##### Table of Contents





UNITED STATES

SECURITIES AND EXCHANGE COMMISSION

WASHINGTON, DC 20549





FORM 10-Q





(Mark One)

|x | QUARTERLY REPORT PURSUANT TO SECTION 13 OR 15(d) OF THE SECURITIES EXCHANGE ACT OF 1934.
|- | ----------------------------------------------------------------------------------------

For the quarterly period ended March 31, 2012

OR



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

For the transition period
from                    
to

Commission file number 814-00854





TPG Specialty
Lending, Inc.

(Exact Name of Registrant as Specified in Its Charter)







|                                                               |  |                                     
|-------------------------------------------------------------- |  | ------------------------------------
|Delaware                                                       |  | 27-3380000                          
|(State or Other Jurisdiction of
Incorporation or Organization) |  | (I.R.S. Employer Identification No.)
|                                                               | 
|301 Commerce Street, Suite 3300,
Fort Worth, TX                |  | 76102                               
|(Address of Principal Executive Offices)                       |  | (Zip Code)                          

Registrants Telephone Number, Including Area Code: (817) 871-4000

Not applicable

Former Name, Former Address and Former Fiscal Year, If Changed Since Last Report.





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

Indicate by check mark whether the registrant has submitted electronically 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, or a smaller reporting
company. See the definitions of large accelerated filer, accelerated filer and smaller reporting company in Rule 12b-2 of the Exchange Act.



|                        |  |                                                  |  |                           |  |  
|----------------------- |  | ------------------------------------------------ |  | ------------------------- |  | -
|Large accelerated filer |  |  ̈                                                |  | Accelerated filer         |  |  ̈
|                        |  |                                                  | 
|Non-Accelerated filer   |  | x  (Do not check if a smaller reporting company) |  | Smaller reporting company |  |  ̈

Indicate by check mark whether the Registrant is a shell company (as defined in Rule 12b-2 of the Securities
Exchange Act of 1934).    Yes   ̈    No  x

The number of shares of the Registrants common stock, $.01 par value per share, outstanding at May 11, 2012 was 296,545.









---

##### Table of Contents

TPG SPECIALTY LENDING, INC.

FORM 10-Q FOR THE QUARTER ENDED MARCH 31, 2012

Table of Contents



|           |  |                                                                                                                               |    |         |    | 
|---------- |  | ----------------------------------------------------------------------------------------------------------------------------- | -- | ------- | -- | 
|           |  | INDEX                                                                                                                         |    | PAGENO. |   
|           |  |                                                                                                                              
|PART I.    |  | FINANCIAL INFORMATION                                                                                                         |    |         | 4  | 
|           |  |                                                                                                                              
|Item 1.    |  | Financial Statements                                                                                                          |    |         | 4  | 
|           |  |                                                                                                                              
|           |  | Consolidated Balance Sheets as of March 31, 2012 and December 31, 2011 (Unaudited)                                            |    |         | 4  | 
|           |  |                                                                                                                              
|           |  | Consolidated Statements of Operations for the three months ended March 31, 2012 and 2011 (Unaudited)                          |    |         | 5  | 
|           |  |                                                                                                                              
|           |  | Consolidated Schedules of Investments as of March 31, 2012 and December 31, 2011 (Unaudited)                                  |    |         | 6  | 
|           |  |                                                                                                                              
|           |  | Consolidated Statements of Changes in Net Assets (Liabilities) for the three months ended March 31, 2012 and 2011 (Unaudited) |    |         | 10 | 
|           |  |                                                                                                                              
|           |  | Consolidated Statements of Cash Flows for the three months ended March 31, 2012 and 2011 (Unaudited)                          |    |         | 11 | 
|           |  |                                                                                                                              
|           |  | Notes to Consolidated Financial Statements (Unaudited)                                                                        |    |         | 12 | 
|           |  |                                                                                                                              
|Item 2.    |  | Managements Discussion and Analysis of Financial Condition and Results of Operations                                         |    |         | 23 | 
|           |  |                                                                                                                              
|Item 3.    |  | Quantitative and Qualitative Disclosures About Market Risk                                                                    |    |         | 26 | 
|           |  |                                                                                                                              
|Item 4.    |  | Controls and Procedures                                                                                                       |    |         | 27 | 
|           |  |                                                                                                                              
|PART II.   |  | OTHER INFORMATION                                                                                                             |    |         | 27 | 
|           |  |                                                                                                                              
|Item 1.    |  | Legal Proceedings                                                                                                             |    |         | 27 | 
|           |  |                                                                                                                              
|Item 1A.   |  | Risk Factors                                                                                                                  |    |         | 27 | 
|           |  |                                                                                                                              
|Item 2.    |  | Unregistered Sales of Equity Securities and Use of Proceeds                                                                   |    |         | 28 | 
|           |  |                                                                                                                              
|Item 3.    |  | Defaults Upon Senior Securities                                                                                               |    |         | 28 | 
|           |  |                                                                                                                              
|Item 4.    |  | Mine Safety Disclosures                                                                                                       |    |         | 28 | 
|           |  |                                                                                                                              
|Item 5.    |  | Other Information                                                                                                             |    |         | 28 | 
|           |  |                                                                                                                              
|Item 6.    |  | Exhibits                                                                                                                      |    |         | 29 | 
|           | 
|SIGNATURES |  |                                                                                                                               | 30 |        



2



---

##### Table of Contents

CAUTIONARY STATEMENT REGARDING FORWARD-LOOKING STATEMENTS

This report contains forward-looking statements that involve substantial risks and uncertainties. These forward-looking statements are not historical
facts, but rather are based on current expectations, estimates and projections about us, our current or prospective portfolio investments, our industry, our beliefs, and our assumptions. Words such as anticipates, expects,
intends, plans, believes, seeks, estimates, would, should, targets, projects, and variations of these words and similar expressions are
intended to identify forward-looking statements. These statements are not guarantees of future performance and are subject to risks, uncertainties, and other factors, some of which are beyond our control and are difficult to predict, that could
cause actual results to differ materially from those expressed or forecasted in the forward-looking statements.

In addition to factors
previously identified elsewhere in the reports and other documents TPG Specialty Lending, Inc. has filed with the Securities and Exchange Commission (the SEC), the following factors, among others, could cause actual results to differ
materially from forward-looking statements or historical performance:



| |  |  | an economic downturn, or a continuation or worsening of the current global recession, could impair our portfolio companies abilities to continue
to operate, which could lead to the loss of some or all of our investments in such portfolio companies;
| | - |  | ---------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------



| |  |  | such an economic downturn could disproportionately impact the companies in which we have invested and others that we intend to target for
investment, potentially causing us to experience a decrease in investment opportunities and diminished demand for capital from these companies;
| | - |  | -----------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------



| |  |  | such an economic downturn could also impact availability and pricing of our financing;
| | - |  | --------------------------------------------------------------------------------------



| |  |  | an inability to access the equity markets could impair our ability to raise capital and our investment activities; and,
| | - |  | -----------------------------------------------------------------------------------------------------------------------



| |  |  | the risks, uncertainties and other factors we identify in the sections entitled Risk Factors in this report and in our Annual Report
on Form 10-K for the year ended December 31, 2011, filed with the SEC on March 22, 2012, as amended, and elsewhere in our filings with the SEC.
| | - |  | --------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------

Although we believe that the assumptions on which these forward-looking statements are based are reasonable, some of those assumptions are based on the work of third parties and any of those assumptions
could prove to be inaccurate; as a result, forward-looking statements based on those assumptions also could prove to be inaccurate. In light of these and other uncertainties, the inclusion of a projection or forward-looking statement in this report
should not be regarded as a representation by us that our plans and objectives will be achieved. You should not place undue reliance on these forward-looking statements, which apply only as of the date of this report. We do not undertake any
obligation to update or revise any forward-looking statements or any other information contained herein, except as required by applicable law. The safe harbor provisions of Section 21E of the 1934 Act, which preclude civil liability for certain
forward-looking statements, do not apply to the forward-looking statements in this report because we are an investment company.



3



---

##### Table of Contents

PART I. FINANCIAL INFORMATION

In this Quarterly Report, TSL, Company, we, us and our refer to TPG Specialty Lending, Inc.
unless the context states otherwise.

Item 1. Financial Statements

TPG Specialty Lending, Inc.

Consolidated Balance Sheets

($ in thousands, except per share amounts)

(Unaudited)



|                                                                                                                                                                        |  |                |         |   |                   |   |         |  
|----------------------------------------------------------------------------------------------------------------------------------------------------------------------- |  | -------------- | ------- | - | ----------------- | - | ------- | -
|                                                                                                                                                                        |  | March 31, 2012 |         |   | December 31, 2011 |  
|Assets                                                                                                                                                                  |  |                |         |   |                   |   |         |  
|Investments at fair value                                                                                                                                               |  |                |         |   |                   |   |         |  
|Non-controlled, non-affiliated investments (amortized cost of $280,322 and $140,255, respectively)                                                                      |  | $              | 284,683 |   |                   | $ | 141,685 |  
|Non-controlled, affiliated investments (amortized cost of $41,387 and $41,781, respectively)                                                                            |  |                | 42,066  |   |                   |   | 42,663  |  
|                                                                                                                                                                        |  |                |         |   |                   |   |         |  
|Total investments at fair value (amortized cost of $321,709 and $182,036, respectively)                                                                                 |  |                | 326,749 |   |                   |   | 184,348 |  
|Cash and cash equivalents                                                                                                                                               |  |                | 196,506 |   |                   |   | 143,692 |  
|Interest receivable                                                                                                                                                     |  |                | 3,161   |   |                   |   | 1,283   |  
|Prepaid expenses and other assets                                                                                                                                       |  |                | 2,561   |   |                   |   | 2,926   |  
|                                                                                                                                                                        |  |                |         |   |                   |   |         |  
|Total Assets                                                                                                                                                            |  | $              | 528,977 |   |                   | $ | 332,249 |  
|                                                                                                                                                                        |  |                |         |   |                   |   |         |  
|Liabilities                                                                                                                                                             |  |                |         |   |                   |   |         |  
|Revolving credit facility                                                                                                                                               |  | $              | 227,000 |   |                   | $ | 155,000 |  
|Management fees payable to affiliate                                                                                                                                    |  |                | 1,144   |   |                   |   | 933     |  
|Incentive fees payable to affiliate                                                                                                                                     |  |                | 1,368   |   |                   |   | 347     |  
|Dividend payable                                                                                                                                                        |  |                | 3,121   |   |                   |   | 650     |  
|Payables to affiliate                                                                                                                                                   |  |                | 345     |   |                   |   | 1,057   |  
|Other liabilities                                                                                                                                                       |  |                | 3,350   |   |                   |   | 1,170   |  
|                                                                                                                                                                        |  |                |         |   |                   |   |         |  
|Total Liabilities                                                                                                                                                       |  |                | 236,328 |   |                   |   | 159,157 |  
|                                                                                                                                                                        |  |                |         |   |                   |   |         |  
|Commitments and contingencies (Note 7)                                                                                                                                  |  |                |         |   |                   |   |         |  
|                                                                                                                                                                        |  |               
|Net Assets                                                                                                                                                              |  |                |         |   |                   |   |         |  
|Preferred stock, $0.01 par value; 100,000,000 shares authorized; no shares issued and outstanding                                                                       |  |                |        |   |                   |   |        |  
|Common stock, $0.01 par value; 100,000,000 shares authorized; 296,058 and 177,532 shares issued, respectively; and 295,059 and
176,533 shares outstanding, respectively |  |                | 3       |   |                   |   | 2       |  
|Additional paid-in capital                                                                                                                                              |  |                | 289,743 |   |                   |   | 172,873 |  
|Treasury shares at cost; 999 shares                                                                                                                                     |  |                | (1      | ) |                   |   | (1      | )
|Accumulated net investment loss                                                                                                                                         |  |                | (2,136  | ) |                   |   | (2,094  | )
|Net unrealized gains on investments                                                                                                                                     |  |                | 5,040   |   |                   |   | 2,312   |  
|                                                                                                                                                                        |  |                |         |   |                   |   |         |  
|Total Net Assets                                                                                                                                                        |  |                | 292,649 |   |                   |   | 173,092 |  
|                                                                                                                                                                        |  |                |         |   |                   |   |         |  
|Total Liabilities and Net Assets                                                                                                                                        |  | $              | 528,977 |   |                   | $ | 332,249 |  
|                                                                                                                                                                        |  |                |         |   |                   |   |         |  
|Net Asset Value Per Share                                                                                                                                               |  | $              | 991.83  |   |                   | $ | 980.51  |  
|                                                                                                                                                                        |  |                |         |   |                   |   |         |  

The accompanying notes are an integral part of these consolidated financial statements.



