            ​
            ​
            ​
            —
            ​
            ​Senior Secured Loans—Second Lien
            ​
            ​
            ​
            ​
            ​
            ​
            ​
            ​
            ​
            ​
            ​
            ​
            ​
            ​
            ​
            ​
            ​
            ​
            ​
            ​
            ​
            ​
            ​
            ​
            ​
            ​
            ​
            ​
            ​
            ​
            ​
            ​
            ​
            ​
            ​
            ​
            ​
            ​
            ​
            ​
            ​
            ​
            ​
            ​
            ​
            ​
            ​
            ​
            ​
            ​
            ​
            ​
            ​
            ​
            ​
            ​
            ​
            ​
            ​
            ​
            ​Titan Energy Operating, LLC
            ​
            ​
            ​
            ​
            12,411
            ​
            ​
            ​
            ​
            ​
            —
            ​
            ​
            ​
            ​
            ​
            —
            ​
            ​
            ​
            ​
            ​
            —
            ​
            ​
            ​
            ​
            ​
            —
            ​
            ​
            ​
            ​
            ​
            (12,411)
            ​
            ​
            ​
            ​
            ​
            —
            ​
            ​
            ​
            ​
            ​
            —
            ​
            ​
            ​
            ​
            ​
            —
            ​
            ​
            ​
            ​
            ​
            —
            ​
            ​Senior Secured Bonds
            ​
            ​
            ​
            ​
            ​
            ​
            ​
            ​
            ​
            ​
            ​
            ​
            ​
            ​
            ​
            ​
            ​
            ​
            ​
            ​
            ​
            ​
            ​
            ​
            ​
            ​
            ​
            ​
            ​
            ​
            ​
            ​
            ​
            ​
            ​
            ​
            ​
            ​
            ​
            ​
            ​
            ​
            ​
            ​
            ​
            ​
            ​
            ​
            ​
            ​
            ​
            ​
            ​
            ​
            ​
            ​
            ​
            ​
            ​
            ​
            ​FourPoint Energy, LLC
            ​
            ​
            ​
            ​
            231,010
            ​
            ​
            ​
            ​
            ​
            —
            ​
            ​
            ​
            ​
            ​
            —
            ​
            ​
            ​
            ​
            ​
            2,530
            ​
            ​
            ​
            ​
            ​
            —
            ​
            ​
            ​
            ​
            ​
            (10,171)
            ​
            ​
            ​
            ​
            ​
            223,369
            ​
            ​
            ​
            ​
            ​
            24,088
            ​
            ​
            ​
            ​
            ​
            —
            ​
            ​
            ​
            ​
            ​
            —
            ​
            ​Sunnova Energy Corp.
            ​
            ​
            ​
            ​
            17,757
            ​
            ​
            ​
            ​
            ​
            19,637
            ​
            ​
            ​
            ​
            ​
            (37,474)
            ​
            ​
            ​
            ​
            ​
            (67)
            ​
            ​
            ​
            ​
            ​
            36
            ​
            ​
            ​
            ​
            ​
            111
            ​
            ​
            ​
            ​
            ​
            —
            ​
            ​
            ​
            ​
            ​
            1,091
            ​
            ​
            ​
            ​
            ​
            759
            ​
            ​
            ​
            ​
            ​
            4,657
            ​
            ​Unsecured Debt
            ​
            ​
            ​
            ​
            ​
            ​
            ​
            ​
            ​
            ​
            ​
            ​
            ​
            ​
            ​
            ​
            ​
            ​
            ​
            ​
            ​
            ​
            ​
            ​
            ​
            ​
            ​
            ​
            ​
            ​
            ​
            ​
            ​
            ​
            ​
            ​
            ​
            ​
            ​
            ​
            ​
            ​
            ​
            ​
            ​
            ​
            ​
            ​
            ​
            ​
            ​
            ​
            ​
            ​
            ​
            ​
            ​
            ​
            ​
            ​
            ​Sunnova Energy Corp.
            ​
            ​
            ​
            ​
            —
            ​
            ​
            ​
            ​
            ​
            757
            ​
            ​
            ​
            ​
            ​
            (629)
            ​
            ​
            ​
            ​
            ​
            —
            ​
            ​
            ​
            ​
            ​
            (128)
            ​
            ​
            ​
            ​
            ​
            —
            ​
            ​
            ​
            ​
            ​
            —
            ​
            ​
            ​
            ​
            ​
            —
            ​
            ​
            ​
            ​
            ​
            —
            ​
            ​
            ​
            ​
            ​
            —
            ​
            ​Preferred Equity
            ​
            ​
            ​
            ​
            ​
            ​
            ​
            ​
            ​
            ​
            ​
            ​
            ​
            ​
            ​
            ​
            ​
            ​
            ​
            ​
            ​
            ​
            ​
            ​
            ​
            ​
            ​
            ​
            ​
            ​
            ​
            ​
            ​
            ​
            ​
            ​
            ​
            ​
            ​
            ​
            ​
            ​
            ​
            ​
            ​
            ​
            ​
            ​
            ​
            ​
            ​
            ​
            ​
            ​
            ​
            ​
            ​
            ​
            ​
            ​
            ​Altus Power America Holdings, LLC, Preferred Equity
            ​
            ​
            ​
            ​
            28,217
            ​
            ​
            ​
            ​
            ​
            —
            ​
            ​
            ​
            ​
            ​
            (28,646)
            ​
            ​
            ​
            ​
            ​
            —
            ​
            ​
            ​
            ​
            ​
            —
            ​
            ​
            ​
            ​
            ​
            429
            ​
            ​
            ​
            ​
            ​
            —
            ​
            ​
            ​
            ​
            ​
            —
            ​
            ​
            ​
            ​
            ​
            —
            ​
            ​
            ​
            ​
            ​
            —
            ​
            ​MB Precision Investment Holdings LLC, Class A Preferred Units
            ​
            ​
            ​
            ​
            1,248
            ​
            ​
            ​
            ​
            ​
            37
            ​
            ​
            ​
            ​
            ​
            —
            ​
            ​
            ​
            ​
            ​
            —
            ​
            ​
            ​
            ​
            ​
            —
            ​
            ​
            ​
            ​
            ​
            (80)
            ​
            ​
            ​
            ​
            ​
            1,205
            ​
            ​
            ​
            ​
            ​
            —
            ​
            ​
            ​
            ​
            ​
            —
            ​
            ​
            ​
            ​
            ​
            —
            ​
            ​Sunnova Energy Corp., Preferred Equity
            ​
            ​
            ​
            ​
            6,134
            ​
            ​
            ​
            ​
            ​
            —
            ​
            ​
            ​
            ​
            ​
            (5,387)
            ​
            ​
            ​
            ​
            ​
            —
            ​
            ​
            ​
            ​
            ​
            (561)
            ​
            ​
            ​
            ​
            ​
            (186)
            ​
            ​
            ​
            ​
            ​
            —
            ​
            ​
            ​
            ​
            ​
            —
            ​
            ​
            ​
            ​
            ​
            —
            ​
            ​
            ​
            ​
            ​
            —
            ​
            ​Equity/Other
            ​
            ​
            ​
            ​
            ​
            ​
            ​
            ​
            ​
            ​
            ​
            ​
            ​
            ​
            ​
            ​
            ​
            ​
            ​
            ​
            ​
            ​
            ​
            ​
            ​
            ​
            ​
            ​
            ​
            ​
            ​
            ​
            ​
            ​
            ​
            ​
            ​
            ​
            ​
            ​
            ​
            ​
            ​
            ​
            ​
            ​
            ​
            ​
            ​
            ​
            ​
            ​
            ​
            ​
            ​
            ​
            ​
            ​
            ​
            ​
            ​Altus Power America Holdings, LLC, Common Equity
            ​
            ​
            ​
            ​
            2,183
            ​
            ​
            ​
            ​
            ​
            —
            ​
            ​
            ​
            ​
            ​
            (12,474)
            ​
            ​
            ​
            ​
            ​
            —
            ​
            ​
            ​
            ​
            ​
            —
            ​
            ​
            ​
            ​
            ​
            10,291
            ​
            ​
            ​
            ​
            ​
            —
            ​
            ​
            ​
            ​
            ​
            —
            ​
            ​
            ​
            ​
            ​
            —
            ​
            ​
            ​
            ​
            ​
            —
            ​
            ​BL Sand Hills Unit, L.P., Net Profits Interest
            ​
            ​
            ​
            ​
            1,150
            ​
            ​
            ​
            ​
            ​
            —
            ​
            ​
            ​
            ​
            ​
            —
            ​
            ​
            ​
            ​
            ​
            —
            ​
            ​
            ​
            ​
            ​
            —
            ​
            ​
            ​
            ​
            ​
            (1,150)
            ​
            ​
            ​
            ​
            ​
            —
            ​
            ​
            ​
            ​
            ​
            —
            ​
            ​
            ​
            ​
            ​
            —
            ​
            ​
            ​
            ​
            ​
            —
            ​
            ​BL Sand Hills Unit, L.P., Overriding Royalty Interest
            ​
            ​
            ​
            ​
            738
            ​
            ​
            ​
            ​
            ​
            —
            ​
            ​
            ​
            ​
            ​
            —
            ​
            ​
            ​
            ​
            ​
            —
            ​
            ​
            ​
            ​
            ​
            —
            ​
            ​
            ​
            ​
            ​
            (738)
            ​
            ​
            ​
            ​
            ​
            —
            ​
            ​
            ​
            ​
            ​
            —
            ​
            ​
            ​
            ​
            ​
            —
            ​
            ​
            ​
            ​
            ​
            —
            ​
            ​BL Sand Hills Unit, L.P., Series A Units
            ​
            ​
            ​
            ​
            3,239
            ​
            ​
            ​
            ​
            ​
            —
            ​
            ​
            ​
            ​
            ​
            —
            ​
            ​
            ​
            ​
            ​
            —
            ​
            ​
            ​
            ​
            ​
            —
            ​
            ​
            ​
            ​
            ​
            (3,239)
            ​
            ​
            ​
            ​
            ​
            —
            ​
            ​
            ​
            ​
            ​
            —
            ​
            ​
            ​
            ​
            ​
            —
            ​
            ​
            ​
            ​
            ​
            —
            ​
            ​FourPoint Energy, LLC, Common Equity, Class C-II-A Units
            ​
            ​
            ​
            ​
            14,768
            ​
            ​
            ​
            ​
            ​
            —
            ​
            ​
            ​
            ​
            ​
            —
            ​
            ​
            ​
            ​
            ​
            —
            ​
            ​
            ​
            ​
            ​
            —
            ​
            ​
            ​
            ​
            ​
            (7,862)
            ​
            ​
            ​
            ​
            ​
            6,906
            ​
            ​
            ​
            ​
            ​
            —
            ​
            ​
            ​
            ​
            ​
            —
            ​
            ​
            ​
            ​
            ​
            —
            ​
            ​FourPoint Energy, LLC, Common Equity, Class D Units
            ​
            ​
            ​
            ​
            2,800
            ​
            ​
            ​
            ​
            ​
            —
            ​
            ​
            ​
            ​
            ​
            —
            ​
            ​
            ​
            ​
            ​
            —
            ​
            ​
            ​
            ​
            ​
            —
            ​
            ​
            ​
            ​
            ​
            (1,493)
            ​
            ​
            ​
            ​
            ​
            1,307
            ​
            ​
            ​
            ​
            ​
            —
            ​
            ​
            ​
            ​
            ​
            —
            ​
            ​
            ​
            ​
            ​
            —
            ​
            ​FourPoint Energy, LLC, Common Equity, Class E-II Units
            ​
            ​
            ​
            ​
            33,772
            ​
            ​
            ​
            ​
            ​
            —
            ​
            ​
            ​
            ​
            ​
            —
            ​
            ​
            ​
            ​
            ​
            —
            ​
            ​
            ​
            ​
            ​
            —
            ​
            ​
            ​
            ​
            ​
            (17,979)
            ​
            ​
            ​
            ​
            ​
            15,793
            ​
            ​
            ​
            ​
            ​
            —
            ​
            ​
            ​
            ​
            ​
            —
            ​
            ​
            ​
            ​
            ​
            —
            ​
            ​FourPoint Energy, LLC, Common Equity, Class E-III Units
            ​
            ​
            ​
            ​
            49,840
            ​
            ​
            ​
            ​
            ​
            —
            ​
            ​
            ​
            ​
            ​
            —
            ​
            ​
            ​
            ​
            ​
            —
            ​
            ​
            ​
            ​
            ​
            —
            ​
            ​
            ​
            ​
            ​
            (26,534)
            ​
            ​
            ​
            ​
            ​
            23,306
            ​
            ​
            ​
            ​
            ​
            —
            ​
            ​
            ​
            ​
            ​
            —
            ​
            ​
            ​
            ​
            ​
            —
            ​
            ​Harvest Oil & Gas Corp., Common Equity
            ​
            ​
            ​
            ​
            24,284
            ​
            ​
            ​
            ​
            ​
            —
            ​
            ​
            ​
            ​
            ​
            (9,455)
            ​
            ​
            ​
            ​
            ​
            —
            ​
            ​
            ​
            ​
            ​
            —
            ​
            ​
            ​
            ​
            ​
            (6,185)
            ​
            ​
            ​
            ​
            ​
            8,644
            ​
            ​
            ​
            ​
            ​
            —
            ​
            ​
            ​
            ​
            ​
            —
            ​
            ​
            ​
            ​
            ​
            —
            ​
            ​MB Precision Investment Holdings LLC, Class A-2 Units
            ​
            ​
            ​
            ​
            —
            ​
            ​
            ​
            ​
            ​
            —
            ​
            ​
            ​
            ​
            ​
            —
            ​
            ​
            ​
            ​
            ​
            —
            ​
            ​
            ​
            ​
            ​
            —
            ​
            ​
            ​
            ​
            ​
            —
            ​
            ​
            ​
            ​
            ​
            —
            ​
            ​
            ​
            ​
            ​
            —
            ​
            ​
            ​
            ​
            ​
            —
            ​
            ​
            ​
            ​
            ​
            —
            ​
            ​Ridgeback Resources Inc., Common Equity
            ​
            ​
            ​
            ​
            47,488
            ​
            ​
            ​
            ​
            ​
            —
            ​
            ​
            ​
            ​
            ​
            —
            ​
            ​
            ​
            ​
            ​
            —
            ​
            ​
            ​
            ​
            ​
            —
            ​
            ​
            ​
            ​
            ​
            3,233
            ​
            ​
            ​
            ​
            ​
            50,721
            ​
            ​
            ​
            ​
            ​
            —
            ​
            ​
            ​
            ​
            ​
            —
            ​
            ​
            ​
            ​
            ​
            —
            ​
            ​Sunnova Energy Corp., Common Equity
            ​
            ​
            ​
            ​
            —
            ​
            ​
            ​
            ​
            ​
            —
            ​
            ​
            ​
            ​
            ​
            (32,151)
            ​
            ​
            ​
            ​
            ​
            —
            ​
            ​
            ​
            ​
            ​
            7,125
            ​
            ​
            ​
            ​
            ​
            25,026
            ​
            ​
            ​
            ​
            ​
            —
            ​
            ​
            ​
            ​
            ​
            —
            ​
            ​
            ​
            ​
            ​
            —
            ​
            ​
            ​
            ​
            ​
            —
            ​
            ​Titan Energy, LLC, Common Equity
            ​
            ​
            ​
            ​
            167
            ​
            ​
            ​
            ​
            ​
            —
            ​
            ​
            ​
            ​
            ​
            —
            ​
            ​
            ​
            ​
            ​
            —
            ​
            ​
            ​
            ​
            ​
            —
            ​
            ​
            ​
            ​
            ​
            (151)
            ​
            ​
            ​
            ​
            ​
            16
            ​
            ​
            ​
            ​
            ​
            —
            ​
            ​
            ​
            ​
            ​
            —
            ​
            ​
            ​
            ​
            ​
            —
            ​
            ​Warren Resources, Inc., Common Equity
            ​
            ​
            ​
            ​
            10,377
            ​
            ​
            ​
            ​
            ​
            —
            ​
            ​
            ​
            ​
            ​
            —
            ​
            ​
            ​
            ​
            ​
            —
            ​
            ​
            ​
            ​
            ​
            —
            ​
            ​
            ​
            ​
            ​
            574
            ​
            ​
            ​
            ​
            ​
            10,951
            ​
            ​
            ​
            ​
            ​
            —
            ​
            ​
            ​
            ​
            ​
            —
            ​
            ​
            ​
            ​
            ​
            —
            ​
            ​​
            ​
            ​
            ​
            $
            622,700
            ​
            ​
            ​
            ​
            $
            20,746
            ​
            ​
            ​
            ​
            $
            (213,067)
            ​
            ​
            ​
            ​
            $
            2,611
            ​
            ​
            ​
            ​
            $
            6,615
            ​
            ​
            ​
            ​
            $
            (65,007)
            ​
            ​
            ​
            ​
            $
            374,598
            ​
            ​
            ​
            ​
            $
            29,913
            ​
            ​
            ​
            ​
            $
            1,074
            ​
            ​
            ​
            ​
            $
            4,657
            ​
            ​ 
 (1)
 Interest, PIK and fee income presented for the year ended December 31, 2019.
  (aa)
 Under the 1940 Act, the Company generally is deemed to “control” a portfolio company if it owns more than 25% of the portfolio company’s voting securities or it has the power to exercise control over the management or policies of such portfolio company. As of December 31, 2019, the Company held investments in Lusk Operating LLC, which it is deemed to be an “affiliated person” of and deemed to “control.” The fair value as of December 31, 2019 was $0 for the Company’s senior secured loan and common equity investments in Lusk Operating, LLC. The company did not purchase, sell, accrue income or realize a gain (loss) for the Company’s senior secured loan and common equity investments in Lusk Operating, LLC for the year ended December 31, 2019.
 See notes to unaudited consolidated financial statements.
 17


TABLE OF CONTENTS ​
 
 FS Energy and Power Fund
 Notes to Unaudited Consolidated Financial Statements  (in thousands, except share and per share amounts)
 
 Note 1. Principal Business and Organization
 FS Energy and Power Fund, or the Company, was formed as a Delaware statutory trust under the Delaware Statutory Trust Act on September 16, 2010 and formally commenced investment operations on July 18, 2011. The Company is an externally managed, non-diversified, closed-end management investment company that has elected to be regulated as a business development company, or BDC, under the Investment Company Act of 1940, as amended, or the 1940 Act. In addition, the Company has elected to be treated for U.S. federal income tax purposes, and intends to qualify annually, as a regulated investment company, or RIC, as defined under Subchapter M of the Internal Revenue Code of 1986, as amended, or the Code. As of March 31, 2020, the Company had various wholly-owned financing subsidiaries, including special-purpose financing subsidiaries and subsidiaries through which it holds or expects to hold interests in certain portfolio companies. The unaudited consolidated financial statements include both the Company’s accounts and the accounts of its wholly-owned subsidiaries as of March 31, 2020. All significant intercompany transactions have been eliminated in consolidation. Certain of the Company’s consolidated subsidiaries are subject to U.S. federal and state income taxes.
 The Company’s investment objective is to generate current income and long-term capital appreciation by investing primarily in privately-held U.S. companies in the energy and power industry. The Company’s investment policy is to invest, under normal circumstances, at least 80% of its total assets in securities of energy and power related, or Energy, companies. The Company considers Energy companies to be those companies that engage in the exploration, development, production, gathering, transportation, processing, storage, refining, distribution, mining, generation or marketing of natural gas, natural gas liquids, crude oil, refined products, coal or power, including those companies that provide equipment or services to companies engaged in any of the foregoing.
 The Company is managed by FS/EIG Advisor, LLC, or FS/EIG Advisor, pursuant to an investment advisory and administrative services agreement, dated as of April 9, 2018, or the FS/EIG investment advisory agreement. FS/EIG Advisor oversees the management of the Company’s operations and is responsible for making investment decisions with respect to the Company’s portfolio. GSO Capital Partners LP, or GSO, resigned as the Company’s investment sub-adviser and terminated the investment sub-advisory agreement, dated April 28, 2011 that FS Investment Advisor, LLC, or FS Advisor, had entered into with GSO, effective April 9, 2018. The FS/EIG investment advisory agreement replaced the investment advisory and administrative services agreement, dated April 28, 2011, as amended by the first amendment to the investment advisory and administrative services agreement, dated August 10, 2012, by and between the Company and FS Advisor.
 Note 2. Summary of Significant Accounting Policies
 Basis of Presentation: The accompanying unaudited consolidated financial statements of the Company have been prepared in accordance with accounting principles generally accepted in the United States of America, or GAAP, for interim financial information and with the instructions for Form 10-Q and Article 10 of Regulation S-X. Accordingly, they do not include all of the information and footnotes required by GAAP for complete financial statements. In the opinion of management, all adjustments (consisting of normal recurring accruals) considered necessary for a fair presentation have been included. For a more complete discussion of significant accounting policies and certain other information, the Company’s interim unaudited consolidated financial statements should be read in conjunction with its audited consolidated financial statements as of and for the year ended December 31, 2019 included in the Company’s annual report on Form 10-K. Operating results for the three months ended March 31, 2020 are not necessarily indicative of the results that may be expected for the year ending December 31, 2020. The December 31, 2019 consolidated balance sheet and consolidated schedule of investments are derived from the Company’s audited consolidated financial statements as of and for the year ended December 31, 2019. The Company is considered an investment company under GAAP and follows the accounting and reporting
 
 18


TABLE OF CONTENTS
 
 FS Energy and Power Fund
 Notes to Unaudited Consolidated Financial Statements (Continued)  (in thousands, except share and per share amounts)
 
 Note 2. Summary of Significant Accounting Policies (Continued)
 guidance applicable to investment companies under Accounting Standards Codification Topic 946, Financial Services—Investment Companies. The Company has evaluated the impact of subsequent events through the date the unaudited consolidated financial statements were issued and filed with the Securities and Exchange Commission, or the SEC.
 Use of Estimates: The preparation of the unaudited consolidated financial statements in conformity with GAAP requires management to make estimates and assumptions that affect the reported amounts of assets and liabilities, and disclosure of contingent assets and liabilities at the date of the financial statements and the reported amounts of revenues and expenses during the reporting period. Actual results could differ from those estimates. Many of the amounts have been rounded, and all amounts are in thousands, except share and per share amounts.
 Capital Gains Incentive Fee: Pursuant to the terms of the FS/EIG investment advisory agreement, the incentive fee on capital gains is determined and payable in arrears as of the end of each calendar year (or upon termination of such agreement). Such fee equals 20.0% of the Company’s “incentive fee capital gains,” which are the Company’s realized capital gains on a cumulative basis from inception, calculated as of the end of the applicable period, computed net of all realized capital losses and unrealized capital depreciation on a cumulative basis, less the aggregate amount of any previously paid incentive fees on capital gains. The Company will accrue for the incentive fee on capital gains, which, if earned, will be paid annually. The Company will accrue the incentive fee on capital gains based on net realized and unrealized gains; however, the fee payable to FS/EIG Advisor will be based on realized gains and no such fee will be payable with respect to unrealized gains unless and until such gains are actually realized.
 Subordinated Income Incentive Fee: Pursuant to the terms of the FS/EIG investment advisory agreement, FS/EIG Advisor may also be entitled to receive a subordinated incentive fee on income. The subordinated incentive fee on income under the FS/EIG investment advisory agreement is calculated and payable quarterly in arrears and equals 20.0% of the Company’s “pre-incentive fee net investment income” for the immediately preceding quarter subject to a hurdle rate, expressed as a rate of return on adjusted capital, equal to 1.625% per quarter, or an annualized hurdle rate of 6.5%. As a result, FS/EIG Advisor will not earn this incentive fee for any quarter until the Company’s pre-incentive fee net investment income for such quarter exceeds the hurdle rate of 1.625%. For purposes of this fee, “adjusted capital” means cumulative gross proceeds generated from sales of the Company’s common shares (including proceeds from its distribution reinvestment plan) reduced for distributions from non-liquidating dispositions of the Company’s investments paid to shareholders and amounts paid for share repurchases pursuant to the Company’s share repurchase program. Once the Company’s pre-incentive fee net investment income in any quarter exceeds the hurdle rate, FS/EIG Advisor will be entitled to a “catch-up” fee equal to the amount of the Company’s pre-incentive fee net investment income in excess of the hurdle rate, until the Company’s pre-incentive fee net investment income for such quarter equals 2.031%, or 8.125% annually, of adjusted capital. This “catch-up” feature will allow FS/EIG Advisor to recoup the fees foregone as a result of the existence of the hurdle rate. Thereafter, FS/EIG Advisor will be entitled to receive 20.0% of the Company’s pre-incentive fee net investment income.
 Reclassifications: Certain amounts in the unaudited consolidated financial statements for the three months ended March 31, 2019 may have been reclassified to conform to the classifications used to prepare the unaudited consolidated financial statements for the three months ended March 31, 2020.
 Revenue Recognition: Security transactions are accounted for on the trade date. The Company records interest income on an accrual basis to the extent that it expects to collect such amounts. The Company records dividend income on the ex-dividend date. Distributions received from limited liability company, or LLC, and limited partnership, or LP, investments are evaluated to determine if the distribution should be recorded as dividend income or a return of capital. The Company does not accrue as a receivable interest or dividends
 
 19


TABLE OF CONTENTS
 
 FS Energy and Power Fund
 Notes to Unaudited Consolidated Financial Statements (Continued)  (in thousands, except share and per share amounts)
 
 Note 2. Summary of Significant Accounting Policies (Continued)
 on loans and securities if it has reason to doubt its ability to collect such income. The Company’s policy is to place investments on non-accrual status when there is reasonable doubt that interest income will be collected. The Company considers many factors relevant to an investment when placing it on or removing it from non-accrual status including, but not limited to, the delinquency status of the investment, economic and business conditions, the overall financial condition of the underlying investment, the value of the underlying collateral, bankruptcy status, if any, and any other facts or circumstances relevant to the investment. If there is reasonable doubt that the Company will receive any previously accrued interest, then the interest income will be written-off. Payments received on non-accrual investments may be recognized as income or applied to principal depending upon the collectability of the remaining principal and interest. Non-accrual investments may be restored to accrual status when principal and interest become current and are likely to remain current based on the Company’s judgment.
 Loan origination fees, original issue discount and market discount are capitalized and the Company amortizes such amounts as interest income over the respective term of the loan or security. Upon the prepayment of a loan or security, any unamortized loan origination fees and original issue discount are recorded as interest income. Structuring and other non-recurring upfront fees are recorded as fee income when earned. For the three months ended March 31, 2020 and 2019, the Company recognized $83 and $75, respectively, in structuring or other upfront fee revenue. The Company records prepayment premiums on loans and securities as fee income when it earns such amounts.
 Note 3. Share Transactions
 Below is a summary of transactions with respect to the Company’s common shares during the three months ended March 31, 2020 and 2019:
 ​
            ​
            ​
            Three Months Ended March 31,
            ​​
            ​
            ​
            2020
            ​
            ​
            2019
            ​​
            ​
            ​
            Shares
            ​
            ​
            Amount
            ​
            ​
            Shares
            ​
            ​
            Amount
            ​Reinvestment of Distributions
            ​
            ​
            ​
            ​
            3,156,043(1)
            ​
            ​
            ​
            ​
            $
            15,429
            ​
            ​
            ​
            ​
            ​
            4,394,767
            ​
            ​
            ​
            ​
            $
            26,953
            ​
            ​Share Repurchase Program
            ​
            ​
            ​
            ​
            (4,877,069)
            ​
            ​
            ​
            ​
            ​
            (26,823)
            ​
            ​
            ​
            ​
            ​
            (4,991,838)
            ​
            ​
            ​
            ​
            ​
            (30,450)
            ​
            ​Net Proceeds from Share Transactions
            ​
            ​
            ​
            ​
            (1,721,026)
            ​
            ​
            ​
            ​
            $
            (11,394)
            ​
            ​
            ​
            ​
            ​
            (597,071)
            ​
            ​
            ​
            ​
            $
            (3,497)
            ​
            ​ 
 (1)
 The Company issued these shares pursuant to its distribution reinvestment plan at $3.70 per share on March 31, 2020. Following the final determination of the Company’s net asset value for the quarter ended March 31, 2020, the Company is currently reprocessing the shares issued pursuant to its distribution reinvestment plan at $3.65 per share, which reflects a price that is within 2.5% of the net asset value per share as of March 31, 2020.
  On February 25, 2020, the Company received exemptive relief from the SEC permitting it to offer multiple classes of common shares. While the Company has no present intention to recommence a public offering of its common shares, the Company could do so in the future.
 Share Repurchase Program
 In light of difficult market conditions and in an effort to preserve liquidity in the Company, the Company’s board of trustees determined to suspend for an indefinite period of time the Company’s share repurchase program and will reassess the Company’s ability to recommence such program in future periods. The Company’s board of trustees determined to terminate the Company’s previously announced quarterly tender offer pursuant to its share repurchase program, or Tender Offer, that it made pursuant to the Tender
 
 20


TABLE OF CONTENTS
 
 FS Energy and Power Fund
 Notes to Unaudited Consolidated Financial Statements (Continued)  (in thousands, except share and per share amounts)
 
 Note 3. Share Transactions (Continued)
 Offer Statement on Schedule TO originally filed with the SEC on February 24, 2020. As a result of this termination, no common shares were purchased in the Tender Offer and all common shares previously tendered and not withdrawn were promptly returned to tendering holders.
 Prior to its suspension, the Company intended to conduct quarterly tender offers pursuant to its share repurchase program. The Company’s board of trustees will consider the following factors, among others, in making its determination regarding whether to cause the Company to offer to repurchase common shares and under what terms:
 •
 the effect of such repurchases on the Company’s qualification as a RIC (including the consequences of any necessary asset sales);
  •
 the liquidity of the Company’s assets (including fees and costs associated with disposing of assets);
  •
 the Company’s investment plans and working capital requirements;
  •
 the relative economies of scale with respect to the Company’s size;
  •
 the Company’s history in repurchasing common shares or portions thereof; and
  •
 the condition of the securities markets.
  Historically, the Company limited the number of common shares to be repurchased during any calendar year to the lesser of (i) the number of common shares the Company can repurchase with the proceeds it receives from the issuance of common shares under the Company’s distribution reinvestment plan and (ii) 10% of the weighted average number of common shares outstanding in the prior calendar year, or 2.5% in each calendar quarter. On May 5, 2017, the board of trustees of the Company further amended the share repurchase program. As amended, the Company will limit the maximum number of common shares to be repurchased for any repurchase offer to the greater of (A) the number of common shares that the Company can repurchase with the proceeds it has received from the sale of common shares under its distribution reinvestment plan during the twelve-month period ending on the date the applicable repurchase offer expires (less the amount of proceeds used to repurchase common shares on each previous repurchase date for repurchase offers conducted during such twelve-month period) (this limitation is referred to as the twelve-month repurchase limitation) and (B) the number of common shares that the Company can repurchase with the proceeds the Company receives from the sale of common shares under its distribution reinvestment plan during the three-month period ending on the date the applicable repurchase offer expires (this limitation is referred to as the three-month repurchase limitation). In addition to this limitation, the maximum number of common shares to be repurchased for any repurchase offer will also be limited to 10% of the weighted average number of common shares outstanding in the prior calendar year, or 2.5% in each calendar quarter. As a result, the maximum number of common shares to be repurchased for any repurchase offer will not exceed the lesser of (i) 10% of the weighted average number of common shares outstanding in the prior calendar year, or 2.5% in each calendar quarter, and (ii) whichever is greater of the twelve-month repurchase limitation described in clause (A) above and the three-month repurchase limitation described in clause (B) above.
 If the Company recommences its share repurchase program, the Company intends to offer to repurchase common shares at a price equal to the price at which common shares are issued pursuant to the Company’s distribution reinvestment plan on the distribution date coinciding with the applicable share repurchase date. The price at which common shares are issued under the Company’s distribution reinvestment plan is determined by the Company’s board of trustees or a committee thereof, in its sole discretion, and will be (i) not less than the net asset value per common share as determined in good faith by the Company’s board of trustees or a committee thereof, in its sole discretion, immediately prior to the payment date of the
 
 21


TABLE OF CONTENTS
 
 FS Energy and Power Fund
 Notes to Unaudited Consolidated Financial Statements (Continued)  (in thousands, except share and per share amounts)
 