4



---

##### Table of Contents

TPG Specialty Lending, Inc.

Consolidated Statements of Operations

($ in thousands)

(Unaudited)



|                                                                        |  |                                 |       |   |                                 |   |        |  
|----------------------------------------------------------------------- |  | ------------------------------- | ----- | - | ------------------------------- | - | ------ | -
|                                                                        |  | Three MonthsEndedMarch 31, 2012 |       |   | Three MonthsEndedMarch 31, 2011 |  
|Income                                                                  |  |                                 |       |   |                                 |   |        |  
|Investment income from non-controlled, non-affiliated investments:      |  |                                 |       |   |                                 |   |        |  
|Interest from investments                                               |  | $                               | 6,013 |   |                                 | $ |       |  
|Other income                                                            |  |                                 | 49    |   |                                 |   |       |  
|Interest from cash and cash equivalents                                 |  |                                 | 7     |   |                                 |   |       |  
|                                                                        |  |                                 |       |   |                                 |   |        |  
|Total investment income from non-controlled, non-affiliated investments |  |                                 | 6,069 |   |                                 |   |       |  
|Investment income from non-controlled, affiliated investments:          |  |                                 |       |   |                                 |   |        |  
|Interest from investments                                               |  |                                 | 901   |   |                                 |   |       |  
|Other income                                                            |  |                                 | 4     |   |                                 |   |       |  
|                                                                        |  |                                 |       |   |                                 |   |        |  
|Total investment income from non-controlled, affiliated investments     |  |                                 | 905   |   |                                 |   |       |  
|                                                                        |  |                                 |       |   |                                 |   |        |  
|Total Investment Income                                                 |  |                                 | 6,974 |   |                                 |   |       |  
|                                                                        |  |                                 |       |   |                                 |   |        |  
|Expenses                                                                |  |                                 |       |   |                                 |   |        |  
|Interest                                                                |  |                                 | 914   |   |                                 |   |       |  
|Initial organization                                                    |  |                                 |      |   |                                 |   | 1,500  |  
|Management fees                                                         |  |                                 | 1,465 |   |                                 |   |       |  
|Incentive fees                                                          |  |                                 | 1,021 |   |                                 |   |       |  
|Professional fees                                                       |  |                                 | 837   |   |                                 |   |       |  
|Directors fees                                                         |  |                                 | 71    |   |                                 |   | 23     |  
|Other general and administrative                                        |  |                                 | 370   |   |                                 |   | 31     |  
|                                                                        |  |                                 |       |   |                                 |   |        |  
|Total expenses                                                          |  |                                 | 4,678 |   |                                 |   | 1,554  |  
|                                                                        |  |                                 |       |   |                                 |   |        |  
|Management fees waived (Note 3)                                         |  |                                 | (321  | ) |                                 |   |       |  
|                                                                        |  |                                 |       |   |                                 |   |        |  
|Net Expenses                                                            |  |                                 | 4,357 |   |                                 |   | 1,554  |  
|                                                                        |  |                                 |       |   |                                 |   |        |  
|Net Investment Income (Loss)                                            |  |                                 | 2,617 |   |                                 |   | (1,554 | )
|                                                                        |  |                                
|Net Gains on Investments                                                |  |                                 |       |   |                                 |   |        |  
|Net change in unrealized gains:                                         |  |                                 |       |   |                                 |   |        |  
|Non-controlled, non-affiliated investments                              |  |                                 | 2,931 |   |                                 |   |       |  
|Non-controlled, affiliated investments                                  |  |                                 | (203  | ) |                                 |   |       |  
|Realized gains:                                                         |  |                                 |       |   |                                 |   |        |  
|Non-controlled, non-affiliated investments                              |  |                                 | 441   |   |                                 |   |       |  
|                                                                        |  |                                 |       |   |                                 |   |        |  
|Total Net Gains on Investments                                          |  |                                 | 3,169 |   |                                 |   |       |  
|                                                                        |  |                                 |       |   |                                 |   |        |  
|Increase (Decrease) in Net Assets Resulting from Operations             |  | $                               | 5,786 |   |                                 | $ | (1,554 | )
|                                                                        |  |                                 |       |   |                                 |   |        |  

The accompanying notes are an integral part of these consolidated financial statements.



5



---

##### Table of Contents

TPG Specialty Lending, Inc.

Consolidated Schedule of Investments as of March 31, 2012

($ in thousands)

(Unaudited)



|                                                         |  |                                                                     |  |                                                     |  |          |       |         |                 |  |            |                   |   |   |            |  |  |                         |        |  |  |  |      |  
|-------------------------------------------------------- |  | ------------------------------------------------------------------- |  | --------------------------------------------------- |  | -------- | ----- | ------- | --------------- |  | ---------- | ----------------- | - | - | ---------- |  |  | ----------------------- | ------ |  |  |  | ---- | -
|Company (1)                                              |  | Industry                                                            |  | Investment                                          |  | Interest |       |         | AcquisitionDate |  |            | AmortizedCost (2) |   |   | Fair Value |  |  | Percentageof Net Assets |       
|Senior Secured Loans                                     | 
|Solarsoft, LP (f/k/a CMS-XKO Holding Company, LP) (3)(4) |  | Software provider for electrical equipment manufacturing            |  | Senior secured loan ($29,250 par, due 7/2016)       |  |          | 8.50  | %       |                 |  | 7/8/2011   |                   |   | $ | 28,703     |  |  | $                       | 29,104 |  |  |  | 9.9  | %
|Center Cut Hospitality, Inc. (3)                         |  | Full service chain of restaurants                                   |  | Senior secured loan ($24,375 par, due 8/2016)       |  |          | 6.75  | %       |                 |  | 8/15/2011  |                   |   |   | 23,904     |  |  |                         | 24,253 |  |  |  | 8.3  | %
|AFS Technologies, Inc. (3)(5)                            |  | Software provider for food and beverage companies                   |  | Senior secured loan ($32,244 par, due 9/2015)       |  |          | 7.25  | %       |                 |  | 8/31/2011  |                   |   |   | 31,486     |  |  |                         | 32,566 |  |  |  | 11.1 | %
|Ecommerce Industries, Inc. (3)                           |  | ERP and eCommerce systems software                                  |  | Senior secured loan ($22,425 par, due 10/2016)      |  |          | 8.00  | %       |                 |  | 10/17/2011 |                   |   |   | 22,085     |  |  |                         | 22,537 |  |  |  | 7.7  | %
|Rogue Wave Holdings, Inc. (3)                            |  | Cross-platform software development tools                           |  | Senior secured loan ($14,344 par, due 8/2016)       |  |          | 11.75 | %       |                 |  | 10/31/2011 |                   |   |   | 14,226     |  |  |                         | 14,210 |  |  |  | 4.9  | %
|                                                         |  |                                                                     |  | Senior secured loan ($18,409 par, due 8/2016)       |  |          | 11.75 | %       |                 |  | 3/1/2012   |                   |   |   | 18,253     |  |  |                         | 18,216 |  |  |  | 6.2  | %
|MSC.Software Corporation (3)                             |  | Multidiscipline simulation software                                 |  | Senior secured loan ($34,563 par due 12/2016)       |  |          | 8.00  | %       |                 |  | 12/23/2011 |                   |   |   | 33,931     |  |  |                         | 34,908 |  |  |  | 11.9 | %
|Federal Signal Corporation (3)                           |  | Manufacturer of safety, emergency and heavy duty cleaning equipment |  | Senior secured loan ($60,000 par due 2/2015)        |  |          | 12.00 | %       |                 |  | 2/22/2012  |                   |   |   | 58,837     |  |  |                         | 58,800 |  |  |  | 20.1 | %
|Vivint, Inc. (3)                                         |  | Residential alarm dealer and full service alarm monitoring company  |  | Senior secured loan ($20,000 par due 4/2013)        |  |          | 15.00 | %       |                 |  | 2/28/2012  |                   |   |   | 19,765     |  |  |                         | 19,850 |  |  |  | 6.8  | %
|Mannington Mills, Inc. (3)                               |  | Commercial and residential flooring                                 |  | Senior secured loan ($47,339 par due 3/2017)        |  |          | 14.00 | %       |                 |  | 3/5/2012   |                   |   |   | 46,055     |  |  |                         | 46,510 |  |  |  | 15.9 | %
|                                                         |  |                                                                     |  |                                                     |  |          |       |         |                 |  |            |                   |   |   |            |  |  |                         |        |  |  |  |      |  
|Total Senior Secured Loans                               |  |                                                                     |  | 297,245                                             |  |          |       | 300,954 |                 |  |            | 102.8             | %
|                                                         |  |                                                                     |  |                                                     |  |          |       |         |                 |  |            |                   |   |   |            |  |  |                         |        |  |  |  |      |  
|Bonds                                                    |  |                                                                     |  |                                                     |  |          |       |         |                 |  |            |                   |   |   |            |  |  |                         |        |  |  |  |      |  
|Rare Restaurant Group, LLC                               |  | Full service chain of restaurants                                   |  | 91/4% senior secured bond ($16,462 par, due 5/2014) |  |          | 9.25  | %       |                 |  | 11/7/2011  |                   |   |   | 13,535     |  |  |                         | 15,145 |  |  |  | 5.1  | %
|                                                         |  |                                                                     |  | 91/4% senior secured bond ($1,250 par, due 5/2014)  |  |          | 9.25  | %       |                 |  | 11/9/2011  |                   |   |   | 1,028      |  |  |                         | 1,150  |  |  |  | 0.4  | %
|                                                         |  |                                                                     |  |                                                     |  |          |       |         |                 |  |            |                   |   |   |            |  |  |                         |        |  |  |  |      |  
|Total Bonds                                              |  |                                                                     |  | 14,563                                              |  |          |       | 16,295  |                 |  |            | 5.5               | %
|                                                         |  |                                                                     |  |                                                     |  |          |       |         |                 |  |            |                   |   |   |            |  |  |                         |        |  |  |  |      |  



6



---

##### Table of Contents

|                              |  |                                                   |  |                                               |  |          |  |                 |           |  |                   |     |         |            |  |   |                         |  |  |  |       |  
|----------------------------- |  | ------------------------------------------------- |  | --------------------------------------------- |  | -------- |  | --------------- | --------- |  | ----------------- | --- | ------- | ---------- |  | - | ----------------------- |  |  |  | ----- | -
|Company (1)                   |  | Industry                                          |  | Investment                                    |  | Interest |  | AcquisitionDate |           |  | AmortizedCost (2) |     |         | Fair Value |  |   | Percentageof Net Assets | 
|Preferred Equity              |  |                                                   |  |                                               |  |          |  |                 |           |  |                   |     |        
|AFS Technologies, Inc. (5)(6) |  | Software provider for food and beverage companies |  | Series B-1 Preferred Stock (311,760 shares)   |  |          |  |                 | 8/31/2011 |  |                   |     | 1,297   |            |  |   | 1,244                   |  |  |  | 0.4   | %
|AFS Technologies, Inc. (5)(6) |  | Software provider for food and beverage companies |  | Series B-2 Preferred Stock (2,069,193 shares) |  |          |  |                 | 8/31/2011 |  |                   |     | 8,604   |            |  |   | 8,256                   |  |  |  | 2.8   | %
|                              |  |                                                   |  |                                               |  |          |  |                 |           |  |                   |     |         |            |  |   |                         |  |  |  |       |  
|Total Preferred Equity        |  |                                                   |  | 9,901                                         |  |          |  | 9,500           |           |  |                   | 3.2 | %      
|                              |  |                                                   |  |                                               |  |          |  |                 |           |  |                   |     |         |            |  |   |                         |  |  |  |       |  
|Total                         |  |                                                   |  |                                               |  |          |  |                 |           |  |                   | $   | 321,709 |            |  | $ | 326,749                 |  |  |  | 111.7 | %
|                              |  |                                                   |  |                                               |  |          |  |                 |           |  |                   |     |         |            |  |   |                         |  |  |  |       |  



|(1) | Unless otherwise indicated, the Companys portfolio companies are domiciled in the United States. Under the Investment Company Act of 1940, as amended (the
1940 Act), the Company would control a portfolio company if the Company owned more than 25% of its outstanding voting securities and/or had the power to exercise control over the management or policies of such portfolio
company. As of March 31, 2012, the Company does not control any of the portfolio companies. Certain portfolio company investments are subject to contractual restrictions on sales.
|--- | ---------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------

|(2) | The amortized cost represents the original cost adjusted for the amortization of discounts and premiums, as applicable, on debt investments using the effective interest
method.
|--- | --------------------------------------------------------------------------------------------------------------------------------------------------------------------------------

|(3) | Loan contains a variable rate structure. Variable rate loans bear interest at a rate that may be determined by reference to either LIBOR or an alternate base rate, at
the borrowers option, which reset periodically based on the terms of the loan agreement. For each such loan we have provided the interest rate in effect on the date presented. In addition to the interest earned based on the stated interest
rate of this loan, the Company may be entitled to receive additional interest as a result of an arrangement between the Company and other lenders in any syndication.
|--- | ---------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------

|(4) | This portfolio company is a non-U.S. limited partnership and, as a result, is not a qualifying asset under Section 55(a) of the 1940 Act. Under the 1940 Act,
the Company may not acquire any non-qualifying asset unless, at the time such acquisition is made, qualifying assets represent at least 70% of total assets.
|--- | --------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------

|(5) | As defined in the Investment Company Act, we are deemed to be an affiliated person of this portfolio company because we own 5% or more of the portfolio
companys outstanding voting securities. We do not have the power to exercise control over the management or policies of such portfolio company.
|--- | ----------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------

|(6) | This preferred equity investment has an optional redemption feature which, if exercised, entitles the Company to a 1.5 times liquidation preference.
|--- | ----------------------------------------------------------------------------------------------------------------------------------------------------