 Note 3. Share Transactions (Continued)
 distribution and (ii) not more than 2.5% greater than the net asset value per common share as of such date. The Company’s board of trustees may amend, suspend or terminate the share repurchase program at any time, upon 30 days’ notice.
 The following table provides information concerning the Company’s repurchases of common shares pursuant to its share repurchase program during the three months ended March 31, 2020 and 2019:
 For the Three Months Ended
            ​
            ​
            Repurchase Date
            ​
            ​
            Shares
                Repurchased
            ​
            ​
            Percentage
                of Shares
                Tendered
                That Were
                Repurchased
            ​
            ​
            Percentage of
                Outstanding Shares
                Repurchased as of
                the Repurchase Date
            ​
            ​
            Repurchase
                Price
                Per Share
            ​
            ​
            Aggregate
                Consideration
                for Repurchased
                Shares
            ​Fiscal 2019
            ​
            ​
            ​
            ​
            ​
            ​
            ​
            ​
            ​
            ​
            ​
            ​
            ​
            ​
            ​
            ​
            ​
            ​
            ​
            ​
            ​
            ​
            ​
            ​
            ​
            ​
            ​
            ​
            ​
            ​
            ​
            ​
            ​
            ​December 31, 2018
            ​
            ​
            January 2, 2019
            ​
            ​
            ​
            ​
            4,568,195
            ​
            ​
            ​
            ​
            ​
            16%
            ​
            ​
            ​
            ​
            ​
            1.04%
            ​
            ​
            ​
            ​
            $
            6.10
            ​
            ​
            ​
            ​
            $
            27,866
            ​
            ​Fiscal 2020
            ​
            ​
            ​
            ​
            ​
            ​
            ​
            ​
            ​
            ​
            ​
            ​
            ​
            ​
            ​
            ​
            ​
            ​
            ​
            ​
            ​
            ​
            ​
            ​
            ​
            ​
            ​
            ​
            ​
            ​
            ​
            ​
            ​
            ​December 31, 2019
            ​
            ​
            January 8, 2020
            ​
            ​
            ​
            ​
            4,354,073
            ​
            ​
            ​
            ​
            ​
            9%
            ​
            ​
            ​
            ​
            ​
            0.99%
            ​
            ​
            ​
            ​
            $
            5.50
            ​
            ​
            ​
            ​
            $
            23,947
            ​
            ​ In order to minimize the expense of supporting small accounts and provide additional liquidity to shareholders of the Company holding small accounts after completion of the regular quarterly share repurchase offer, the Company reserves the right to repurchase the shares of and liquidate any investor’s account if the balance of such account is less than the Company’s $5,000 minimum initial investment, unless the account balance has fallen below the minimum solely as a result of a decline in the Company’s net asset value per share. The Company will provide or will cause to be provided 30 days’ prior written notice to potentially affected investors, which notice may be included in the regular quarterly repurchase offer materials, of any such repurchase. Any such repurchases will be made at the Company’s most recent price at which the Company’s shares were issued pursuant to its distribution reinvestment plan. The Company conducted the first such repurchase and de minimis account liquidation after the Company’s second quarter 2018 share repurchase offer.
 The following table summarizes the common shares repurchased by the Company relating to its de minimis account liquidations during the three months ended March 31, 2020 and 2019:
 For the Three Months Ended
            ​
            ​
            Repurchase Date
            ​
            ​
            Shares
                Repurchased
            ​
            ​
            Percentage of
                Outstanding Shares
                Repurchased as of
                the Repurchase Date
            ​
            ​
            Repurchase
                Price
                Per Share
            ​
            ​
            Aggregate
                Consideration
                for Repurchased
                Shares
            ​Fiscal 2019
            ​
            ​
            ​
            ​
            ​
            ​
            ​
            ​
            ​
            ​
            ​
            ​
            ​
            ​
            ​
            ​
            ​
            ​
            ​
            ​
            ​
            ​
            ​
            ​
            ​
            ​
            ​
            ​December 31, 2018
            ​
            ​
            January 16, 2019
            ​
            ​
            ​
            ​
            423,643
            ​
            ​
            ​
            ​
            ​
            0.10%
            ​
            ​
            ​
            ​
            $
            6.10
            ​
            ​
            ​
            ​
            $
            2,584
            ​
            ​Fiscal 2020
            ​
            ​
            ​
            ​
            ​
            ​
            ​
            ​
            ​
            ​
            ​
            ​
            ​
            ​
            ​
            ​
            ​
            ​
            ​
            ​
            ​
            ​
            ​
            ​
            ​
            ​
            ​
            ​December 31, 2019
            ​
            ​
            January 17, 2020
            ​
            ​
            ​
            ​
            522,996
            ​
            ​
            ​
            ​
            ​
            0.12%
            ​
            ​
            ​
            ​
            $
            5.50
            ​
            ​
            ​
            ​
            $
            2,876
            ​
            ​ Note 4. Related Party Transactions
 Compensation of the Investment Adviser
 Pursuant to the FS/EIG investment advisory agreement, FS/EIG Advisor is entitled to an annual base management fee based on the average weekly value of the Company’s gross assets (gross assets equals total assets as set forth on the Company’s consolidated balance sheets) during the most recently completed calendar quarter and an incentive fee based on the Company’s performance. The base management fee is payable quarterly in arrears, and is calculated at an annual rate of 1.75% of the average weekly value of the Company’s gross assets. Pursuant to a letter dated May 13, 2020, FS/EIG Advisor has elected to defer the payment of
 
 22


TABLE OF CONTENTS
 
 FS Energy and Power Fund
 Notes to Unaudited Consolidated Financial Statements (Continued)  (in thousands, except share and per share amounts)
 
 Note 4. Related Party Transactions (Continued)
 74.9% of the base management fee to which it is entitled for the investment advisory services provided during the quarterly period ended March 31, 2020 and thereafter until FS/EIG Advisor notifies the Company that it no longer intends to defer payments. FS/EIG Advisor agrees that it will take the deferred payment for any quarter upon the earlier of (1) the date provided by FS/EIG Advisor in a written notice to the Company and (2) the end of the third full calendar quarter following the quarter in which the provision of services to which such deferred payment relates. The deferred payment for any quarter will be deferred without interest and may be taken in such other quarter, in whole or in part, as FS/EIG Advisor shall determine. See Note 2 for a discussion of the capital gains and subordinated income incentive fees that FS/ EIG Advisor may be entitled to under the FS/EIG investment advisory agreement.
 FS/EIG Advisor may receive structuring or other upfront fees from portfolio companies in which FS/ EIG Advisor has caused the Company to invest. FS/EIG Advisor has agreed to offset the amount of any structuring or other upfront fees received by FS/EIG Advisor against the management fees payable by the Company under the FS/EIG investment advisory agreement. During the three months ended March 31, 2020 and 2019, $450 and $200, respectively, of structuring or other upfront fees received by FS/EIG Advisor were offset against management fees.
 Pursuant to the FS/EIG investment advisory agreement, FS/EIG Advisor oversees the Company’s day-to-day operations, including the provision of general ledger accounting, fund accounting, legal services, investor relations, certain government and regulatory affairs activities and other administrative services. FS/ EIG Advisor also performs, or oversees the performance of, the Company’s corporate operations and required administrative services, which includes being responsible for the financial records that the Company is required to maintain and preparing reports for the Company’s shareholders and reports filed with the Securities and Exchange Commission, or SEC.
 The Company reimburses FS/EIG Advisor for expenses necessary to perform services related to the Company’s administration and operations, including FS/EIG Advisor’s allocable portion of the compensation and/or related expenses of certain personnel of FS Investments and EIG providing administrative services to the Company on behalf of FS/EIG Advisor, and for transactional expenses for prospective investments, such as fees and expenses associated with performing due diligence reviews of investments that do not close, often referred to as “broken deal” costs. The Company reimburses FS/EIG Advisor no less than quarterly for expenses necessary to perform services related to the Company’s administration and operations. The amount of this reimbursement is set at the lesser of (1) FS/EIG Advisor’s actual costs incurred in providing such services and (2) the amount that the Company estimates it would be required to pay alternative service providers for comparable services in the same geographic location. FS/EIG Advisor allocates the cost of such services to the Company based on factors such as time allocations and other reasonable metrics. The Company’s board of trustees reviews the methodology employed in determining how the expenses are allocated to the Company and assesses the reasonableness of such reimbursements for expenses allocated to the Company based on the breadth, depth and quality of such services as compared to the estimated cost to the Company of obtaining similar services from third-party providers known to be available. In addition, the Company’s board of trustees considers whether any single third-party service provider would be capable of providing all such services at comparable cost and quality. Finally, the Company’s board of trustees, among other things, compares the total amount paid to FS/EIG Advisor for such services as a percentage of the Company’s net assets to the same ratio as reported by other comparable BDCs. The Company does not reimburse FS/EIG Advisor for any services for which it receives a separate fee, or for rent, depreciation, utilities, capital equipment or other administrative items allocated to a controlling person of FS/ EIG Advisor.
 
 23


TABLE OF CONTENTS
 
 FS Energy and Power Fund
 Notes to Unaudited Consolidated Financial Statements (Continued)  (in thousands, except share and per share amounts)
 
 Note 4. Related Party Transactions (Continued)
 The following table describes the fees and expenses accrued under the FS/EIG investment advisory agreement during the three months ended March 31, 2020 and 2019:
 ​
            ​
            ​
            ​
            ​
            ​
            ​
            ​
            ​
            Three Months Ended
                March 31,
            ​Related Party
            ​
            ​
            Source Agreement
            ​
            ​
            Description
            ​
            ​
            2020
            ​
            ​
            2019
            ​FS/EIG Advisor
            ​
            ​
            FS/EIG investment advisory
              agreement
            ​
            ​
            Base Management Fee(1)
            ​
            ​
            ​
            $
            15,399
            ​
            ​
            ​
            ​
            $
            16,848
            ​
            ​FS/EIG Advisor
            ​
            ​
            FS/EIG investment advisory
              agreement
            ​
            ​
            Administrative Services
              Expenses(2)
            ​
            ​
            ​
            $
            1,058
            ​
            ​
            ​
            ​
            $
            793
            ​
            ​ 
 (1)
 During the three months ended March 31, 2020 and 2019, $14,022 and $14,767, respectively, in base management fees were paid to FS/EIG Advisor. The base management fee amount shown in the table above for the three months ended March 31, 2020 and 2019 is shown net of $450 and $200, respectively, in structuring or other upfront fees received by FS/EIG Advisor and offset against base management fees. As of March 31, 2020, $16,959 in base management fees were payable to FS/EIG Advisor.
  (2)
 During the three months ended March 31, 2020 and 2019, $650 and $716, respectively, of the accrued administrative services expenses related to the allocation of costs of administrative personnel for services rendered to the Company by FS/EIG Advisor and the remainder related to other reimbursable expenses. The Company paid $554 and $878 in administrative services expenses to FS/EIG Advisor, or its affiliates, during the three months ended March 31, 2020 and 2019, respectively.
  Potential Conflicts of Interest
 The members of the senior management and investment teams of FS/EIG Advisor serve or may serve as officers, directors or principals of entities that operate in the same or a related line of business as the Company does, or of investment vehicles managed by the same personnel. In serving in these multiple and other capacities, they may have obligations to other clients or investors in those entities, the fulfillment of which may not be in the Company’s best interests or in the best interest of the Company’s shareholders. The Company’s investment objectives may overlap with the investment objectives of such investment funds, accounts or other investment vehicles. For example, the Company may rely on FS/EIG Advisor to manage the Company’s day-to-day activities and to implement its investment strategy. FS/EIG Advisor, personnel of FS/EIG Advisor, and certain of their respective affiliates are presently, and plan in the future to continue to be, involved with activities which are unrelated to the Company. As a result of these activities, FS/EIG Advisor, its personnel and certain of its affiliates will have conflicts of interest in allocating their time between the Company and other activities in which they are or may become involved, including the management of other entities affiliated with FS Investments or EIG. FS/EIG Advisor and its employees will devote only as much of its or their time to the Company’s business as FS/EIG Advisor and its employees, in their judgment, determine is reasonably required, which may be substantially less than their full time.
 Exemptive Relief
 As a BDC, the Company is subject to certain regulatory restrictions in making its investments. For example, BDCs generally are not permitted to co-invest with certain affiliated entities in transactions originated by the BDC or its affiliates in the absence of an exemptive order from the SEC. However, BDCs are permitted to, and may, simultaneously co-invest in transactions where price is the only negotiated term. In an order dated June 4, 2013, or the Order, the SEC granted exemptive relief permitting the Company, subject to the satisfaction of certain conditions, to co-invest in certain privately negotiated investment transactions with certain affiliates of FS Advisor, including FS KKR Capital Corp., FS KKR Capital Corp. II, or collectively the Company’s co-investment affiliates. Effective April 9, 2018, or the JV Effective Date, and in connection with the transition of advisory services to a joint advisory relationship with EIG, the Company’s board of trustees authorized and directed that the Company (i) withdraw from the Order,
 
 24


TABLE OF CONTENTS
 
 FS Energy and Power Fund
 Notes to Unaudited Consolidated Financial Statements (Continued)  (in thousands, except share and per share amounts)
 
 Note 4. Related Party Transactions (Continued)
 except with respect to any transaction in which the Company participated in reliance on the Order prior to the JV Effective Date, and (ii) rely on an exemptive relief order dated April 10, 2018, granted to EIG and its affiliates which permits the Company to participate in co-investment transactions with certain other EIG advised funds, or the EIG Order.
 Expense Reimbursement
 Pursuant to an expense support and conditional reimbursement agreement, amended and restated as of May 16, 2013, or, the expense reimbursement agreement, FS Investments agreed to reimburse the Company for expenses in an amount that is sufficient to ensure that no portion of the Company’s distributions to shareholders will be paid from its offering proceeds or borrowings.
 Under the expense reimbursement agreement, FS Investments agreed to reimburse the Company quarterly for expenses in an amount equal to the difference between the Company’s cumulative distributions paid to its shareholders in each quarter, less the sum of the Company’s net investment company taxable income, net capital gains and dividends and other distributions paid to the Company on account of preferred and common equity investments in portfolio companies (to the extent such amounts are not included in net investment company taxable income or net capital gains) in each quarter.
 Pursuant to the expense reimbursement agreement, the Company has a conditional obligation to reimburse FS Investments for any amounts funded by FS Investments under such agreement if (and only to the extent that), during any fiscal quarter occurring within three years of the date on which FS Investments funded such amount, the sum of the Company’s net investment company taxable income, net capital gains and the amount of any dividends and other distributions paid to the Company on account of preferred and common equity investments in portfolio companies (to the extent not included in net investment company taxable income or net capital gains) exceeds the distributions paid by the Company to its shareholders; provided, however, that (i) the Company will only reimburse FS Investments for expense support payments made by FS Investments with respect to any calendar quarter beginning on or after July 1, 2013 to the extent that the payment of such reimbursement (together with any other reimbursement paid during such fiscal year) does not cause “other operating expenses” (as defined below) (on an annualized basis and net of any expense support payments received by the Company during such fiscal year) to exceed the lesser of (A) 1.75% of the Company’s average net assets attributable to its common shares for the fiscal year-to-date period after taking such payments into account and (B) the percentage of the Company’s average net assets attributable to its common shares represented by “other operating expenses” during the fiscal year in which such expense support payment from FS Investments was made (provided, however, that this clause (B) shall not apply to any reimbursement payment which relates to an expense support payment from FS Investments made during the same fiscal year) and (ii) the Company will not reimburse FS Investments for expense support payments made by FS Investments if the aggregate amount of distributions per share declared by the Company in such calendar quarter is less than the aggregate amount of distributions per share declared by the Company in the calendar quarter in which FS Investments made the expense support payment to which such reimbursement relates. The Company is not obligated to pay interest on the payments it receives from FS Investments. “Other operating expenses” means the Company’s total “operating expenses” (as defined below), excluding base management fees, incentive fees, organization and offering expenses, financing fees and costs, interest expense, brokerage commissions and extraordinary expenses. “Operating expenses” means all operating costs and expenses incurred, as determined in accordance with GAAP for investment companies. The expense reimbursement agreement was terminated on the JV Effective Date. The Company’s conditional obligation to reimburse FS Investments pursuant to the terms of the expense reimbursement agreement survived the termination of the agreement. As of the JV Effective Date, the Company entered into an expense support and conditional reimbursement agreement with FS/EIG Advisor, or the FS/EIG expense reimbursement agreement, on substantially similar terms. During the
 
 25


TABLE OF CONTENTS
 
 FS Energy and Power Fund
 Notes to Unaudited Consolidated Financial Statements (Continued)  (in thousands, except share and per share amounts)
 
 Note 4. Related Party Transactions (Continued)
 three months ended March 31, 2020, the Company did not pay any amounts in expense recoupments to FS Investments. As of March 31, 2020, $12,742 of reimbursements may become subject to repayment by the Company to FS Investments in the future.
 The following table reflects the expense reimbursement payments from FS Investments to the Company as of March 31, 2020 that may become subject to repayment by the Company to FS Investments:
 For the Three Months Ended
            ​
            ​
            Amount of
                Expense
                Reimbursement
                Payment
            ​
            ​
            Annualized “Other
                Operating Expenses” Ratio
                as of the Date of Expense
                Reimbursement
            ​
            ​
            Annualized Rate
                of Distributions
                Per Share(1)
            ​
            ​
            Reimbursement
                Eligibility
                Expiration
            ​September 30, 2017
            ​
            ​
            ​
            $
            7,095
            ​
            ​
            ​
            ​
            ​
            0.36%
            ​
            ​
            ​
            ​
            ​
            9.91%
            ​
            ​
            ​
            September 30, 2020
            ​December 31, 2017
            ​
            ​
            ​
            ​
            5,647
            ​
            ​
            ​
            ​
            ​
            0.36%
            ​
            ​
            ​
            ​
            ​
            10.57%
            ​
            ​
            ​
            December 31, 2020
            ​Total
            ​
            ​
            ​
            $
            12,742
            ​
            ​
            ​
            ​
            ​
            ​
            ​
            ​
            ​
            ​
            ​
            ​
            ​
            ​
            ​
            ​
            ​ 
 (1)
 The annualized rate of distributions per share is expressed as a percentage equal to the projected annualized distribution amount as of the end of the applicable period (which is calculated by annualizing the regular monthly cash distribution per share as of such date without compounding), divided by the Company’s distribution reinvestment price per share as of such date.
  Note 5. Distributions
 The following table reflects the cash distributions per share that the Company declared and paid on its common shares during the three months ended March 31, 2020 and 2019:
 ​
            ​
            ​
            Distribution
            ​For the Three Months Ended
            ​
            ​
            Per Share
            ​
            ​
            Amount
            ​Fiscal 2019
            ​
            ​
            ​
            ​
            ​
            ​
            ​
            ​
            ​
            ​
            ​
            ​
            ​March 31, 2019
            ​
            ​
            ​
            $
            0.12500
            ​
            ​
            ​
            ​
            $
            54,616
            ​
            ​Fiscal 2020
            ​
            ​
            ​
            ​
            ​
            ​
            ​
            ​
            ​
            ​
            ​
            ​
            ​March 31, 2020
            ​
            ​
            ​
            $
            0.08333
            ​
            ​
            ​
            ​
            $
            36,207
            ​
            ​ The Company’s board of trustees has not declared regular cash distributions to shareholders for any period after March 31, 2020, and FS/EIG Advisor and the Company’s board of trustees expect that future cash distributions to shareholders will be suspended until such time that the Company’s board of trustees and FS/EIG Advisor believe that market conditions and the financial condition of the Company support the resumption of such distributions. There can be no assurance that the Company will be able to pay distributions in the future. The timing and amount of any future distributions to shareholders are subject to applicable legal restrictions and the sole discretion of the Company’s board of trustees.
 The Company has adopted an “opt in” distribution reinvestment plan for its shareholders. As a result, if the Company makes a cash distribution, its shareholders will receive distributions in cash unless they specifically “opt in” to the distribution reinvestment plan so as to have their cash distributions reinvested in additional common shares. However, certain state authorities or regulators may impose restrictions from time to time that may prevent or limit a shareholder’s ability to participate in the distribution reinvestment plan.
 On October 13, 2016, the Company further amended and restated its distribution reinvestment plan, or the amended distribution reinvestment plan, which first applied to the reinvestment of cash distributions
 
 26


TABLE OF CONTENTS
 
 FS Energy and Power Fund
 Notes to Unaudited Consolidated Financial Statements (Continued)  (in thousands, except share and per share amounts)
 
 Note 5. Distributions (Continued)
 paid on or after November 30, 2016. Under the original plan, cash distributions to participating shareholders were reinvested in additional common shares at a purchase price equal to 90% of the public offering price per share in effect as of the date of issuance. Under the amended distribution reinvestment plan, cash distributions to participating shareholders will be reinvested in additional common shares at a purchase price determined by the Company’s board of trustees, or a committee thereof, in its sole discretion, that is (i) not less than the net asset value per common share as determined in good faith by the Company’s board of trustees or a committee thereof, in its sole discretion, immediately prior to the payment of the distribution and (ii) not more than 2.5% greater than the net asset value per common share as of such date. Any distributions reinvested under the plan will remain taxable to a U.S. shareholder.
 The Company may fund its cash distributions to shareholders from any sources of funds legally available to it, including proceeds from the sale of the Company’s common shares, borrowings, net investment income from operations, capital gains proceeds from the sale of assets, non-capital gains proceeds from the sale of assets, dividends or other distributions paid to the Company on account of preferred and common equity investments in portfolio companies and expense reimbursements from FS Investments. The Company has not established limits on the amount of funds it may use from available sources to make distributions.
 No portion of the distributions paid during the three months ended March 31, 2020 and 2019 were funded through the reimbursement of operating expenses by FS Investments, EIG or FS/EIG Advisor, as applicable. Any distributions funded through expense reimbursements or the offset or waiver of advisory fees are not based on the Company’s investment performance, and can only be sustained if the Company achieves positive investment performance in future periods and/or FS/EIG Advisor continues to offset or waive such fees. The Company’s future repayments of amounts reimbursed or offset by FS Investments or its affiliates will reduce the distributions that shareholders would otherwise receive in the future. During the three months ended March 31, 2020 and 2019, the Company did not repay any amounts to FS Investments or its affiliates for expenses previously reimbursed, offset or waived. There can be no assurance that the Company will continue to achieve the performance necessary to sustain its distributions or that the Company will be able to pay distributions at a specific rate or at all. FS Investments and FS/EIG Advisor have no obligation to offset or waive advisory fees or otherwise reimburse expenses in future periods.
 The following table reflects the sources of the cash distributions on a tax basis that the Company paid on its common shares during the three months ended March 31, 2020 and 2019:
 ​
            ​
            ​
            Three Months Ended March 31,
            ​​
            ​
            ​
            2020
            ​
            ​
            2019
            ​Source of Distribution
            ​
            ​
            Distribution
                Amount
            ​
            ​
            Percentage
            ​
            ​
            Distribution
                Amount
            ​
            ​
            Percentage
            ​Net investment income(1)
            ​
            ​
            ​
            $
            36,207
            ​
            ​
            ​
            ​
            ​
            100%
            ​
            ​
            ​
            ​
            $
            54,616
            ​
            ​
            ​
            ​
            ​
            100%
            ​
            ​Short-term capital gains proceeds from the sale of assets
            ​
            ​
            ​
            ​
            —
            ​
            ​
            ​
            ​
            ​
            —
            ​
            ​
            ​
            ​
            ​
            —
            ​
            ​
            ​
            ​
            ​
            —
            ​
            ​Long-term capital gains proceeds from the sale of assets
            ​
            ​
            ​
            ​
            —
            ​
            ​
            ​
            ​
            ​
            —
            ​
            ​
            ​
            ​
            ​
            —
            ​
            ​
            ​
            ​
            ​
            —
            ​
            ​Return of capital
            ​
            ​
            ​
            ​
            —
            ​
            ​
            ​
            ​
            ​
            —
            ​
            ​
            ​
            ​
            ​
            —
            ​
            ​
            ​
            ​
            ​
            —
            ​
            ​Total
            ​
            ​
            ​
            $
            36,207
            ​
            ​
            ​
            ​
            ​
            100%
            ​
            ​
            ​
            ​
            $
            54,616
            ​
            ​
            ​
            ​
            ​
            100%
            ​
            ​ 
 (1)
 During the three months ended March 31, 2020 and 2019, 76.8% and 91.9%, respectively, of the Company’s gross investment income was attributable to cash income earned, 9.1% and 2.6%, respectively, was attributable to paid-in-kind, or PIK, interest and 14.1% and 5.5%, respectively, was attributable to non-cash accretion of discount.
 
 27


TABLE OF CONTENTS
 
 FS Energy and Power Fund
 Notes to Unaudited Consolidated Financial Statements (Continued)  (in thousands, except share and per share amounts)
 
 Note 5. Distributions (Continued)
 The Company has in the past and may experience additional restructurings or defaults in the future. Any restructuring or default may have an impact on the level of income received by the Company.
 The determination of the tax attributes of the Company’s distributions is made annually as of the end of the Company’s fiscal year based upon the Company’s taxable income for the full year and distributions paid for the full year. Therefore, a determination made on a quarterly basis may not be representative of the actual tax attributes of the Company’s distributions for a full year. The actual tax characteristics of distributions to shareholders are reported to shareholders annually on Form 1099-DIV.
 Net capital losses may be carried forward indefinitely, and their character is retained as short-term or long-term. As of March 31, 2020, the Company had short-term and long-term capital loss carryforwards available to offset future realized capital gains of $14,741 and $569,998, respectively.
 As of March 31, 2020 and December 31, 2019, the gross unrealized appreciation on the Company’s investments, swap contracts and unrealized gain on foreign currency was $71,712 and $109,735, respectively, and the gross unrealized depreciation on the Company’s investments, swap contracts and unrealized loss on foreign currency was $1,510,374 and $790,173, respectively.
 The aggregate cost of the Company’s investments for federal income tax purposes totaled $3,979,664 and $4,169,633 as of March 31, 2020 and December 31, 2019, respectively. The aggregate net unrealized appreciation (depreciation) on a tax basis was $(1,438,662) and $(680,438) as of March 31, 2020 and December 31, 2019, respectively.
 As of March 31, 2020 and December 31, 2019, the Company had deferred tax assets of $152,470 and $135,803, respectively, resulting from net operating losses and capital losses of the Company’s wholly-owned taxable subsidiaries. As of March 31, 2020 and December 31, 2019, certain wholly-owned taxable subsidiaries anticipated that they would be unable to fully utilize their deferred tax assets, therefore the deferred tax assets were offset by valuation allowances of $152,470 and $135,803, respectively. For the three months ended March 31, 2020 and the year ended December 31, 2019, the Company did not record a provision for taxes related to its wholly-owned taxable subsidiaries.
 Note 6. Financial Instruments
 The Company may trade in financial instruments with off-balance sheet risk in the normal course of its investing activities. During the three months ended March 31, 2020 and 2019, the Company utilized swap contracts to economically hedge certain risks against natural gas and crude oil price exposure related to certain investments in the Company’s portfolio. While the use of these derivative instruments limits the downside risk of adverse price movements, their use also limits future revenues from upward price movements.
 The Company’s fixed price swaps were settled monthly based on differences between the fixed price specified in the contract and the referenced settlement price. When the referenced settlement price was less than the price specified in the contract, the Company received an amount from the counterparty based on the price difference multiplied by the volume. Similarly, when the referenced settlement price exceeded the price specified in the contract, the Company paid the counterparty an amount based on the price difference multiplied by the volume. The prices contained in these fixed price swaps are based on the NYMEX Henry Hub for natural gas and the NYMEX West Texas Intermediate, or NYMEX WTI, for oil. Gas volumes are measured in one million British thermal units, or MMBtus, and oil volumes are measured in barrels, or Bbls. As of March 31, 2020, the Company did not have any fixed price swap positions.
 In addition, the Company entered into oil basis swap positions, which settled on the pricing index to basis differential of Argus Light Louisiana Sweet Crude Oil, or Argus LLS, to NYMEX WTI. As of March 31, 2020, the Company did not have any oil basis swap positions for Argus LLS.
 