Transactions during the three months March 31, 2012, in which the issuer was an affiliated company (but not a portfolio
company that we control) are as follows:



|                       |  |                                                    |        |  |                   |   |    |                    |  |   |                   |   |  |                            |      |   |                |   |        |             |  |   |     |  |  |   |   | 
|---------------------- |  | -------------------------------------------------- | ------ |  | ----------------- | - | -- | ------------------ |  | - | ----------------- | - |  | -------------------------- | ---- | - | -------------- | - | ------ | ----------- |  | - | --- |  |  | - | - | 
|                       |  | As of and for the Three MonthsEnded
March 31, 2012 |       
|Company                |  | FairValue atDecember 31, 2011                      |        |  | GrossAdditions(a) |   |    | GrossReductions(b) |  |   | NetUnrealizedLoss |   |  | FairValue atMarch 31, 2012 |      |   | InterestIncome |   |        | OtherIncome | 
|AFS Technologies, Inc. |  | $                                                  | 42,663 |  |                   | $ | 25 |                    |  | $ | (419              | ) |  | $                          | (203 | ) |                | $ | 42,066 |             |  | $ | 901 |  |  | $ | 4 | 
|                       |  |                                                    |        |  |                   |   |    |                    |  |   |                   |   |  |                            |      |   |                |   |        |             |  |   |     |  |  |   |   | 
|Total                  |  | $                                                  | 42,663 |  |                   | $ | 25 |                    |  | $ | (419              | ) |  | $                          | (203 | ) |                | $ | 42,066 |             |  | $ | 901 |  |  | $ | 4 | 
|                       |  |                                                    |        |  |                   |   |    |                    |  |   |                   |   |  |                            |      |   |                |   |        |             |  |   |     |  |  |   |   | 



|(a) | Gross additions include increases in the cost basis of investments resulting from new investments, payment-in-kind interest or dividends, the amortization of any
unearned income or discounts on debt investments, as applicable.
|--- | ----------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------

|(b) | Gross reductions include decreases in the cost basis of investments resulting from principal collections related to investment repayments or sales, and the amortization
of any discounts on debt investments, as applicable.
|--- | -----------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------

The accompanying notes are an integral part of these
consolidated financial statements.



7



---

##### Table of Contents

TPG Specialty Lending, Inc.

Consolidated Schedule of Investments as of December 31, 2011

($ in thousands, except share amounts)

(Unaudited)



|                                                         |  |                                                      |  |                                               |  |          |       |         |                 |  |            |                   |   |   |            |  |  |                         |        |  |  |  |      |  
|-------------------------------------------------------- |  | ---------------------------------------------------- |  | --------------------------------------------- |  | -------- | ----- | ------- | --------------- |  | ---------- | ----------------- | - | - | ---------- |  |  | ----------------------- | ------ |  |  |  | ---- | -
|Company (1)                                              |  | Industry                                             |  | Investment                                    |  | Interest |       |         | AcquisitionDate |  |            | AmortizedCost (2) |   |   | Fair Value |  |  | Percentageof Net Assets |       
|Senior Secured Loans                                     | 
|Solarsoft, LP (f/k/a CMS-XKO
Holding Company, LP) (3)(4) |  | Softwareprovider forelectricalequipmentmanufacturing |  | Seniorsecured loan($29,625par, due7/2016)     |  |          | 8.50  | %       |                 |  | 7/8/2011   |                   |   | $ | 29,052     |  |  | $                       | 29,181 |  |  |  | 16.9 | %
|Center Cut Hospitality, Inc. (3)                         |  | Full servicechain ofrestaurants                      |  | Seniorsecured loan($26,250 par,due 8/2016)    |  |          | 6.75  | %       |                 |  | 8/15/2011  |                   |   |   | 25,717     |  |  |                         | 25,987 |  |  |  | 15.0 | %
|AFS Technologies, Inc. (3)(5)                            |  | Softwareprovider forfood andbeveragecompanies        |  | Seniorsecured loan($32,662par, due9/2015)     |  |          | 7.25  | %       |                 |  | 8/31/2011  |                   |   |   | 31,876     |  |  |                         | 32,663 |  |  |  | 18.9 | %
|Ecommerce Industries, Inc. (3)                           |  | ERP andeCommercesystemssoftware                      |  | Seniorsecured loan($22,713par, due10/2016)    |  |          | 8.00  | %       |                 |  | 10/17/2011 |                   |   |   | 22,357     |  |  |                         | 22,712 |  |  |  | 13.1 | %
|Rogue Wave Holdings, Inc. (3)                            |  | Cross-platformsoftwaredevelopmenttools               |  | Seniorsecured loan($14,672par, due8/2016)     |  |          | 11.75 | %       |                 |  | 10/31/2011 |                   |   |   | 14,550     |  |  |                         | 14,635 |  |  |  | 8.5  | %
|MSC.Software Corporation (3)                             |  | Multidisciplinesimulationsoftware                    |  | Seniorsecured loan($35,000par due12/2016)     |  |          | 8.00  | %       |                 |  | 12/23/2011 |                   |   |   | 34,318     |  |  |                         | 35,000 |  |  |  | 20.2 | %
|                                                         |  |                                                      |  |                                               |  |          |       |         |                 |  |            |                   |   |   |            |  |  |                         |        |  |  |  |      |  
|Total Senior Secured Loans                               |  |                                                      |  | 157,870                                       |  |          |       | 160,178 |                 |  |            | 92.6              | %
|                                                         |  |                                                      |  |                                               |  |          |       |         |                 |  |            |                   |   |   |            |  |  |                         |        |  |  |  |      |  
|Bonds                                                    |  |                                                      |  |                                               |  |          |       |         |                 |  |            |                   |   |   |            |  |  |                         |        |  |  |  |      |  
|Rare Restaurant Group, LLC                               |  | Full servicechain ofrestaurants                      |  | 91/4%seniorsecuredbond($16,462par, due5/2014) |  |          | 9.25  | %       |                 |  | 11/7/2011  |                   |   |   | 13,255     |  |  |                         | 13,170 |  |  |  | 7.6  | %
|                                                         |  |                                                      |  | 91/4%seniorsecuredbond($1,250 par,due 5/2014) |  |          | 9.25  | %       |                 |  | 11/9/2011  |                   |   |   | 1,006      |  |  |                         | 1,000  |  |  |  | 0.6  | %
|                                                         |  |                                                      |  |                                               |  |          |       |         |                 |  |            |                   |   |   |            |  |  |                         |        |  |  |  |      |  
|Total Bonds                                              |  |                                                      |  | 14,261                                        |  |          |       | 14,170  |                 |  |            | 8.2               | %
|                                                         |  |                                                      |  |                                               |  |          |       |         |                 |  |            |                   |   |   |            |  |  |                         |        |  |  |  |      |  



8



---

##### Table of Contents

|                              |  |                                              |  |                                           |  |          |  |                 |           |  |                   |     |         |            |  |   |                         |  |  |  |       |  
|----------------------------- |  | -------------------------------------------- |  | ----------------------------------------- |  | -------- |  | --------------- | --------- |  | ----------------- | --- | ------- | ---------- |  | - | ----------------------- |  |  |  | ----- | -
|Company (1)                   |  | Industry                                     |  | Investment                                |  | Interest |  | AcquisitionDate |           |  | AmortizedCost (2) |     |         | Fair Value |  |   | Percentageof Net Assets | 
|Preferred Equity              |  |                                              |  |                                           |  |          |  |                 |           |  |                   |     |        
|AFS Technologies, Inc. (5)(6) |  | Softwareproviderfor foodandbeveragecompanies |  | Series B-1PreferredStock(311,760shares)   |  |          |  |                 | 8/31/2011 |  |                   |     | 1,297   |            |  |   | 1,309                   |  |  |  | 0.8   | %
|AFS Technologies, Inc. (5)(6) |  | Softwareproviderfor foodandbeveragecompanies |  | Series B-2PreferredStock(2,069,193shares) |  |          |  |                 | 8/31/2011 |  |                   |     | 8,608   |            |  |   | 8,691                   |  |  |  | 5.0   | %
|                              |  |                                              |  |                                           |  |          |  |                 |           |  |                   |     |         |            |  |   |                         |  |  |  |       |  
|Total Preferred Equity        |  |                                              |  | 9,905                                     |  |          |  | 10,000          |           |  |                   | 5.8 | %      
|                              |  |                                              |  |                                           |  |          |  |                 |           |  |                   |     |         |            |  |   |                         |  |  |  |       |  
|Total                         |  |                                              |  |                                           |  |          |  |                 |           |  |                   | $   | 182,036 |            |  | $ | 184,348                 |  |  |  | 106.6 | %
|                              |  |                                              |  |                                           |  |          |  |                 |           |  |                   |     |         |            |  |   |                         |  |  |  |       |  



|(1) | Unless otherwise indicated, the Companys portfolio companies are domiciled in the United States. Under the Investment Company Act of 1940, as amended (the
1940 Act), the Company would control a portfolio company if the Company owned more than 25% of its outstanding voting securities and/or had the power to exercise control over the management or policies of such portfolio
company. As of December 31, 2011, the Company does not control any of the portfolio companies. Certain portfolio company investments are subject to contractual restrictions on sales.
|--- | ------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------

|(2) | The amortized cost represents the original cost adjusted for the amortization of discounts and premiums, as applicable, on debt investments using the effective interest
method.
|--- | --------------------------------------------------------------------------------------------------------------------------------------------------------------------------------

|(3) | Loan contains a variable rate structure. Variable rate loans bear interest at a rate that may be determined by reference to either LIBOR or an alternate base rate, at
the borrowers option, which reset periodically based on the terms of the loan agreement. For each such loan we have provided the interest rate in effect on the date presented. In addition to the interest earned based on the stated interest
rate of this loan, the Company may be entitled to receive additional interest as a result of an arrangement between the Company and other lenders in any syndication.
|--- | ---------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------

|(4) | This portfolio company is a non-U.S. limited partnership and, as a result, is not a qualifying asset under Section 55(a) of the 1940 Act. Under the 1940 Act,
the Company may not acquire any non-qualifying asset unless, at the time such acquisition is made, qualifying assets represent at least 70% of total assets.
|--- | --------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------

|(5) | As defined in the Investment Company Act, we are deemed to be an affiliated person of this portfolio company because we own 5% or more of the portfolio
companys outstanding voting securities. We do not have the power to exercise control over the management or policies of such portfolio company.
|--- | ----------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------

|(6) | This preferred equity investment has an optional redemption feature which, if exercised, entitles the Company to a 1.5 times liquidation preference.
|--- | ----------------------------------------------------------------------------------------------------------------------------------------------------

Transactions during the year ended December 31, 2011, in which the issuer was an affiliated company (but not a portfolio
company that we control) are as follows:



|                       |  |                                               |   |  |                   |   |        |                    |  |   |                    |   |  |                               |     |  |                |   |        |             |  |   |       |  |  |   |   | 
|---------------------- |  | --------------------------------------------- | - |  | ----------------- | - | ------ | ------------------ |  | - | ------------------ | - |  | ----------------------------- | --- |  | -------------- | - | ------ | ----------- |  | - | ----- |  |  | - | - | 
|                       |  | As of and for the YearEnded
December 31, 2011 |  
|Company                |  | FairValue atDecember 31, 2010                 |   |  | GrossAdditions(a) |   |        | GrossReductions(b) |  |   | NetUnrealizedGains |   |  | FairValue atDecember 31, 2011 |     |  | InterestIncome |   |        | OtherIncome | 
|AFS Technologies, Inc. |  | $                                             |  |  |                   | $ | 42,618 |                    |  | $ | (837               | ) |  | $                             | 882 |  |                | $ | 42,663 |             |  | $ | 1,231 |  |  | $ | 5 | 
|                       |  |                                               |   |  |                   |   |        |                    |  |   |                    |   |  |                               |     |  |                |   |        |             |  |   |       |  |  |   |   | 
|Total                  |  | $                                             |  |  |                   | $ | 42,618 |                    |  | $ | (837               | ) |  | $                             | 882 |  |                | $ | 42,663 |             |  | $ | 1,231 |  |  | $ | 5 | 
|                       |  |                                               |   |  |                   |   |        |                    |  |   |                    |   |  |                               |     |  |                |   |        |             |  |   |       |  |  |   |   | 



|(a) | Gross additions include increases in the cost basis of investments resulting from new investments, payment-in-kind interest or dividends, the amortization of any
unearned income or discounts on debt investments, as applicable.
|--- | ----------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------

|(b) | Gross reductions include decreases in the cost basis of investments resulting from principal collections related to investment repayments or sales, and the amortization
of any discounts on debt investments, as applicable.
|--- | -----------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------

The accompanying notes are an integral part of these
consolidated financial statements.



9



---

##### Table of Contents

TPG Specialty Lending, Inc.

Consolidated Statements of Changes in Net Assets

($ in thousands)

(Unaudited)



|                                                                               |  |                                 |         |   |                                 |   |        |  
|------------------------------------------------------------------------------ |  | ------------------------------- | ------- | - | ------------------------------- | - | ------ | -
|                                                                               |  | Three MonthsEndedMarch 31, 2012 |         |   | Three MonthsEndedMarch 31, 2011 |  
|Increase (Decrease) in Net Assets Resulting from Operations                    |  |                                 |         |   |                                 |   |        |  
|Net investment income (loss)                                                   |  | $                               | 2,617   |   |                                 | $ | (1,554 | )
|Net change in unrealized gains on investments                                  |  |                                 | 2,728   |   |                                 |   |       |  
|Realized gains on investments                                                  |  |                                 | 441     |   |                                 |   |       |  
|                                                                               |  |                                 |         |   |                                 |   |        |  
|Increase (Decrease) in Net Assets (Liabilities) Resulting from Operations      |  |                                 | 5,786   |   |                                 |   | (1,554 | )
|                                                                               |  |                                 |         |   |                                 |   |        |  
|Increase in Net Assets (Liabilities) Resulting from Capital Share Transactions |  |                                 |         |   |                                 |   |        |  
|Issuance of common shares sold                                                 |  |                                 | 116,535 |   |                                 |   |       |  
|Reinvestment of dividends                                                      |  |                                 | 336     |   |                                 |   |       |  
|Dividends declared                                                             |  |                                 | (3,100  | ) |                                 |   |       |  
|                                                                               |  |                                 |         |   |                                 |   |        |  
|Increase in Net Assets (Liabilities) Resulting from Capital Share Transactions |  |                                 | 113,771 |   |                                 |   |       |  
|                                                                               |  |                                 |         |   |                                 |   |        |  
|Total Increase (Decrease) in Net Assets (Liabilities)                          |  |                                 | 119,557 |   |                                 |   | (1,554 | )
|Net assets (liabilities), beginning of period                                  |  |                                 | 173,092 |   |                                 |   | 1      |  
|                                                                               |  |                                 |         |   |                                 |   |        |  
|Net Assets (Liabilities), End of Period                                        |  | $                               | 292,649 |   |                                 | $ | (1,553 | )
|                                                                               |  |                                 |         |   |                                 |   |        |  

The accompanying notes are an integral part of these consolidated financial statements.



10



---

##### Table of Contents

TPG Specialty Lending, Inc.

Consolidated Statements of Cash Flows

($ in thousands)

(Unaudited)



|                                                                                                                                                 |  |                                 |          |   |                                 |   |        |  
|------------------------------------------------------------------------------------------------------------------------------------------------ |  | ------------------------------- | -------- | - | ------------------------------- | - | ------ | -
|                                                                                                                                                 |  | Three MonthsEndedMarch 31, 2012 |          |   | Three MonthsEndedMarch 31, 2011 |  
|Cash Flows from Operating Activities                                                                                                             |  |                                 |          |   |                                 |   |        |  
|Increase (Decrease) in net assets (liabilities) resulting from operations                                                                        |  | $                               | 5,786    |   |                                 | $ | (1,554 | )
|Adjustments to reconcile net increase (decrease) in net assets (liabilities) resulting from operations to net cash used in
operating activities: |  |                                 |          |   |                                 |   |        |  
|Realized gains on investments                                                                                                                    |  |                                 | (441     | ) |                                 |   |        |  
|Net change in unrealized gains on investments                                                                                                    |  |                                 | (2,728   | ) |                                 |   |       |  
|Net amortization of discount on securities                                                                                                       |  |                                 | (542     | ) |                                 |   |       |  
|Amortization of debt issuance costs                                                                                                              |  |                                 | 243      |   |                                 |   |       |  
|Purchases of investments, net                                                                                                                    |  |                                 | (188,649 | ) |                                 |   |       |  
|Proceeds from investments, net                                                                                                                   |  |                                 | 45,906   |   |                                 |   |       |  
|Repayments on investments                                                                                                                        |  |                                 | 4,142    |   |                                 |   |       |  
|Paid-in-kind interest                                                                                                                            |  |                                 | (89      | ) |                                 |   |       |  
|Changes in operating assets and liabilities:                                                                                                     |  |                                 |          |   |                                 |   |        |  
|Initial organization expense payable                                                                                                             |  |                                 |         |   |                                 |   | 1,500  |  
|Interest receivable                                                                                                                              |  |                                 | (1,878   | ) |                                 |   |       |  
|Prepaid expenses and other assets                                                                                                                |  |                                 | 122      |   |                                 |   |       |  
|Management fees payable                                                                                                                          |  |                                 | 211      |   |                                 |   |       |  
|Incentive fees payable                                                                                                                           |  |                                 | 1,021    |   |                                 |   |       |  
|Payable to affiliate                                                                                                                             |  |                                 | (712     | ) |                                 |   |       |  
|Other liabilities                                                                                                                                |  |                                 | 2,180    |   |                                 |   | 54     |  
|                                                                                                                                                 |  |                                 |          |   |                                 |   |        |  
|Net Cash Used in Operating Activities                                                                                                            |  |                                 | (135,428 | ) |                                 |   |       |  
|                                                                                                                                                 |  |                                 |          |   |                                 |   |        |  
|Cash Flows from Financing Activities                                                                                                             |  |                                 |          |   |                                 |   |        |  
|Borrowings on revolving credit facility                                                                                                          |  |                                 | 440,000  |   |                                 |   |       |  
|Payments on revolving credit facility                                                                                                            |  |                                 | (368,000 | ) |                                 |   |       |  
|Proceeds from issuance of common shares                                                                                                          |  |                                 | 116,535  |   |                                 |   |       |  
|Dividends paid to stockholders                                                                                                                   |  |                                 | (293     | ) |                                 |   |        |  
|                                                                                                                                                 |  |                                 |          |   |                                 |   |        |  
|Net Cash Provided by Financing Activities                                                                                                        |  |                                 | 188,242  |   |                                 |   |       |  
|                                                                                                                                                 |  |                                 |          |   |                                 |   |        |  
|Net Increase in Cash and Cash Equivalents                                                                                                        |  |                                 | 52,814   |   |                                 |   |       |  
|Cash and cash equivalents, beginning of period                                                                                                   |  |                                 | 143,692  |   |                                 |   | 1      |  
|                                                                                                                                                 |  |                                 |          |   |                                 |   |        |  
|Cash and Cash Equivalents, End of Period                                                                                                         |  | $                               | 196,506  |   |                                 | $ | 1      |  
|                                                                                                                                                 |  |                                 |          |   |                                 |   |        |  
|Supplemental Information:                                                                                                                        |  |                                 |          |   |                                 |   |        |  
|Interest paid during the period                                                                                                                  |  | $                               | 251      |   |                                 | $ |       |  
|Dividends declared during the period                                                                                                             |  | $                               | 3,100    |   |                                 | $ |       |  
|Reinvestment of dividends during the period                                                                                                      |  | $                               | 336      |   |                                 | $ |       |  

The accompanying notes are an integral part of these consolidated financial statements.



11



---

##### Table of Contents

TPG Specialty Lending, Inc.

Notes to Consolidated Financial Statements

(Unaudited)

($ in thousands, unless otherwise indicated)

1. Organization and Basis of Presentation

Organization

TPG Specialty Lending, Inc. (TSL or the Company) is a Delaware corporation formed on July 21, 2010. The Company was formed primarily to lend to, and selectively invest in,
middle-market companies in the United States. The Company has elected to be regulated as a business development company (BDC) under the Investment Company Act of 1940, as amended (the 1940 Act). In addition, for tax purposes,
the Company intends to elect to be treated as a regulated investment company (RIC) under Subchapter M of the Internal Revenue Code of 1986, as amended (the Code). TSL is managed by TSL Advisers, LLC (the Adviser).
On June 1, 2011, the Company formed a wholly-owned subsidiary, TC Lending, LLC, a Delaware limited liability company. On March 22, 2012, the Company formed a wholly-owned subsidiary, TPG SL SPV, LLC, a Delaware limited liability company.

During the three months ended March 31, 2011, the Company was a development stage company as defined in ASC 915-10-05,
Development Stage Entity. During this time the Company was devoting substantially all of its efforts to establishing the business and its planned principal operations had not commenced. All losses accumulated during the three months ended
March 31, 2011, have been considered a part of the Companys development stage activities.

Basis of Presentation

The accompanying consolidated financial statements are prepared in accordance with accounting principles generally accepted in the United
States of America (U.S. GAAP), and include the accounts of the Company and its subsidiaries. In the opinion of management, all adjustments, consisting solely of accruals considered necessary for the fair presentation of consolidated
financial statements for interim periods, have been included. The results of operations for interim periods are not indicative of results to be expected for the full year. All significant intercompany balances and transactions have been eliminated.

Certain financial information that is normally included in annual financial statements, including certain financial statement
footnotes, prepared in accordance with U.S. GAAP, is not required for interim reporting purposes and has been condensed or omitted herein. These financial statements should be read in conjunction with the Companys consolidated financial
statements and notes related thereto included in the Companys Annual Report on Form 10-K for the year ended December 31, 2011, which was filed with the Securities and Exchange Commission (SEC) on March 22, 2012.

Fiscal Year End

The Companys fiscal year ends on December 31, while its tax year ends on March 31.

2. Significant Accounting Policies

Use of Estimates

The preparation of financial statements in conformity with U.S. 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 consolidated financial statements. Such amounts could differ from those estimates and such differences could be material.

Investments at Fair Value

Investment transactions purchased on a secondary
basis are recorded on the trade date. Loan originations are recorded on the funding date which is generally the date of the binding commitment. Realized gains or losses are measured by the difference between the net proceeds from the repayment or
sale and the amortized cost basis of the investment without regard to unrealized gains or losses previously recognized, and include investments charged off during the period, net of recoveries. Unrealized gains or losses primarily reflect the change
in investment values, including the reversal of previously recorded unrealized gains or losses on investments realized during the period.



12



---

##### Table of Contents

Investments for which market quotations are readily available are typically valued at such
market quotations. In order to validate market quotations, the Company utilizes a number of factors to determine if the quotations are representative of fair value, including the source and nature of the quotations. Debt and equity securities that
are not publicly traded or whose market prices are not readily available are valued at fair value as determined in good faith by the Companys Board of Directors (the Board), based on, among other things, the input of the Adviser,
the Companys Audit Committee and an independent third-party valuation firm engaged at the direction of the Board.

As
part of the valuation process, the Company takes into account relevant factors in determining the fair value of its investments, including: the estimated enterprise value of a portfolio company (i.e., the total fair value of the portfolio
companys debt and equity), the nature and realizable value of any collateral, the portfolio companys ability to make payments based on its earnings and cash flow, the markets in which the portfolio company does business, a comparison of
the portfolio companys securities to any similar publicly traded securities, overall changes in the interest rate environment and the credit markets that may affect the price at which similar investments may be made in the future. When an
external event such as a purchase transaction, public offering or subsequent equity sale occurs, the Company considers the pricing indicated by the external event to corroborate its valuation.