 28


TABLE OF CONTENTS
 
 FS Energy and Power Fund
 Notes to Unaudited Consolidated Financial Statements (Continued)  (in thousands, except share and per share amounts)
 
 Note 6. Financial Instruments (Continued)
 The fair value of swap contracts (which are not considered to be hedging instruments for accounting disclosure purposes) as of December 31, 2019 are as follows:
 ​
            ​
            ​
            December 31, 2019
            ​Instrument
            ​
            ​
            Asset(1)
            ​
            ​
            Liability(2)
            ​Swap Contracts – Crude Oil
            ​
            ​
            ​
            $
            6,262
            ​
            ​
            ​
            ​
            $
            280
            ​
            ​Swap Contracts – Natural Gas
            ​
            ​
            ​
            ​
            569
            ​
            ​
            ​
            ​
            ​
            —
            ​
            ​Total
            ​
            ​
            ​
            $
            6,831
            ​
            ​
            ​
            ​
            $
            280
            ​
            ​ 
 (1)
 Reflected on the Company’s consolidated balance sheets as: Unrealized appreciation on swap contracts.
  (2)
 Reflected on the Company’s consolidated balance sheets as: Unrealized depreciation on swap contracts.
  The effect of swap contracts (which are not considered to be hedging instruments for accounting disclosure purposes) on the Company’s statements of operations for the three months ended March 31, 2020 and 2019 were as follows:
 ​
            ​
            ​
            Three Months Ended March 31,
            ​​
            ​
            ​
            2020
            ​
            ​
            2019
            ​Instrument
            ​
            ​
            Realized
                Gain (Loss) on
                Derivatives
                Recognized in
                Income(1)
            ​
            ​
            Net Change in Unrealized
                Appreciation (Depreciation) on
                Derivatives Recognized in Income(2)
            ​
            ​
            Realized
                Gain (Loss) on
                Derivatives
                Recognized in
                Income(1)
            ​
            ​
            Net Change in Unrealized
                Appreciation (Depreciation) on
                Derivatives Recognized in Income(2)
            ​Swap Contracts – Crude Oil
            ​
            ​
            ​
            $
            19,313
            ​
            ​
            ​
            ​
            $
            (5,982)
            ​
            ​
            ​
            ​
            $
            1,502
            ​
            ​
            ​
            ​
            $
            (12,091)
            ​
            ​Swap Contracts – Natural Gas
            ​
            ​
            ​
            ​
            937
            ​
            ​
            ​
            ​
            ​
            (569)
            ​
            ​
            ​
            ​
            ​
            29
            ​
            ​
            ​
            ​
            ​
            (215)
            ​
            ​Total
            ​
            ​
            ​
            $
            20,250
            ​
            ​
            ​
            ​
            $
            (6,551)
            ​
            ​
            ​
            ​
            $
            1,531
            ​
            ​
            ​
            ​
            $
            (12,306)
            ​
            ​ 
 (1)
 Reflected on the Company’s consolidated statements of operations as: Net realized gain (loss) on swap contracts.
  (2)
 Reflected on the Company’s consolidated statements of operations as: Net change in unrealized appreciation (depreciation) on swap contracts.
  The following tables present the Company’s derivative assets and liabilities by counterparty, net of amounts available for offset under a master netting agreement as of December 31, 2019:
 ​
            ​
            ​
            December 31, 2019
            ​Counterparty
            ​
            ​
            Derivative Assets Subject
                to Master Netting Agreement
            ​
            ​
            Derivatives
                Available for Offset
            ​
            ​
            Net Amount of
                Derivative Assets(1)
            ​BP Energy Co.
            ​
            ​
            ​
            $
            6,551
            ​
            ​
            ​
            ​
            $
            280
            ​
            ​
            ​
            ​
            $
            6,271
            ​
            ​Macquarie Bank Ltd.
            ​
            ​
            ​
            ​
            675
            ​
            ​
            ​
            ​
            ​
            —
            ​
            ​
            ​
            ​
            ​
            675
            ​
            ​Total
            ​
            ​
            ​
            $
            7,226
            ​
            ​
            ​
            ​
            $
            280
            ​
            ​
            ​
            ​
            $
            6,946
            ​
            ​​ Counterparty
            ​
            ​
            Derivative Liabilities Subject
                to Master Netting Agreement
            ​
            ​
            Derivatives
                Available for Offset
            ​
            ​
            Net Amount of
                Derivative Liabilities(2)
            ​BP Energy Co.
            ​
            ​
            ​
            $
            280
            ​
            ​
            ​
            ​
            $
            280
            ​
            ​
            ​
            ​
            $
            —
            ​
            ​Macquarie Bank Ltd.
            ​
            ​
            ​
            ​
            —
            ​
            ​
            ​
            ​
            ​
            —
            ​
            ​
            ​
            ​
            ​
            —
            ​
            ​Total
            ​
            ​
            ​
            $
            280
            ​
            ​
            ​
            ​
            $
            280
            ​
            ​
            ​
            ​
            $
            —
            ​
            ​​
 
 29


TABLE OF CONTENTS
 
 FS Energy and Power Fund
 Notes to Unaudited Consolidated Financial Statements (Continued)  (in thousands, except share and per share amounts)
 
 Note 6. Financial Instruments (Continued)
 
 (1)
 Net amount of derivative assets represents the net amount due to the Company from the counterparty in the event of default.
  (2)
 Net amount of derivative liabilities represents the net amount due from the Company to the counterparty in the event of default.
  Note 7. Investment Portfolio
 The following table summarizes the composition of the Company’s investment portfolio at cost and fair value as of March 31, 2020 and December 31, 2019:
 ​
            ​
            ​
            March 31, 2020
                (Unaudited)
            ​
            ​
            December 31, 2019
            ​​
            ​
            ​
            Amortized
                Cost(1)
            ​
            ​
            Fair Value
            ​
            ​
            Percentage
                of Portfolio
            ​
            ​
            Amortized
                Cost(1)
            ​
            ​
            Fair Value
            ​
            ​
            Percentage
                of Portfolio
            ​Senior Secured Loans – First Lien
            ​
            ​
            ​
            $
            1,076,612
            ​
            ​
            ​
            ​
            $
            738,476
            ​
            ​
            ​
            ​
            ​
            29%
            ​
            ​
            ​
            ​
            $
            1,252,529
            ​
            ​
            ​
            ​
            $
            1,134,571
            ​
            ​
            ​
            ​
            ​
            33%
            ​
            ​Senior Secured Loans – Second Lien
            ​
            ​
            ​
            ​
            752,788
            ​
            ​
            ​
            ​
            ​
            409,296
            ​
            ​
            ​
            ​
            ​
            16%
            ​
            ​
            ​
            ​
            ​
            752,528
            ​
            ​
            ​
            ​
            ​
            564,813
            ​
            ​
            ​
            ​
            ​
            16%
            ​
            ​Senior Secured Bonds
            ​
            ​
            ​
            ​
            519,259
            ​
            ​
            ​
            ​
            ​
            408,598
            ​
            ​
            ​
            ​
            ​
            16%
            ​
            ​
            ​
            ​
            ​
            529,773
            ​
            ​
            ​
            ​
            ​
            524,221
            ​
            ​
            ​
            ​
            ​
            15%
            ​
            ​Unsecured Debt
            ​
            ​
            ​
            ​
            361,282
            ​
            ​
            ​
            ​
            ​
            225,185
            ​
            ​
            ​
            ​
            ​
            9%
            ​
            ​
            ​
            ​
            ​
            398,233
            ​
            ​
            ​
            ​
            ​
            323,220
            ​
            ​
            ​
            ​
            ​
            9%
            ​
            ​Preferred Equity
            ​
            ​
            ​
            ​
            735,780
            ​
            ​
            ​
            ​
            ​
            630,383
            ​
            ​
            ​
            ​
            ​
            25%
            ​
            ​
            ​
            ​
            ​
            711,883
            ​
            ​
            ​
            ​
            ​
            721,842
            ​
            ​
            ​
            ​
            ​
            21%
            ​
            ​Sustainable Infrastructure Investments, LLC
            ​
            ​
            ​
            ​
            60,264
            ​
            ​
            ​
            ​
            ​
            52,581
            ​
            ​
            ​
            ​
            ​
            2%
            ​
            ​
            ​
            ​
            ​
            —
            ​
            ​
            ​
            ​
            ​
            —
            ​
            ​
            ​
            ​
            ​
            —
            ​
            ​Equity/Other
            ​
            ​
            ​
            ​
            436,793
            ​
            ​
            ​
            ​
            ​
            76,502
            ​
            ​
            ​
            ​
            ​
            3%
            ​
            ​
            ​
            ​
            ​
            480,760
            ​
            ​
            ​
            ​
            ​
            213,970
            ​
            ​
            ​
            ​
            ​
            6%
            ​
            ​Total
            ​
            ​
            ​
            $
            3,942,778
            ​
            ​
            ​
            ​
            $
            2,541,021
            ​
            ​
            ​
            ​
            ​
            100%
            ​
            ​
            ​
            ​
            $
            4,125,706
            ​
            ​
            ​
            ​
            $
            3,482,637
            ​
            ​
            ​
            ​
            ​
            100%
            ​
            ​ 
 (1)
 Amortized cost represents the original cost adjusted for the amortization of premiums and/or accretion of discounts, as applicable, on investments.
  In general, under the 1940 Act, the Company would be presumed to “control” a portfolio company if it owned more than 25% of its voting securities or it had the power to exercise control over the management or policies of a portfolio company, and would be an “affiliated person” of a portfolio company if it owned 5% or more of its voting securities.
 As of March 31, 2020, the Company held investments in two portfolio companies that it is deemed to “control.” As of March 31, 2020, the Company held investments in eight portfolio companies of which it is deemed to be an “affiliated person” but is not deemed to “control.” For additional information with respect to such portfolio companies, see footnotes (y) and (z) to the unaudited consolidated schedule of investments as of March 31, 2020 in this quarterly report on Form 10-Q.
 As of December 31, 2019, the Company held investments in one portfolio company that it is deemed to “control.” As of December 31, 2019, the Company held investments in seven portfolio companies of which it is deemed to be an “affiliated person” but is not deemed to “control.” For additional information with respect to such portfolio companies, see footnotes (z) and (aa) to the consolidated schedule of investments as of December 31, 2019 in this quarterly report on Form 10-Q.
 
 30


TABLE OF CONTENTS
 
 FS Energy and Power Fund
 Notes to Unaudited Consolidated Financial Statements (Continued)  (in thousands, except share and per share amounts)
 
 Note 7. Investment Portfolio (Continued)
 The Company’s investment portfolio may contain loans or bonds that are in the form of lines of credit or revolving credit facilities, or other investments, pursuant to which the Company may be required to provide funding when requested by portfolio companies in accordance with the terms of the underlying agreements. As of March 31, 2020, the Company had ten senior secured loan investments with aggregate unfunded commitments of $78,051, one preferred equity investment, Rosehill Resources, Inc., with an unfunded commitment of $833 and unfunded commitments of $2,573 of Sustainable Infrastructure Investments, LLC. As of December 31, 2019, the Company had nine senior secured loan investments with aggregate unfunded commitments of $75,494 and two preferred equity investments with aggregate unfunded commitments of $10,927. As of December 31, 2019, these unfunded preferred equity investments were Limetree Bay Ventures, LLC and Rosehill Resources, Inc. The Company maintains sufficient cash on hand, available borrowings and liquid securities to fund such unfunded commitments should the need arise.
 The table below describes investments by industry classification and enumerates the percentage, by fair value, of the total portfolio assets in such industries as of March 31, 2020 and December 31, 2019:
 ​
            ​
            ​
            March 31, 2020
                (Unaudited)
            ​
            ​
            December 31, 2019
            ​Industry Classification
            ​
            ​
            Fair Value
            ​
            ​
            Percentage
                of Portfolio
            ​
            ​
            Fair Value
            ​
            ​
            Percentage
                of Portfolio
            ​Upstream
            ​
            ​
            ​
            $
            1,285,509
            ​
            ​
            ​
            ​
            ​
            51%
            ​
            ​
            ​
            ​
            $
            1,802,396
            ​
            ​
            ​
            ​
            ​
            52%
            ​
            ​Midstream
            ​
            ​
            ​
            ​
            864,494
            ​
            ​
            ​
            ​
            ​
            34%
            ​
            ​
            ​
            ​
            ​
            1,061,389
            ​
            ​
            ​
            ​
            ​
            30%
            ​
            ​Power
            ​
            ​
            ​
            ​
            184,896
            ​
            ​
            ​
            ​
            ​
            7%
            ​
            ​
            ​
            ​
            ​
            421,388
            ​
            ​
            ​
            ​
            ​
            12%
            ​
            ​Service & Equipment
            ​
            ​
            ​
            ​
            136,650
            ​
            ​
            ​
            ​
            ​
            5%
            ​
            ​
            ​
            ​
            ​
            178,586
            ​
            ​
            ​
            ​
            ​
            5%
            ​
            ​Industrials
            ​
            ​
            ​
            ​
            16,891
            ​
            ​
            ​
            ​
            ​
            1%
            ​
            ​
            ​
            ​
            ​
            18,878
            ​
            ​
            ​
            ​
            ​
            1%
            ​
            ​Sustainable Infrastructure Investments, LLC(1)
            ​
            ​
            ​
            ​
            52,581
            ​
            ​
            ​
            ​
            ​
            2%
            ​
            ​
            ​
            ​
            ​
            —
            ​
            ​
            ​
            ​
            ​
            —
            ​
            ​Total
            ​
            ​
            ​
            $
            2,541,021
            ​
            ​
            ​
            ​
            ​
            100%
            ​
            ​
            ​
            ​
            $
            3,482,637
            ​
            ​
            ​
            ​
            ​
            100%
            ​
            ​ 
 (1)
 Sustainable Infrastructure Investments, LLC is generally comprised of midstream, renewables and power assets.
  Sustainable Infrastructure Investments, LLC
 On January 2, 2020, Sustainable Infrastructure Investments, LLC, or SIIJV, a joint venture between the Company and Imperial Sustainable Infrastructure Investments, LLC, or Imperial, a subsidiary of Imperial Capital Asset Management, LLC, or ICAM, was entered into pursuant to the terms of an amended and restated limited liability company agreement of SIIJV between the Company and Imperial, or the SIIJV Agreement. The SIIJV Agreement requires the Company and Imperial to provide capital to SIIJV of up to $67,629 in US dollars and $5,430 in Canadian dollars in the aggregate where the Company and Imperial would provide 87.5% and 12.5%, respectively, of the committed capital. Pursuant to the terms of the SIIJV Agreement, the Company and Imperial each have 50% voting control of SIIJV and are required to agree on all investment decisions as well as all other significant actions for SIIJV. SIIJV invests in senior secured loans (both first lien and second lien) to middle market companies, broadly syndicated loans and other midstream, renewables and power assets. As administrative agent of SIIJV, the Company performs certain day-to-day management responsibilities on behalf of SIIJV and is entitled to a fee of 0.25% of SIIJV’s assets under administration, calculated and payable quarterly in arrears. As of March 31, 2020, the Company and Imperial have funded approximately $68,889 to SIIJV, of which $60,264 was from the Company. The Company does not consolidate SIIJV in its consolidated financial statements.
 
 31


TABLE OF CONTENTS
 
 FS Energy and Power Fund
 Notes to Unaudited Consolidated Financial Statements (Continued)  (in thousands, except share and per share amounts)
 
 Note 7. Investment Portfolio (Continued)
 On January 2, 2020, Seine Funding, LLC, or Seine Funding, a wholly-owned subsidiary of SIIJV, entered into a revolving credit facility, or the Seine Funding Facility, with certain financial institutions as lender, agent, collateral agent, collateral administrator, and collateral custodian, and SIIJV, as collateral manager. The Seine Funding Facility provides for borrowings in U.S. dollars and certain agreed upon foreign currencies in an aggregate principal amount of up to $634,103 on a committed basis, which may be increased under certain circumstances at the request of Seine Funding and with the consent of the lender and agent. The end of the reinvestment period for the Seine Funding Facility is December 31, 2020. The maturity date for the Seine Funding Facility is the earlier of (i) the latest maturity date among the assets securing the facility and (ii) the first date, after the end of the reinvestment period, on which all assets securing the facility are paid in full. Under the Seine Funding Facility, borrowings bear interest at the rate of three-month LIBOR (or the relevant reference rate for any foreign currency borrowings) (subject to a 0% floor) plus 1.20% per annum. Borrowings under the Seine Funding Facility are secured by a first priority security interest in substantially all of the assets of Seine Funding. As of March 31, 2020, total outstanding borrowings under the Seine Funding Facility were $609,996.
 Below is a summary of SIIJV’s portfolio, followed by a listing of the individual loans in SIIJV’s portfolio as of March 31, 2020:
 ​
            Total investments(1)
            ​
            ​
            ​
            $
            676,388
            ​
            ​​
            Weighted average current interest rate on debt investments(2)
            ​
            ​
            ​
            ​
            3.27%
            ​
            ​​
            Number of portfolio assets in SIIJV
            ​
            ​
            ​
            ​
            19
            ​
            ​​
            Largest investment in a single portfolio company(1)
            ​
            ​
            ​
            $
            90,000
            ​
            ​​
            Unfunded commitments(1)
            ​
            ​
            ​
            $
            23,396
            ​
            ​ 
 (1)
 At cost.
  (2)
 Computed as the (a) annual stated interest rate on accruing debt, divided by (b) total debt at par amount.
 
 32


TABLE OF CONTENTS
 
 FS Energy and Power Fund
 Notes to Unaudited Consolidated Financial Statements (Continued)  (in thousands, except share and per share amounts)
 
 Note 7. Investment Portfolio (Continued)
 Sustainable Infrastructure Investments, LLC Portfolio  As of March 31, 2020 (in thousands)
 Portfolio Company(a)
            ​
            ​
            Footnotes
            ​
            ​
            Industry
            ​
            ​
            Rate(b)
            ​
            ​
            Maturity
            ​
            ​
            Principal
                Amount(c)
            ​
            ​
            Amortized
                Cost
            ​
            ​
            Fair
                Value(d)
            ​Senior Secured Loans – First Lien – 94.7%
            ​
            ​
            ​
            ​
            ​
            ​
            ​
            ​
            ​
            ​
            ​
            ​
            ​
            ​
            ​
            ​
            ​
            ​
            ​
            ​
            ​
            ​
            ​
            ​
            ​
            ​
            ​
            ​
            ​
            ​
            ​
            ​
            ​
            ​
            ​
            ​
            ​
            ​
            ​
            ​AES DE Holdings V, LLC
            ​
            ​
            ​
            ​
            ​
            ​
            ​
            ​
            Renewables
            ​
            ​
            ​
            ​
            L+175
            ​
            ​
            ​
            ​
            ​
            6/13/26
            ​
            ​
            ​
            ​
            $
            15,899
            ​
            ​
            ​
            ​
            $
            15,899
            ​
            ​
            ​
            ​
            $
            15,271
            ​
            ​Alianca Transportadora de Gas Participacoes S.A.
            ​
            ​
            ​
            ​
            ​
            ​
            ​
            ​
            Midstream
            ​
            ​
            ​
            ​
            L+230
            ​
            ​
            ​
            ​
            ​
            5/23/27
            ​
            ​
            ​
            ​
            ​
            90,000
            ​
            ​
            ​
            ​
            ​
            90,000
            ​
            ​
            ​
            ​
            ​
            84,489
            ​
            ​Astoria Energy II LLC
            ​
            ​
            ​
            ​
            ​
            ​
            ​
            ​
            Power
            ​
            ​
            ​
            ​
            L+150
            ​
            ​
            ​
            ​
            ​
            8/31/24
            ​
            ​
            ​
            ​
            ​
            61,181
            ​
            ​
            ​
            ​
            ​
            61,181
            ​
            ​
            ​
            ​
            ​
            59,947
            ​
            ​Blue Heron Intermediate Holdco I, LLC
            ​
            ​
            ​
            ​
            ​
            ​
            ​
            ​
            Midstream
            ​
            ​
            ​
            ​
            L+175
            ​
            ​
            ​
            ​
            ​
            4/22/24
            ​
            ​
            ​
            ​
            ​
            34,557
            ​
            ​
            ​
            ​
            ​
            34,557
            ​
            ​
            ​
            ​
            ​
            33,733
            ​
            ​Blue Heron Intermediate Holdco I, LLC
            ​
            ​
            ​
            ​
            (e)
            ​
            ​
            ​
            Midstream
            ​
            ​
            ​
            ​
            L+175
            ​
            ​
            ​
            ​
            ​
            4/22/24
            ​
            ​
            ​
            ​
            ​
            204
            ​
            ​
            ​
            ​
            ​
            204
            ​
            ​
            ​
            ​
            ​
            204
            ​
            ​Cedar Creek II LLC
            ​
            ​
            ​
            ​
            ​
            ​
            ​
            ​
            Renewables
            ​
            ​
            ​
            ​
            L+188
            ​
            ​
            ​
            ​
            ​
            11/18/23
            ​
            ​
            ​
            ​
            ​
            11,794
            ​
            ​
            ​
            ​
            ​
            11,794
            ​
            ​
            ​
            ​
            ​
            11,658
            ​
            ​Ciclo Combinado Tierra Mojada s.r.l. de CV
            ​
            ​
            ​
            ​
            ​
            ​
            ​
            ​
            Power
            ​
            ​
            ​
            ​
            L+200
            ​
            ​
            ​
            ​
            ​
            6/19/26
            ​
            ​
            ​
            ​
            ​
            32,258
            ​
            ​
            ​
            ​
            ​
            32,258
            ​
            ​
            ​
            ​
            ​
            30,933
            ​
            ​Conejo Solar SPA
            ​
            ​
            ​
            ​
            ​
            ​
            ​
            ​
            Renewables
            ​
            ​
            ​
            ​
            L+225
            ​
            ​
            ​
            ​
            ​
            6/15/36
            ​
            ​
            ​
            ​
            ​
            44,527
            ​
            ​
            ​
            ​
            ​
            44,527
            ​
            ​
            ​
            ​
            ​
            42,095
            ​
            ​Copper Mountain Solar 3, LLC
            ​
            ​
            ​
            ​
            ​
            ​
            ​
            ​
            Renewables
            ​
            ​
            ​
            ​
            L+175
            ​
            ​
            ​
            ​
            ​
            5/29/25
            ​
            ​
            ​
            ​
            ​
            21,868
            ​
            ​
            ​
            ​
            ​
            21,868
            ​
            ​
            ​
            ​
            ​
            21,465
            ​
            ​CPV Maryland, LLC
            ​
            ​
            ​
            ​
            (f)
            ​
            ​
            ​
            Power
            ​
            ​
            ​
            ​
            L+425
            ​
            ​
            ​
            ​
            ​
            3/31/22
            ​
            ​
            ​
            ​
            ​
            13,177
            ​
            ​
            ​
            ​
            ​
            13,177
            ​
            ​
            ​
            ​
            ​
            13,117
            ​
            ​DWBI Class B Member LLC
            ​
            ​
            ​
            ​
            ​
            ​
            ​
            ​
            Renewables
            ​
            ​
            ​
            ​
            L+175
            ​
            ​
            ​
            ​
            ​
            4/30/25
            ​
            ​
            ​
            ​
            ​
            24,548
            ​
            ​
            ​
            ​
            ​
            24,548
            ​
            ​
            ​
            ​
            ​
            23,651
            ​
            ​Flex Intermediate Holdco, LLC
            ​
            ​
            ​
            ​
            ​
            ​
            ​
            ​
            Midstream
            ​
            ​
            ​
            ​
            L+250
            ​
            ​
            ​
            ​
            ​
            5/15/23
            ​
            ​
            ​
            ​
            ​
            85,000
            ​
            ​
            ​
            ​
            ​
            85,000
            ​
            ​
            ​
            ​
            ​
            83,753
            ​
            ​FLNG Liquefaction 2, LLC
            ​
            ​
            ​
            ​
            ​
            ​
            ​
            ​
            Midstream
            ​
            ​
            ​
            ​
            L+150
            ​
            ​
            ​
            ​
            ​
            12/31/26
            ​
            ​
            ​
            ​
            ​
            32,714
            ​
            ​
            ​
            ​
            ​
            32,714
            ​
            ​
            ​
            ​
            ​
            31,123
            ​
            ​FLNG Liquefaction 3, LLC
            ​
            ​
            ​
            ​
            ​
            ​
            ​
            ​
            Midstream
            ​
            ​
            ​
            ​
            L+175
            ​
            ​
            ​
            ​
            ​
            4/28/22
            ​
            ​
            ​
            ​
            ​
            6,961
            ​
            ​
            ​
            ​
            ​
            6,961
            ​
            ​
            ​
            ​
            ​
            6,594
            ​
            ​FLNG Liquefaction 3, LLC
            ​
            ​
            ​
            ​
            (e)
            ​
            ​
            ​
            Midstream
            ​
            ​
            ​
            ​
            L+175
            ​
            ​
            ​
            ​
            ​
            4/28/22
            ​
            ​
            ​
            ​
            ​
            23,192
            ​
            ​
            ​
            ​
            ​
            23,192
            ​
            ​
            ​
            ​
            ​
            23,192
            ​
            ​Fowler Ridge Wind Farm LLC
            ​
            ​
            ​
            ​
            ​
            ​
            ​
            ​
            Renewables
            ​
            ​
            ​
            ​
            L+183
            ​
            ​
            ​
            ​
            ​
            3/28/25
            ​
            ​
            ​
            ​
            ​
            13,387
            ​
            ​
            ​
            ​
            ​
            13,387
            ​
            ​
            ​
            ​
            ​
            13,105
            ​
            ​Meikle Wind Energy, LP
            ​
            ​
            ​
            ​
            (g)
            ​
            ​
            ​
            Renewables
            ​
            ​
            ​
            ​
            C+150
            ​
            ​
            ​
            ​
            ​
            5/29/24
            ​
            ​
            ​
            ​
            ​
            17,674
            ​
            ​
            ​
            ​
            ​
            13,596
            ​
            ​
            ​
            ​
            ​
            12,216
            ​
            ​NES Hercules Class B Member, LLC
            ​
            ​
            ​
            ​
            (f)
            ​
            ​
            ​
            Renewables
            ​
            ​
            ​
            ​
            L+125
            ​
            ​
            ​
            ​
            ​
            12/15/27
            ​
            ​
            ​
            ​
            ​
            25,045
            ​
            ​
            ​
            ​
            ​
            25,045
            ​
            ​
            ​
            ​
            ​
            23,390
            ​
            ​SP Armow Wind Ontario LP
            ​
            ​
            ​
            ​
            (g)
            ​
            ​
            ​
            Renewables
            ​
            ​
            ​
            ​
            C+150
            ​
            ​
            ​
            ​
            ​
            5/20/23
            ​
            ​
            ​
            ​
            ​
            35,613
            ​
            ​
            ​
            ​
            ​
            27,397
            ​
            ​
            ​
            ​
            ​
            24,705
            ​
            ​ST EIP Holdco LLC
            ​
            ​
            ​
            ​
            ​
            ​
            ​
            ​
            Midstream
            ​
            ​
            ​
            ​
            L+250
            ​
            ​
            ​
            ​
            ​
            11/5/24
            ​
            ​
            ​
            ​
            ​
            60,000
            ​
            ​
            ​
            ​
            ​
            60,000
            ​
            ​
            ​
            ​
            ​
            56,950
            ​
            ​Top of the World Wind Energy LLC
            ​
            ​
            ​
            ​
            ​
            ​
            ​
            ​
            Renewables
            ​
            ​
            ​
            ​
            L+188
            ​
            ​
            ​
            ​
            ​
            12/2/28
            ​
            ​
            ​
            ​
            ​
            27,704
            ​
            ​
            ​
            ​
            ​
            27,704
            ​
            ​
            ​
            ​
            ​
            27,058
            ​
            ​Total Senior Secured Loans – First Lien
            ​
            ​
            ​
            ​
            ​
            ​
            ​
            ​
            ​
            ​
            ​
            ​
            ​
            ​
            ​
            ​
            ​
            ​
            ​
            ​
            ​
            ​
            ​
            ​
            ​
            ​
            ​
            ​
            ​
            ​
            ​
            665,009
            ​
            ​
            ​
            ​
            ​
            638,649
            ​
            ​Unfunded Loan Commitments
            ​
            ​
            ​
            ​
            ​
            ​
            ​
            ​
            ​
            ​
            ​
            ​
            ​
            ​
            ​
            ​
            ​
            ​
            ​
            ​
            ​
            ​
            ​
            ​
            ​
            ​
            ​
            ​
            ​
            ​
            ​
            (23,396)
            ​
            ​
            ​
            ​
            ​
            (23,396)
            ​
            ​Net Senior Secured Loans – First Lien
            ​
            ​
            ​
            ​
            ​
            ​
            ​
            ​
            ​
            ​
            ​
            ​
            ​
            ​
            ​
            ​
            ​
            ​
            ​
            ​
            ​
            ​
            ​
            ​
            ​
            ​
            ​
            ​
            ​
            ​
            ​
            641,613
            ​
            ​
            ​
            ​
            ​
            615,253
            ​
            ​Unsecured Debt – 5.3%
            ​
            ​
            ​
            ​
            ​
            ​
            ​
            ​
            ​
            ​
            ​
            ​
            ​
            ​
            ​
            ​
            ​
            ​
            ​
            ​
            ​
            ​
            ​
            ​
            ​
            ​
            ​
            ​
            ​
            ​
            ​
            ​
            ​
            ​
            ​
            ​
            ​
            ​
            ​
            ​Sociedad Minera Cerro Verde S.A.A.
            ​
            ​
            ​
            ​
            ​
            ​
            ​
            ​
            Power
            ​
            ​
            ​
            ​
            L+190
            ​
            ​
            ​
            ​
            ​
            6/19/22
            ​
            ​
            ​
            ​
            ​
            34,775
            ​
            ​
            ​
            ​
            ​
            34,775
            ​
            ​
            ​
            ​
            ​
            34,572
            ​
            ​Total Unsecured Debt
            ​
            ​
            ​
            ​
            ​
            ​
            ​
            ​
            ​
            ​
            ​
            ​
            ​
            ​
            ​
            ​
            ​
            ​
            ​
            ​
            ​
            ​
            ​
            ​
            ​
            ​
            ​
            ​
            ​
            ​
            ​
            34,775
            ​
            ​
            ​
            ​
            ​
            34,572
            ​
            ​TOTAL INVESTMENTS – 100.0%
            ​
            ​
            ​
            ​
            ​
            ​
            ​
            ​
            ​
            ​
            ​
            ​
            ​
            ​
            ​
            ​
            ​
            ​
            ​
            ​
            ​
            ​
            ​
            ​
            ​
            ​
            ​
            ​
            ​
            ​
            $
            676,388
            ​
            ​
            ​
            ​
            $
            649,825
            ​
            ​ 
 Percentages are shown as a percentage of total investments.
 (a)
 Security may be an obligation of one or more entities affiliated with the named company.
  (b)
 Certain variable rate securities in the Company’s portfolio bear interest at a rate determined by a publicly disclosed base rate plus a basis point spread. As of March 31, 2020, LIBOR was 1.45% and Canadian Dollar Offer Rate, or CDOR, was 1.24%. PIK means paid-in-kind. PIK income accruals may be adjusted based on the fair value of the underlying investment.
  (c)
 Denominated in U.S. dollars unless otherwise noted.
  (d)
 Security is classified as Level 3.
  (e)
 Security is an unfunded commitment. The stated rate reflects the spread disclosed at the time of commitment and may not indicate the actual rate received upon funding.
  (f)
 Position or portion thereof unsettled as of March 31, 2020.
  (g)
 Investment denominated in Canadian dollars. Amortized cost and fair value are converted into U.S. dollars as of March 31, 2020.
 
 33


TABLE OF CONTENTS
 
 FS Energy and Power Fund
 Notes to Unaudited Consolidated Financial Statements (Continued)  (in thousands, except share and per share amounts)
 
 Note 7. Investment Portfolio (Continued)
 Below is selected balance sheet information for SIIJV as of March 31, 2020:
 ​
            Selected Balance Sheet Information
            ​
            ​
            ​
            ​
            ​
            ​
            ​​
            Total investments, at fair value
            ​
            ​
            ​
            $
            649,825
            ​
            ​​
            Cash and other assets
            ​
            ​
            ​
            ​
            11,692
            ​
            ​​
            Total assets
            ​
            ​
            ​
            $
            661,517
            ​
            ​​
            Debt
            ​
            ​
            ​
            $
            609,996
            ​
            ​​
            Other liabilities
            ​
            ​
            ​
            ​
            4,957
            ​
            ​​
            Total liabilities
            ​
            ​
            ​
            ​
            614,953
            ​
            ​​
            Member’s equity
            ​
            ​
            ​
            $
            46,564
            ​
            ​ Below is selected statement of operations information for SIIJV for the three months ended March 31, 2020:
 ​
            Selected Statement of Operations Information
            ​
            ​
            ​
            ​
            ​
            ​
            ​​
            Total investment income
            ​
            ​
            ​
            $
            6,985
            ​
            ​​
            Expenses
            ​
            ​
            ​
            ​
            ​
            ​
            ​​
            Interest expense
            ​
            ​
            ​
            ​
            4,748
            ​
            ​​
            Custodian and accounting fees
            ​
            ​
            ​
            ​
            41
            ​
            ​​
            Administrative services
            ​
            ​
            ​
            ​
            14
            ​
            ​​
            Professional services
            ​
            ​
            ​
            ​
            860
            ​
            ​​
            Other
            ​
            ​
            ​
            ​
            10
            ​
            ​​
            Total expenses
            ​
            ​
            ​
            ​
            5,673
            ​
            ​​
            Net investment income
            ​
            ​
            ​
            ​
            1,312
            ​
            ​​
            Net realized and unrealized losses
            ​
            ​
            ​
            ​
            (23,636)
            ​
            ​​
            Net increase in net assets resulting from operations
            ​
            ​
            ​
            $
            (22,324)
            ​
            ​ Note 8. Fair Value of Financial Instruments
 Under existing accounting guidance, fair value is defined as the price that the Company would receive upon selling an investment or pay to transfer a liability in an orderly transaction to a market participant in the principal or most advantageous market for the investment. This accounting guidance emphasizes valuation techniques that maximize the use of observable market inputs and minimize the use of unobservable inputs. Inputs refer broadly to the assumptions that market participants would use in pricing an asset or liability, including assumptions about risk. Inputs may be observable or unobservable. Observable inputs are inputs that reflect the assumptions market participants would use in pricing an asset or liability developed based on market data obtained from sources independent of the Company. Unobservable inputs are inputs that reflect the assumptions market participants would use in pricing an asset or liability developed based on the best information available in the circumstances. The Company classifies the inputs used to measure these fair values into the following hierarchy as defined by current accounting guidance:
 Level 1: Inputs that are quoted prices (unadjusted) in active markets for identical assets or liabilities.
 Level 2: Inputs that are quoted prices for similar assets or liabilities in active markets.
 
 34


TABLE OF CONTENTS
 
 FS Energy and Power Fund
 Notes to Unaudited Consolidated Financial Statements (Continued)  (in thousands, except share and per share amounts)
 
 Note 8. Fair Value of Financial Instruments (Continued)
 Level 3: Inputs that are unobservable for an asset or liability.
 A financial instrument’s categorization within the valuation hierarchy is based upon the lowest level of input that is significant to the fair value measurement.
 As of March 31, 2020 and December 31, 2019, the Company’s investments were categorized as follows in the fair value hierarchy:
 Valuation Inputs
            ​
            ​
            March 31, 2020
                (Unaudited)
            ​
            ​
            December 31, 2019
            ​Level 1 – Price quotations in active markets
            ​
            ​
            ​
            $
            4,055
            ​
            ​
            ​
            ​
            $
            46,522
            ​
            ​Level 2 – Significant other observable inputs
            ​
            ​
            ​
            ​
            365,177
            ​
            ​
            ​
            ​
            ​
            856,930
            ​
            ​Level 3 – Significant unobservable inputs
            ​
            ​
            ​
            ​
            2,171,789
            ​
            ​
            ​
            ​
            ​
            2,579,185
            ​
            ​Total
            ​
            ​
            ​
            $
            2,541,021
            ​
            ​
            ​
            ​
            $
            3,482,637
            ​
            ​ As of December 31, 2019, the Company’s swap contracts were categorized as follows in the table below.
 ​
            ​
            ​
            December 31, 2019
            ​Valuation Inputs
            ​
            ​
            Assets
            ​
            ​
            Liabilities
            ​Level 1 – Price quotations in active markets
            ​
            ​
            ​
            $
            —
            ​
            ​
            ​
            ​
            $
            —
            ​
            ​Level 2 – Significant other observable inputs
            ​
            ​
            ​
            ​
            6,831
            ​
            ​
            ​
            ​
            ​
            280
            ​
            ​Level 3 – Significant unobservable inputs
            ​
            ​
            ​
            ​
            —
            ​
            ​
            ​
            ​
            ​
            —
            ​
            ​Total
            ​
            ​
            ​
            $
            6,831
            ​
            ​
            ​
            ​
            $
            280
            ​
            ​ The Company’s investments consist primarily of debt investments that were acquired directly from the issuer. Debt investments, for which broker quotes are not generally available, are valued by independent valuation firms, which determine the fair value of such investments by considering, among other factors, the borrower’s ability to adequately service its debt, prevailing interest rates for like investments, call features, anticipated prepayments and other relevant terms of the investments. Except as described below, the Company’s investment in SIIJV and all of the Company’s preferred equity and equity/other investments are also valued by independent valuation firms, which determine the fair value of such investments by considering, among other factors, contractual rights ascribed to such investments, as well as various income scenarios and multiples of earnings before interest, taxes, depreciation and amortization, or EBITDA, cash flows, net income, revenues or, in limited instances, book value, PV-10 multiples or liquidation value. An investment that is newly issued and purchased near the date of the financial statements is valued at cost if the Company’s board of trustees determines that the cost of such investment is the best indication of its fair value. Such investments described above are typically classified as Level 3 within the fair value hierarchy. Investments that are traded on an active public market are valued at their closing price as of the date of the financial statements and are classified as Level 1 within the fair value hierarchy. In determining the fair values of swap contracts, the Company utilized an industry-standard pricing model that considers various inputs including quoted forward prices for commodities, time value and current market and contractual prices for the underlying instruments. These assumptions are observable in the marketplace or can be corroborated by active markets or broker quotes and are typically classified as Level 2 within the fair value hierarchy. Except as described above, the Company values its other investments by using the midpoint of the prevailing bid and ask prices from dealers on the date of the relevant period end, which are provided by an independent third-party pricing service and screened for validity by such service and are typically classified as Level 2 within the fair value hierarchy.
 
 35


TABLE OF CONTENTS
 
 FS Energy and Power Fund
 Notes to Unaudited Consolidated Financial Statements (Continued)  (in thousands, except share and per share amounts)
 
 Note 8. Fair Value of Financial Instruments (Continued)
 The Company periodically benchmarks the bid and ask prices it receives from the third-party pricing service and/or dealers and independent valuation firms, as applicable, against the actual prices at which the Company purchases and sells its investments. Based on the results of the benchmark analysis and the experience of the Company’s management in purchasing and selling these investments, the Company believes that these prices are reliable indicators of fair value. The valuation committee of the board of trustees, or the valuation committee, and the board of trustees reviewed and approved the valuation determinations made with respect to these investments in a manner consistent with the Company’s valuation policy.
 The following is a reconciliation for the three months ended March 31, 2020 and 2019 of investments for which significant unobservable inputs (Level 3) were used in determining fair value:
 ​
            ​
            ​
            For the Three Months Ended March 31, 2020
            ​​
            ​
            ​
            Senior
                Secured
                Loans  –
                First Lien
            ​
            ​
            Senior
                Secured
                Loans  –
                Second Lien
            ​
            ​
            Senior
                Secured
                Bonds
            ​
            ​
            Unsecured
                Debt
            ​
            ​
            Preferred
                Equity
            ​
            ​
            Sustainable
                Infrastructure
                Investments,
                LLC
            ​
            ​
            Equity/​Other
            ​
            ​
            Total
            ​Fair value at beginning of period
            ​
            ​
            ​
            $
            569,778
            ​
            ​
            ​
            ​
            $
            533,234
            ​
            ​
            ​
            ​
            $
            437,761
            ​
            ​
            ​
            ​
            $
            149,300
            ​
            ​
            ​
            ​
            $
            721,842
            ​
            ​
            ​
            ​
            $
            —
            ​
            ​
            ​
            ​
            $
            167,270
            ​
            ​
            ​
            ​
            $
            2,579,185
            ​
            ​Accretion of discount (amortization of premium)
            ​
            ​
            ​
            ​
            565
            ​
            ​
            ​
            ​
            ​
            109
            ​
            ​
            ​
            ​
            ​
            678
            ​
            ​
            ​
            ​
            ​
            153
            ​
            ​
            ​
            ​
            ​
            5,976
            ​
            ​
            ​
            ​
            ​
            —
            ​
            ​
            ​
            ​
            ​
            —
            ​
            ​
            ​
            ​
            ​
            7,481
            ​
            ​Net realized gain (loss)
            ​
            ​
            ​
            ​
            (1,131)
            ​
            ​
            ​
            ​
            ​
            —
            ​
            ​
            ​
            ​
            ​
            —
            ​
            ​
            ​
            ​
            ​
            —
            ​
            ​
            ​
            ​
            ​
            —
            ​
            ​
            ​
            ​
            ​
            —
            ​
            ​
            ​
            ​
            ​
            (4,662)
            ​
            ​
            ​
            ​
            ​
            (5,793)
            ​
            ​Net change in unrealized appreciation (depreciation)
            ​
            ​
            ​
            ​
            (97,871)
            ​
            ​
            ​
            ​
            ​
            (142,174)
            ​
            ​
            ​
            ​
            ​
            (64,940)
            ​
            ​
            ​
            ​
            ​
            (16,363)
            ​
            ​
            ​
            ​
            ​
            (115,357)
            ​
            ​
            ​
            ​
            ​
            (7,683)
            ​
            ​
            ​
            ​
            ​
            (89,201)
            ​
            ​
            ​
            ​
            ​
            (533,589)
            ​
            ​Purchases
            ​
            ​
            ​
            ​
            44,544
            ​
            ​
            ​
            ​
            ​
            —
            ​
            ​
            ​
            ​
            ​
            22,838
            ​
            ​
            ​
            ​
            ​
            43,548
            ​
            ​
            ​
            ​
            ​
            21,884
            ​
            ​
            ​
            ​
            ​
            60,264
            ​
            ​
            ​
            ​
            ​
            —
            ​
            ​
            ​
            ​
            ​
            193,078
            ​
            ​Paid-in-kind interest
            ​
            ​
            ​
            ​
            781
            ​
            ​
            ​
            ​
            ​
            —
            ​
            ​
            ​
            ​
            ​
            —
            ​
            ​
            ​
            ​
            ​
            286
            ​
            ​
            ​
            ​
            ​
            6,132
            ​
            ​
            ​
            ​
            ​
            —
            ​
            ​
            ​
            ​
            ​
            —
            ​
            ​
            ​
            ​
            ​
            7,199
            ​
            ​Sales and repayments
            ​
            ​
            ​
            ​
            (64,540)
            ​
            ​
            ​
            ​
            ​
            —
            ​
            ​
            ​
            ​
            ​
            —
            ​
            ​
            ​
            ​
            ​
            —
            ​
            ​
            ​
            ​
            ​
            (10,094)
            ​
            ​
            ​
            ​
            ​
            —
            ​
            ​
            ​
            ​
            ​
            (1,138)
            ​
            ​
            ​
            ​
            ​
            (75,772)
            ​
            ​Net transfers in or out of Level 3(1)
            ​
            ​
            ​
            ​
            —
            ​
            ​
            ​
            ​
            ​
            —
            ​
            ​
            ​
            ​
            ​
            —
            ​
            ​
            ​
            ​
            ​
            —
            ​
            ​
            ​
            ​
            ​
            —
            ​
            ​
            ​
            ​
            ​
            —
            ​
            ​
            ​
            ​
            ​
            —
            ​
            ​
            ​
            ​
            ​
            —
            ​
            ​Fair value at end of period
            ​
            ​
            ​
            $
            452,126
            ​
            ​
            ​
            ​
            $
            391,169
            ​
            ​
            ​
            ​
            $
            396,337
            ​
            ​
            ​
            ​
            $
            176,924
            ​
            ​
            ​
            ​
            $
            630,383
            ​
            ​
            ​
            ​
            $
            52,581
            ​
            ​
            ​
            ​
            $
            72,269
            ​
            ​
            ​
            ​
            $
            2,171,789
            ​
            ​The amount of total gains or
                losses for the period included
                in changes in net assets
                attributable to the change in
                unrealized gains or losses
                relating to investments still
                held at the reporting date
            ​
            ​
            ​
            $
            (102,588)
            ​
            ​
            ​
            ​
            $
            (142,174)
            ​
            ​
            ​
            ​
            $
            (64,940)
            ​
            ​
            ​
            ​
            $
            (16,363)
            ​
            ​
            ​
            ​
            $
            (115,657)
            ​
            ​
            ​
            ​
            $
            (7,683)
            ​
            ​
            ​
            ​
            $
            (89,201)
            ​
            ​
            ​
            ​
            $
            (538,606)
            ​
            ​​
 
 36


TABLE OF CONTENTS
 
 FS Energy and Power Fund
 Notes to Unaudited Consolidated Financial Statements (Continued)  (in thousands, except share and per share amounts)
 
 Note 8. Fair Value of Financial Instruments (Continued)
 ​
            ​
            ​
            For the Three Months Ended March 31, 2019
            ​​
            ​
            ​
            Senior
                Secured
                Loans  –
                First Lien
            ​
            ​
            Senior
                Secured
                Loans  –
                Second Lien
            ​
            ​
            Senior
                Secured
                Bonds
            ​
            ​
            Unsecured Debt
            ​
            ​
            Preferred Equity
            ​
            ​
            Equity/​Other
            ​
            ​
            Total
            ​Fair value at beginning of period
            ​
            ​
            ​
            $
            761,125
            ​
            ​
            ​
            ​
            $
            539,172
            ​
            ​
            ​
            ​
            $
            456,575
            ​
            ​
            ​
            ​
            $
            55,906
            ​
            ​
            ​
            ​
            $
            498,167
            ​
            ​
            ​
            ​
            $
            238,485
            ​
            ​
            ​
            ​
            $
            2,549,430
            ​
            ​Accretion of discount (amortization of premium)
            ​
            ​
            ​
            ​
            276
            ​
            ​
            ​
            ​
            ​
            279
            ​
            ​
            ​
            ​
            ​
            604
            ​
            ​
            ​
            ​
            ​
            137
            ​
            ​
            ​
            ​
            ​
            2,638
            ​
            ​
            ​
            ​
            ​
            —
            ​
            ​
            ​
            ​
            ​
            3,934
            ​
            ​Net realized gain (loss)
            ​
            ​
            ​
            ​
            154
            ​
            ​
            ​
            ​
            ​
            —
            ​
            ​
            ​
            ​
            ​
            —
            ​
            ​
            ​
            ​
            ​
            —
            ​
            ​
            ​
            ​
            ​
            —
            ​
            ​
            ​
            ​
            ​
            (7,859)
            ​
            ​
            ​
            ​
            ​
            (7,705)
            ​
            ​Net change in unrealized appreciation (depreciation)
            ​
            ​
            ​
            ​
            15,249
            ​
            ​
            ​
            ​
            ​
            (3,814)
            ​
            ​
            ​
            ​
            ​
            2,844
            ​
            ​
            ​
            ​
            ​
            (5,040)
            ​
            ​
            ​
            ​
            ​
            28,607
            ​
            ​
            ​
            ​
            ​
            23,783
            ​
            ​
            ​
            ​
            ​
            61,629
            ​
            ​Purchases
            ​
            ​
            ​
            ​
            121,687
            ​
            ​
            ​
            ​
            ​
            15,869
            ​
            ​
            ​
            ​
            ​
            —
            ​
            ​
            ​
            ​
            ​
            —
            ​
            ​
            ​
            ​
            ​
            37
            ​
            ​
            ​
            ​
            ​
            —
            ​
            ​
            ​
            ​
            ​
            137,593
            ​
            ​Paid-in-kind interest
            ​
            ​
            ​
            ​
            304
            ​
            ​
            ​
            ​
            ​
            1,095
            ​
            ​
            ​
            ​
            ​
            268
            ​
            ​
            ​
            ​
            ​
            244
            ​
            ​
            ​
            ​
            ​
            344
            ​
            ​
            ​
            ​
            ​
            —
            ​
            ​
            ​
            ​
            ​
            2,255
            ​
            ​Sales and repayments
            ​
            ​
            ​
            ​
            (57,284)
            ​
            ​
            ​
            ​
            ​
            —
            ​
            ​
            ​
            ​
            ​
            —
            ​
            ​
            ​
            ​
            ​
            —
            ​
            ​
            ​
            ​
            ​
            —
            ​
            ​
            ​
            ​
            ​
            (4,615)
            ​
            ​
            ​
            ​
            ​
            (61,899)
            ​
            ​Net transfers in or out of Level 3(1)
            ​
            ​
            ​
            ​
            —
            ​
            ​
            ​
            ​
            ​
            —
            ​
            ​
            ​
            ​
            ​
            —
            ​
            ​
            ​
            ​
            ​
            95,000
            ​
            ​
            ​
            ​
            ​
            —
            ​
            ​
            ​
            ​
            ​
            —
            ​
            ​
            ​
            ​
            ​
            95,000
            ​
            ​Fair value at end of period
            ​
            ​
            ​
            $
            841,511
            ​
            ​
            ​
            ​
            $
            552,601
            ​
            ​
            ​
            ​
            $
            460,291
            ​
            ​
            ​
            ​
            $
            146,247
            ​
            ​
            ​
            ​
            $
            529,793
            ​
            ​
            ​
            ​
            $
            249,794
            ​
            ​
            ​
            ​
            $
            2,780,237
            ​
            ​The amount of total gains or
                losses for the period
                included in changes in net
                assets attributable to the
                change in unrealized gains
                or losses relating to
                investments still held at the
                reporting date
            ​
            ​
            ​
            $
            15,680
            ​
            ​
            ​
            ​
            $
            (3,814)
            ​
            ​
            ​
            ​
            $
            2,844
            ​
            ​
            ​
            ​
            $
            (5,040)
            ​
            ​
            ​
            ​
            $
            28,607
            ​
            ​
            ​
            ​
            $
            13,198
            ​
            ​
            ​
            ​
            $
            51,475
            ​
            ​ 
 (1)
 Transfers in or out of Level 3 were deemed to have occurred at the beginning of the period.
 
 37


TABLE OF CONTENTS
 
 FS Energy and Power Fund
 Notes to Unaudited Consolidated Financial Statements (Continued)  (in thousands, except share and per share amounts)
 
 Note 8. Fair Value of Financial Instruments (Continued)
 The valuation techniques and significant unobservable inputs used in recurring Level 3 fair value measurements as of March 31, 2020 and December 31, 2019 were as follows:
 Type of Investment
            ​
            ​
            Fair Value at
                March 31, 2020
                (Unaudited)
            ​
            ​
            Valuation Technique(1)
            ​
            ​
            Unobservable Input
            ​
            ​
            Range
            ​
            ​
            Weighted
                Average
            ​Senior Secured Loans – First
                Lien
            ​
            ​
            ​
            $
            392,242
            ​
            ​
            ​
            Market Comparables
            ​
            ​
            Market Yield (%)
            ​
            ​
            7.0% – 26.5%
            ​
            ​
            ​
            ​
            13.7%
            ​
            ​​
            ​
            ​
            ​
            ​
            ​
            ​
            ​
            ​
            ​
            ​
            ​
            EBITDA Multiples (x)
            ​
            ​
            2.3x – 4.8x
            ​
            ​
            ​
            ​
            3.6x
            ​
            ​​
            ​
            ​
            ​
            ​
            32,285
            ​
            ​
            ​
            Discounted Cash Flow
            ​
            ​
            Discount Rate (%)
            ​
            ​
            19.0% – 24.0%
            ​
            ​
            ​
            ​
            21.5%
            ​
            ​​
            ​
            ​
            ​
            ​
            27,599
            ​
            ​
            ​
            Other(2)
            ​
            ​
            Other(2)
            ​
            ​
            N/A
            ​
            ​
            ​
            ​
            N/A
            ​
            ​Senior Secured Loans – Second Lien
            ​
            ​
            ​
            ​
            373,462
            ​
            ​
            ​
            Market Comparables
            ​
            ​
            Market Yield (%)
            ​
            ​
            8.8%- – 20.5%
            ​
            ​
            ​
            ​
            10.9%
            ​
            ​​
            ​
            ​
            ​
            ​
            ​
            ​
            ​
            ​
            ​
            ​
            ​
            EBITDA Multiples (x)
            ​
            ​
            0.3x – 2.7x
            ​
            ​
            ​
            ​
            1.4x
            ​
            ​​
            ​
            ​
            ​
            ​
            17,707
            ​
            ​
            ​
            Other(2)
            ​
            ​
            Other(2)
            ​
            ​
            N/A
            ​
            ​
            ​
            ​
            N/A
            ​
            ​Senior Secured Bonds
            ​
            ​
            ​
            ​
            396,337
            ​
            ​
            ​
            Market Comparables
            ​
            ​
            Market Yield (%)
            ​
            ​
            9.4% – 23.5%
            ​
            ​
            ​
            ​
            17.5%
            ​
            ​Unsecured Debt
            ​
            ​
            ​
            ​
            150,424
            ​
            ​
            ​
            Market Comparables
            ​
            ​
            Market Yield (%)
            ​
            ​
            13.5% – 19.8%
            ​
            ​
            ​
            ​
            17.8%
            ​
            ​​
            ​
            ​
            ​
            ​
            ​
            ​
            ​
            ​
            ​
            ​
            ​
            Net Aircraft Book Value
              Multiple (x)
            ​
            ​
            0.9x – 1.0x
            ​
            ​
            ​
            ​
            0.9x
            ​
            ​​
            ​
            ​
            ​
            ​
            26,500
            ​
            ​
            ​
            Other(2)
            ​
            ​
            Other(2)
            ​
            ​
            N/A
            ​
            ​
            ​
            ​
            N/A
            ​
            ​Preferred Equity
            ​
            ​
            ​
            ​
            8,665
            ​
            ​
            ​
            Market Comparables
            ​
            ​
            EBITDA Multiples (x)
            ​
            ​
            3.0x – 7.5x
            ​
            ​
            ​
            ​
            6.7x
            ​
            ​​
            ​
            ​
            ​
            ​
            621,718
            ​
            ​
            ​
            Discounted Cash Flow
            ​
            ​
            Discount Rate (%)
            ​
            ​
            9.0% – 19.5%
            ​
            ​
            ​
            ​
            15.3%
            ​
            ​Sustainable Infrastructure Investments, LLC
            ​
            ​
            ​
            ​
            52,581
            ​
            ​
            ​
            Discounted Cash Flow
            ​
            ​
            Discount Rate (%)
            ​
            ​
            14.0% – 15.0%
            ​
            ​
            ​
            ​
            14.5%
            ​
            ​Equity/Other
            ​
            ​
            ​
            ​
            69,166
            ​
            ​
            ​
            Market Comparables
            ​
            ​
            EBITDA Multiples (x)
            ​
            ​
            2.5x – 7.5x
            ​
            ​
            ​
            ​
            3.7x
            ​
            ​​
            ​
            ​
            ​
            ​
            ​
            ​
            ​
            ​
            ​
            ​
            ​
            Production Multiples (Mboe/d)
            ​
            ​
            $11,250.0 – $26,250.0
            ​
            ​
            ​
            $
            21,544.0
            ​
            ​​
            ​
            ​
            ​
            ​
            ​
            ​
            ​
            ​
            ​
            ​
            ​
            Proved Reserves Multiples (Mmboe)
            ​
            ​
            $2.1 – $8.3
            ​
            ​
            ​
            $
            6.5
            ​
            ​​
            ​
            ​
            ​
            ​
            ​
            ​
            ​
            ​
            ​
            ​
            ​
            Production Multiples (MMcfe/d)
            ​
            ​
            $2,400.0 – $2,900.0
            ​
            ​
            ​
            $
            2,650.0
            ​
            ​​
            ​
            ​
            ​
            ​
            ​
            ​
            ​
            ​
            ​
            ​
            ​
            Proved Reserves Multiples (Bcfe)
            ​
            ​
            0.6x – 0.7x
            ​
            ​
            ​
            ​
            0.6x
            ​
            ​​
            ​
            ​
            ​
            ​
            ​
            ​
            ​
            ​
            ​
            ​
            ​
            PV-10 Multiples (x)
            ​
            ​
            0.4x – 1.5x
            ​
            ​
            ​
            ​
            1.0x
            ​
            ​​
            ​
            ​
            ​
            ​
            2,715
            ​
            ​
            ​
            Discounted Cash Flow
            ​
            ​
            Discount Rate (%)
            ​
            ​
            14.5% – 31.0%
            ​
            ​
            ​
            ​
            27.0%
            ​
            ​​
            ​
            ​
            ​
            ​
            388
            ​
            ​
            ​
            Option Valuation Model
            ​
            ​
            Volatility (%)
            ​
            ​
            32.5% – 90.0%
            ​
            ​
            ​
            ​
            63.4%
            ​
            ​Total
            ​
            ​
            ​
            $
            2,171,789
            ​
            ​
            ​
            ​
            ​
            ​
            ​
            ​
            ​
            ​
            ​
            ​
            ​
            ​
            ​
            ​
            ​​
 
 38


TABLE OF CONTENTS
 
 FS Energy and Power Fund
 Notes to Unaudited Consolidated Financial Statements (Continued)  (in thousands, except share and per share amounts)
 
 Note 8. Fair Value of Financial Instruments (Continued)
 Type of Investment
            ​
            ​
            Fair Value at
                December 31, 2019
            ​
            ​
            Valuation Technique(1)
            ​
            ​
            Unobservable Input
            ​
            ​
            Range
            ​
            ​
            Weighted
                Average
            ​Senior Secured Loans – First Lien
            ​
            ​
            ​
            $
            478,337
            ​
            ​
            ​
            Market Comparables
            ​
            ​
            Market Yield (%)
            ​
            ​
            7.5% – 27.0%
            ​
            ​
            ​
            ​
            13.8%
            ​
            ​​
            ​
            ​
            ​
            ​
            ​
            ​
            ​
            ​
            ​
            ​
            ​
            EBITDA Multiples (x)
            ​
            ​
            3.6x – 4.6x
            ​
            ​
            ​
            ​
            4.1x
            ​
            ​​
            ​
            ​
            ​
            ​
            63,646
            ​
            ​
            ​
            Discounted Cash Flow
            ​
            ​
            Discount Rate (%)
            ​
            ​
            18.5% – 23.5%
            ​
            ​
            ​
            ​
            21.0%
            ​
            ​​
            ​
            ​
            ​
            ​
            27,795
            ​
            ​
            ​
            Other(2)
            ​
            ​
            Other(2)
            ​
            ​
            N/A
            ​
            ​
            ​
            ​
            N/A
            ​
            ​Senior Secured Loans – Second Lien
            ​
            ​
            ​
            ​
            533,234
            ​
            ​
            ​
            Market Comparables
            ​
            ​
            Market Yield (%)
            ​
            ​
            8.5% – 19.1%
            ​
            ​
            ​
            ​
            13.7%
            ​
            ​​
            ​
            ​
            ​
            ​
            ​
            ​
            ​
            ​
            ​
            ​
            ​
            EBITDA Multiples (x)
            ​
            ​
            3.6x – 4.6x
            ​
            ​
            ​
            ​
            4.1x
            ​
            ​Senior Secured Bonds
            ​
            ​
            ​
            ​
            437,761
            ​
            ​
            ​
            Market Comparables
            ​
            ​
            Market Yield (%)
            ​
            ​
            7.9% – 12.1%
            ​
            ​
            ​
            ​
            10.1%
            ​
            ​Unsecured Debt
            ​
            ​
            ​
            ​
            121,300
            ​
            ​
            ​
            Market Comparables
            ​
            ​
            Market Yield (%)
            ​
            ​
            10.2% – 12.5%
            ​
            ​
            ​
            ​
            10.6%
            ​
            ​​
            ​
            ​
            ​
            ​
            ​
            ​
            ​
            ​
            ​
            ​
            ​
            Net Aircraft Book Value
              Multiple (x)
            ​
            ​
            1.0x – 1.0x
            ​
            ​
            ​
            ​
            1.0x
            ​
            ​​
            ​
            ​
            ​
            ​
            28,000
            ​
            ​
            ​
            Other(2)
            ​
            ​
            Other
            ​
            ​
            N/A
            ​
            ​
            ​
            ​
            N/A
            ​
            ​Preferred Equity
            ​
            ​
            ​
            ​
            13,187
            ​
            ​
            ​
            Market Comparables
            ​
            ​
            EBITDA Multiples (x)
            ​
            ​
            6.8x-8.8x
            ​
            ​
            ​
            ​
            8.4x
            ​
            ​​
            ​
            ​
            ​
            ​
            708,307
            ​
            ​
            ​
            Discounted Cash Flow
            ​
            ​
            Discount Rate (%)
            ​
            ​
            9.3% – 19.0%
            ​
            ​
            ​
            ​
            13.8%
            ​
            ​​
            ​
            ​
            ​
            ​
            348
            ​
            ​
            ​
            Other(2)
            ​
            ​
            Other(2)
            ​
            ​
            N/A
            ​
            ​
            ​
            ​
            N/A
            ​
            ​Equity/Other
            ​
            ​
            ​
            ​
            144,465
            ​
            ​
            ​
            Market Comparables
            ​
            ​
            EBITDA Multiples (x)
            ​
            ​
            3.5x – 10.3x
            ​
            ​
            ​
            ​
            4.6x
            ​
            ​​
            ​
            ​
            ​
            ​
            ​
            ​
            ​
            ​
            ​
            ​
            ​
            Production Multiples (Mboe/d)
            ​
            ​
            $20,000.0 – $37,500.0
            ​
            ​
            ​
            $
            28,364.1
            ​
            ​​
            ​
            ​
            ​
            ​
            ​
            ​
            ​
            ​
            ​
            ​
            ​
            Proved Reserves Multiples (Mmboe)
            ​
            ​
            $2.8 – $12.0
            ​
            ​
            ​
            $
            7.2
            ​
            ​​
            ​
            ​
            ​
            ​
            ​
            ​
            ​
            ​
            ​
            ​
            ​
            Production Multiples (MMcfe/d)
            ​
            ​
            $3,050.0 – $3,550.0
            ​
            ​
            ​
            $
            3,300.0
            ​
            ​​
            ​
            ​
            ​
            ​
            ​
            ​
            ​
            ​
            ​
            ​
            ​
            Proved Reserves Multiples (Bcfe)
            ​
            ​
            0.8x – 0.9x
            ​
            ​
            ​
            ​
            0.9x
            ​
            ​​
            ​
            ​
            ​
            ​
            ​
            ​
            ​
            ​
            ​
            ​
            ​
            PV-10 Multiples (x)
            ​
            ​
            0.5x – 1.2x
            ​
            ​
            ​
            ​
            0.8x
            ​
            ​​
            ​
            ​
            ​
            ​
            1,354
            ​
            ​
            ​
            Discounted Cash Flow
            ​
            ​
            Discount Rate (%)
            ​
            ​
            14.5% – 20.5%
            ​
            ​
            ​
            ​
            17.5%
            ​
            ​​
            ​
            ​
            ​
            ​
            9,371
            ​
            ​
            ​
            Option Valuation Model
            ​
            ​
            Volatility (%)
            ​
            ​
            24.0% – 37.5%
            ​
            ​
            ​
            ​
            30.7%
            ​
            ​​
            ​
            ​
            ​
            ​
            12,080
            ​
            ​
            ​
            Other(2)
            ​
            ​
            Other(2)
            ​
            ​
            N/A
            ​
            ​
            ​
            ​
            N/A
            ​
            ​Total
            ​
            ​
            ​
            $
            2,579,185
            ​
            ​
            ​
            ​
            ​
            ​
            ​
            ​
            ​
            ​
            ​
            ​
            ​
            ​
            ​
            ​
            ​ 
 (1)
 Investments using a market quotes valuation technique were valued by using the midpoint of the prevailing bid and ask prices from dealers on the date of the relevant period end, which were provided by an independent third-party pricing service and screened for validity by such service. For investments utilizing a market comparables valuation technique, a significant increase (decrease) in the market yield, in isolation, would result in a significantly lower (higher) fair value measurement, and a significant increase (decrease) in any of the valuation multiples, in isolation, would result in a significantly higher (lower) fair value measurement. For investments utilizing a discounted cash flow valuation technique, a significant increase (decrease) in the discount rate, in isolation, would result in a significantly lower (higher) fair value measurement. For investments utilizing an option valuation model valuation technique, a significant increase (decrease) in the volatility, in isolation, would result in a significantly higher (lower) fair value measurement.
  (2)
 Fair valued based on expected outcome of proposed corporate transactions, the expected value of the liquidation preference of the investment or other factors.
  Note 9. Financing Arrangements
 The following tables present a summary of information with respect to the Company’s outstanding financing arrangements as of March 31, 2020 and December 31, 2019. For additional information regarding these financing arrangements, see the notes to the Company’s audited consolidated financial statements contained in its annual report on Form 10-K for the year ended December 31, 2019 and the additional disclosure set forth in this Note 9.
 