The Board undertakes a multi-step valuation process each quarter, which includes, among other procedures, the following:



| |  |  | The quarterly valuation process begins with each investment being initially valued by the investment professionals responsible for the portfolio
investment in conjunction with the portfolio management team.
| | - |  | --------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------



| |  |  | The Advisers management reviews the preliminary valuations with the investment professionals. Agreed upon valuation recommendations are presented
to the Audit Committee.
| | - |  | --------------------------------------------------------------------------------------------------------------------------------------------------------------------------



| |  |  | The Audit Committee reviews the valuations presented and recommends values for each investment to the Board.
| | - |  | ------------------------------------------------------------------------------------------------------------



| |  |  | The Board reviews the recommended valuations and determines the fair value of each investment; valuations that are not based on readily available
market quotations are valued in good faith based on, among other things, the input of the Adviser, Audit Committee and, where applicable, other third parties.
| | - |  | ----------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------

In connection with debt and equity securities that were valued at fair value in good faith by the Board, the Board has engaged an
independent third-party valuation firm to perform certain limited procedures that the Board identified and requested it to perform. As of March 31, 2012, the independent third-party valuation firm performed its procedures on the majority of
investments which have been outstanding for greater than 90 days. Upon completion of such limited procedures, the third-party valuation firm determined that the fair value, as determined by the Board, of those investments subjected to their limited
procedures was reasonable.

The Company applies Financial Accounting Standards Board Accounting Standards Codification
(ASC) 820, Fair Value Measurement (ASC 820), as amended, which establishes a framework for measuring fair value in accordance with U.S. GAAP and required disclosures of fair value measurements. ASC 820 determines fair
value to be the price that would be received for an investment in a current sale, which assumes an orderly transaction between market participants on the measurement date. Market participants are defined as buyers and sellers in the principal or
most advantageous market (which may be a hypothetical market) that are independent, knowledgeable, and willing and able to transact. In accordance with ASC 820, the Company considers its principal market to be the market that has the greatest volume
and level of activity. ASC 820 specifies a fair value hierarchy that prioritizes and ranks the level of observability of inputs used in determination of fair value. In accordance with ASC 820, these levels are summarized below:



| |  |  | Level 1Valuations based on quoted prices in active markets for identical assets or liabilities that the Company has the ability to access.
| | - |  | -------------------------------------------------------------------------------------------------------------------------------------------



| |  |  | Level 2Valuations based on quoted prices in markets that are not active or for which all significant inputs are observable, either directly
or indirectly.
| | - |  | -----------------------------------------------------------------------------------------------------------------------------------------------------------



| |  |  | Level 3Valuations based on inputs that are unobservable and significant to the overall fair value measurement.
| | - |  | ---------------------------------------------------------------------------------------------------------------

Transfers between levels, if any, are recognized at the beginning of the quarter in which the transfers occur. In addition to using the
above inputs in investment valuations, the Company applies the valuation policy approved by its Board that is consistent with ASC 820. Consistent with the valuation policy, the Company evaluates the source of inputs, including any markets in which
its investments are trading (or any markets in which securities with similar attributes are trading), in determining fair value. When a security is valued based on prices provided by reputable dealers or pricing services (i.e., broker quotes), the
Company subjects those prices to various criteria in making the determination as to whether a particular investment would qualify for treatment as a Level 2 or 3 investment. Some of the factors considered include the number of prices obtained as
well as an assessment as to their quality.



13



---

##### Table of Contents

Due to the inherent uncertainty of determining the fair value of investments that do not
have a readily available market value, the fair value of the Companys investments may fluctuate from period to period. Additionally, the fair value of such investments may differ significantly from the values that would have been used had a
ready market existed for such investments and may differ materially from the values that may ultimately be realized. Further, such investments are generally less liquid than publicly traded securities and may be subject to contractual and other
restrictions on resale. If the Company were required to liquidate a portfolio investment in a forced or liquidation sale, it could realize amounts that are different from the amounts presented and such differences could be material.

In addition, changes in the market environment and other events that may occur over the life of the investments may cause the gains or
losses ultimately realized on these investments to be different than the unrealized gains or losses reflected herein.

Interest and
Dividend Income Recognition

Interest income is recorded on an accrual basis and includes the amortization of discounts and
premiums. Discounts and premiums to par value on securities purchased are amortized into interest income over the life of the respective security using the effective yield method. The amortized cost of investments represents the original cost
adjusted for the amortization of discounts and premiums, if any.

Loans are generally placed on non-accrual status when
principal or interest payments are past due 30 days or more or when there is reasonable doubt that principal or interest will be collected in full. Accrued and unpaid interest is generally reversed when a loan is placed on non-accrual status.
Interest payments received on non-accrual loans may be recognized as income or applied to principal depending upon managements judgment regarding collectability. Non-accrual loans are restored to accrual status when past due principal and
interest is paid current and, in managements judgment, are likely to remain current. Management may not place a loan on non-accrual status if the loan has sufficient collateral value and is in the process of collection.

Dividend income on preferred equity securities is recorded on an accrual basis to the extent that such amounts are payable by the
portfolio company and are expected to be collected. Dividend income on common equity securities is recorded on the record date for private portfolio companies or on the ex-dividend date for publicly traded portfolio companies.

Income Taxes

The
Company has elected to be treated as a BDC under the 1940 Act. The Company also intends to elect to be treated as a RIC under the Code for the taxable year ended March 31, 2012. So long as the Company elects and maintains its status as a
RIC, it will generally not pay corporate-level U.S. federal income or excise taxes on any ordinary income or capital gains that it distributes at least annually to its stockholders as dividends. As a result, any tax liability related to income
earned and distributed by the Company represents obligations of the Companys stockholders and will not be reflected in the consolidated financial statements of the Company.

The Company evaluates tax positions taken or expected to be taken in the course of preparing its financial statements to determine
whether the tax positions are more-likely-than-not to be sustained by the applicable tax authority. Tax positions not deemed to meet the more-likely-than-not threshold are reversed and recorded as a tax benefit or expense in
the current year. All penalties and interest associated with income taxes are included in income tax expense. Conclusions regarding tax positions are subject to review and may be adjusted at a later date based on factors including, but not
limited to, on-going analyses of tax laws, regulations and interpretations thereof.



14



---

##### Table of Contents

New Accounting Pronouncements

In May 2011, the FASB issued ASU No. 2011-04, Fair Value Measurement Topic 820, Amendments to Achieve Common Fair Value
Measurement and Disclosure Requirements in U.S. GAAP and IFRS (ASU 2011-04) which largely aligns fair value measurement and disclosure requirements between International Financial Reporting Standards and U.S. GAAP. ASU 2011-04 mainly
represents clarifications to ASC 820 as well as some instances where a particular principle or requirement for measuring fair value or disclosing information about fair value measurements has changed. ASU 2011-04 clarifies that (i) the highest
and best use concept only applies to nonfinancial assets; (ii) an instrument classified in shareholders equity should be measured from the perspective of a market participant holding that instrument as an asset; and,
(iii) quantitative disclosure is required for unobservable inputs used in Level III measurements. ASU 2011-04 amends ASC 820 so that (i) the fair value of a group of financial assets and financial liabilities with similar risk exposures
may be measured on the basis of the entitys net risk exposure; (ii) premiums or discounts may be applied in a fair value measurement under certain circumstances but blockage factor discounts are not permitted; and, (iii) additional
Level III disclosures are required, including a narrative description of the sensitivity of the fair value measurement to changes in unobservable inputs. ASU 2011-04 is effective for interim and annual periods beginning after December 15, 2011.
The Company has adopted ASU 2011-04 as of January 1, 2012. The adoption of ASU 2011-04 did not have a material impact on the Companys financial position or results of operations.

3. Agreements and Related Party Transactions

Administration Agreement

On March 15, 2011, the Company entered into an Administration Agreement (the Administration Agreement) with the Adviser. Under the terms of the Administration Agreement, the Adviser
provides administrative services to the Company. These services include providing office space, equipment and office services, maintaining financial records, preparing reports to stockholders and reports filed with the SEC, and managing the payment
of expenses and the performance of administrative and professional services rendered by others. Certain of these services are reimbursable to the Adviser under the terms of the Administration Agreement.

The Administration Agreement also provides for reimbursement of certain initial organization costs incurred prior to the commencement of
the Companys operations (up to an aggregate of $1.5 million). During the three months ended March 31, 2011, initial organization costs exceeded $1.5 million and accordingly, a corresponding amount was recorded in the
consolidated financial statements and subsequently paid to the Adviser.

For the three months ended March 31, 2012, the
Company incurred expenses of $248 for administrative services payable to the Adviser under the terms of the Administration Agreement. Excluding initial organization costs, for the three months ended March 31, 2011, the Company did not incur any
expenses for administrative services payable to the Adviser under the terms of the Administration Agreement.

Unless earlier
terminated as described below, the Administration Agreement will remain in effect until March 15, 2013, and may be extended subject to required approvals. The Administration Agreement will automatically terminate in the event of an assignment
and may be terminated by either party without penalty upon at least 60 days written notice to the other party.

No
person who is an officer, director or employee of the Adviser and who serves as a director of the Company receives any compensation from the Company for such services. However, the Company reimburses the Adviser (or its affiliates) for an allocable
portion of the compensation paid by the Adviser (or its affiliates) to the Companys chief compliance officer, chief financial officer, and other professionals who spend time on such related activities (based on a percentage of time such
individuals devote, on an estimated basis, to the business and affairs of the Company). Directors who are not affiliated with the Adviser receive compensation for their services and reimbursement of expenses incurred to attend meetings.

Advisory Agreement

On
April 15, 2011, the Company entered into an Advisory Agreement (the Advisory Agreement) with the Adviser. The Advisory Agreement was subsequently amended on December 12, 2011. Under the terms of the Advisory Agreement, the
Adviser will provide investment advisory services to the Company. The Advisers services under the Advisory Agreement are not exclusive, and the Adviser is free to furnish similar or other services to others so long as its services to the
Company are not impaired. Under the terms of the Advisory Agreement, the Company will pay the Adviser a base management fee (the Management Fee) and may also pay certain incentive fees (the Incentive Fee).



15



---

##### Table of Contents

For the quarterly periods ended September 30, 2011, and June 30, 2011, the
Management Fee was calculated at an annual rate of 1.5% based on the value of the Companys gross assets at the end of such calendar quarter, adjusted for share issuances and repurchases during such period. Beginning October 1, 2011, and
until the Company has an initial public offering of its Common Stock (an IPO), the Management Fee is calculated at an annual rate of 1.5% based on the average value of the Companys gross assets calculated using the values at the
end of the two most recently completed calendar quarters, adjusted for any share issuances or repurchases during the period. Management Fees are payable quarterly in arrears and are prorated for any partial month or quarter.

For the three months ended March 31, 2012, Management Fees were $1.5 million.

Until such time that the Company has an IPO, the Adviser has waived its right to receive the Management Fee in excess of the sum of
(i) 0.25% of aggregate committed but undrawn capital; and, (ii) 0.75% of aggregate drawn capital (including capital drawn to pay Company expenses) as determined as of the end of any calendar quarter.

For the three months ended March 31, 2012, Management Fees of $321 were waived.

The Incentive Fee consists of two parts, as follows:



| | (i) | The first component, payable at the end of each quarter in arrears, will equal 100% of the excess of pre-incentive fee net investment income in excess of a 1.5%
quarterly hurdle rate, until the Adviser has received 15% (17.5% subsequent to an IPO) of total net investment income for that quarter, and 15% (17.5% subsequent to an IPO) of all remaining pre-incentive fee net investment income for that quarter.
| | --- | ------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------



| | (ii) | The second component, payable at the end of each fiscal year in arrears, will, prior to an IPO, equal 15% of cumulative realized capital gains from the inception of the
Company to the end of such fiscal year, less cumulative realized capital losses, unrealized capital depreciation and the aggregate amount of any previously paid capital gain incentive fees for prior periods (the Capital Gains Fee).
Following an IPO, the Capital Gains Fee will equal a weighted percentage of the Companys realized capital gains, if any, on a cumulative basis as between the inception of the Company to an IPO and from such IPO to the end of such fiscal year.
The weighted percentage is intended to ensure that for each fiscal year following an IPO, the portion of the Companys realized capital gains that accrued prior to an IPO will be subject to an incentive fee rate of 15% and the portion of the
Companys realized capital gains that accrued following an IPO will be subject to an incentive fee rate of 17.5%.
| | ---- | ------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------

Notwithstanding the forgoing, if prior to an IPO cumulative net realized losses from inception of the Company exceed the aggregate dollar amount of dividends paid by the Company through such date, the
Adviser will forego the right to receive its quarterly incentive fee payments with respect to pre-incentive fee net investment income until such time that cumulative net realized losses are less than or equal to dividend payments.