 39


TABLE OF CONTENTS
 
 FS Energy and Power Fund
 Notes to Unaudited Consolidated Financial Statements (Continued)  (in thousands, except share and per share amounts)
 
 Note 9. Financing Arrangements (Continued)
 ​
            ​
            ​
            As of March 31, 2020
                (Unaudited)
            ​Arrangement(1)
            ​
            ​
            Type of
                Arrangement
            ​
            ​
            Rate(2)
            ​
            ​
            Amount
                Outstanding
            ​
            ​
            Amount
                Available
            ​
            ​
            Maturity Date
            ​Goldman Facility(3)
            ​
            ​
            Term
            ​
            ​
            L+3.20%
            ​
            ​
            ​
            $
            425,000
            ​
            ​
            ​
            ​
            $
            50,000
            ​
            ​
            ​
            December 2, 2022
            ​JPMorgan Facility(4)
            ​
            ​
            Revolving/Term
            ​
            ​
            L+2.75%
            ​
            ​
            ​
            ​
            416,667
            ​
            ​
            ​
            ​
            ​
            278,333
            ​
            ​
            ​
            February 16, 2023
            ​Senior Secured Notes(5)
            ​
            ​
            Bond
            ​
            ​
            7.50%
            ​
            ​
            ​
            ​
            500,000
            ​
            ​
            ​
            ​
            ​
            —
            ​
            ​
            ​
            August 15, 2023
            ​Total
            ​
            ​
            ​
            ​
            ​
            ​
            ​
            ​
            ​
            $
            1,341,667
            ​
            ​
            ​
            ​
            $
            328,333
            ​
            ​
            ​
            ​
            ​​ ​
            ​
            ​
            As of December 31, 2019
            ​Arrangement(1)
            ​
            ​
            Type of
                Arrangement
            ​
            ​
            Rate
            ​
            ​
            Amount
                Outstanding
            ​
            ​
            Amount
                Available
            ​
            ​
            Maturity Date
            ​Goldman Facility
            ​
            ​
            Term
            ​
            ​
            L+3.20%
            ​
            ​
            ​
            $
            425,000
            ​
            ​
            ​
            ​
            $
            50,000
            ​
            ​
            ​
            December 2, 2022
            ​JPMorgan Facility
            ​
            ​
            Revolving/Term
            ​
            ​
            L+2.75%
            ​
            ​
            ​
            ​
            311,667
            ​
            ​
            ​
            ​
            ​
            383,333
            ​
            ​
            ​
            February 16, 2023
            ​Senior Secured Notes(5)
            ​
            ​
            Bond
            ​
            ​
            7.50%
            ​
            ​
            ​
            ​
            500,000
            ​
            ​
            ​
            ​
            ​
            —
            ​
            ​
            ​
            August 15, 2023
            ​Total
            ​
            ​
            ​
            ​
            ​
            ​
            ​
            ​
            ​
            $
            1,236,667
            ​
            ​
            ​
            ​
            $
            433,333
            ​
            ​
            ​
            ​
            ​ 
 (1)
 The carrying amount outstanding under the facility approximates its fair value, unless otherwise noted.
  (2)
 LIBOR is subject to a 0.00% floor.
  (3)
 On April 1, 2020, the Goldman Facility was amended to, among other things, increase the interest rate to L+7.50% per annum through July 1, 2020, and L+5.20% thereafter. On and after that date, Gladwyne Funding permanently prepaid an aggregate amount of $225,000 of the outstanding loans, reducing the outstanding facility amount to $200,000.
  (4)
 On April 9, 2020, the JPMorgan Facility was amended to, among other things, reduce the revolving loan commitments to $185,000 (the amount of revolving loans then outstanding), thereby reducing the amount available at that time to $0 and bringing the total outstanding facility amount to $416,667. The amendment also provided that additional prepayments of revolving loans will permanently reduce the revolving loan commitments to $140,000, at which point any further prepayments of revolving loans may be reborrowed.
  (5)
 As of March 31, 2020 and December 31, 2019, the fair value of the Senior Secured Notes was approximately $450,210 and $507,500, respectively. These valuations are considered Level 2 valuations within the fair value hierarchy.
  For the three months ended March 31, 2020 and 2019, the components of total interest expense for the Company’s financing arrangements were as follows:
 ​
            ​
            ​
            Three Months Ended March 31,
            ​​
            ​
            ​
            2020
            ​
            ​
            2019
            ​Arrangement(1)
            ​
            ​
            Direct
                Interest
                Expense(2)
            ​
            ​
            Amortization
                of Deferred
                Financing
                Costs and
                Discount
            ​
            ​
            Total
                Interest
                Expense
            ​
            ​
            Direct
                Interest
                Expense(2)
            ​
            ​
            Amortization
                of Deferred
                Financing
                Costs and
                Discount
            ​
            ​
            Total
                Interest
                Expense
            ​Goldman Facility
            ​
            ​
            ​
            $
            5,484
            ​
            ​
            ​
            ​
            $
            67
            ​
            ​
            ​
            ​
            $
            5,551
            ​
            ​
            ​
            ​
            $
            6,886
            ​
            ​
            ​
            ​
            $
            159
            ​
            ​
            ​
            ​
            $
            7,045
            ​
            ​JPMorgan Facility
            ​
            ​
            ​
            ​
            4,665
            ​
            ​
            ​
            ​
            ​
            447
            ​
            ​
            ​
            ​
            ​
            5,112
            ​
            ​
            ​
            ​
            ​
            3,942
            ​
            ​
            ​
            ​
            ​
            379
            ​
            ​
            ​
            ​
            ​
            4,321
            ​
            ​Senior Secured Notes
            ​
            ​
            ​
            ​
            9,375
            ​
            ​
            ​
            ​
            ​
            1,018
            ​
            ​
            ​
            ​
            ​
            10,393
            ​
            ​
            ​
            ​
            ​
            9,375
            ​
            ​
            ​
            ​
            ​
            998
            ​
            ​
            ​
            ​
            ​
            10,373
            ​
            ​Total
            ​
            ​
            ​
            $
            19,524
            ​
            ​
            ​
            ​
            $
            1,532
            ​
            ​
            ​
            ​
            $
            21,056
            ​
            ​
            ​
            ​
            $
            20,203
            ​
            ​
            ​
            ​
            $
            1,536
            ​
            ​
            ​
            ​
            $
            21,739
            ​
            ​ 
 (1)
 Borrowings of each of the Company’s wholly-owned special-purpose financing subsidiaries are considered borrowings of the Company for purposes of complying with the asset coverage requirements applicable to BDCs under the 1940 Act.
  (2)
 Direct interest expense includes the effect of non-usage fees, administration fees and make-whole fees, if any.
 
 40


TABLE OF CONTENTS
 
 FS Energy and Power Fund
 Notes to Unaudited Consolidated Financial Statements (Continued)  (in thousands, except share and per share amounts)
 
 Note 9. Financing Arrangements (Continued)
 The Company’s average borrowings and weighted average interest rate, including the effect of non-usage fees, for the three months ended March 31, 2020 were $1,307,766 and 5.91%, respectively. As of March 31, 2020, the Company’s effective interest rate on borrowings was 5.72%.
 The Company’s average borrowings and weighted average interest rate, including the effect of non-usage fees, for the three months ended March 31, 2019 were $1,189,333 and 6.79%, respectively. As of March 31, 2019, the Company’s effective interest rate on borrowings was 6.74%.
 Recent events such as the rapid spread of the COVID-19 pandemic and the recent failure of Saudi Arabia, Russia and other oil producing countries to reach an agreement around crude oil production that in turn has severely depressed the price of oil and the associated impacts from these events on the U.S. and global economies (including energy markets), have negatively impacted, and are likely to continue to negatively impact, the business operations of some of the Company’s portfolio companies. The Company cannot at this time fully predict the impact of these events on its business or the business of its portfolio companies, their duration or magnitude or the extent to which they will negatively impact the Company’s portfolio companies’ operating results or the Company’s own results of operations or financial condition. The Company expects that certain of its portfolio companies will continue to experience economic distress for the foreseeable future and may become insolvent or otherwise significantly limit business operations if subjected to prolonged economic distress, including as a result of the depressed price of oil or other declines in the energy markets. These developments could result in a further decrease in the value of the Company’s investments.
 These events have already had adverse effects on the Company’s investment income and the Company expects that such adverse effects will continue for some time. These adverse effects may require the Company to restructure certain of its investments, which could result in further reductions to the Company’s investment income or in impairments on the Company’s investments. In addition, disruptions in the capital markets have resulted in illiquidity in certain market areas. These market disruptions and illiquidity are likely to have an adverse effect on the Company’s business, financial condition, results of operations and cash flows. Unfavorable economic conditions caused by these events can also be expected to increase the Company’s funding costs and limit its access to the capital markets. These events have limited the Company’s investment originations, which is likely to continue for the immediate future, and have also had a material negative impact on the Company’s operating results. In addition, depressed mark-to-market valuations of many of the Company’s portfolio companies have materially reduced the value of collateral available to secure the Company’s financing arrangements, and consequently have adversely impacted the Company’s liquidity and may continue to do so in the future.
 Under its financing arrangements, the Company has made certain representations and warranties and is required to comply with various covenants, reporting requirements and other customary requirements for similar financing arrangements. As a result of the events described above, the Company has needed to sell certain investments to satisfy certain margin obligations, and if current market conditions persist or worsen, the Company may need to sell additional investments at similarly or even more disadvantageous prices, or enter into other transactions on terms that are disadvantageous to the Company, to satisfy obligations under its financing arrangements. The Company did not comply with covenants under certain of its financing arrangements relating to the Company’s level of shareholder equity as of March 31, 2020. Accordingly, in early April 2020, the Company obtained waivers from the other parties to the applicable financing arrangements to satisfy those covenants. The Company was otherwise in compliance with all covenants required by its financing arrangements as of March 31, 2020.The Company was in compliance with all covenants required by its financing arrangements as of December 31, 2019.
 
 41


TABLE OF CONTENTS
 
 FS Energy and Power Fund
 Notes to Unaudited Consolidated Financial Statements (Continued)  (in thousands, except share and per share amounts)
 
 Note 9. Financing Arrangements (Continued)
 Goldman Facility
 On April 1, 2020, Gladwyne Funding LLC, or Gladwyne Funding, a wholly-owned special-purpose financing subsidiary of the Company, the Company, Goldman Sachs Bank U.S.A., or Goldman, and Wells Fargo Bank, National Association, or Wells Fargo, entered into a letter agreement, or the Goldman Letter Agreement, in respect of (i) the Gladwyne Funding’s term loan facility with Goldman, or as amended, the Goldman Facility and (ii) that certain Non-Recourse Carveout Guaranty Agreement, dated as of December 2, 2019, or the Limited Guaranty, by the Company and in favor of Goldman and Wells Fargo, as collateral agent. The Goldman Letter Agreement provides that through July 1, 2020, or the Standstill Period, certain provisions of the Goldman Facility, the Limited Guaranty and the related transaction documents shall not be operative and none of Goldman, Wells Fargo or any of the lenders party to the Goldman Facility shall exercise any remedies in connection with such provisions. In addition, the Goldman Letter Agreement provides for certain amendments to the Goldman Facility, including a suspension of all financial covenants during the Standstill Period. Pursuant to the Goldman Letter Agreement, the interest rate under the Goldman Facility has increased to LIBOR plus 750 basis points per annum (from LIBOR plus 320 basis points per annum) during the Standstill Period before decreasing to LIBOR plus 520 basis points per annum when the Standstill Period ends. In connection with the execution of the Goldman Letter Agreement, Gladwyne Funding prepaid $205,000 under the Goldman Facility and agreed to prepay an additional $20,000 after closing using cash proceeds from asset sales, principal proceeds and interest proceeds.
 One of the purposes of the Goldman Letter Agreement is to allow the parties thereto to discuss proposals for addressing various credit matters, with a view to possibly entering into further modifications to the Goldman Facility and the Limited Guaranty. The Company is currently engaged in discussions with respect to such credit matters; however, there can be no assurance that the Company will reach any agreement with respect to those matters by the end of the Standstill Period, if at all.
 Gladwyne Funding incurred certain customary costs and expenses in connection with the closing of the Goldman Letter Agreement.
 JPMorgan Facility
 On April 9, 2020, the Company entered into Amendment No. 1 and Waiver, or the JPMorgan Amendment, to the Company’s senior secured revolving credit facility with JPMorgan Chase Bank, N.A., or JPMorgan, as administrative agent and collateral agent, and the other lenders and agents party thereto, or as amended, the JPMorgan Facility. The JPMorgan Amendment reduces revolving loan commitments under the JPMorgan Facility to $185,000, which amount is equal to the amount of currently outstanding revolving loans under the JPMorgan Facility. Upon the occurrence of certain events and subject to certain specified thresholds, the JPMorgan Amendment would require the Company to make certain prepayments of outstanding loans and additional reductions of the revolving commitments. The JPMorgan Amendment also reduces the minimum shareholders’ equity the Company is required to maintain as of the end of each fiscal quarter, to $900,000 for the fiscal quarters ending in March, June and September of 2020 and $1,150,000 for each fiscal quarter thereafter. Additionally, the JPMorgan Amendment restricts the ability of the Company to make most discretionary cash dividends and distributions and other restricted payments.
 The Company incurred certain customary fees, costs and expenses in connection with the closing of the JPMorgan Amendment.
 Note 10. Commitments and Contingencies
 The Company enters into contracts that contain a variety of indemnification provisions. The Company’s maximum exposure under these arrangements is unknown; however, the Company has not had prior claims
 
 42


TABLE OF CONTENTS
 
 FS Energy and Power Fund
 Notes to Unaudited Consolidated Financial Statements (Continued)  (in thousands, except share and per share amounts)
 
 Note 10. Commitments and Contingencies (Continued)
 or losses pursuant to these contracts. FS/EIG Advisor has reviewed the Company’s existing contracts and expects the risk of loss to the Company to be remote.
 The Company is not currently subject to any material legal proceedings and, to the Company’s knowledge, no material legal proceedings are threatened against the Company. From time to time, the Company may be party to certain legal proceedings in the ordinary course of business, including proceedings relating to the enforcement of the Company’s rights under contracts with its portfolio companies. While the outcome of any legal proceedings cannot be predicted with certainty, the Company does not expect that any such proceedings will have a material effect upon its financial condition or results of operations.
 See Note 4 for a discussion of the Company’s commitments to FS Advisor, FS/EIG Advisor and its affiliates (including FS Investments) and Note 7 for a discussion of the Company’s unfunded commitments.
 Note 11. Financial Highlights
 The following is a schedule of financial highlights of the Company for the three months ended March 31, 2020 and the year ended December 31, 2019:
 ​
            ​
            ​
            Three Months Ended
                March 31, 2020
                (Unaudited)
            ​
            ​
            Year Ended
                December 31, 2019
            ​Per Share Data:(1)
            ​
            ​
            ​
            ​
            ​
            ​
            ​
            ​
            ​
            ​
            ​
            ​
            ​Net asset value, beginning of period
            ​
            ​
            ​
            $
            5.43
            ​
            ​
            ​
            ​
            $
            6.01
            ​
            ​Results of operations(2)
            ​
            ​
            ​
            ​
            ​
            ​
            ​
            ​
            ​
            ​
            ​
            ​
            ​Net investment income
            ​
            ​
            ​
            ​
            0.09
            ​
            ​
            ​
            ​
            ​
            0.46
            ​
            ​Net realized gain (loss) and unrealized appreciation (depreciation)
            ​
            ​
            ​
            ​
            (1.85)
            ​
            ​
            ​
            ​
            ​
            (0.54)
            ​
            ​Net increase (decrease) in net assets resulting from operations
            ​
            ​
            ​
            ​
            (1.76)
            ​
            ​
            ​
            ​
            ​
            (0.08)
            ​
            ​Shareholder distributions(3)
            ​
            ​
            ​
            ​
            ​
            ​
            ​
            ​
            ​
            ​
            ​
            ​
            ​Distributions from net investment income
            ​
            ​
            ​
            ​
            (0.08)
            ​
            ​
            ​
            ​
            ​
            (0.50)
            ​
            ​Net decrease in net assets resulting from shareholder distributions
            ​
            ​
            ​
            ​
            (0.08)
            ​
            ​
            ​
            ​
            ​
            (0.50)
            ​
            ​Capital share transactions
            ​
            ​
            ​
            ​
            ​
            ​
            ​
            ​
            ​
            ​
            ​
            ​
            ​Issuance of common shares(4)
            ​
            ​
            ​
            ​
            —
            ​
            ​
            ​
            ​
            ​
            —
            ​
            ​Repurchases of common shares(5)
            ​
            ​
            ​
            ​
            —
            ​
            ​
            ​
            ​
            ​
            —
            ​
            ​Net increase (decrease) in net assets resulting from capital share transactions
            ​
            ​
            ​
            ​
            —
            ​
            ​
            ​
            ​
            ​
            —
            ​
            ​Net asset value, end of period
            ​
            ​
            ​
            $
            3.59
            ​
            ​
            ​
            ​
            $
            5.43
            ​
            ​Shares outstanding, end of period
            ​
            ​
            ​
            ​
            436,755,981
            ​
            ​
            ​
            ​
            ​
            438,477,007
            ​
            ​Total return(6)
            ​
            ​
            ​
            ​
            (33.00)%
            ​
            ​
            ​
            ​
            ​
            (1.83)%
            ​
            ​Total return (without assuming reinvestment of distributions)(6)
            ​
            ​
            ​
            ​
            (32.41)%
            ​
            ​
            ​
            ​
            ​
            (1.33)%
            ​
            ​Ratio/Supplemental Data:
            ​
            ​
            ​
            ​
            ​
            ​
            ​
            ​
            ​
            ​
            ​
            ​
            ​Net assets, end of period
            ​
            ​
            ​
            $
            1,568,124
            ​
            ​
            ​
            ​
            $
            2,379,605
            ​
            ​Ratio of net investment income to average net assets(7)
            ​
            ​
            ​
            ​
            6.67%
            ​
            ​
            ​
            ​
            ​
            7.76%
            ​
            ​Ratio of total operating expenses to average net assets(7)
            ​
            ​
            ​
            ​
            7.07%
            ​
            ​
            ​
            ​
            ​
            6.54%
            ​
            ​Portfolio turnover(8)
            ​
            ​
            ​
            ​
            6.43%
            ​
            ​
            ​
            ​
            ​
            32.88%
            ​
            ​Total amount of senior securities outstanding, exclusive of treasury securities
            ​
            ​
            ​
            $
            1,341,667
            ​
            ​
            ​
            ​
            $
            1,236,667
            ​
            ​Asset coverage per unit(9)
            ​
            ​
            ​
            ​
            2.17
            ​
            ​
            ​
            ​
            ​
            2.92
            ​
            ​ 
 (1)
 Per share data may be rounded in order to recompute the ending net asset value per share.
  (2)
 The per share data was derived by using the weighted average shares outstanding during the applicable period.
  (3)
 The per share data for distributions reflects the actual amount of distributions paid per share during the applicable period.
  (4)
 The issuance of common shares on a per share basis reflects the incremental net asset value changes as a result of the issuance of common shares pursuant to the Company’s distribution reinvestment plan. The issuance of common shares at a price that is greater than the net asset value per share results in an increase in net asset value per share.
 
 43


TABLE OF CONTENTS
 
 FS Energy and Power Fund
 Notes to Unaudited Consolidated Financial Statements (Continued)  (in thousands, except share and per share amounts)
 
 Note 11. Financial Highlights (Continued)
 (5)
 The per share impact of the Company’s repurchases of common shares was a reduction to net asset value of less than $0.01 per share during each period.
  (6)
 The total return for each period presented was calculated based on the change in net asset value during the applicable period, including the impact of distributions reinvested in accordance with the Company’s distribution reinvestment plan. The total return (without assuming reinvestment of distributions) for each period presented was calculated by taking the net asset value per share as of the end of the applicable period, adding the cash distributions per share which were declared during the applicable period and dividing the total by the net asset value per share at the beginning of the applicable period. The total returns do not consider the effect of any sales commissions or charges that may be incurred in connection with the sale of the Company’s common shares. The total returns include the effect of the issuance of common shares at a net offering price that is greater than net asset value per share, which causes an increase in net asset value per share. The historical calculations of total returns in the table should not be considered representations of the Company’s future total returns, which may be greater or less than the returns shown in the table due to a number of factors, including the Company’s ability or inability to make investments in companies that meet its investment criteria, the interest rates payable on the debt securities the Company acquires, the level of the Company’s expenses, variations in and the timing of the recognition of realized and unrealized gains or losses, the degree to which the Company encounters competition in its markets and general economic conditions. As a result of these factors, results for any previous period should not be relied upon as being indicative of performance in future periods. The total return calculations set forth above represent the total returns on the Company’s investment portfolio during the applicable period and do not represent actual returns to shareholders.
  (7)
 Weighted average net assets during the applicable period are used for this calculation. Ratios for the three months ended March 31, 2020 are annualized. Annualized ratios for the three months ended March 31, 2020 are not necessarily indicative of the ratios that may be expected for the year ending December 31, 2020. The following is a schedule of supplemental ratios for the three months ended March 31, 2020 and year ended December 31, 2019:
  ​
            ​
            ​
            Three Months Ended
                March 31, 2020
                (Unaudited)
            ​
            ​
            Year Ended
                December 31, 2019
            ​Ratio of interest expense to average net assets
            ​
            ​
            ​
            ​
            3.67%
            ​
            ​
            ​
            ​
            ​
            3.40%
            ​
            ​  (8)
 Portfolio turnover for the three months ended March 31, 2020 is not annualized.
  (9)
 Asset coverage per unit is the ratio of the carrying value of the Company’s total consolidated assets, less liabilities and indebtedness not represented by senior securities, to the aggregate amount of senior securities representing indebtedness.
 
 44


TABLE OF CONTENTS ​
 
 Item 2.
 Management’s Discussion and Analysis of Financial Condition and Results of Operations.  (in thousands, except share and per share amounts)
  The information contained in this section should be read in conjunction with our unaudited consolidated financial statements and related notes thereto included elsewhere in this quarterly report on Form 10-Q. In this report, “we,” “us” and “our” refer to FS Energy and Power Fund and “FS/EIG Advisor” refers to FS/EIG Advisor, LLC.
 Forward-Looking Statements
 Some of the statements in this quarterly report on Form 10-Q constitute forward-looking statements because they relate to future events or our future performance or financial condition. The forward-looking statements contained in this quarterly report on Form 10-Q may include statements as to:
 •
 our future operating results;
  •
 our business prospects and the prospects of the companies in which we may invest, including our and their ability to achieve our respective objectives as a result of the current COVID-19 pandemic;
  •
 the impact of the investments that we expect to make;
  •
 the ability of our portfolio companies to achieve their objectives;
  •
 our current and expected financing arrangements and investments;
  •
 changes in the general interest rate environment;
  •
 the adequacy of our cash resources, financing sources and working capital;
  •
 the timing and amount of cash flows, distributions and dividends, if any, from our portfolio companies;
  •
 our contractual arrangements and relationships with third parties;
  •
 actual and potential conflicts of interest with FS/EIG Advisor, FS Investments, EIG, or any of their respective affiliates;
  •
 the dependence of our future success on the general economy and its effect on the industries in which we may invest;
  •
 general economic and political trends and other external factors, including the current COVID-19 pandemic and related disruptions caused thereby;
  •
 our use of financial leverage;
  •
 the ability of FS/EIG Advisor to locate suitable investments for us and to monitor and administer our investments;
  •
 the ability of FS/EIG Advisor or its affiliates to attract and retain highly talented professionals;
  •
 our ability to maintain our qualification as a RIC and as a BDC;
  •
 the impact on our business of the Dodd-Frank Act, as amended, and the rules and regulations issued thereunder;
  •
 the effect of changes to tax legislation and our tax position; and
  •
 the tax status of the enterprises in which we may invest.
  In addition, words such as “anticipate,” “believe,” “expect” and “intend” indicate a forward-looking statement, although not all forward-looking statements include these words. The forward-looking statements contained in this quarterly report on Form 10-Q involve risks and uncertainties. Our actual results could differ materially from those implied or expressed in the forward-looking statements for any reason. Factors that could cause actual results to differ materially include:
 •
 changes in the economy;
  •
 risks associated with possible disruption in our operations or the economy generally due to terrorism, natural disasters or pandemics; and
 
 45


TABLE OF CONTENTS
 
 •
 future changes in laws or regulations and conditions in our operating areas.
  We have based the forward-looking statements included in this quarterly report on Form 10-Q on information available to us on the date of this quarterly report on Form 10-Q. Except as required by the federal securities laws, we undertake no obligation to revise or update any forward-looking statements, whether as a result of new information, future events or otherwise. Shareholders are advised to consult any additional disclosures that we may make directly to shareholders or through reports that we may file in the future with the SEC, including annual reports on Form 10-K, quarterly reports on Form 10-Q and current reports on Form 8-K. The forward-looking statements and projections contained in this quarterly report on Form 10-Q are excluded from the safe harbor protection provided by Section 27A of the Securities Act of 1933, as amended, and Section 21E of the Securities Exchange Act of 1934, as amended, or the Exchange Act.
 Overview
 We were formed as a Delaware statutory trust under the Delaware Statutory Trust Act on September 16, 2010 and formally commenced investment operations on July 18, 2011. We are an externally managed, non-diversified, closed-end management investment company that has elected to be regulated as a BDC under the 1940 Act and has elected to be treated for U.S. federal income tax purposes, and intends to qualify annually, as a RIC under Subchapter M of the Code. In November 2016, we closed our continuous public offering of common shares to new investors.
 Our investment activities are managed by FS/EIG Advisor and supervised by our board of trustees, a majority of whom are independent. Under the FS/EIG investment advisory agreement, we have agreed to pay FS/EIG Advisor an annual base management fee based on the average weekly value of our gross assets and an incentive fee based on our performance.
 Our investment policy is to invest, under normal circumstances, at least 80% of our total assets in securities of Energy companies. This investment policy may not be changed without at least 60 days’ prior notice to holders of our common shares of any such change.
 Our investment objective is to generate current income and long-term capital appreciation. We pursue our investment objective by focusing on the following seven investment themes: (i) basin-on-basin competition in U.S. shale, (ii) globalization of natural gas, (iii) coal retirements and the evolving energy generation mix, (iv) renewables focused on power grid parity, (v) export infrastructure for emerging U.S. producers, (vi) market liberalization opening new markets and (vii) midstream infrastructure connecting new supplies. However, we may pursue other investment opportunities if we believe it is in our best interests and consistent with our investment objectives.
 Within the above investment themes, we intend to focus on the following investment categories, which we believe will allow us to generate an attractive total return with an acceptable level of risk.
 Direct Originations: Through FS/EIG Advisor, we intend to directly source investment opportunities across the Energy industry. Such investments are typically originated and structured through a negotiated process in which we directly participate and are not generally available to the broader market. These investments may include both debt and equity components. We believe directly originated investments may offer higher returns and more favorable protections than broadly syndicated transactions.
 Broadly Syndicated Loan and Bond Transactions: Although our primary focus is to invest in directly originated transactions, in certain circumstances we will also invest in the broadly syndicated loan and high yield bond markets. Broadly syndicated loans and bonds are generally more liquid than our directly originated investments and provide a complement to our less liquid strategies.
 In the case of broadly syndicated investments, we generally intend to capitalize on market inefficiencies by investing in loans, bonds, and other asset classes where the market price of such investment reflects a lower value than we believe is warranted based on our fundamental analysis, providing us with an opportunity to earn an attractive return on our investment.
 Our portfolio is comprised primarily of income-oriented securities, which principally refers to debt securities and income-oriented preferred and common equity interests, of privately-held Energy companies
 
 46


TABLE OF CONTENTS
 
 within the United States. We expect to invest primarily in directly originated investments and primary market transactions, as this will provide us with the ability to tailor investments to best match a project’s or company’s needs with our investment objectives. We intend to weight our portfolio towards senior secured debt and directly originated preferred equity investments, which we believe offer opportunities for superior risk-adjusted returns and income generation. Our debt investments may take the form of corporate or project loans or bonds, may be secured or unsecured and may, in some cases, be accompanied by yield enhancements. These yield enhancements are typically expected to include royalty interests in mineral, oil and gas properties, warrants, options, net profits interests, cash flow participations or other forms of equity participation that can provide additional consideration or “upside” in a transaction. Our preferred equity investments are mostly directly originated and may take the form of perpetual or redeemable securities, typically with a current income component and minimum base returns. In addition, certain income-oriented preferred or common equity interests may include interests in master limited partnerships and a portion of our portfolio may be comprised of derivatives, including the use of total return swaps, credit default swaps and other commodity swap contracts. In connection with certain of our debt investments or any restructuring of these debt investments, we may on occasion receive equity interests, including warrants or options, as additional consideration or otherwise in connection with a restructuring. FS/EIG Advisor will seek to tailor our investment focus as market conditions evolve.
 Revenues
 The principal measure of our financial performance is net increase or decrease in net assets resulting from operations, which includes net investment income, net realized gain or loss on investments, net realized gain or loss on foreign currency, net realized gain or loss on swap contracts, net change in unrealized appreciation or depreciation on investments, net change in unrealized gain or loss on foreign currency investments and net change in unrealized gain or loss on swap contracts. Net investment income is the difference between our income from interest, dividends, fees and other investment income and our operating and other expenses. Net realized gain or loss on investments is the difference between the proceeds received from dispositions of portfolio investments and their amortized cost, including the respective realized gain or loss on foreign currency for those foreign denominated investment transactions. Net realized gain or loss on foreign currency is the portion of realized gain or loss attributable to foreign currency fluctuations. Net realized gain or loss on swap contracts is the portion of realized gain or loss attributable to the difference between the fixed price specified in the contract and the referenced settlement price. Net change in unrealized appreciation or depreciation on investments is the net change in the fair value of our investment portfolio, including the respective unrealized gain or loss on foreign currency for those foreign denominated investments. Net change in unrealized gain or loss on foreign currency is the net change in the value of receivables or accruals due to the impact of foreign currency fluctuations. Net change in unrealized gain or loss on swap contracts is the net change in the value of receivables or accruals due to the impact of the difference between the fixed price specified in the contract and the referenced settlement price.
 We principally generate revenues in the form of interest income on the debt investments we hold. We also generate revenues in the form of dividends and other distributions on the equity or other securities we may hold. In addition, we may generate revenues in the form of non-recurring commitment, closing, origination, structuring or diligence fees, fees for providing managerial assistance, consulting fees, prepayment fees and performance-based fees.
 Expenses
 Our primary operating expenses include the payment of management and incentive fees and other expenses under the FS/EIG investment advisory agreement, interest expense from financing arrangements and other indebtedness, and other expenses necessary for our operations. The management and incentive fees compensate FS/EIG Advisor for its work in identifying, evaluating, negotiating, executing, monitoring and servicing our investments.
 FS/EIG Advisor oversees our day-to-day operations, including the provision of general ledger accounting, fund accounting, legal services, investor relations, certain government and regulatory affairs activities, and other administrative services. FS/EIG Advisor also performs, or oversees the performance of, our corporate operations and required administrative services, which includes being responsible for the
 
 47


TABLE OF CONTENTS
 
 financial records that we are required to maintain and preparing reports for our shareholders and reports filed with the SEC. In addition, FS/EIG Advisor assists us in calculating our net asset value, overseeing the preparation and filing of tax returns and the printing and dissemination of reports to our shareholders, and generally overseeing the payment of our expenses and the performance of administrative and professional services rendered to us by others.
 We reimburse FS/EIG Advisor for expenses necessary to perform services related to our administration and operations, including FS/EIG Advisor’s allocable portion of the compensation and related expenses of certain personnel of FS Investments and EIG providing administrative services to us on behalf of FS/EIG Advisor, and for transactional expenses for prospective investments, such as fees and expenses associated with performing due diligence reviews of investments that do not close, often referred to as “broken deal” costs. We reimburse FS/EIG Advisor no less than quarterly for all costs and expenses incurred by FS/EIG Advisor in performing its obligations and providing personnel under the FS/EIG investment advisory agreement. The amount of this reimbursement is set at the lesser of (1) FS/EIG Advisor’s actual costs incurred in providing such services and (2) the amount that we estimate would be required to pay alternative service providers for comparable services in the same geographic location. FS/EIG Advisor allocates the cost of such services to us based on factors such as time allocations and other reasonable metrics. Our board of trustees reviews the methodology employed in determining how the expenses are allocated to us and assesses the reasonableness of such reimbursements for expenses allocated to us based on the breadth, depth and quality of such services as compared to the estimated cost to us of obtaining similar services from third-party service providers known to be available. In addition, our board of trustees considers whether any single third-party service provider would be capable of providing all such services at comparable cost and quality. Finally, our board of trustees compares the total amount paid to FS/EIG Advisor for such services as a percentage of our net assets to the same ratio as reported by other comparable BDCs. We do not reimburse FS/EIG Advisor for any services for which it receives a separate fee, or for rent, depreciation, utilities, capital equipment or other administrative items allocated to a controlling person of FS/EIG Advisor.
 We bear all other expenses of our operations and transactions, including all other expenses incurred by FS/EIG Advisor in performing services for us and administrative personnel paid by FS/EIG Advisor, to the extent they are not controlling persons of FS/EIG Advisor or any of its affiliates, subject to the limitations included in the FS/EIG investment advisory agreement.
 In addition, we have contracted with State Street to provide various accounting and administrative services, including, but not limited to, preparing preliminary financial information for review by FS/EIG Advisor, preparing and monitoring expense budgets, maintaining accounting and corporate books and records, processing trade information provided by us and performing testing with respect to RIC compliance.
 For information regarding our fee offset and historical expense reimbursement arrangements with FS Investments and FS/EIG Advisor, see Note 4 to our unaudited consolidated financial statements included herein.
 COVID-19 and Energy Market Developments
 Recent events such as the rapid spread of the COVID-19 pandemic and the recent failure of Saudi Arabia, Russia and other oil producing countries to reach an agreement around crude oil production that in turn has severely depressed the price of oil and the associated impacts from these events on the U.S. and global economies (including energy markets), have negatively impacted, and are likely to continue to negatively impact, the business operations of some of our portfolio companies. We cannot at this time fully predict the impact of these events on our business or the business of our portfolio companies, their duration or magnitude or the extent to which they will negatively impact our portfolio companies’ operating results or our own results of operations or financial condition. We expect that certain of our portfolio companies will continue to experience economic distress for the foreseeable future and may become insolvent or otherwise significantly limit business operations if subjected to prolonged economic distress, including as a result of the depressed price of oil or other declines in the energy markets. These developments could result in a further decrease in the value of our investments.
 These events have already had adverse effects on our investment income and we expect that such adverse effects will continue for some time. These adverse effects may require us to restructure certain of
 
 48


TABLE OF CONTENTS
 
 our investments, which could result in further reductions to our investment income or in impairments on our investments. In addition, disruptions in the capital markets have resulted in illiquidity in certain market areas. These market disruptions and illiquidity are likely to have an adverse effect on our business, financial condition, results of operations and cash flows. Unfavorable economic conditions caused by these events can also be expected to increase our funding costs and limit our access to the capital markets. These events have limited our investment originations, which is likely to continue for the immediate future, and have also had a material negative impact on our operating results. In addition, depressed mark-to-market valuations of many of our portfolio companies have materially reduced the value of collateral available to secure our financing arrangements, and consequently have adversely impacted our liquidity and may continue to do so in the future.
 In particular, as a result of these events, we have needed to sell certain investments to satisfy certain margin obligations, and if current market conditions persist or worsen, we may need to sell additional investments at similarly or even more disadvantageous prices, or enter into other transactions on terms that are disadvantageous to us, to satisfy obligations under our financing arrangements.
 In light of such difficult market conditions and in an effort to preserve our liquidity, we previously determined to suspend for an indefinite period of time our share repurchase program and will reassess our ability to recommence such program in future periods. Moreover, our board of trustees has not declared regular cash distributions to shareholders for any period after March 31, 2020, and we expect that future cash distributions to shareholders will be suspended until such time that we believe that market conditions and our financial condition support the resumption of such distributions. Accordingly, there can be no assurance that we will be able to pay distributions in the future.
 We will continue to carefully monitor the impact of both the COVID-19 pandemic and disruptions in the energy markets on our business and the business of our portfolio companies. Because the full effects of these events are not capable of being known at this time, we cannot estimate the impacts on our financial condition, results of operations or cash flows. We do, however, expect that these events will continue to have a negative impact on our business and the financial condition of our portfolio companies.
 Portfolio Investment Activity for the Three Months Ended March 31, 2020 and for the Year Ended  December 31, 2019
 Total Portfolio Activity
 The following tables present certain selected information regarding our portfolio investment activity for the three months ended March 31, 2020 and the year ended December 31, 2019:
 Net Investment Activity
            ​
            ​
            For the Three Months Ended
                March 31, 2020
            ​
            ​
            For the Year Ended
                December 31, 2019
            ​Purchases
            ​
            ​
            ​
            $
            208,432
            ​
            ​
            ​
            ​
            $
            1,240,325
            ​
            ​Sales and Repayments
            ​
            ​
            ​
            ​
            (352,174)
            ​
            ​
            ​
            ​
            ​
            (1,313,072)
            ​
            ​Net Portfolio Activity
            ​
            ​
            ​
            $
            (143,742)
            ​
            ​
            ​
            ​
            $
            (72,747)
            ​
            ​​ ​
            ​
            ​
            For the Three Months Ended
                March 31, 2020
            ​
            ​
            For the Year Ended
                December 31, 2019
            ​New Investment Activity by Asset Class
            ​
            ​
            Purchases
            ​
            ​
            Percentage
            ​
            ​
            Purchases
            ​
            ​
            Percentage
            ​Senior Secured Loans – First Lien
            ​
            ​
            ​
            $
            59,898
            ​
            ​
            ​
            ​
            ​
            29%
            ​
            ​
            ​
            ​
            $
            677,674
            ​
            ​
            ​
            ​
            ​
            55%
            ​
            ​Senior Secured Loans – Second Lien
            ​
            ​
            ​
            ​
            —
            ​
            ​
            ​
            ​
            ​
            —
            ​
            ​
            ​
            ​
            ​
            175,756
            ​
            ​
            ​
            ​
            ​
            14%
            ​
            ​Senior Secured Bonds
            ​
            ​
            ​
            ​
            22,838
            ​
            ​
            ​
            ​
            ​
            11%
            ​
            ​
            ​
            ​
            ​
            66,393
            ​
            ​
            ​
            ​
            ​
            5%
            ​
            ​Unsecured Debt
            ​
            ​
            ​
            ​
            43,548
            ​
            ​
            ​
            ​
            ​
            21%
            ​
            ​
            ​
            ​
            ​
            63,668
            ​
            ​
            ​
            ​
            ​
            5%
            ​
            ​Preferred Equity
            ​
            ​
            ​
            ​
            21,884
            ​
            ​
            ​
            ​
            ​
            10%
            ​
            ​
            ​
            ​
            ​
            242,227
            ​
            ​
            ​
            ​
            ​
            20%
            ​
            ​Sustainable Infrastructure Investments, LLC
            ​
            ​
            ​
            ​
            60,264
            ​
            ​
            ​
            ​
            ​
            29%
            ​
            ​
            ​
            ​
            ​
            —
            ​
            ​
            ​
            ​
            ​
            —
            ​
            ​Equity/Other
            ​
            ​
            ​
            ​
            —
            ​
            ​
            ​
            ​
            ​
            —
            ​
            ​
            ​
            ​
            ​
            14,607
            ​
            ​
            ​
            ​
            ​
            1%
            ​
            ​Total
            ​
            ​
            ​
            $
            208,432
            ​
            ​
            ​
            ​
            ​
            100%
            ​
            ​
            ​
            ​
            $
            1,240,325
            ​
            ​
            ​
            ​
            ​
            100%
            ​
            ​​
 
 49


TABLE OF CONTENTS
 
 The following table summarizes the composition of our investment portfolio at cost and fair value as of March 31, 2020 and December 31, 2019:
 ​
            ​
            ​
            March 31, 2020
                (Unaudited)
            ​
            ​
            December 31, 2019
            ​​
            ​
            ​
            Amortized
                Cost(1)
            ​
            ​
            Fair Value
            ​
            ​
            Percentage
                of Portfolio
            ​
            ​
            Amortized
                Cost(1)
            ​
            ​
            Fair Value
            ​
            ​
            Percentage
                of Portfolio
            ​Senior Secured Loans – First Lien
            ​
            ​
            ​
            $
            1,076,612
            ​
            ​
            ​
            ​
            $
            738,476
            ​
            ​
            ​
            ​
            ​
            29%
            ​
            ​
            ​
            ​
            $
            1,252,529
            ​
            ​
            ​
            ​
            $
            1,134,571
            ​
            ​
            ​
            ​
            ​
            33%
            ​
            ​Senior Secured Loans – Second Lien
            ​
            ​
            ​
            ​
            752,788
            ​
            ​
            ​
            ​
            ​
            409,296
            ​
            ​
            ​
            ​
            ​
            16%
            ​
            ​
            ​
            ​
            ​
            752,528
            ​
            ​
            ​
            ​
            ​
            564,813
            ​
            ​
            ​
            ​
            ​
            16%
            ​
            ​Senior Secured Bonds
            ​
            ​
            ​
            ​
            519,259
            ​
            ​
            ​
            ​
            ​
            408,598
            ​
            ​
            ​
            ​
            ​
            16%
            ​
            ​
            ​
            ​
            ​
            529,773
            ​
            ​
            ​
            ​
            ​
            524,221
            ​
            ​
            ​
            ​
            ​
            15%
            ​
            ​Unsecured Debt
            ​
            ​
            ​
            ​
            361,282
            ​
            ​
            ​
            ​
            ​
            225,185
            ​
            ​
            ​
            ​
            ​
            9%
            ​
            ​
            ​
            ​
            ​
            398,233
            ​
            ​
            ​
            ​
            ​
            323,220
            ​
            ​
            ​
            ​
            ​
            9%
            ​
            ​Preferred Equity
            ​
            ​
            ​
            ​
            735,780
            ​
            ​
            ​
            ​
            ​
            630,383
            ​
            ​
            ​
            ​
            ​
            25%
            ​
            ​
            ​
            ​
            ​
            711,883
            ​
            ​
            ​
            ​
            ​
            721,842
            ​
            ​
            ​
            ​
            ​
            21%
            ​
            ​Sustainable Infrastructure Investments, LLC
            ​
            ​
            ​
            ​
            60,264
            ​
            ​
            ​
            ​
            ​
            52,581
            ​
            ​
            ​
            ​
            ​
            2%
            ​
            ​
            ​
            ​
            ​
            —
            ​
            ​
            ​
            ​
            ​
            —
            ​
            ​
            ​
            ​
            ​
            —
            ​
            ​Equity/Other
            ​
            ​
            ​
            ​
            436,793
            ​
            ​
            ​
            ​
            ​
            76,502
            ​
            ​
            ​
            ​
            ​
            3%
            ​
            ​
            ​
            ​
            ​
            480,760
            ​
            ​
            ​
            ​
            ​
            213,970
            ​
            ​
            ​
            ​
            ​
            6%
            ​
            ​Total
            ​
            ​
            ​
            $
            3,942,778
            ​
            ​
            ​
            ​
            $
            2,541,021
            ​
            ​
            ​
            ​
            ​
            100%
            ​
            ​
            ​
            ​
            $
            4,125,706
            ​
            ​
            ​
            ​
            $
            3,482,637
            ​
            ​
            ​
            ​
            ​
            100%
            ​
            ​ 
 (1)
 Amortized cost represents the original cost adjusted for the amortization of premiums and/or accretion of discounts, as applicable, on investments.
  The following table presents certain selected information regarding the composition of our investment portfolio as of March 31, 2020 and December 31, 2019:
 ​
            ​
            ​
            March 31, 2020
            ​
            ​
            December 31, 2019
            ​Number of Portfolio Companies
            ​
            ​
            ​
            ​
            71
            ​
            ​
            ​
            ​
            ​
            77
            ​
            ​% Variable Rate (based on fair value)
            ​
            ​
            ​
            ​
            44.6%
            ​
            ​
            ​
            ​
            ​
            47.4%
            ​
            ​% Fixed Rate (based on fair value)
            ​
            ​
            ​
            ​
            25.5%
            ​
            ​
            ​
            ​
            ​
            25.7%
            ​
            ​% Income Producing Preferred Equity and Equity/Other Investments (based on fair value)
            ​
            ​
            ​
            ​
            26.5%
            ​
            ​
            ​
            ​
            ​
            20.3%
            ​
            ​% Non-Income Producing Preferred Equity and Equity/Other Investments
                (based on fair value)
            ​
            ​
            ​
            ​
            3.4%
            ​
            ​
            ​
            ​
            ​
            6.6%
            ​
            ​Weighted Average Annual EBITDA of Portfolio Companies
            ​
            ​
            ​
            $
            269,044
            ​
            ​
            ​
            ​
            $
            248,795
            ​
            ​Weighted Average Purchase Price of Debt Investments (as a % of par value)
            ​
            ​
            ​
            ​
            96.4%
            ​
            ​
            ​
            ​
            ​
            96.1%
            ​
            ​% of Investments on Non-Accrual (based on fair value)
            ​
            ​
            ​
            ​
            10.7%
            ​
            ​
            ​
            ​
            ​
            2.1%
            ​
            ​Gross Portfolio Yield Prior to Leverage (based on amortized cost)
            ​
            ​
            ​
            ​
            6.7%
            ​
            ​
            ​
            ​
            ​
            8.1%
            ​
            ​Gross Portfolio Yield Prior to Leverage (based on amortized cost) – Excluding Non-Income Producing Assets
            ​
            ​
            ​
            ​
            9.7%
            ​
            ​
            ​
            ​
            ​
            10.1%
            ​
            ​ Our board of trustees has not declared regular cash distributions to shareholders for any period after March 31, 2020, and FS/EIG Advisor and our board of trustees expect that future cash distributions to shareholders will be suspended until such time that our board of trustees and FS/EIG Advisor believe that market conditions and our financial conditoin support the resumption of such distributions. There can be no assurance that we will be able to pay distributions in the future and any annualized distribution rate provided in this report may not be representative of the actual distribution rate for any period. Based on our regular monthly cash distribution rate of $0.020833 per share as of March 31, 2020, and the price at which we issued shares pursuant to our distribution reinvestment plan of $3.65 per share, the annualized distribution rate to shareholders as of March 31, 2020 was 6.85%. We originally issued shares pursuant to our distribution reinvestment plan at $3.70 per share on March 31, 2020. Following the final determination of our net asset value for the quarter ended March 31, 2020, we are currently reprocessing the shares
 
 50


TABLE OF CONTENTS
 
 issued pursuant to our distribution reinvestment plan at $3.65 per share, which reflects a price that is within 2.5% of the net asset value per share as of March 31, 2020. Based on our regular monthly cash distribution rate of $0.041667 per share as of December 31, 2019, and the price at which we issued shares pursuant to our distribution reinvestment plan of $5.50 per share, the annualized distribution rate to shareholders as of December 31, 2019 was 9.09%. For the three months ended March 31, 2020 and year ended December 31, 2019, our total return was (33.00)% and (1.83)%, respectively, and our total return without assuming reinvestment of distributions was (32.41)% and (1.33)%, respectively.
 Our estimated gross portfolio yield and annualized distribution rate to shareholders do not represent actual investment returns to shareholders. Our gross annual portfolio yield and distribution rate to shareholders are subject to change and in the future may be greater or less than the rates set forth above. See the sections entitled “Risk Factors” in our annual report on Form 10-K for the fiscal year ended December 31, 2019 and in our other periodic reports filed with the SEC for a discussion of the uncertainties, risks and assumptions associated with these statements.
 Direct Originations
 The following tables present certain selected information regarding our direct originations for the three months ended March 31, 2020 and the year ended December 31, 2019:
 New Direct Originations
            ​
            ​
            For the Three Months Ended
                March 31, 2020
            ​
            ​
            For the Year Ended
                December 31, 2019
            ​Total Commitments (including unfunded commitments)
            ​
            ​
            ​
            $
            166,806
            ​
            ​
            ​
            ​
            $
            584,910
            ​
            ​Exited Investments (including partial paydowns)
            ​
            ​
            ​
            ​
            (105,427)
            ​
            ​
            ​
            ​
            ​
            (520,751)
            ​
            ​Net Direct Originations
            ​
            ​
            ​
            $
            61,379
            ​
            ​
            ​
            ​
            $
            64,159
            ​
            ​​ ​
            ​
            ​
            For the Three Months Ended
                March 31, 2020
            ​
            ​
            For the Year Ended
                December 31, 2019
            ​New Direct Originations by Asset Class (including Unfunded
              Commitments)
            ​
            ​
            Commitment
                Amount
            ​
            ​
            Percentage
            ​
            ​
            Commitment
                Amount
            ​
            ​
            Percentage
            ​Senior Secured Loans – First Lien
            ​
            ​
            ​
            $
            30,000
            ​
            ​
            ​
            ​
            ​
            18%
            ​
            ​
            ​
            ​
            $
            244,624
            ​
            ​
            ​
            ​
            ​
            42%
            ​
            ​Senior Secured Loans – Second Lien
            ​
            ​
            ​
            ​
            —
            ​
            ​
            ​
            ​
            ​
            —
            ​
            ​
            ​
            ​
            ​
            60,250
            ​
            ​
            ​
            ​
            ​
            10%
            ​
            ​Senior Secured Bonds
            ​
            ​
            ​
            ​
            22,838
            ​
            ​
            ​
            ​
            ​
            14%
            ​
            ​
            ​
            ​
            ​
            —
            ​
            ​
            ​
            ​
            ​
            —
            ​
            ​Unsecured Debt
            ​
            ​
            ​
            ​
            43,548
            ​
            ​
            ​
            ​
            ​
            26%
            ​
            ​
            ​
            ​
            ​
            3,409
            ​
            ​
            ​
            ​
            ​
            1%
            ​
            ​Preferred Equity
            ​
            ​
            ​
            ​
            10,156
            ​
            ​
            ​
            ​
            ​
            6%
            ​
            ​
            ​
            ​
            ​
            227,170
            ​
            ​
            ​
            ​
            ​
            39%
            ​
            ​Sustainable Infrastructure Investments, LLC
            ​
            ​
            ​
            ​
            60,264
            ​
            ​
            ​
            ​
            ​
            36%
            ​
            ​
            ​
            ​
            ​
            —
            ​
            ​
            ​
            ​
            ​
            —
            ​
            ​Equity/Other
            ​
            ​
            ​
            ​
            —
            ​
            ​
            ​
            ​
            ​
            —
            ​
            ​
            ​
            ​
            ​
            49,457
            ​
            ​
            ​
            ​
            ​
            8%
            ​
            ​Total
            ​
            ​
            ​
            $
            166,806
            ​
            ​
            ​
            ​
            ​
            100%
            ​
            ​
            ​
            ​
            $
            584,910
            ​
            ​
            ​
            ​
            ​
            100%
            ​
            ​​ ​
            ​
            ​
            For the Three Months Ended
                March 31, 2020
            ​
            ​
            For the Year Ended
                December 31, 2019
            ​Average New Direct Origination Commitment Amount
            ​
            ​
            ​
            $
            41,702
            ​
            ​
            ​
            ​
            $
            36,557
            ​
            ​Weighted Average Maturity for New Direct Originations
            ​
            ​
            ​
            ​
            5/4/22
            ​
            ​
            ​
            ​
            ​
            4/28/24
            ​
            ​Gross Portfolio Yield Prior to Leverage (based on amortized cost) of Direct Originations Funded during Period
            ​
            ​
            ​
            ​
            12.8%
            ​
            ​
            ​
            ​
            ​
            10.2%
            ​
            ​Gross Portfolio Yield Prior to Leverage (based on amortized cost) of Direct Originations Funded during Period – Excluding Non-Income Producing Assets
            ​
            ​
            ​
            ​
            12.8%
            ​
            ​
            ​
            ​
            ​
            11.2%
            ​
            ​Gross Portfolio Yield Prior to Leverage (based on amortized cost) of Direct Originations Exited during Period
            ​
            ​
            ​
            ​
            5.3%
            ​
            ​
            ​
            ​
            ​
            7.6%
            ​
            ​
 
 51


TABLE OF CONTENTS
 
 The following table presents certain selected information regarding our direct originations as of March 31, 2020 and December 31, 2019:
 Characteristics of All Direct Originations held in Portfolio
            ​
            ​
            March 31, 2020
            ​
            ​
            December 31, 2019
            ​Number of Portfolio Companies
            ​
            ​
            ​
            ​
            49
            ​
            ​
            ​
            ​
            ​
            49
            ​
            ​Weighted Average Annual EBITDA of Portfolio Companies
            ​
            ​
            ​
            $
            285,666
            ​
            ​
            ​
            ​
            $
            267,575
            ​
            ​Weighted Average Leverage Through Tranche of Portfolio Companies – Excluding Equity/Other Securities
            ​
            ​
            ​
            ​
            3.9x
            ​
            ​
            ​
            ​
            ​
            4.7x
            ​
            ​% of Investments on Non-Accrual (based on fair value)
            ​
            ​
            ​
            ​
            12.5%
            ​
            ​
            ​
            ​
            ​
            2.8%
            ​
            ​Gross Portfolio Yield Prior to Leverage (based on amortized cost) of Funded Direct Originations
            ​
            ​
            ​
            ​
            6.5%
            ​
            ​
            ​
            ​
            ​
            8.0%
            ​
            ​Gross Portfolio Yield Prior to Leverage (based on amortized cost) of Funded Direct Originations – Excluding Non-Income Producing Assets
            ​
            ​
            ​
            ​
            10.3%
            ​
            ​
            ​
            ​
            ​
            10.4%
            ​
            ​ Portfolio Composition by Strategy
 The table below summarizes the composition of our investment portfolio by strategy and enumerates the percentage, by fair value, of the total portfolio assets in such strategies as of March 31, 2020 and December 31, 2019:
 ​
            ​
            ​
            March 31, 2020
            ​
            ​
            December 31, 2019
            ​Portfolio Composition by Strategy
            ​
            ​
            Fair Value
            ​
            ​
            Percentage of
                Portfolio
            ​
            ​
            Fair Value
            ​
            ​
            Percentage of
                Portfolio
            ​Direct Originations
            ​
            ​
            ​
            $
            2,171,806
            ​
            ​
            ​
            ​
            ​
            85%
            ​
            ​
            ​
            ​
            $
            2,617,063
            ​
            ​
            ​
            ​
            ​
            75%
            ​
            ​Broadly Syndicated/Other
            ​
            ​
            ​
            ​
            369,215
            ​
            ​
            ​
            ​
            ​
            15%
            ​
            ​
            ​
            ​
            ​
            865,574
            ​
            ​
            ​
            ​
            ​
            25%
            ​
            ​Total
            ​
            ​
            ​
            $
            2,541,021
            ​
            ​
            ​
            ​
            ​
            100%
            ​
            ​
            ​
            ​
            $
            3,482,637
            ​
            ​
            ​
            ​
            ​
            100%
            ​
            ​ See Note 7 to our unaudited consolidated financial statements included herein for additional information regarding our investment portfolio.
 Portfolio Asset Quality
 In addition to various risk management and monitoring tools, FS/EIG Advisor uses an investment rating system to characterize and monitor the expected level of returns on each investment in our portfolio. FS/ EIG Advisor uses an investment rating scale of 1 to 5. The following is a description of the conditions associated with each investment rating:
 ​
            Investment
                Rating
            ​
            ​
            Summary Description
            ​​
            1
            ​
            ​
            Investment exceeding expectations and/or capital gain expected.
            ​​
            2
            ​
            ​
            Performing investment generally executing in accordance with the portfolio company’s business plan—full return of principal and interest expected.
            ​​
            3
            ​
            ​
            Performing investment requiring closer monitoring.
            ​​
            4
            ​
            ​
            Underperforming investment—some loss of interest or dividend possible, but still expecting a positive return on investment.
            ​​
            5
            ​
            ​
            Underperforming investment with expected loss of interest and some principal.
            ​
 
 52


TABLE OF CONTENTS
 
 The following table shows the distribution of our investments on the 1 to 5 investment rating scale at fair value as of March 31, 2020 and December 31, 2019:
 ​
            ​
            ​
            March 31, 2020
            ​
            ​
            December 31, 2019
            ​Investment Rating
            ​
            ​
            Fair Value
            ​
            ​
            Percentage
                of Portfolio
            ​
            ​
            Fair Value
            ​
            ​
            Percentage
                of Portfolio
            ​1
            ​
            ​
            ​
            $
            —
            ​
            ​
            ​
            ​
            ​
            —
            ​
            ​
            ​
            ​
            $
            —
            ​
            ​
            ​
            ​
            ​
            —
            ​
            ​2
            ​
            ​
            ​
            ​
            859,198
            ​
            ​
            ​
            ​
            ​
            34%
            ​
            ​
            ​
            ​
            ​
            2,115,875
            ​
            ​
            ​
            ​
            ​
            61%
            ​
            ​3
            ​
            ​
            ​
            ​
            1,060,159
            ​
            ​
            ​
            ​
            ​
            42%
            ​
            ​
            ​
            ​
            ​
            805,934
            ​
            ​
            ​
            ​
            ​
            23%
            ​
            ​4
            ​
            ​
            ​
            ​
            105,178
            ​
            ​
            ​
            ​
            ​
            4%
            ​
            ​
            ​
            ​
            ​
            206,535
            ​
            ​
            ​
            ​
            ​
            6%
            ​
            ​5
            ​
            ​
            ​
            ​
            516,486
            ​
            ​
            ​
            ​
            ​
            20%
            ​
            ​
            ​
            ​
            ​
            354,293
            ​
            ​
            ​
            ​
            ​
            10%
            ​
            ​Total
            ​
            ​
            ​
            $
            2,541,021
            ​
            ​
            ​
            ​
            ​
            100%
            ​
            ​
            ​
            ​
            $
            3,482,637
            ​
            ​
            ​
            ​
            ​
            100%
            ​
            ​ The amount of the portfolio in each grading category may vary substantially from period to period resulting primarily from changes in the composition of the portfolio as a result of new investment, repayment and exit activities. In addition, changes in the grade of investments may be made to reflect our expectation of performance and changes in investment values.
 Results of Operations
 Comparison of the Three Months Ended March 31, 2020 and 2019
 Revenues
 Our investment income for the three months ended March 31, 2020 and 2019 was as follows:
 ​
            ​
            ​
            Three Months Ended March 31,
            ​​
            ​
            ​
            2020
            ​
            ​
            2019
            ​​
            ​
            ​
            Amount
            ​
            ​
            Percentage of
                Total Income
            ​
            ​
            Amount
            ​
            ​
            Percentage of
                Total Income
            ​Interest income
            ​
            ​
            ​
            $
            71,241
            ​
            ​
            ​
            ​
            ​
            91%
            ​
            ​
            ​
            ​
            $
            84,645
            ​
            ​
            ​
            ​
            ​
            96%
            ​
            ​Paid-in-kind interest income
            ​
            ​
            ​
            ​
            7,199
            ​
            ​
            ​
            ​
            ​
            9%
            ​
            ​
            ​
            ​
            ​
            2,255
            ​
            ​
            ​
            ​
            ​
            2%
            ​
            ​Fee income
            ​
            ​
            ​
            ​
            275
            ​
            ​
            ​
            ​
            ​
            0%
            ​
            ​
            ​
            ​
            ​
            1,513
            ​
            ​
            ​
            ​
            ​
            2%
            ​
            ​Dividend income
            ​
            ​
            ​
            ​
            66
            ​
            ​
            ​
            ​
            ​
            0%
            ​
            ​
            ​
            ​
            ​
            —
            ​
            ​
            ​
            ​
            ​
            —
            ​
            ​Total investment income(1)
            ​
            ​
            ​
            $
            78,781
            ​
            ​
            ​
            ​
            ​
            100%
            ​
            ​
            ​
            ​
            $
            88,413
            ​
            ​
            ​
            ​
            ​
            100%
            ​
            ​ 
 (1)
 Such revenues represent $60,496 and $81,254 of cash income earned as well as $18,285 and $7,159 in non-cash portions relating to accretion of discount and PIK interest for the three months ended March 31, 2020 and 2019, respectively. Cash flows related to such non-cash revenues may not occur for a number of reporting periods or years after such revenues are recognized.
  The level of interest income we receive is generally related to the balance of income-producing investments multiplied by the weighted average yield of our investments. We expect the dollar amount of interest income that we earn to increase as both the interest rates attributed to the investments within our investment portfolio and the proportion of directly originated investments in our investment portfolio increases. The decrease in the amount of interest income for the three months ended March 31, 2020 compared to the three months ended March 31, 2019 was primarily due to a combination of factors including an overall decrease in the size of the investment portfolio and certain investments being placed on non-accrual. The increase in the amount of PIK income for the three months ended March 31, 2020 compared to the three months ended March 31, 2019 was primarily due to the increase in the size of our directly originated investments and structured preferred equity investments.
 Fee income is transaction based, and typically consists of prepayment fees and structuring fees. As such, future fee income is generally dependent on new direct origination investments and the occurrence of
 
 53


TABLE OF CONTENTS
 
 events at existing portfolio companies resulting in such fees. The decrease in the amount of fee income for the three months ended March 31, 2020 compared to the three months ended March 31, 2019 was primarily due to the decrease of structuring and prepayment activity during the period.
 Expenses
 Our operating expenses for the three months ended March 31, 2020 and 2019 were as follows:
 ​
            ​
            ​
            Three Months Ended
                March 31,
            ​​
            ​
            ​
            2020
            ​
            ​
            2019
            ​Management fees
            ​
            ​
            ​
            $
            15,849
            ​
            ​
            ​
            ​
            $
            17,048
            ​
            ​Administrative services expenses
            ​
            ​
            ​
            ​
            1,058
            ​
            ​
            ​
            ​
            ​
            793
            ​
            ​Share transfer agent fees
            ​
            ​
            ​
            ​
            650
            ​
            ​
            ​
            ​
            ​
            693
            ​
            ​Accounting and administrative fees
            ​
            ​
            ​
            ​
            251
            ​
            ​
            ​
            ​
            ​
            272
            ​
            ​Interest expense
            ​
            ​
            ​
            ​
            21,056
            ​
            ​
            ​
            ​
            ​
            21,739
            ​
            ​Trustees’ fees
            ​
            ​
            ​
            ​
            199
            ​
            ​
            ​
            ​
            ​
            188
            ​
            ​Expenses associated with our independent audit and related fees
            ​
            ​
            ​
            ​
            112
            ​
            ​
            ​
            ​
            ​
            104
            ​
            ​Legal fees
            ​
            ​
            ​
            ​
            460
            ​
            ​
            ​
            ​
            ​
            139
            ​
            ​Printing fees
            ​
            ​
            ​
            ​
            270
            ​
            ​
            ​
            ​
            ​
            294
            ​
            ​Other
            ​
            ​
            ​
            ​
            688
            ​
            ​
            ​
            ​
            ​
            364
            ​
            ​Total operating expenses
            ​
            ​
            ​
            ​
            40,593
            ​
            ​
            ​
            ​
            ​
            41,634
            ​
            ​Less: Management fee offset
            ​
            ​
            ​
            ​
            (450)
            ​
            ​
            ​
            ​
            ​
            (200)
            ​
            ​Net operating expenses
            ​
            ​
            ​
            $
            40,143
            ​
            ​
            ​
            ​
            $
            41,434
            ​
            ​ The following table reflects selected expense ratios as a percent of average net assets for the three months ended March 31, 2020 and 2019:
 ​
            ​
            ​
            Three Months Ended
                March 31,
            ​​
            ​
            ​
            2020
            ​
            ​
            2019
            ​Ratio of operating expenses to average net assets
            ​
            ​
            ​
            ​
            1.77%
            ​
            ​
            ​
            ​
            ​
            1.58%
            ​
            ​Ratio of management fee offset to average net assets
            ​
            ​
            ​
            ​
            (0.02)%
            ​
            ​
            ​
            ​
            ​
            (0.01)%
            ​
            ​Ratio of net operating expenses to average net assets
            ​
            ​
            ​
            ​
            1.75%
            ​
            ​
            ​
            ​
            ​
            1.57%
            ​
            ​Ratio of interest expense to average net assets
            ​
            ​
            ​
            ​
            (0.92)%
            ​
            ​
            ​
            ​
            ​
            (0.82)%
            ​
            ​Ratio of net operating expenses, excluding interest expense, to average net assets
            ​
            ​
            ​
            ​
            0.83%
            ​
            ​
            ​
            ​
            ​
            0.75%
            ​
            ​ Interest expense may increase or decrease our expense ratios relative to comparative periods depending on changes in benchmark interest rates such as LIBOR, among other factors.
 Management Fee Offset
 During the three months ended March 31, 2020 and 2019, $450 and $200, respectively, of structuring or other upfront fees received by FS/EIG Advisor were offset against management fees due to FS/EIG Advisor from us. See Note 4 to our unaudited consolidated financial statements contained in this quarterly report on Form 10-Q for a discussion of the management fee offset for the three months ended March 31, 2020 and 2019.
 Net Investment Income
 Our net investment income totaled $38,638 ($0.09 per share) and $46,979 ($0.11 per share) for the three months ended March 31, 2020 and 2019.
 