The Company accrues Incentive Fees taking into account unrealized gains and losses; however, Section 205(b)(3) of the Investment
Advisers Act of 1940, as amended, prohibits the Adviser from receiving the payment of fees until such gains are realized. For the three months ended March 31, 2012, Incentive Fees were $1.0 million of which $546 were realized and payable to the
Adviser. There can be no assurance that such unrealized gains will be realized in the future.

Unless earlier terminated, the
Advisory Agreement will remain in effect until December 12, 2013, and may be extended subject to required approvals. The Advisory Agreement will automatically terminate in the event of an assignment and may be terminated by either party without
penalty upon at least 60 days written notice to the other party.

From time to time, the Adviser may pay amounts
owed by the Company to third-party providers of goods or services, including the Board and the Company will subsequently reimburse the Adviser for such amounts paid on its behalf. Amounts payable to the Adviser are settled in the normal course of
business without formal payment terms. Expenses incurred by the Adviser on behalf of the Company for the three months ended March 31, 2012, and March 31, 2011, were $1.0 million and $54, respectively.

4. Investments at Fair Value

Under the 1940 Act, the Company is required to separately identify non-controlled investments where it owns 5% or more
of a portfolio companys outstanding voting securities as investments in affiliated companies and/or had the power to exercise control over the management or policies of such portfolio company. In addition, under the 1940 Act, the
Company is required to separately identify investments where it owns more than 25% of a portfolio companys outstanding voting securities and/or had the power to exercise control over the management or policies of such portfolio company as
investments in controlled companies. Detailed information with respect to the Companys non-controlled non-affiliated, non-controlled affiliated and controlled investments is contained in the accompanying consolidated financial
statements, including the consolidated schedule of investments. The information in the tables below is presented on an aggregate portfolio basis, without regard to whether they are non-controlled non-affiliated, non-controlled affiliated or
controlled investments.



16



---

##### Table of Contents

Investments at fair value consisted of the following as of March 31, 2012, and
December 31, 2011:



|                                       |  |                    |         |  |            |   |         |                              |  |   |       |  
|-------------------------------------- |  | ------------------ | ------- |  | ---------- | - | ------- | ---------------------------- |  | - | ----- | -
|                                       |  | March 31, 2012     |        
|                                       |  | Amortized Cost (1) |         |  | Fair Value |   |         | Net UnrealizedGains (Losses) | 
|Debt investments                       |  | $                  | 311,808 |  |            | $ | 317,249 |                              |  | $ | 5,441 |  
|Preferred equity/mezzanine investments |  |                    | 9,901   |  |            |   | 9,500   |                              |  |   | (401  | )
|                                       |  |                    |         |  |            |   |         |                              |  |   |       |  
|Total Investments                      |  | $                  | 321,709 |  |            | $ | 326,749 |                              |  | $ | 5,040 |  
|                                       |  |                    |         |  |            |   |         |                              |  |   |       |  
|                                       | 
|                                       |  | December 31, 2011  |        
|                                       |  | Amortized Cost (1) |         |  | Fair Value |   |         | Net UnrealizedGains          | 
|Debt investments                       |  | $                  | 172,131 |  |            | $ | 174,348 |                              |  | $ | 2,217 |  
|Preferred equity/mezzanine investments |  |                    | 9,905   |  |            |   | 10,000  |                              |  |   | 95    |  
|                                       |  |                    |         |  |            |   |         |                              |  |   |       |  
|Total Investments                      |  | $                  | 182,036 |  |            | $ | 184,348 |                              |  | $ | 2,312 |  
|                                       |  |                    |         |  |            |   |         |                              |  |   |       |  



|(1) | Amortized cost represents the original cost adjusted for the amortization of discounts or premiums, as applicable, on debt investments using the effective interest
method.
|--- | ---------------------------------------------------------------------------------------------------------------------------------------------------------------------------

The industry composition of Investments at fair value as of March 31, 2012, and December 31,
2011, is as follows:



|                                                         |  |                |       |   |                   |  |       |  
|-------------------------------------------------------- |  | -------------- | ----- | - | ----------------- |  | ----- | -
|                                                         |  | March 31, 2012 |       |   | December 31, 2011 | 
|Software provider for electrical equipment manufacturing |  |                | 8.9   | % |                   |  | 15.8  | %
|Full service chain of restaurants                        |  |                | 12.4  | % |                   |  | 21.8  | %
|Software provider for food and beverage companies        |  |                | 12.9  | % |                   |  | 23.1  | %
|ERP and eCommerce systems software                       |  |                | 6.9   | % |                   |  | 12.3  | %
|Cross-platform software development tools                |  |                | 9.9   | % |                   |  | 8.0   | %
|Multidiscipline simulation software                      |  |                | 10.7  | % |                   |  | 19.0  | %
|Safety equipment manufacturer                            |  |                | 18.0  | % |                   |  |      |  
|Alarm dealer and service provider                        |  |                | 6.1   | % |                   |  |      |  
|Commercial and residential flooring                      |  |                | 14.2  | % |                   |  |      |  
|                                                         |  |                |       |   |                   |  |       |  
|Total                                                    |  |                | 100.0 | % |                   |  | 100.0 | %
|                                                         |  |                |       |   |                   |  |       |  

The geographic composition of Investments at fair value as of March 31, 2012, and December 31,
2011, is as follows:



|              |  |                |       |   |                   |  |       |  
|------------- |  | -------------- | ----- | - | ----------------- |  | ----- | -
|              |  | March 31, 2012 |       |   | December 31, 2011 | 
|United States |  |                |       |   |                   |  |       |  
|Northeast     |  |                | 14.2  | % |                   |  |      |  
|South         |  |                | 14.3  | % |                   |  | 26.4  | %
|Southwest     |  |                | 12.9  | % |                   |  | 23.2  | %
|Midwest       |  |                | 18.0  | % |                   |  |      |  
|West          |  |                | 31.7  | % |                   |  | 34.6  | %
|Canada        |  |                | 8.9   | % |                   |  | 15.8  | %
|              |  |                |       |   |                   |  |       |  
|Total         |  |                | 100.0 | % |                   |  | 100.0 | %
|              |  |                |       |   |                   |  |       |  



17



---

##### Table of Contents

5. Fair Value of Financial Instruments

Investments

The following table presents fair value measurements for Investments at fair value as of March 31, 2012, and December 31, 2011:



|                                       |  |                                           |   |  |         |   |        |         |  |   |         |  |  |   |         | 
|-------------------------------------- |  | ----------------------------------------- | - |  | ------- | - | ------ | ------- |  | - | ------- |  |  | - | ------- | 
|                                       |  | Fair Value Hierarchy at March 31, 2012    |  
|                                       |  | Level 1                                   |   |  | Level 2 |   |        | Level 3 |  |   | Total   | 
|Debt investments                       |  | $                                         |  |  |         | $ | 16,295 |         |  | $ | 300,954 |  |  | $ | 317,249 | 
|Preferred equity/mezzanine investments |  |                                           |  |  |         |   |       |         |  |   | 9,500   |  |  |   | 9,500   | 
|                                       |  |                                           |   |  |         |   |        |         |  |   |         |  |  |   |         | 
|Total investments at fair value        |  | $                                         |  |  |         | $ | 16,295 |         |  | $ | 310,454 |  |  | $ | 326,749 | 
|                                       |  |                                           |   |  |         |   |        |         |  |   |         |  |  |   |         | 
|                                       | 
|                                       |  | Fair Value Hierarchy at December 31, 2011 |  
|                                       |  | Level 1                                   |   |  | Level 2 |   |        | Level 3 |  |   | Total   | 
|Debt investments                       |  | $                                         |  |  |         | $ |       |         |  | $ | 174,348 |  |  | $ | 174,348 | 
|Preferred equity/mezzanine investments |  |                                           |  |  |         |   |       |         |  |   | 10,000  |  |  |   | 10,000  | 
|                                       |  |                                           |   |  |         |   |        |         |  |   |         |  |  |   |         | 
|Total investments at fair value        |  | $                                         |  |  |         | $ |       |         |  | $ | 184,348 |  |  | $ | 184,348 | 
|                                       |  |                                           |   |  |         |   |        |         |  |   |         |  |  |   |         | 

The following table presents changes in Investments at fair value that use Level 3 inputs as of and for
the three months ended March 31, 2012:



|                                           |  |                                                    |         |   |                                      |   |        |       |  |   |         |  
|------------------------------------------ |  | -------------------------------------------------- | ------- | - | ------------------------------------ | - | ------ | ----- |  | - | ------- | -
|                                           |  | As of and for the ThreeMonths Ended March 31, 2012 |        
|                                           |  | DebtInvestments                                    |         |   | PreferredEquity/MezzanineInvestments |   |        | Total | 
|Balance, beginning of period               |  | $                                                  | 174,348 |   |                                      | $ | 10,000 |       |  | $ | 184,348 |  
|Purchases, net                             |  |                                                    | 188,653 |   |                                      |   | (4     | )     |  |   | 188,649 |  
|Proceeds from investments, net             |  |                                                    | (45,906 | ) |                                      |   |       |       |  |   | (45,906 | )
|Repayments                                 |  |                                                    | (4,142  | ) |                                      |   |       |       |  |   | (4,142  | )
|Paid-in-kind interest                      |  |                                                    | 89      |   |                                      |   |       |       |  |   | 89      |  
|Net change in unrealized gains             |  |                                                    | 1,401   |   |                                      |   | (496   | )     |  |   | 905     |  
|Realized gains                             |  |                                                    | 441     |   |                                      |   |       |       |  |   | 441     |  
|Net amortization of discount on securities |  |                                                    | 240     |   |                                      |   |       |       |  |   | 240     |  
|Transfers out of Level 3                   |  |                                                    | (14,170 | ) |                                      |   |       |       |  |   | (14,170 | )
|                                           |  |                                                    |         |   |                                      |   |        |       |  |   |         |  
|Balance, End of Period                     |  | $                                                  | 300,954 |   |                                      | $ | 9,500  |       |  | $ | 310,454 |  
|                                           |  |                                                    |         |   |                                      |   |        |       |  |   |         |  

Rare Restaurant Group, LLC transferred out of Level 3 during the three months ended March 31, 2012,
as a result of changes in the observability of inputs into its valuation.

The following table presents information with
respect to net change in unrealized appreciation or depreciation on Investments at fair value for which Level 3 inputs were used in determining fair value that are still held by the Company as of March 31, 2012:



|                                       |  |                                                                                                                                  |       |  
|-------------------------------------- |  | -------------------------------------------------------------------------------------------------------------------------------- | ----- | -
|                                       |  | Net Change in UnrealizedAppreciation or Depreciationfor the Three Months
EndedMarch 31, 2012 onInvestments Held atMarch 31, 2012 |      
|Debt investments                       |  | $                                                                                                                                | 1,401 |  
|Preferred equity/mezzanine investments |  |                                                                                                                                  | (496  | )
|                                       |  |                                                                                                                                  |       |  
|Total investments at fair value        |  | $                                                                                                                                | 905   |  
|                                       |  |                                                                                                                                  |       |  



18



---

##### Table of Contents

The following table presents the fair value of Level 3 Investments at fair value and the
significant unobservable inputs used in the valuations as of March 31, 2012:



|                                       |  |                |         |  |                     |                 |                    |                                         |                          |                            
|-------------------------------------- |  | -------------- | ------- |  | ------------------- | --------------- | ------------------ | --------------------------------------- | ------------------------ | ---------------------------
|                                       |  | March 31, 2012
|                                       |  | Fair Value     |         |  | Valuation Technique |                 | Unobservable Input |                                         | Range (Weighted Average)
|Debt investments                       |  | $              | 300,954 |  |                     | Income Approach |                    | Market Yield 
Credit Quality Adjustment |                          | 7.38%  16.03% (11.81%)
 0%
|Preferred equity/mezzanine investments |  | $              | 9,500   |  |                     | Market Approach |                    | EBITDA Multiple                         |                          | 8x                         

Significant increases or decreases in any of the above inputs in isolation would result in a
significantly lower or higher fair value measurement.

Financial Instruments Not Carried at Fair Value

Borrowings

The fair value of
the Companys borrowings, which are categorized as Level 3 within the fair value hierarchy, as of March 31, 2012, and December 31, 2011, approximate their carrying value as the outstanding balance is callable at carrying value.