 54


TABLE OF CONTENTS
 
 Net Realized Gains or Losses
 Our net realized gains (losses) on investments and swap contracts for the three months ended March 31, 2020 and 2019, were as follows:
 ​
            ​
            ​
            Three Months Ended
                March 31,
            ​​
            ​
            ​
            2020
            ​
            ​
            2019
            ​Net realized gain (loss) on investments(1)
            ​
            ​
            ​
            $
            (57,503)
            ​
            ​
            ​
            ​
            $
            (3,274)
            ​
            ​Net realized gain (loss) on swap contracts
            ​
            ​
            ​
            ​
            20,250
            ​
            ​
            ​
            ​
            ​
            1,531
            ​
            ​Total net realized gain (loss)
            ​
            ​
            ​
            $
            (37,253)
            ​
            ​
            ​
            ​
            $
            (1,743)
            ​
            ​ 
 (1)
 We sold investments and received principal repayments of $293,904 and $58,270, respectively, during the three months ended March 31, 2020 and $300,317 and $51,125, respectively, during the three months ended March 31, 2019.
  Net Change in Unrealized Appreciation (Depreciation) on Investments and Swap Contracts and Unrealized Gain (Loss) on Foreign Currency
 Our net change in unrealized appreciation (depreciation) on investments, swap contracts and foreign currency for the three months ended March 31, 2020 and 2019 were as follows:
 ​
            ​
            ​
            Three Months Ended
                March 31,
            ​​
            ​
            ​
            2020
            ​
            ​
            2019
            ​Net change in unrealized appreciation (depreciation) on investments
            ​
            ​
            ​
            $
            (758,688)
            ​
            ​
            ​
            ​
            $
            74,924
            ​
            ​Net change in unrealized appreciation (depreciation) on swap contracts
            ​
            ​
            ​
            ​
            (6,551)
            ​
            ​
            ​
            ​
            ​
            (12,306)
            ​
            ​Net change in unrealized appreciation (depreciation) on foreign currency
            ​
            ​
            ​
            ​
            (26)
            ​
            ​
            ​
            ​
            ​
            1
            ​
            ​Total net change in unrealized appreciation (depreciation)
            ​
            ​
            ​
            $
            (765,265)
            ​
            ​
            ​
            ​
            $
            62,619
            ​
            ​ During the three months ended March 31, 2020, the net change in unrealized appreciation (depreciation) on our investments was primarily driven by the performance of our investments due to, among other things, the adverse economic effects of the COVID-19 pandemic, the continuing uncertainty surrounding its long-term impact and the recent failure of Saudi Arabia, Russia and other oil producing countries to reach an agreement around crude oil production. The change in unrealized appreciation (depreciation) on our investments during the three months ended March 31, 2019 was primarily driven by the positive performance of certain of our midstream and power investments.
 Net Increase (Decrease) in Net Assets Resulting from Operations
 For the three months ended March 31, 2020 and 2019, the net increase (decrease) in net assets resulting from operations was $(763,880) ($(1.75) per share) and $107,855 ($0.25 per share), respectively.
 This “Results of Operations” section should be read in conjunction with “COVID-19 and Energy Market Developments” above.
 Financial Condition, Liquidity and Capital Resources
 Overview
 As of March 31, 2020, we had $274,835 in cash, which we or our wholly-owned financing subsidiaries held in custodial accounts, and $328,333 in borrowings available under our financing arrangements, subject to borrowing base and other limitations. As of March 31, 2020, we also had broadly syndicated investments that could be sold to create additional liquidity. As of March 31, 2020, we had ten senior secured loan investments with aggregate unfunded commitments of $78,051, one preferred equity investment with aggregate unfunded commitments of $833 and unfunded commitments of $2,573 of Sustainable
 
 55


TABLE OF CONTENTS
 
 Infrastructure Investments, LLC. This paragraph should be read in conjunction with “Financing Arrangements” below for information regarding amendments to our financing arrangements following March 31, 2020.
 We maintain sufficient cash on hand, available borrowings and/or liquid securities to fund such unfunded commitments should the need arise.
 We generate cash primarily from the issuance of shares under our distribution reinvestment plan and from cash flows from fees, interest and dividends earned from our investments as well as principal repayments and proceeds from sales of our investments. To seek to enhance our returns, we also employ leverage as market conditions permit and at the discretion of FS/EIG Advisor, but unless and until we elect otherwise, as permitted by the 1940 Act, in no event will leverage employed exceed 50% of the value of our assets, as required by the 1940 Act. See “—Financing Arrangements.”
 Prior to investing in securities of portfolio companies, we invest the net proceeds from the issuance of shares under our distribution reinvestment plan as well as from sales and paydowns of existing investments primarily in cash, cash equivalents, including money market funds, U.S. government securities, repurchase agreements and high-quality debt instruments maturing in one year or less from the time of investment, consistent with our BDC election and our election to be taxed as a RIC.
 This “Financial Condition, Liquidity and Capital Resources” section should be read in conjunction with “COVID-19 and Energy Market Developments” above and “—Financing Arrangements” below.
 Financing Arrangements
 The following table presents a summary of information with respect to our outstanding financing arrangements as of March 31, 2020:
 Arrangement(1)
            ​
            ​
            Type of
                Arrangement
            ​
            ​
            Rate(2)
            ​
            ​
            Amount
                Outstanding
            ​
            ​
            Amount
                Available
            ​
            ​
            Maturity Date
            ​Goldman Facility(3)
            ​
            ​
            Term
            ​
            ​
            L+3.20%
            ​
            ​
            ​
            $
            425,000
            ​
            ​
            ​
            ​
            $
            50,000
            ​
            ​
            ​
            December 2, 2022
            ​JPMorgan Facility(4)
            ​
            ​
            Revolving/Term
            ​
            ​
            L+2.75%
            ​
            ​
            ​
            ​
            416,667
            ​
            ​
            ​
            ​
            ​
            278,333
            ​
            ​
            ​
            February 16, 2023
            ​Senior Secured Notes(5)
            ​
            ​
            Bond
            ​
            ​
            7.50%
            ​
            ​
            ​
            ​
            500,000
            ​
            ​
            ​
            ​
            ​
            —
            ​
            ​
            ​
            August 15, 2023
            ​Total
            ​
            ​
            ​
            ​
            ​
            ​
            ​
            ​
            ​
            $
            1,341,667
            ​
            ​
            ​
            ​
            $
            328,333
            ​
            ​
            ​
            ​
            ​ 
 (1)
 The carrying amount outstanding under the facility approximates its fair value, unless otherwise noted.
  (2)
 LIBOR is subject to a 0.00% floor.
  (3)
 On April 1, 2020, the Goldman Facility was amended to, among other things, increase the interest rate to L+7.50% per annum through July 1, 2020, and L+5.20% thereafter. On and after that date, Gladwyne Funding permanently prepaid an aggregate amount of $225,000 of the outstanding loans, reducing the outstanding facility amount to $200,000. See Note 9 for a discussion of this amendment.
  (4)
 On April 9, 2020, the JPMorgan Facility was amended to, among other things, reduce the revolving loan commitments to $185,000 (the amount of revolving loans then outstanding), thereby reducing the amount available at that time to $0 and bringing the total outstanding facility amount to $416,667. The amendment also provided that additional prepayments of revolving loans will permanently reduce the revolving loan commitments to $140,000, at which point any further prepayments of revolving loans may be reborrowed. See Note 9 for a discussion of this amendment.
  (5)
 As of March 31, 2020, the fair value of the Senior Secured Notes was approximately $450,210.
  For additional information regarding our financing arrangements, see Note 9 to our unaudited consolidated financial statements included herein.
 RIC Tax Treatment and Distributions
 We have elected to be treated for U.S. federal income tax purposes, and intend to qualify annually, as a RIC under Subchapter M of the Code. As a RIC, we generally do not have to pay corporate-level U.S. federal income taxes on any ordinary income or capital gains that we distribute as dividends to our shareholders. To maintain our qualification as a RIC, we must, among other things, meet certain source-of-income and
 
 56


TABLE OF CONTENTS
 
 asset diversification requirements. In addition, in order to maintain RIC tax treatment, we must distribute to our shareholders, for each tax year, dividends generally of an amount at least equal to 90% of our “investment company taxable income,” which is generally the sum of our net ordinary income plus the excess, if any, of realized net short-term capital gains over realized net long-term capital losses, determined without regard to any deduction for dividends paid. In addition, we may, in certain cases, satisfy the Annual Distribution Requirement by distributing dividends relating to a tax year after the close of such tax year under the “spillover dividend” provisions of Subchapter M of the Code. If we distribute a spillover dividend, such dividend will be included in a shareholder’s gross income for the tax year in which the spillover distribution is paid. We intend to make sufficient distributions to our shareholders to maintain our RIC tax treatment each tax year. We will also be subject to nondeductible U.S. federal excise taxes on certain undistributed income unless we distribute in a timely manner to our shareholders of an amount at least equal to the sum of (1) 98% of our net ordinary taxable income (taking into account certain deferrals and elections) for the calendar year, (2) 98.2% of our capital gain net income, which is the excess of capital gains over capital losses (adjusted for certain ordinary losses), for the one-year period ending October 31 of that calendar year and (3) any ordinary income and capital gain net income for the preceding years that were not distributed during such years and on which we paid no U.S. federal income tax. Any distribution declared by us during October, November or December of any calendar year, payable to our shareholders of record on a specified date in such a month and actually paid during January of the following calendar year, will be treated as if it had been paid by us, as well as received by our U.S. shareholders, on December 31 of the calendar year in which the distribution was declared.
 Prior to the closing of our continuous public offering in November 2016, we declared regular cash distributions on a weekly basis, and paid such distributions on a monthly basis. Effective November 30, 2016, and subject to applicable legal restrictions and the sole discretion of our board of trustees, we intend to declare regular cash distributions on a quarterly basis and pay such distributions on a monthly basis. We will calculate each shareholder’s specific distribution amount for the period using record and declaration dates and each shareholder’s distributions will begin to accrue on the date that common shares are issued to such shareholder. From time to time, we may also pay special interim distributions in the form of cash or common shares at the discretion of our board of trustees. The timing and amount of any future distributions to shareholders are subject to applicable legal restrictions and the sole discretion of our board of trustees.
 During certain periods, our distributions may exceed our earnings. As a result, it is possible that a portion of the distributions we make will represent a return of capital. A return of capital generally is a return of an investor’s investment rather than a return of earnings or gains derived from our investment activities and will be made after deducting the fees and expenses payable in connection with our continuous public offering, including any fees payable to FS/EIG Advisor. Moreover, a return of capital will generally not be taxable, but will reduce each shareholder’s cost basis in our common shares, and will result in a higher reported capital gain or lower reported capital loss when the common shares on which such return of capital was received are sold. Each year a statement on Form 1099-DIV identifying the sources of the distributions will be mailed to our shareholders.
 Any distributions we make will be in the form of cash, out of assets legally available for distribution, unless shareholders elect to receive their cash distributions in additional common shares under our distribution reinvestment plan. Any distributions reinvested under the plan will nevertheless remain taxable to a U.S. shareholder.
 Our board of trustees has not declared regular cash distributions to shareholders for any period after March 31, 2020, and FS/EIG Advisor and our board of trustees expect that future cash distributions to shareholders will be suspended until such time that our board of trustees and FS/EIG Advisor believe that market conditions and our financial condition support the resumption of such distributions. There can be no assurance that we will be able to pay distributions in the future. The timing and amount of any future distributions to shareholders are subject to applicable legal restrictions and the sole discretion of our board of trustees.
 
 57


TABLE OF CONTENTS
 
 The following table reflects the cash distributions per share that we have declared and paid on our common shares during the three months ended March 31, 2020 and 2019:
 ​
            ​
            ​
            Distribution
            ​For the Three Months Ended
            ​
            ​
            Per Share
            ​
            ​
            Amount
            ​Fiscal 2019
            ​
            ​
            ​
            ​
            ​
            ​
            ​
            ​
            ​
            ​
            ​
            ​
            ​March 31, 2019
            ​
            ​
            ​
            $
            0.12500
            ​
            ​
            ​
            ​
            $
            54,616
            ​
            ​Fiscal 2020
            ​
            ​
            ​
            ​
            ​
            ​
            ​
            ​
            ​
            ​
            ​
            ​
            ​March 31, 2020
            ​
            ​
            ​
            $
            0.08333
            ​
            ​
            ​
            ​
            $
            36,207
            ​
            ​ See Note 5 to our unaudited consolidated financial statements included herein for additional information regarding our distributions, including a reconciliation of our GAAP-basis net investment income to our tax-basis net investment income, the components of accumulated earnings on a tax basis and deferred taxes.
 Critical Accounting Policies
 Our financial statements are prepared in conformity with GAAP, which requires us to make estimates and assumptions that affect the reported amounts of assets and liabilities at the date of the financial statements and the reported amounts of revenues and expenses during the reporting periods. Management has utilized available information, including our past history, industry standards and the current economic environment, among other factors, in forming the estimates and judgments, giving due consideration to materiality. Actual results may differ from these estimates. In addition, other companies may utilize different estimates, which may impact the comparability of our results of operations to those of companies in similar businesses. Understanding our accounting policies and the extent to which we use management judgment and estimates in applying these policies is integral to understanding our financial statements. We describe our most significant accounting policies in Note 2 to our unaudited consolidated financial statements included herein. Critical accounting policies are those that require the application of management’s most difficult, subjective or complex judgments, often because of the need to make estimates about the effect of matters that are inherently uncertain and that may change in subsequent periods. We evaluate our critical accounting estimates and judgments required by our policies on an ongoing basis and update them as necessary based on changing conditions. We have identified one of our accounting policies, valuation of portfolio investments, as critical because it involves significant judgments and assumptions about highly complex and inherently uncertain matters, and the use of reasonably different estimates and assumptions could have a material impact on our reported results of operations or financial condition. As we execute our operating plans, we will describe additional critical accounting policies in the notes to our future financial statements in addition to those discussed below.
 Valuation of Portfolio Investments
 We determine the fair value of our investment portfolio each quarter. Securities are valued at fair value as determined in good faith by our board of trustees. In connection with that determination, FS/EIG Advisor provides our board of trustees with portfolio company valuations which are based on relevant inputs, including, but not limited to, indicative dealer quotes, values of like securities, recent portfolio company financial statements and forecasts, and valuations prepared by independent third-party valuation services.
 Accounting Standards Codification Topic 820, Fair Value Measurements and Disclosure , or ASC Topic 820, issued by the Financial Accounting Standards Board, or the FASB, clarifies the definition of fair value and requires companies to expand their disclosure about the use of fair value to measure assets and liabilities in interim and annual periods subsequent to initial recognition. ASC Topic 820 defines fair value as the price that would be received from the sale of an asset or paid to transfer a liability in an orderly transaction between market participants at the measurement date. ASC Topic 820 also establishes a three-tier fair value hierarchy, which prioritizes the inputs used in measuring fair value. These tiers include: Level 1, defined as observable inputs such as quoted prices in active markets; Level 2, which includes inputs such as quoted prices for similar securities in active markets and quoted prices for identical securities where there is little or no activity in the market; and Level 3, defined as unobservable inputs for which little or no market data exists, therefore requiring an entity to develop its own assumptions.
 
 58


TABLE OF CONTENTS
 
 With respect to investments for which market quotations are not readily available, we undertake a multi-step valuation process each quarter, as described below:
 •
 our quarterly fair valuation process begins with FS/EIG Advisor reviewing and documenting preliminary valuations of each portfolio company or investment;
  •
 such preliminary valuations for each portfolio company or investment are compared to a valuation range that is obtained from an independent third-party valuation service;
  •
 FS/EIG Advisor then provides the valuation committee of our board of trustees, or the valuation committee, its valuation recommendation for each portfolio company or investment, along with supporting materials;
  •
 preliminary valuations are then discussed with the valuation committee;
  •
 the valuation committee reviews the preliminary valuations and FS/EIG Advisor, together with our independent third-party valuation services, if applicable, supplements the preliminary valuations to reflect any comments provided by the valuation committee;
  •
 following its review, the valuation committee will recommend that our board of trustees approve our fair valuations; and
  •
 our board of trustees discusses the valuations and determines the fair value of each such investment in our portfolio in good faith based on various statistical and other factors, including the input and recommendation of FS/EIG Advisor, the valuation committee and any independent third-party valuation services, if applicable.
  Determination of fair value involves subjective judgments and estimates. Accordingly, the notes to our consolidated financial statements refer to the uncertainty with respect to the possible effect of such valuations and any change in such valuations on our consolidated financial statements. In making its determination of fair value, our board of trustees may use any approved independent third-party pricing or valuation services. However, our board of trustees is not required to determine fair value in accordance with the valuation provided by any single source, and may use any relevant data, including information obtained from FS/ EIG Advisor or any approved independent third-party valuation or pricing service that our board of trustees deems to be reliable in determining fair value under the circumstances. Below is a description of factors that FS/EIG Advisor, any approved independent third-party valuation services and our board of trustees may consider when determining the fair value of our investments.
 Valuation of fixed income investments, such as loans and debt securities, depends upon a number of factors, including prevailing interest rates for like securities, expected volatility in future interest rates, call features, put features and other relevant terms of the debt. For investments without readily available market prices, we may incorporate these factors into discounted cash flow models to arrive at fair value. Other factors that may be considered include the borrower’s ability to adequately service its debt, the fair market value of the portfolio company in relation to the face amount of its outstanding debt and the quality of collateral securing our debt investments.
 For convertible debt securities, fair value generally approximates the fair value of the debt plus the fair value of an option to purchase the underlying security (i.e., the security into which the debt may convert) at the conversion price. To value such an option, a standard option pricing model may be used.
 Our equity interests in portfolio companies for which there is no liquid public market are valued at fair value. Our board of trustees, in its determination of fair value, may consider various factors, such as multiples of EBITDA, cash flows, net income, revenues or, in limited instances, book value or liquidation value. All of these factors may be subject to adjustments based upon the particular circumstances of a portfolio company or our actual investment position. For example, adjustments to EBITDA may take into account compensation to previous owners or acquisition, recapitalization, restructuring or other related items.
 FS/EIG Advisor, any approved independent third-party valuation services and our board of trustees may also consider private merger and acquisition statistics, public trading multiples discounted for illiquidity and other factors, valuations implied by third-party investments in the portfolio companies or industry practices in determining fair value. FS/EIG Advisor, any approved independent third-party valuation services and
 
 59


TABLE OF CONTENTS
 
 our board of trustees may also consider the size and scope of a portfolio company and its specific strengths and weaknesses, and may apply discounts or premiums, where and as appropriate, due to the higher (or lower) financial risk and/or the smaller size of portfolio companies relative to comparable firms, as well as such other factors as our board of trustees, in consultation with FS/EIG Advisor and any approved independent third-party valuation services, if applicable, may consider relevant in assessing fair value. Generally, the value of our equity interests in public companies for which market quotations are readily available is based upon the most recent closing public market price. Portfolio securities that carry certain restrictions on sale are typically valued at a discount from the public market value of the security.
 When we receive warrants or other equity securities at nominal or no additional cost in connection with an investment in a debt security, the cost basis in the investment will be allocated between the debt securities and any such warrants or other equity securities received at the time of origination. Our board of trustees subsequently values these warrants or other equity securities received at their fair value.
 Swap contracts typically will be valued at their daily prices obtained from an independent third party. The aggregate settlement values and notional amounts of the swap contracts will not be recorded in the statements of assets and liabilities. Fluctuations in the value of the swap contracts will be recorded in the statements of assets and liabilities as gross assets and gross liabilities and in the statements of operations as unrealized appreciation (depreciation) until closed, when they will be recorded as net realized gain (loss).
 The fair values of our investments are determined in good faith by our board of trustees. Our board of trustees is solely responsible for the valuation of our portfolio investments at fair value as determined in good faith pursuant to our valuation policy and consistently applied valuation process. Our board of trustees has delegated day-to-day responsibility for implementing our valuation policy to FS/EIG Advisor, and has authorized FS/EIG Advisor to utilize independent third-party valuation and pricing services that have been approved by our board of trustees. The valuation committee is responsible for overseeing FS/EIG Advisor’s implementation of the valuation process.
 See Note 8 to our unaudited consolidated financial statements included herein for additional information regarding the fair value of our financial instruments.
 Contractual Obligations
 We have entered into an agreement with FS/EIG Advisor to provide us with investment advisory and administrative services. Payments for investment advisory services under the FS/EIG investment advisory agreement are equal to 1.75% of the average weekly value of our gross assets and an incentive fee based on our performance. Base management fees are generally paid on a quarterly basis in arrears. See Note 4 to our unaudited consolidated financial statements included herein for a discussion of this agreement and for the amount of fees and expenses accrued under these agreements during the three months ended March 31, 2020 and 2019.
 A summary of our significant contractual payment obligations for the repayment of outstanding indebtedness at March 31, 2020 is as follows:
 ​
            ​
            ​
            ​
            ​
            ​
            Payments Due By Period
            ​​
            ​
            ​
            Maturity Date(1)
            ​
            ​
            Total
            ​
            ​
            Less than
                1 year
            ​
            ​
            1 – 3 years
            ​
            ​
            3 – 5 years
            ​
            ​
            More than
                5 years
            ​Goldman Facility(2)
            ​
            ​
            December 2, 2022
            ​
            ​
            ​
            $
            425,000
            ​
            ​
            ​
            ​
            ​
            —
            ​
            ​
            ​
            ​
            $
            425,000
            ​
            ​
            ​
            ​
            ​
            —
            ​
            ​
            ​
            ​
            ​
            —
            ​
            ​JPMorgan Facility(3)
            ​
            ​
            February 16, 2023
            ​
            ​
            ​
            $
            421,667
            ​
            ​
            ​
            ​
            ​
            —
            ​
            ​
            ​
            ​
            $
            421,667
            ​
            ​
            ​
            ​
            ​
            —
            ​
            ​
            ​
            ​
            ​
            —
            ​
            ​Senior Secured Notes(4)
            ​
            ​
            August 15, 2023
            ​
            ​
            ​
            $
            500,000
            ​
            ​
            ​
            ​
            ​
            —
            ​
            ​
            ​
            ​
            $
            500,000
            ​
            ​
            ​
            ​
            ​
            —
            ​
            ​
            ​
            ​
            ​
            —
            ​
            ​ 
 (1)
 Amounts outstanding under the financing arrangements will mature, and all accrued and unpaid interest thereunder will be due and payable, on the maturity date.
  (2)
 At March 31, 2020, $50,000 remained unused under the financing arrangement. In connection with an amendment to the Goldman Facility on April 1, 2020, Gladwyne Funding permanently prepaid an aggregate amount of $225,000 of the outstanding loans, reducing the outstanding facility amount to $200,000.
 
 60


TABLE OF CONTENTS ​
 
 (3)
 At March 31, 2020, $278,333 remained unused under the financing arrangement. On April 9, 2020, the JPMorgan Facility was amended to, among other things, reduce the revolving loan commitments to $185,000 (the amount of revolving loans then outstanding), thereby reducing the amount available at that time to $0 and bringing the total outstanding facility amount to $416,667. The amendment also provided that additional prepayments of revolving loans will permanently reduce the revolving loan commitments to $140,000, at which point any further prepayments of revolving loans may be reborrowed.
  (4)
 At March 31, 2020, no amounts remained unused under the financing arrangement.
  Off-Balance Sheet Arrangements
 We currently have no off-balance sheet arrangements, including any risk management of commodity pricing or other hedging practices.
 Item 3.
 Quantitative and Qualitative Disclosures About Market Risk.
  We are subject to financial market risks, including changes in interest rates. As of March 31, 2020, 44.6% of our portfolio investments (based on fair value) paid variable interest rates, 25.5% paid fixed interest rates, 26.5% were income producing preferred equity and equity/other investments and the remainder (3.4%) consisted of non-income producing preferred equity and equity/other investments. A rise in the general level of interest rates can be expected to lead to higher interest rates applicable to the variable rate investments we hold and to declines in the value of any fixed rate investments we hold. However, many of our variable rate investments provide for an interest rate floor, which may prevent our interest income from increasing until benchmark interest rates increase beyond a threshold amount. To the extent that a substantial portion of our investments may be in variable rate investments, an increase in interest rates beyond this threshold would make it easier for us to meet or exceed the hurdle rate applicable to the subordinated incentive fee on income and may result in a substantial increase in our net investment income and to the amount of incentive fees payable to FS/EIG Advisor with respect to our increased pre-incentive fee net investment income. In recent weeks, the U.S. Federal Reserve and other central banks have reduced certain interest rates in response to the COVID-19 pandemic and market conditions. A prolonged reduction in interest rates may reduce our net investment income.
 Pursuant to the terms of each credit facility and financing arrangement, all credit facilities and financing arrangements, with the exception of the Senior Secured Notes, borrow at a floating rate based on a benchmark interest rate. Under the indenture governing the Senior Secured Notes, we pay interest to the holders of such notes at a fixed rate. To the extent that any present or future credit facilities or other financing arrangements that we or any of our subsidiaries enter into are based on a floating interest rate, we will be subject to risks relating to changes in market interest rates. In periods of rising interest rates when we or our subsidiaries have such debt outstanding or financing arrangements in effect, our interest expense would increase, which could reduce our net investment income, especially to the extent we hold fixed rate investments.
 The following table shows the effect over a twelve-month period of changes in interest rates on our interest income, interest expense and net interest income, assuming no changes in the composition of our investment portfolio, including the accrual status of our investments, and our borrowing arrangements in effect as of March 31, 2020 (dollar amounts are presented in thousands):
 Basis Point Change in Interest Rates
            ​
            ​
            Increase
                (Decrease)
                in Interest
                Income
            ​
            ​
            Increase
                (Decrease)
                in Interest
                Expense
            ​
            ​
            Increase
                (Decrease) in
                Net Interest
                Income
            ​
            ​
            Percentage
                Change in
                Net Interest
                Income
            ​Down 100 basis points
            ​
            ​
            ​
            $
            (6,262)
            ​
            ​
            ​
            ​
            $
            (8,456)
            ​
            ​
            ​
            ​
            $
            2,194
            ​
            ​
            ​
            ​
            ​
            1.2%
            ​
            ​No change
            ​
            ​
            ​
            ​
            —
            ​
            ​
            ​
            ​
            ​
            —
            ​
            ​
            ​
            ​
            ​
            —
            ​
            ​
            ​
            ​
            ​
            —
            ​
            ​Up 100 basis points
            ​
            ​
            ​
            $
            11,289
            ​
            ​
            ​
            ​
            $
            8,456
            ​
            ​
            ​
            ​
            $
            2,833
            ​
            ​
            ​
            ​
            ​
            1.5%
            ​
            ​Up 300 basis points
            ​
            ​
            ​
            $
            35,300
            ​
            ​
            ​
            ​
            $
            25,367
            ​
            ​
            ​
            ​
            $
            9,933
            ​
            ​
            ​
            ​
            ​
            5.4%
            ​
            ​Up 500 basis points
            ​
            ​
            ​
            $
            59,342
            ​
            ​
            ​
            ​
            $
            42,278
            ​
            ​
            ​
            ​
            $
            17,064
            ​
            ​
            ​
            ​
            ​
            9.3%
            ​
            ​
 
 61


TABLE OF CONTENTS ​
 
 We expect that our long-term investments will be financed primarily with equity and debt. If deemed prudent, we may use interest rate risk management techniques in an effort to minimize our exposure to interest rate fluctuations. These techniques may include various interest rate hedging activities to the extent permitted by the 1940 Act. Adverse developments resulting from changes in interest rates or hedging transactions could have a material adverse effect on our business, financial condition and results of operations. During the three months ended March 31, 2020 and 2019, we did not engage in interest rate hedging activities.
 In addition, we may have risks regarding portfolio valuation and the potential inability of counterparties to meet the terms of their contracts. See “Item 2. Management’s Discussion and Analysis of Financial Condition and Results of Operations—Critical Accounting Policies—Valuation of Portfolio Investments.”
 Item 4.
 Controls and Procedures.
  As required by Rule 13a-15(b) under the Exchange Act, we carried out an evaluation, under the supervision and with the participation of our management, including our chief executive officer and chief financial officer, of the effectiveness of the design and operation of our disclosure controls and procedures as of March 31, 2020. Based on the foregoing, our chief executive officer and chief financial officer concluded that our disclosure controls and procedures were effective to provide reasonable assurance that we would meet our disclosure obligations.
 There was no change in our internal control over financial reporting (as defined in Rules 13a-15(f) or 15d-15(f) under the Exchange Act) that occurred during the three month period ended March 31, 2020 that has materially affected, or is reasonably likely to materially affect, our internal control over financial reporting.
 
 62


TABLE OF CONTENTS ​ ​
 
 PART II—OTHER INFORMATION
 Item 1.
 Legal Proceedings.
  We are not currently subject to any material legal proceedings and, to our knowledge, no material legal proceedings are threatened against us. From time to time, we may be party to certain legal proceedings in the ordinary course of business, including proceedings relating to the enforcement of our rights under contracts with our portfolio companies. While the outcome of any legal proceedings cannot be predicted with certainty, we do not expect that any such proceedings will have a material effect upon our financial condition or results of operations.
 Item 1A.
 Risk Factors.
  In addition to the other information set forth in this Quarterly Report on Form 10-Q, you should carefully consider the risk factors that appeared under Item 1A. “Risk Factors” in our most recent Annual Report on Form 10-K. There are no material changes from the risk factors included within our most recent Annual Report on Form 10-K other than the risks described below.
 Events outside of our control, including public health crises, could negatively affect our portfolio companies and our results of operations.
 Periods of market volatility have occurred and could continue to occur in response to pandemics or other events outside of our control. These types of events have adversely affected, and could continue to adversely affect, operating results for us and for our portfolio companies. For example, the COVID-19 pandemic has resulted in the following in many affected jurisdictions, including the United States: (i) restrictions on travel and the temporary closure of many corporate offices, retail stores, and manufacturing facilities and factories, resulting in significant disruption to the business of many companies, (ii) increased defaults by borrowers, (iii) volatility in credit markets and (iv) rapidly evolving action by government officials to address the economic and market problems. In addition to these developments having adverse consequences for us and our portfolio companies, the operations of FS/EIG Advisor have been, and could continue to be, adversely impacted, including through quarantine measures and travel restrictions imposed on its personnel or service providers based or temporarily located in affected countries, or any related health issues of such personnel or service providers.
 As the potential impact of COVID-19 is difficult to predict, the extent to which COVID-19 could negatively affect our and our portfolio companies’ operating results or the duration of any potential business or supply-chain disruption is uncertain. Any potential impact to our results of operations will depend to a large extent on future developments and new information that could emerge regarding the duration and severity of the COVID-19 pandemic and the actions taken by authorities and other entities to contain the spread of COVID-19 or treat its impact, all of which are beyond our control. These potential impacts, while uncertain, could adversely affect our and our portfolio companies’ operating results.
 We are currently operating in a period of capital markets disruption and economic uncertainty.
 The U.S. capital markets have experienced extreme volatility and disruption following the global outbreak of COVID-19 that began in December 2019. Some economists and major investment banks have expressed concern that the continued spread of the virus globally could lead to a world-wide economic downturn. Disruptions in the capital markets have increased the spread between the yields realized on risk-free and higher risk securities, resulting in illiquidity in parts of the capital markets. These and future market disruptions and/or illiquidity would be expected to have an adverse effect on our business, financial condition, results of operations and cash flows. Unfavorable economic conditions also would be expected to increase our funding costs, limit our access to the capital markets or result in a decision by lenders not to extend credit to us. These events have limited and could continue to limit our investment originations, limit our ability to grow and have a material negative impact on our operating results and the fair values of our debt and equity investments.
 
 63


TABLE OF CONTENTS
 
 If the current period of capital market disruption and instability continues for an extended period of time, there is a risk that investors in our equity securities may not receive distributions consistent with historical levels or at all or that our distributions may not grow over time and a portion of our distributions may be a return of capital.
 As announced, our board of trustees has not declared regular cash distributions to shareholders for any period after March 31, 2020 and FS/EIG Advisor and our board of trustees expect that future cash distributions to shareholders will be suspended until such time that our board of trustees and FS/EIG Advisor believe that market conditions and our financial condition support the resumption of such distributions. Our ability to resume distributions, to pay reduced distributions, to resume paying distributions consistent with our historical range or to continue to pay our distribution fully in cash rather than shares of common stock might be adversely affected by the impact of one or more of the risk factors described in this Quarterly Report on Form 10-Q and in our most recent Annual Report on Form 10-K, including the COVID-19 pandemic described above. If we are unable to satisfy the asset coverage test applicable to us under the 1940 Act as a business development company or if we violate certain covenants under our existing or future credit facilities or other leverage, we may also be limited in our ability to make distributions. If we declare a distribution and if more shareholders opt to receive cash distributions rather than participate in our dividend reinvestment plan, we may be forced to sell some of our investments in order to make cash distribution payments. To the extent we make distributions to shareholders that include a return of capital, such portion of the distribution essentially constitutes a return of the shareholder’s investment. Although such return of capital may not be taxable, such distributions would generally decrease a shareholder’s basis in our common stock and may therefore increase such shareholder’s tax liability for capital gains upon the future sale of such stock. A return of capital distribution may cause a shareholder to recognize a capital gain from the sale of our common stock even if the shareholder sells its shares for less than the original purchase price.
 Our business, results of operations and financial condition have been adversely affected by the recent disruption in the global oil and energy markets and resulting substantial price decline of oil, and the ultimate effect of these events on our business will depend on future developments, which are highly uncertain and cannot be predicted.
 As a result of both the significant decrease in demand caused by the COVID-19 pandemic and political tensions between several large oil producing countries, there has been a substantial and unprecedented decline in oil and natural gas prices. A prolonged continuation of depressed oil and natural gas prices would adversely affect the credit quality and performance of certain of our investments in Energy companies. A decrease in credit quality and performance would, in turn, negatively affect the fair value of these investments, which would consequently negatively affect our net asset value. Should a prolonged period of depressed oil and natural gas prices or other disruptions in the energy markets occur, it is likely that the ability of our portfolio companies to satisfy financial or operating covenants imposed by us or other lenders will be adversely affected, thereby negatively impacting their financial condition and their ability to satisfy their debt service and other obligations to us. Likewise, should a prolonged period of depressed oil and natural gas prices or other disruptions in the energy markets occur, it is likely that our portfolio companies’ cash flow and profit generating capacities would also be adversely affected thereby negatively impacting their ability to pay us amounts owed or dividends or distributions, as applicable. The full extent to which the decline in oil and natural gas prices and other disruptions in the energy markets will impact our business and that of our portfolio companies remains uncertain; however, there could be a material adverse impact on our or their business, results of operations or financial condition.
 
 64


TABLE OF CONTENTS ​ ​ ​ ​
 
 Item 2.
 Unregistered Sales of Equity Securities and Use of Proceeds.
  The table below provides information concerning our repurchases of common shares during the three months ended March 31, 2020 pursuant to our share repurchase program and de minimis account liquidation.
 Period
            ​
            ​
            Total
                Number of
                Shares
                Purchased
            ​
            ​
            Average
                Price Paid
                per Share
            ​
            ​
            Total Number of
                Shares Purchased as
                Part of Publicly
                Announced Plans or
                Programs
            ​
            ​
            Maximum Number of
                Shares that May Yet
                Be Purchased
                Under the
                Plans or Programs
            ​January 1 to January 31, 2020
            ​
            ​
            ​
            ​
            4,877,069
            ​
            ​
            ​
            ​
            $
            5.50
            ​
            ​
            ​
            ​
            ​
            4,877,069
            ​
            ​
            ​
            ​
            ​
            ​(1)
            ​
            ​February 1 to February 29, 2020
            ​
            ​
            ​
            ​
            —
            ​
            ​
            ​
            ​
            ​
            —
            ​
            ​
            ​
            ​
            ​
            —
            ​
            ​
            ​
            ​
            ​
            —
            ​
            ​March 1 to March 31, 2020
            ​
            ​
            ​
            ​
            —
            ​
            ​
            ​
            ​
            ​
            —
            ​
            ​
            ​
            ​
            ​
            —
            ​
            ​
            ​
            ​
            ​
            —
            ​
            ​Total
            ​
            ​
            ​
            ​
            4,877,069
            ​
            ​
            ​
            ​
            ​
            ​
            ​
            ​
            ​
            ​
            ​
            4,877,069
            ​
            ​
            ​
            ​
            ​
            ​
            ​
            ​ 
 (1)
 The maximum number of common shares available for repurchase pursuant to our share repurchase program on January 6, 2020 was 10,974,088. A description of the maximum number of common shares that may be repurchased under our share repurchase program and a description of the de minimis account liquidation are set forth in Note 3 to our unaudited consolidated financial statements contained in this quarterly report on Form 10-Q.
  See Note 3 to our unaudited consolidated financial statements contained in this quarterly report on Form 10-Q for a more detailed discussion of the terms of our share repurchase program and de minimis account liquidation.
 Item 3.
 Defaults upon Senior Securities.
  Not applicable.
 Item 4.
 Mine Safety Disclosures.
  Not applicable.
 Item 5.
 Other Information.
  Effective May 13, 2020, Stephen T. Burdumy resigned from our board of trustees so that he may focus on other endeavors. Mr. Burdumy’s resignation from the board was not as a result of any disagreement on any matter relating to our operations, policies or practices.
 
 65


TABLE OF CONTENTS ​
 
 Item 6.
 Exhibits.
  ​
            3.1
            ​
            ​
            Third Amended and Restated Declaration of Trust of FS Energy and Power Fund.(Incorporated by reference to Exhibit 3.1 to FS Energy and Power Fund’s Quarterly Report on Form 10-Q filed on August 10, 2017.)
            ​​
            3.2
            ​
            ​
            Amendment No. 1 to the Third Amended and Restated Declaration of Trust of FS Energy and Power Fund.(Incorporated by reference to Exhibit 3.2 to FS Energy and Power Fund’s Quarterly Report on Form 10-Q filed on August 10, 2017.)
            ​​
            3.3
            ​
            ​
            Second Amended and Restated Bylaws of FS Energy and Power Fund.(Incorporated by reference to Exhibit 3.1 to FS Energy and Power Fund’s Current Report on Form 8-K filed on June 1, 2017.)
            ​​
            4.1
            ​
            ​
            Second Amended and Restated Distribution Reinvestment Plan of FS Energy and Power Fund.(Incorporated by reference to Exhibit 4.1 to FS Energy and Power Fund’s Current Report on Form 8-K filed on October 17, 2016.)
            ​​
            10.1
            ​
            ​
            Investment Advisory and Administrative Services Agreement, dated as of April 9, 2018, by and between FS Energy and Power Fund and FS/EIG Advisor, LLC.(Incorporated by reference to Exhibit 10.1 to FS Energy and Power Fund’s Current Report on Form 8-K filed on April 9, 2018.)
            ​​
            10.2
            ​
            ​
            Investment Advisory and Administrative Services Agreement, dated as of April 28, 2011, by and between FS Energy and Power Fund and FS Investment Advisor, LLC.(Incorporated by reference to Exhibit (g)(1) filed with Amendment No. 3 to FS Energy and Power Fund’s registration statement on Form N-2 (File No. 333-169679) filed on May 6, 2011.)
            ​​
            10.3
            ​
            ​
            Amendment No. 1 dated as of August 10, 2012, to Investment Advisory and Administrative Services Agreement, dated as of April 28, 2011, by and between FS Energy and Power Fund and FS Investment Advisor, LLC.(Incorporated by reference to Exhibit 10.2 to FS Energy and Power Fund’s Quarterly Report on Form 10-Q filed on August 14, 2012.)
            ​​
            10.4
            ​
            ​
            Investment Sub-advisory Agreement, dated as of April 28, 2011, by and between FS Investment Advisor, LLC and GSO Capital Partners LP.(Incorporated by reference to Exhibit (g)(2) filed with Amendment No. 3 to FS Energy and Power Fund’s registration statement on Form N-2 (File No. 333-169679) filed on May 6, 2011.)
            ​​
            10.5
            ​
            ​
            Custodian Agreement, dated as of November 14, 2011, by and between State Street Bank and Trust Company and FS Energy and Power Fund.(Incorporated by reference to Exhibit 10.6 to FS Energy and Power Fund’s Quarterly Report on Form 10-Q filed on November 14, 2011.)
            ​​
            10.6
            ​
            ​
            Escrow Agreement, dated as of March 29, 2011, by and between FS Energy and Power Fund and UMB Bank, N.A.(Incorporated by reference to Exhibit (k) filed with Amendment No. 3 to FS Energy and Power Fund’s registration statement on Form N-2 (File No. 333-169679) filed on May 6, 2011.)
            ​​
            10.7
            ​
            ​
            Amended and Restated Credit Agreement, dated as of June 11, 2014, by and among FSEP Term Funding, LLC and Deutsche Bank AG, New York Branch.(Incorporated by reference to Exhibit 10.1 to FS Energy and Power Fund’s Current Report on Form 8-K filed on June 17, 2014.)
            ​​
            10.8
            ​
            ​
            First Amendment to Amended and Restated Credit Agreement, dated as of June 11, 2015, by and among FSEP Term Funding, LLC and Deutsche Bank AG, New York Branch.(Incorporated by reference to Exhibit 10.1 to FS Energy and Power Fund’s Current Report on Form 8-K filed on June 15, 2015.)
            ​​
            10.9
            ​
            ​
            Second Amendment to Amended and Restated Credit Agreement, dated as of June 10, 2016, by and among FSEP Term Funding, LLC, as borrower, Deutsche Bank AG, New York Branch, as administrative agent and a lender, and the other lenders party thereto.(Incorporated by reference to Exhibit 10.1 to FS Energy and Power Fund’s Current Report on Form 8-K filed on June 16, 2016.)
            ​
 
 66


TABLE OF CONTENTS
 
 ​
            10.10
            ​
            ​
            Third Amendment to Amended and Restated Credit Agreement, dated as of June 9, 2017, by and among FSEP Term Funding, LLC, as borrower, Deutsche Bank AG, New York Branch, as administrative agent and a lender, and the other lenders party thereto.(Incorporated by reference to Exhibit 10.1 to FS Energy and Power Fund’s Current Report on Form 8-K filed on June 14, 2017.)
            ​​
            10.11
            ​
            ​
            Fourth Amendment to Amended and Restated Credit Agreement, dated as of June 11, 2018, by and among FSEP Term Funding, LLC, as borrower, Deutsche Bank AG, New York Branch, as administrative agent and a lender, and the other lenders party thereto.(Incorporated by reference to Exhibit 10.1 to FS Energy and Power Fund’s Current Report on Form 8-K filed on June 15, 2018.)
            ​​
            10.12
            ​
            ​
            Asset Contribution Agreement, dated as of June 24, 2011, by and between FS Energy and Power Fund and FSEP Term Funding, LLC.(Incorporated by reference to Exhibit 10.8 to FS Energy and Power Fund’s Quarterly Report on Form 10-Q filed on June 27, 2011.)
            ​​
            10.13
            ​
            ​
            Investment Management Agreement, dated as of June 24, 2011, by and between FS Energy and Power Fund and FSEP Term Funding, LLC.(Incorporated by reference to Exhibit 10.9 to FS Energy and Power Fund’s Quarterly Report on Form 10-Q filed on June 27, 2011.)
            ​​
            10.14
            ​
            ​
            Security Agreement, dated as of June 24, 2011, by and between FSEP Term Funding, LLC and Deutsche Bank AG, New York Branch.(Incorporated by reference to Exhibit 10.10 to FS Energy and Power Fund’s Quarterly Report on Form 10-Q filed on June 27, 2011.)
            ​​
            10.15
            ​
            ​
            Termination and Release Acknowledgment, dated as of May 11, 2012, by Citibank N.A. in favor of FS Energy and Power Fund.(Incorporated by reference to Exhibit 10.15 to FS Energy and Power Fund’s Quarterly Report on Form 10-Q filed on May 15, 2012.)
            ​​
            10.16
            ​
            ​
            Termination Acknowledgment (TRS), dated as of May 24, 2013, by and between EP Investments LLC and Citibank, N.A.(Incorporated by reference to Exhibit 10.1 to FS Energy and Power Fund’s Current Report on Form 8-K filed on May 31, 2013.)
            ​​
            10.17
            ​
            ​
            Loan Agreement, dated as of May 24, 2013, by and among EP Funding LLC, the financial institutions and other lenders from time to time party thereto and Citibank, N.A., as administrative agent.(Incorporated by reference to Exhibit 10.1 to FS Energy and Power Fund’s Current Report on Form 8-K filed on May 29, 2013.)
            ​​
            10.18
            ​
            ​
            Account Control Agreement, dated as of May 24, 2013, by and among EP Funding LLC, Citibank, N.A. and Virtus Group, LP.(Incorporated by reference to Exhibit 10.2 to FS Energy and Power Fund’s Current Report on Form 8-K filed on May 29, 2013.)
            ​​
            10.19
            ​
            ​
            Security Agreement, dated as of May 24, 2013, by and between EP Funding LLC and Citibank, N.A.(Incorporated by reference to Exhibit 10.3 to FS Energy and Power Fund’s Current Report on Form 8-K filed on May 29, 2013.)
            ​​
            10.20
            ​
            ​
            Investment Management Agreement, dated as of May 24, 2013, by and between FS Energy and Power Fund and EP Funding LLC.(Incorporated by reference to Exhibit 10.4 to FS Energy and Power Fund’s Current Report on Form 8-K filed on May 29, 2013.)
            ​​
            10.21
            ​
            ​
            Credit Agreement, dated as of July 11, 2013, by and among Energy Funding LLC, Natixis, New York Branch, Wells Fargo Bank, National Association and the other lenders from time to time party thereto.(Incorporated by reference to Exhibit 10.1 to FS Energy and Power Fund’s Current Report on Form 8-K filed on July 16, 2013.)
            ​​
            10.22
            ​
            ​
            Securities Account Control Agreement, dated as of July 11, 2013, by and among Energy Funding LLC and Wells Fargo Bank, National Association.(Incorporated by reference to Exhibit 10.2 to FS Energy and Power Fund’s Current Report on Form 8-K filed on July 16, 2013.)
            ​​
            10.23
            ​
            ​
            Collateral Management Agreement, dated as of July 11, 2013, by and between FS Energy and Power Fund and Energy Funding LLC.(Incorporated by reference to Exhibit 10.3 to FS Energy and Power Fund’s Current Report on Form 8-K filed on July 16, 2013.)
            ​
 
 67


TABLE OF CONTENTS
 
 ​
            10.24
            ​
            ​
            Amended and Restated Expense Support and Conditional Reimbursement Agreement, dated May 16, 2013, by and between FS Energy and Power Fund and Franklin Square Holdings, L.P.(Incorporated by reference to Exhibit 99.1 to FS Energy and Power Fund’s Current report on Form 8-K filed on May 17, 2013.)
            ​​
            10.25
            ​
            ​
            Expense Support and Conditional Reimbursement Agreement, dated as of April 9, 2018, by and between FS Energy and Power Fund and FS/EIG Advisor, LLC.(Incorporated by reference to Exhibit 10.24 to FS Energy and Power Fund’s Form 10-Q filed on May 14, 2018.)
            ​​
            10.26
            ​
            ​
            Committed Facility Agreement, dated as of December 11, 2013, by and between Berwyn Funding LLC and BNP Paribas Prime Brokerage, Inc.(Incorporated by reference to Exhibit 10.1 to FS Energy and Power Fund’s Current Report on Form 8-K filed on December 17, 2013.)
            ​​
            10.27
            ​
            ​
            First Amendment Agreement, dated as of August 18, 2014, between BNP Paribas Prime Brokerage, Inc., on behalf of itself and as agent for the BNPP Entities, and Berwyn Funding LLC.(Incorporated by reference to Exhibit 10.1 to FS Energy and Power Fund’s Current Report on Form 8-K filed on August 21, 2014.)
            ​​
            10.28
            ​
            ​
            Fifth Amendment to the Committed Facility Agreement, dated as of May 4, 2016 by and between Berwyn Funding LLC and BNP Paribas Prime Brokerage, Inc.(Incorporated by reference to Exhibit 10.1 to FS Energy and Power Fund’s Current Report on Form 8-K filed on May 10, 2016.)
            ​​
            10.29
            ​
            ​
            U.S. PB Agreement, dated as of December 11, 2013, by and between Berwyn Funding LLC and BNP Paribas Prime Brokerage, Inc.(Incorporated by reference to Exhibit 10.2 to FS Energy and Power Fund’s Current Report on Form 8-K filed on December 17, 2013.)
            ​​
            10.30
            ​
            ​
            First Amendment to the U.S. PB Agreement, dated as of May 4, 2016, by and between Berwyn Funding LLC and BNP Paribas Prime Brokerage, Inc.(Incorporated by reference to Exhibit 10.2 to FS Energy and Power Fund’s Current Report on Form 8-K filed on May 10, 2016.)
            ​​
            10.31
            ​
            ​
            Special Custody and Pledge Agreement, dated as of December 11, 2013, by and among State Street Bank and Trust Company, Berwyn Funding LLC and BNP Paribas Prime Brokerage, Inc.(Incorporated by reference to Exhibit 10.3 to FS Energy and Power Fund’s Current Report on Form 8-K filed on December 17, 2013.)
            ​​
            10.32
            ​
            ​
            Investment Management Agreement, dated as of December 11, 2013, by and between FS Energy and Power Fund and Berwyn Funding LLC.(Incorporated by reference to Exhibit 10.4 to FS Energy and Power Fund’s Current Report on Form 8-K filed on December 17, 2013.)
            ​​
            10.33
            ​
            ​
            Loan and Servicing Agreement, dated as of September 9, 2014, among Wayne Funding LLC, as borrower, Wells Fargo Securities, LLC, as administrative agent, Wells Fargo Bank, National Association, as collateral agent, account bank and collateral custodian, and the other lenders and lender agents from time to time party thereto.(Incorporated by reference to Exhibit 10.1 to FS Energy and Power Fund’s Current Report on Form 8-K filed on September 15, 2014.)
            ​​
            10.34
            ​
            ​
            First Amendment to the Loan and Servicing Agreement, dated as of October 13, 2016, among Wayne Funding LLC, as Borrower, Wells Fargo Securities, LLC, as Administrative Agent, Wells Fargo Bank, National Association, as institutional lender, and Wells Fargo Bank, National Association, as collateral agent, account bank and collateral custodian.(Incorporated by reference to Exhibit 10.1 to FS Energy and Power Fund’s Current Report on Form 8-K filed on October 14, 2016.)
            ​​
            10.35
            ​
            ​
            Purchase and Sale Agreement, dated as of September 9, 2014, by and between Wayne Funding LLC, as purchaser, and FS Energy and Power Fund, as seller.(Incorporated by reference to Exhibit 10.2 to FS Energy and Power Fund’s Current Report on Form 8-K filed on September 15, 2014.)
            ​
 
 68


TABLE OF CONTENTS
 
 ​
            10.36
            ​
            ​
            Collateral Management Agreement, dated as of September 9, 2014, by and between Wayne Funding LLC and FS Energy and Power Fund, as collateral manager.(Incorporated by reference to Exhibit 10.3 to FS Energy and Power Fund’s Current Report on Form 8-K filed on September 15, 2014.)
            ​​
            10.37
            ​
            ​
            Securities Account Control Agreement, dated as of September 9, 2014, by and among Wayne Funding LLC, as pledgor, Wells Fargo Bank, National Association, as collateral agent, and Wells Fargo Bank, National Association, as securities intermediary.(Incorporated by reference to Exhibit 10.4 to FS Energy and Power Fund’s Current Report on Form 8-K filed on September 15, 2014.)
            ​​
            10.38
            ​
            ​
            Amended and Restated Sale and Contribution Agreement, dated as of September 11, 2014, by and between FS Energy and Power Fund and Gladwyne Funding LLC.(Incorporated by reference to Exhibit 10.5 to FS Energy and Power Fund’s Current Report on Form 8-K filed on September 15, 2014.)
            ​​
            10.39
            ​
            ​
            Indenture, dated as of September 11, 2014, by and between Gladwyne Funding LLC and Citibank, N.A., as trustee.(Incorporated by reference to Exhibit 10.6 to FS Energy and Power Fund’s Current Report on Form 8-K filed on September 15, 2014.)
            ​​
            10.40
            ​
            ​
            First Supplemental Indenture, dated as of December 15, 2014, by and between Gladwyne Funding LLC and Citibank, N.A., as trustee.(Incorporated by reference to Exhibit 10.1 of FS Energy and Power Fund’s Current Report on Form 8-K filed on December 19, 2014.)
            ​​
            10.41
            ​
            ​
            Second Supplemental Indenture, dated as of September 21, 2016, by and between Gladwyne Funding LLC and Citibank, N.A., as trustee.(Incorporated by reference to Exhibit 10.1 to FS Energy and Power Fund’s Current Report on Form 8-K filed on September 22, 2016.)
            ​​
            10.42
            ​
            ​
            Gladwyne Funding LLC Floating Rate Notes due 2024.(Incorporated by reference to Exhibit 10.7 to FS Energy and Power Fund’s Current Report on Form 8-K filed on September 15, 2014.)
            ​​
            10.43
            ​
            ​
            Amended and Restated September 1996 Version Master Repurchase Agreement between Goldman Sachs Bank USA and Strafford Funding LLC, dated as of September 21, 2016.(Incorporated by reference to Exhibit 10.2 to the Registrant’s Current Report on Form 8-K filed on September 22, 2016.)
            ​​
            10.44
            ​
            ​
            Second Amended and Restated Master Confirmation, dated as of September 21, 2016, by and between Goldman Sachs Bank USA and Strafford Funding LLC.(Incorporated by reference to Exhibit 10.56 of FS Energy and Power Fund’s Quarterly Report on Form 10-Q filed on November 9, 2016.)
            ​​
            10.45
            ​
            ​
            Amended and Restated Revolving Credit Agreement, dated as of December 15, 2014, by and between FS Energy and Power Fund and Strafford Funding LLC.(Incorporated by reference to Exhibit 10.3 of FS Energy and Power Fund’s Current Report on Form 8-K filed on December 19, 2014.)
            ​​
            10.46
            ​
            ​
            Amended and Restated Investment Management Agreement, dated as of September 11, 2014, by and between Gladwyne Funding LLC and FS Energy and Power Fund.(Incorporated by reference to Exhibit 10.10 to FS Energy and Power Fund’s Current Report on Form 8-K filed on September 15, 2014.)
            ​​
            10.47
            ​
            ​
            Collateral Administration Agreement, dated as of September 11, 2014, by and among Gladwyne Funding LLC, FS Energy and Power Fund and Virtus Group, LP.(Incorporated by reference to Exhibit 10.11 to FS Energy and Power Fund’s Current Report on Form 8-K filed on September 15, 2014.)
            ​
 
 69


TABLE OF CONTENTS
 
 ​
            10.48
            ​
            ​
            Term Loan and Security Agreement, dated as of November 6, 2015, by and among Foxfields Funding LLC, Fortress Credit Co LLC, as administrative agent, the lenders from time to time party thereto and the other loan parties from time to time party thereto.(Incorporated by reference to Exhibit 10.1 to FS Energy and Power Fund’s Current Report on Form 8-K filed on November 12, 2015.)
            ​​
            10.49
            ​
            ​
            Contribution Agreement, dated as of November 6, 2015, by and between FS Energy and Power Fund and Foxfields Funding LLC.(Incorporated by reference to Exhibit 10.2 to FS Energy and Power Fund’s Current Report on Form 8-K filed on November 12, 2015.)
            ​​
            10.50
            ​
            ​
            Investment Management Agreement, dated as of November 6, 2015, by and between FS Energy and Power Fund and Foxfields Funding LLC.(Incorporated by reference to Exhibit 10.3 to FS Energy and Power Fund’s Current Report on Form 8-K filed on November 12, 2015.)
            ​​
            10.51
            ​
            ​
            Securities Account Control Agreement, dated as of November 6, 2015, by and among Foxfields Funding LLC, Fortress Credit Co LLC, as administrative agent and State Street Bank and Trust Company.(Incorporated by reference to Exhibit 10.4 to FS Energy and Power Fund’s Current Report on Form 8-K filed on November 12, 2015.)
            ​​
            10.52
            ​
            ​
            Guaranty, dated as of November 6, 2015, by and between FS Energy and Power Fund and Fortress Credit Co LLC.(Incorporated by reference to Exhibit 10.5 to FS Energy and Power Fund’s Current Report on Form 8-K filed on November 12, 2015.)
            ​​
            10.53
            ​
            ​
            Pledge Agreement, dated as of November 6, 2015, by and between FS Energy and Power Fund and Fortress Credit Co LLC.(Incorporated by reference to Exhibit 10.6 to FS Energy and Power Fund’s Current Report on Form 8-K filed on November 12, 2015.)
            ​​
            10.54
            ​
            ​
            First Amendment to Term Loan and Security Agreement, dated as of November 25, 2015, by and among Foxfields Funding LLC, Fortress Credit Co LLC, as administrative agent, the lenders signatory thereto.(Incorporated by reference to Exhibit 10.1 to FS Energy and Power Fund’s Current Report on Form 8-K filed on December 1, 2015.)
            ​​
            10.55
            ​
            ​
            Consent and Third Amendment to Term Loan and Security Agreement, dated as of March 16, 2018, among Foxfields Funding LLC, as borrower, Fortress Credit Co LLC, as administrative agent, and the lenders party thereto.(Incorporated by reference to Exhibit 10.2 to FS Energy and Power Fund’s Current Report on Form 8-K filed on March 19, 2018.)
            ​​
            10.56
            ​
            ​
            Senior Secured Revolving Credit Agreement, dated as of May 18, 2016, by and among Bryn Mawr Funding LLC, Barclays Bank PLC, as administrative agent, and the lenders from time to time party thereto.(Incorporated by reference to Exhibit 10.1 to FS Energy and Power Fund’s Current Report on Form 8-K filed on May 24, 2016.)
            ​​
            10.57
            ​
            ​
            Contribution Agreement, dated as of May 18, 2016, by and between FS Energy and Power Fund and Bryn Mawr Funding LLC.(Incorporated by reference to Exhibit 10.2 to FS Energy and Power Fund’s Current Report on Form 8-K filed on May 24, 2016.)
            ​​
            10.58
            ​
            ​
            Investment Management Agreement, dated as of May 18, 2016, by and between FS Energy and Power Fund and Bryn Mawr Funding LLC.(Incorporated by reference to Exhibit 10.3 to FS Energy and Power Fund’s Current Report on Form 8-K filed on May 24, 2016.)
            ​​
            10.59
            ​
            ​
            Control Agreement, dated as of May 18, 2016, by and among Bryn Mawr Funding LLC, Barclays Bank PLC, as collateral agent, and State Street Bank and Trust Company, as custodian.(Incorporated by reference to Exhibit 10.4 to FS Energy and Power Fund’s Current Report on Form 8-K filed on May 24, 2016.)
            ​​
            10.60
            ​
            ​
            Guaranty, dated as of May 18, 2016, by and between FS Energy and Power Fund and Barclays Bank PLC, as collateral agent.(Incorporated by reference to Exhibit 10.5 to FS Energy and Power Fund’s Current Report on Form 8-K filed on May 24, 2016.)
            ​​
            10.61
            ​
            ​
            Pledge Agreement, dated as of May 18, 2016, by and between FS Energy and Power Fund and Barclays Bank PLC, as collateral agent.(Incorporated by reference to Exhibit 10.6 to FS Energy and Power Fund’s Current Report on Form 8-K filed on May 24, 2016.)
            ​
 
 70


TABLE OF CONTENTS
 
 ​
            10.62
            ​
            ​
            Guarantee, Pledge and Security Agreement, dated as of May 18, 2016, by and among Bryn Mawr Funding LLC, any subsidiary guarantors from time to time party thereto, Barclays Bank PLC, as revolving administrative agent, and Barclays Bank PLC, as collateral agent.(Incorporated by reference to Exhibit 10.7 to FS Energy and Power Fund’s Current Report on Form 8-K filed on May 24, 2016.)
            ​​
            10.63
            ​
            ​
            First Amendment to Senior Secured Revolving Credit Agreement, dated as of March 14, 2018, among Bryn Mawr Funding, LLC, the lenders party thereto, Barclays Bank PLC, as administrative agent, and FS Energy and Power Fund.(Incorporated by reference to Exhibit 10.1 to FS Energy and Power Fund’s Current Report on Form 8-K filed on March 19, 2018.)
            ​​
            10.64
            ​
            ​
            Credit Agreement, dated as of April 19, 2017, among Gladwyne Funding LLC, Goldman Sachs Bank USA, as lender, sole lead arranger and administrative agent, Citibank, N.A., as collateral agent, and Virtus Group, LP, as collateral administrator.(Incorporated by reference to Exhibit 10.1 to FS Energy and Power Fund’s Current Report on Form 8-K filed on April 25, 2017.)
            ​​
            10.65
            ​
            ​
            Indenture, dated August 16, 2018, by and between FS Energy and Power Fund, U.S. Bank National Association, as trustee, and the guarantors named therein.(Incorporated by reference to Exhibit 4.1 to FS Energy and Power Fund’s Current Report on Form 8-K filed on August 22, 2018.)
            ​​
            10.66
            ​
            ​
            Senior Secured Credit Agreement, dated August 16, 2018, by and among FS Energy and Power Fund, the Lenders party thereto, JPMorgan Chase Bank, N.A., as administrative agent and collateral agent and the other parties signatory thereto.(Incorporated by reference to Exhibit 10.1 to FS Energy and Power Fund’s Current Report on Form 8-K filed on August 22, 2018.)
            ​​
            10.67
            ​
            ​
            Amendment No. 1 and Waiver, dated as of April 9, 2020, among FS Energy and Power Fund, each of the subsidiary guarantors party thereto, each of the lenders and conduit support providers party thereto, and JPMorgan Chase Bank, N.A.(Incorporated by reference to Exhibit 10.1 to FS Energy and Power Fund’s Current Report on Form 8-K filed on April 9, 2020.)
            ​​
            10.68
            ​
            ​
            Guarantee and Security Agreement, dated August 16, 2018, made by FS Energy and Power Fund and certain of FS Energy and Power Fund’s subsidiaries in favor of JPMorgan Chase Bank, N.A. as collateral agent.(Incorporated by reference to Exhibit 10.2 to FS Energy and Power Fund’s Current Report on Form 8-K filed on August 22, 2018.)
            ​​
            10.69
            ​
            ​
            Collateral Agency and Intercreditor Agreement, dated August 16, 2018, by and among FS Energy and Power Fund, FS Energy and Power Fund’s subsidiaries parties thereto, JPMorgan Chase Bank, N.A., as the initial credit facility representative, U.S. Bank National Association as the initial secured notes representative and JPMorgan Chase Bank, N.A., as collateral agent.(Incorporated by reference to Exhibit 10.3 to FS Energy and Power Fund’s Current Report on Form 8-K filed on August 22, 2018.)
            ​​
            10.70
            ​
            ​
            First Amendment to Credit Agreement, dated as of September 6, 2019, among Gladwyne Funding LLC, Goldman Sachs Bank USA, as lender, sole lead arranger and administrative agent, Citibank, N.A., as collateral agent, and Virtus Group, LP, as collateral administrator.(Incorporated by reference to Exhibit 10.1 to FS Energy and Power Fund’s Current Report on Form 8-K filed on September 10, 2019.)
            ​​
            10.71
            ​
            ​
            Second Amendment to Credit Agreement, dated as of October 15, 2019, among Gladwyne Funding LLC, Goldman Sachs Bank USA, as lender, sole lead arranger and administrative agent, Citibank, N.A., as collateral agent, and Virtus Group, LP, as collateral administrator.(Incorporated by reference to Exhibit 10.1 to FS Energy and Power Fund’s Current Report on Form 8-K filed on October 17, 2019.)
            ​​
            10.72
            ​
            ​
            Third Amendment to Credit Agreement, dated as of November 14, 2019, among Gladwyne Funding LLC, Goldman Sachs Bank USA, as lender, sole lead arranger and administrative agent, Citibank, N.A., as collateral agent, and Virtus Group, LP, as collateral administrator.(Incorporated by reference to Exhibit 10.1 to FS Energy and Power Fund’s Current Report on Form 8-K filed on November 19, 2019.)
            ​
 
 71


TABLE OF CONTENTS
 
 ​
            10.73
            ​
            ​
            Amended and Restated Credit Agreement, dated as of December 2, 2019, among Gladwyne Funding LLC, Goldman Sachs Bank USA, as lender, sole lead arranger and administrative agent, Citibank, N.A., as collateral agent, and Virtus Group, LP, as collateral administrator.(Incorporated by reference to Exhibit 10.1 to FS Energy and Power Fund’s Current Report on Form 8-K filed on December 6, 2019.)
            ​​
            10.74*
            ​
            ​
            Amendment No. 1 to Amended and Restated Credit Agreement, dated as of March 11, 2020, among Gladwyne Funding LLC, as borrower, Goldman Sachs Bank USA, as sole lead arranger, sole lender, and administrative agent, FS Energy and Power Fund, as equity holder and investment manager, and Wells Fargo Bank, National Association as collateral agent and collateral administrator.
            ​​
            10.75
            ​
            ​
            Letter Agreement, dated as of April 1, 2020, among Gladwyne Funding LLC, FS Energy and Power Fund, Goldman Sachs Bank, USA, and Wells Fargo Bank, National Association.(Incorporated by reference to Exhibit 10.1 to FS Energy and Power Fund’s Current Report on Form 8-K filed on April 7, 2020.)
            ​​
            31.1*
            ​
            ​
            Certification of Chief Executive Officer pursuant to Rule 13a-14 under the Securities Exchange Act of 1934, as amended.
            ​​
            31.2*
            ​
            ​
            Certification of Chief Financial Officer pursuant to Rule 13a-14 under the Securities Exchange Act of 1934, as amended.
            ​​
            32.1*
            ​
            ​
            Certification of Chief Executive Officer and Chief Financial Officer pursuant to Section 1350, Chapter 63 of Title 18, United States Code, as adopted pursuant to Section 906 of the Sarbanes-Oxley Act of 2002.
            ​ 
 *
 Filed herewith.
 
 72


TABLE OF CONTENTS ​
 
 SIGNATURES
 Pursuant to the requirements of the Securities Exchange Act of 1934, the Registrant has duly caused this report to be signed on its behalf by the undersigned thereunto duly authorized on May 13, 2020.
 ​
            ​
            ​
            ​
            FS Energy and Power Fund
            ​​
            ​
            ​
            ​
            By:
            ​
            ​
            /s/ Michael C. Forman
              ​
              Michael C. Forman
                Chief Executive Officer
                (Principal Executive Officer)
            ​​
            ​
            ​
            ​
            By:
            ​
            ​
            /s/ Edward T. Gallivan, Jr.
              ​
              Edward T. Gallivan, Jr.
                Chief Financial Officer
                (Principal Financial and Accounting Officer)
            ​
 
 73