Other Assets and Liabilities

The carrying amounts of the Companys assets and liabilities, other than investments at fair value, approximate fair value due to their short maturities or their close proximity of the originations
to the measurement date. Under the fair value hierarchy, cash and cash equivalents are classified as Level 1 while the Companys other assets and liabilities, other than investments at fair value and borrowings, are classified as Level 2.

6. Borrowings

In accordance with the 1940 Act, with certain limitations, the Company is allowed to borrow amounts such that its asset
coverage, as defined in the 1940 Act, is at least 200% after such borrowing. As of March 31, 2012 and December 31, 2011, our asset coverage was 228.9% and 211.7%, respectively.

Our debt obligations consisted of the following as of March 31, 2012, and December 31, 2011:



|                          |  |                |         |  |                       |   |         |                 |  |   |                               |  |  |  |     |  
|------------------------- |  | -------------- | ------- |  | --------------------- | - | ------- | --------------- |  | - | ----------------------------- |  |  |  | --- | -
|                          |  | March 31, 2012 |        
|                          |  | Total Facility |         |  | BorrowingsOutstanding |   |         | AmountAvailable |  |   | Weighted AverageInterest
Rate | 
|Revolving Credit Facility |  | $              | 250,000 |  |                       | $ | 227,000 |                 |  | $ | 23,000                        |  |  |  | 2.6 | %



|                          |  |                   |         |  |                       |   |         |                 |  |   |                               |  |  |  |     |  
|------------------------- |  | ----------------- | ------- |  | --------------------- | - | ------- | --------------- |  | - | ----------------------------- |  |  |  | --- | -
|                          |  | December 31, 2011 |        
|                          |  | Total Facility    |         |  | BorrowingsOutstanding |   |         | AmountAvailable |  |   | Weighted AverageInterest
Rate | 
|Revolving Credit Facility |  | $                 | 250,000 |  |                       | $ | 155,000 |                 |  | $ | 95,000                        |  |  |  | 3.0 | %

Average debt outstanding during the three months ended March 31, 2012, and the year ended
December 31, 2011, was $67.9 million and $11.4 million, respectively.



19



---

##### Table of Contents

For the three months ended March 31, 2012, the components of interest expense were as
follows:



|                                   |  |                                  |     | 
|---------------------------------- |  | -------------------------------- | --- | 
|                                   |  | Three Months EndedMarch 31, 2012 |    
|Stated interest expense            |  | $                                | 499 | 
|Commitment fees                    |  |                                  | 172 | 
|Amortization of debt issuance cost |  |                                  | 243 | 
|                                   |  |                                  |     | 
|Total interest expense             |  | $                                | 914 | 
|                                   |  |                                  |     | 

As of March 31, 2012, and December 31, 2011, the Company was in compliance with the terms of
the Revolving Credit Facility.

Subsequent to March 31, 2012, the Company repaid a portion of the Revolving Credit
Facility and borrowed additional amounts to fund investments. As of May 11, 2012, there was $24.8 million outstanding.

7. Commitments and Contingencies

Portfolio Company Commitments

From time to time, the Company may enter into commitments to fund investments. As of March 31, 2012, and December 31, 2011, the Company had the following commitments to fund investments:



|                                          |  |                |        |  |                   |   |       | 
|----------------------------------------- |  | -------------- | ------ |  | ----------------- | - | ----- | 
|                                          |  | March 31, 2012 |        |  | December 31, 2011 |  
|Senior secured revolving loan commitments |  | $              | 3,750  |  |                   | $ | 3,750 | 
|Senior secured term loan commitments      |  |                | 10,000 |  |                   |   | 3,000 | 
|                                          |  |                |        |  |                   |   |       | 
|Total commitments                         |  | $              | 13,750 |  |                   | $ | 6,750 | 
|                                          |  |                |        |  |                   |   |       | 

Other Commitments and Contingencies

As of March 31, 2012, and December 31, 2011, the Company had $1.3 billion and $1.2 billion, respectively, in total capital commitments from investors ($1.0 billion and $1.0 billion unfunded,
respectively), of which $96.2 million and $70.4 million, respectively, is from the Adviser and its affiliates ($74.0 million and $60.3 million unfunded, respectively).

From time to time, the Company may become a party to certain legal proceedings incidental to the normal course of its business. As of March 31, 2012, management is not aware of any pending or
threatened litigation.

8. Net Assets

The following table summarizes the total shares issued and proceeds received related to capital drawdowns delivered
pursuant to the Subscription Agreements during the three months ended March 31, 2012:



|                        |  |                                  |         |  |                   |   |         | 
|----------------------- |  | -------------------------------- | ------- |  | ----------------- | - | ------- | 
|                        |  | Three Months EndedMarch 31, 2012 |        
|                        |  | Shares Issued                    |         |  | Proceeds Received |  
|February 15, 2012       |  |                                  | 6,525   |  |                   | $ | 6,429   | 
|February 22, 2012       |  |                                  | 35,521  |  |                   |   | 35,000  | 
|March 29, 2012          |  |                                  | 76,137  |  |                   |   | 75,000  | 
|                        |  |                                  |         |  |                   |   |         | 
|Total capital drawdowns |  |                                  | 118,183 |  |                   | $ | 116,429 | 
|                        |  |                                  |         |  |                   |   |         | 

In addition to the drawdowns noted above, on March 20, 2012, the Company issued 343 shares of its
Common Stock to investors (including 29 shares to the Adviser) who have not opted out of the Companys dividend reinvestment plan. The number of shares issued through the dividend reinvestment plan was determined by dividing the total dollar
amount of the dividend payable to such investor by the net asset value per share of the Common Stock at December 31, 2011 (the declaration date of the dividend). The Common Stock issued through the dividend reinvestment plan was rounded down to
the nearest whole share to avoid the issuance of fractional shares, and fractional shares were paid in cash.



20



---

##### Table of Contents

9. Dividends

The following table summarizes the dividend declared during the three months ended March 31, 2012:



|                        |  |             |                |  |              |  |             |                    |  |   |       | 
|----------------------- |  | ----------- | -------------- |  | ------------ |  | ----------- | ------------------ |  | - | ----- | 
|Date Declared           |  | Record Date |                |  | Payment Date |  |             | Dividend per Share | 
|March 31, 2012          |  |             | March 31, 2012 |  |              |  | May 7, 2012 |                    |  | $ | 10.51 | 
|                        |  |             |                |  |              |  |             |                    |  |   |       | 
|Total Declared for 2012 |  |             |                |  |              |  |             |                    |  | $ | 10.51 | 
|                        |  |             |                |  |              |  |             |                    |  |   |       | 

The dividend declared during the three months ended March 31, 2012, was derived from net investment
income, determined on a tax basis.

10. Income Taxes

The following table reconciles Increase in net assets resulting from operations for the three months ended
March 31, 2012, to undistributed taxable income as of March 31, 2012:



|                                                 |  |                                                                   |        |  
|------------------------------------------------ |  | ----------------------------------------------------------------- | ------ | -
|                                                 |  | As of and for the ThreeMonths Ended March 31,2012
(Estimated) (1) |       
|Increase in net assets resulting from operations |  | $                                                                 | 5,786  |  
|Adjustments:                                     |  |                                                                   |        |  
|Change in unrealized gain on investments         |  |                                                                   | (2,728 | )
|Other income for tax purposes, not book          |  |                                                                   | 228    |  
|Amortization of deferred organization costs      |  |                                                                   | (100   | )
|Other expenses not currently deductible          |  |                                                                   | 822    |  
|Dividends declared and/or paid (2)               |  |                                                                   | (3,749 | )
|                                                 |  |                                                                   |        |  
|Undistributed taxable income                     |  | $                                                                 | 259    |  
|                                                 |  |                                                                   |        |  



|(1) | Taxable income is an estimate and will not be fully determined until the Companys March 31, 2012 tax return is filed (expected to occur on or before
December 17, 2012).
|--- | -------------------------------------------------------------------------------------------------------------------------------------------------------------------------

|(2) | For the taxable year ended March 31, 2012, 63.3% of the dividends paid from net investment income, determined on a tax basis, constitutes interest-related
dividends for U.S. federal nonresident withholding tax purposes and $441 constitutes short-term capital gain dividends for U.S. federal nonresident withholding tax purposes.
|--- | ----------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------

Taxable income generally differs from increase in net assets resulting from operations due to temporary and permanent differences in the
recognition of income and expenses and generally excludes net unrealized gains or losses, as unrealized gains or losses are generally not included in taxable income until they are realized.

In general, the Company may make certain adjustments to the classification of stockholders' equity as a result of permanent book-to-tax
differences, which may include differences in the book and tax basis of certain assets and liabilities and nondeductible federal taxes or losses, among other items. To the extent these differences are permanent, they are charged or credited to
additional paid-in capital or accumulated net investment income (loss), as appropriate, in the period that the differences arise. These adjustments have no effect on the Companys net assets or results of operations. During the fiscal quarter
and taxable year ended March 31, 2012, permanent differences were attributable to the distribution of $441 of ordinary dividends derived from the Companys taxable year ended March 31, 2012, net short-term capital gains, as well as
$54 of nondeductible net operating losses incurred by the Company in respect of the Companys taxable year ended March 31, 2011, which were recorded as adjustments to the Companys additional paid-in capital, accumulated net
investment income (loss), and net realized gain (loss) at March 31, 2012.

We neither have any uncertain tax positions
that met the recognition or measurement criteria of ASC 740-10-25, Income Taxes, nor did we have any unrecognized tax benefits as of the periods presented herein. Although we file federal and state tax returns, our major tax jurisdiction is
federal. Our March 31, 2012, and March 31, 2011, federal tax years remain subject to examination by the Internal Revenue Service.

The tax cost of the Companys investments at fair value as of March 31, 2012, approximates their amortized cost.



21



---

##### Table of Contents

11. Financial Highlights

The following per share data and ratios have been derived from information provided in the consolidated financial
statements. The following are the financial highlights for a share of Common Stock outstanding during the three month periods ended March 31, 2012, and March 31, 2011.



|                                                                             |  |                                  |           |   |                                   |   |           |   
|---------------------------------------------------------------------------- |  | -------------------------------- | --------- | - | --------------------------------- | - | --------- | --
|                                                                             |  | Three Months EndedMarch 31, 2012 |           |   | Three Months EndedMarch 
31, 2011 |  
|Per Share Data                                                               |  |                                  |           |   |                                   |   |           |   
|Net asset value, beginning of period                                         |  | $                                | 980.51    |   |                                   | $ | 1.00      |   
|                                                                             |  |                                 
|Net investment income (loss)                                                 |  |                                  | 13.24     |   |                                   |   | (1,554.31 | ) 
|Net realized and unrealized gains                                            |  |                                  | 8.59      |   |                                   |   |          |   
|                                                                             |  |                                  |           |   |                                   |   |           |   
|Total from investment operations                                             |  |                                  | 21.83     |   |                                   |   | (1,554.31 | ) 
|                                                                             |  |                                 
|Dividends declared                                                           |  |                                  | (10.51    | ) |                                   |   |          |   
|                                                                             |  |                                  |           |   |                                   |   |           |   
|Total increase (decrease) in net assets                                      |  |                                  | 11.32     |   |                                   |   | (1,554.31 | ) 
|                                                                             |  |                                  |           |   |                                   |   |           |   
|Net Asset Value, End of Period                                               |  | $                                | 991.83    |   |                                   |   | (1,553.31 | ) 
|                                                                             |  |                                  |           |   |                                   |   |           |   
|Shares Outstanding, End of Period                                            |  |                                  | 295,059   |   |                                   |   | 1,000     |   
|                                                                             |  |                                 
|Total Return(1) (3)                                                          |  |                                  | 3         | % |                                   |   | n.m.      |   
|                                                                             |  |                                 
|Ratios / Supplemental Data                                                   |  |                                  |           |   |                                   |   |           |   
|Ratio of net expenses to average net assets (3)                              |  |                                  | 2.01      | % |                                   |   | (200.26   | )%
|Ratio of net investment income (loss) to average net assets (3)              |  |                                  | 1.12      | % |                                   |   | (200.26   | )%
|Net assets, end of period                                                    |  | $                                | 292,649   |   |                                   | $ | (1,553    | ) 
|Weighted-average shares outstanding                                          |  |                                  | 197,610   |   |                                   |   | 1,000     |   
|Total committed capital, end of period (2)                                   |  | $                                | 1,256,251 |   |                                   | $ | 1         |   
|Ratio of total contributed capital to total committed capital, end of period |  |                                  | 23.04     | % |                                   |   | 100       | % 
|Year of formation                                                            |  |                                  | 2010      |   |                                   |   | 2010      |   



|n.m. | Information is not meaningful.
|---- | ------------------------------

|(1) | Total return is calculated as the change in net asset value per share during the period plus declared dividends per share, divided by the beginning net asset value per
share.
|--- | ------------------------------------------------------------------------------------------------------------------------------------------------------------------------------

|(2) | Amount includes $96.2 million and $1,000 of commitments from the Adviser and its affiliates as of March 31, 2012, and March 31, 2011, respectively.
|--- | ---------------------------------------------------------------------------------------------------------------------------------------------------

|(3) | Not annualized.
|--- | ---------------

12. Subsequent Events

On April 30, 2012, the Company entered into $58.4 million of subscription agreements with several investors
providing for the private placement of the Companys Common Stock which, when combined with increased commitments from existing investors, increased the total committed capital to $1.3 billion ($1.0 billion unfunded), of which $98.4 million
($76.2 million unfunded) is from the Adviser and its affiliates.

On May 8, 2012 (the Closing Date), TPG SL SPV,
LLC (the Subsidiary) entered into a Revolving Credit and Security Agreement (the Facility). Parties to the agreement include TPG SL SPV, LLC, as Borrower, the lenders from time to time parties hereto (each a
Lender and collectively the Lenders), Natixis, New York Branch, as Facility Agent and The Bank of New York Mellon Trust Company, N.A., as Collateral Agent. The maximum principal amount of the Facility is $100 million, subject
to availability under the borrowing base. The Facility provides for a contribution and reinvestment period for up to 18 months after the Closing Date. The Facility will mature on May 8, 2020, and is secured by a perfected first priority
security interest in the assets of the Subsidiary and on any payments received by the Subsidiary in respect of such assets. Amounts drawn under the Facility will bear interest at LIBOR plus a margin. The Subsidiary drew $34.4 million on the Closing
Date.



22



---

##### Table of Contents

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

The information contained in this section should be read in conjunction with the
consolidated financial statements and notes thereto appearing elsewhere in this report. This discussion also should be read in conjunction with the Cautionary Statement Regarding Forward Looking Statements set forth on page 3 of this
Quarterly Report on Form 10-Q.

OVERVIEW

We were incorporated under the laws of the State of Delaware on July 21, 2010. We elected to be treated as a business development company under the 1940 Act, and intend to elect to be treated as a
regulated investment company for federal income tax purposes. As such, we are required to comply with various statutory and regulatory requirements, such as the requirement to invest at least 70% of our assets in qualifying assets,
source of income limitations, asset diversification requirements, and the requirement to distribute annually at least 90% of our taxable income and tax-exempt interest.

During the three months ended March 31, 2011, we were a development stage company and had not commenced commercial operations. The only activity during the three months ended March 31, 2011, was
the accrual of certain initial organization expenses.

PORTFOLIO INVESTMENT ACTIVITY

The Companys investment activity for the three months ended March 31, 2012, is presented below (information presented herein is
at amortized cost unless otherwise indicated):



|                                                         |  |                                  |       | 
|-------------------------------------------------------- |  | -------------------------------- | ----- | 
|($ in millions)                                          |  | Three Months EndedMarch 31,
2012 |      
|Principal amount of investments funded (1):              |  |                                  |       | 
|Senior term debt                                         |  | $                                | 188.6 | 
|                                                         | 
|New investment commitments (2):                          |  |                                  |       | 
|New portfolio companies                                  |  | $                                | 7.0   | 
|                                                         | 
|Average Total Investment in New Portfolio Companies (3): |  | $                                | 47.2  | 



|(1) | Amount of investments originally funded includes amounts originally funded on term loans, but not amounts subsequently repaid by borrowers in the period.
|--- | ---------------------------------------------------------------------------------------------------------------------------------------------------------

|(2) | New investment commitments include new agreements to fund revolving credit facilities and term loans not funded at closing.
|--- | ---------------------------------------------------------------------------------------------------------------------------

|(3) | Average Total Investment in New Portfolio Companies is computed as the average of all investments made during the period, including investment commitments
not yet funded.
|--- | ----------------------------------------------------------------------------------------------------------------------------------------------------------------------------

The weighted average yields at fair value and amortized cost of the following portions of our
portfolio as of March 31, 2012, were as follows:



|                                     |  |                |      |   |                |  |      |  
|------------------------------------ |  | -------------- | ---- | - | -------------- |  | ---- | -
|                                     |  | March 31, 2012 |     
|                                     |  | Fair Value     |      |   | Amortized Cost | 
|Senior term debt                     |  |                | 12.0 | % |                |  | 12.1 | %
|Corporate bonds                      |  |                | 18.0 | % |                |  | 20.1 | %
|                                     |  |               
|Debt and income producing securities |  |                | 12.3 | % |                |  | 12.5 | %

RESULTS OF OPERATIONS

Investment Income

We generate revenues in the form of interest income from
the debt securities we hold and dividends on either direct equity investments or equity interests obtained in connection with originating loans, such as options, warrants or conversion rights. In addition, we generate revenue in the form of
commitment, loan origination, structuring or diligence fees, and fees for providing managerial assistance to our portfolio companies. Certain of these fees are capitalized and amortized as additional interest income over the life of the related
investment.



23



---

##### Table of Contents

Investment income for the three months ended March 31, 2012, was $7.0 million, which
consisted of $6.9 million in interest income and $0.1 million in other income. Investment income from non-controlled, non-affiliated investments was $6.1 million while investment income from non-controlled, affiliated investments was $0.9 million.

As we were in the development stage for the three months ended March 31, 2011, no revenues were earned during that
period.

Expenses

Our primary operating expenses include the payment of the Management Fee and, depending on our operating results, the Incentive Fee, expenses reimbursable under the Administration Agreement and the
Advisory Agreement, and other direct expenses that we incur, such as compensation to our Board and interest payable for borrowings. The Management Fee and Incentive Fee compensate our Adviser for work in identifying, evaluating, negotiating,
closing, monitoring, and realizing our investments. Under the terms of the Administration Agreement, our Adviser provides administrative services to us. These services include providing office space, equipment and office services, maintaining
financial records, preparing reports to stockholders and reports filed with the SEC, and managing the payment of expenses and the performance of administrative and professional services rendered by others. Certain of these services are reimbursable
to our Adviser under the terms of the Administration Agreement. We bear all other costs and expenses of our operations and transactions.

Expenses for the three months ended March 31, 2012, were $4.3 million which consisted of $0.9 million of interest expense, $1.1 million in Management Fees (net of waivers), $1.0 million in Incentive
Fees, $0.8 million in professional fees, $0.1 million in directors fees, and $0.4 million in other general and administrative expenses.

Expenses for the three months ended March 31, 2011, were $1.6 million which consisted $1.5 million of initial organization costs for which we were required to reimburse the Adviser in accordance with
the Administration Agreement and $0.1 of other operating expenses, including director fee expenses; and, a proration of directors and officers insurance policy premiums and the BDC-required fidelity bond premium.

Net Realized Gains/Losses

During the three months ended March 31, 2012, we sold and received proceeds of $45.9 million in connection with our investment in
Mannington Mills, Inc. which resulted in $0.4 million of realized gains.

Net Unrealized Gains/Losses

We value our investments quarterly and any changes in fair value are recorded as unrealized gains or losses.

During the three months ended March 31, 2012, the net change in unrealized gains on our investment portfolio were comprised of the
following:



|                               |  |                |      |  
|------------------------------ |  | -------------- | ---- | -
|($ in millions)                |  | March 31, 2012 |     
|Unrealized gains               |  | $              | 3.1  |  
|Unrealized losses              |  |                | (0.4 | )
|                               |  |                |      |  
|Net change in unrealized gains |  | $              | 2.7  |  
|                               |  |                |      |  

The changes in unrealized gains (losses) for the three months ended March 31, 2012, consisted of the
following:



|                                                  |  |                                          |      |  
|------------------------------------------------- |  | ---------------------------------------- | ---- | -
|($ in millions)                                   |  | Net UnrealizedAppreciation(Depreciation) |     
|AFS Technologies, Inc.                            |  | $                                        | (0.2 | )
|Center Cut Hospitality, Inc.                      |  |                                          | 0.1  |  
|Solarsoft, LP (f/k/a CMS-XKO Holding Company, LP) |  |                                          | 0.3  |  
|Ecommerce Industries, Inc.                        |  |                                          | 0.1  |  
|MSC.Software Corporation                          |  |                                          | 0.3  |  
|Rare Restaurant Group, LLC                        |  |                                          | 1.8  |  
|Rogue Wave Holdings, Inc.                         |  |                                          | (0.1 | )
|Federal Signal Corporation                        |  |                                          | (0.1 | )
|Vivint, Inc.                                      |  |                                          |     |  
|Mannington Mills, Inc.                            |  |                                          | 0.5  |  
|                                                  |  |                                          |      |  
|Net change in unrealized gains                    |  | $                                        | 2.7  |  
|                                                  |  |                                          |      |  



24



---

##### Table of Contents

Hedging

We may, but are not required to, enter into interest rate, foreign exchange or other derivative agreements to hedge interest rate, currency, credit or other risks, but we do not generally intend to enter
into any such derivative agreements for speculative purposes. Any derivative agreements entered into for speculative purposes are not expected to be material to the Companys business or results of operations. These hedging activities, which
will be in compliance with applicable legal and regulatory requirements, may include the use of various instruments, including futures, options and forward contracts. We will bear the costs incurred in connection with entering into, administering
and settling any such derivative contracts. There can be no assurance any hedging strategy we employ will be successful.

We
did not enter into any interest rate, foreign exchange or other derivative agreements during the three months ended March 31, 2012, and March 31, 2011.

FINANCIAL CONDITION, LIQUIDITY AND CAPITAL RESOURCES

As of March 31,
2012, we had $196.5 million in cash and cash equivalents on hand, an increase of $52.8 million from December 31, 2011. The increase was primarily attributable to additional borrowings under the Revolving Credit Facility and proceeds from
investor drawdown notices received near March 31, 2012. The primary uses of our cash and cash equivalents are for (1) investments in portfolio companies and other investments and to comply with certain portfolio diversification
requirements; (2) the cost of operations (including paying our Adviser); (3) debt service, repayment, and other financing costs; and, (4) cash distributions to the holders of our shares.

We expect to generate additional cash from (1) from operations; (2) future offerings of our common or preferred shares; and,
(3) borrowings from banks or other lenders.

Cash and cash equivalents on hand as of March 31, 2012, combined with
our uncalled capital commitments of $1.0 billion, is expected to be sufficient for our investing activities and to conduct our operations for the foreseeable future.

Capital Share Activity

During each of the three months ended
March 31, 2012 and March 31, 2011, we entered into subscription agreements (collectively, the Subscription Agreements) with several investors, including our Adviser, providing for the private placement of our Common
Stock. Offering costs associated with the private placements were absorbed by the Adviser. Under the terms of the Subscription Agreements, investors are required to fund drawdowns to purchase our Common Stock up to the amount of their
respective capital commitments on an as-needed basis, with a minimum of 10 business days prior notice. As of March 31, 2012, we had received capital commitments totaling $1.3 billion, of which $96.2 million was from our Adviser its
affiliates. One of our investors has made a capital commitment to the Company in an amount that will automatically increase upon the closing of each private offering of our Common Stock based on a percentage of the total capital commitments of all
investors, up to a specified maximum capital commitment. If this investor were required to make the full amount of its maximum capital commitment as of March 31, 2012, our total capital commitments would have increased by $11.9 million as of
such date.

During the three months ended March 31, 2012, we delivered drawdown notices to our investors relating to the
issuance of 118,183 shares of our Common Stock for aggregate offering proceeds of $116 million. We did not deliver any drawdown notices during the three months ended March 31, 2011. See Note 8 to our consolidated financial statements for the
dates and amounts of our drawdowns. Proceeds from the issuances were used in our investing activities and for other general corporate purposes.

In addition to the drawdowns noted above, on March 20, 2012, we issued 343 shares of our Common Stock to investors (including 29 shares to the Adviser) who have not opted out of our dividend
reinvestment plan. The number of shares issued through the dividend reinvestment plan was determined by dividing the total dollar amount of the dividend payable to such investor by the net asset value per share of our Common Stock at
December 31, 2011 (the declaration date of the dividend). The Common Stock issued through the dividend reinvestment plan was rounded down to the nearest whole share to avoid the issuance of fractional shares, and fractional shares were paid in
cash.



25



---

##### Table of Contents

Revolving Credit Facility

As of March 31, 2012, and December 31, 2011, we had $227 million and $155 million, respectively, outstanding and we were in compliance with the terms of the Revolving Credit Facility. We intend
to continue to utilize the Revolving Credit Facility on a revolving basis to fund investments and for other general corporate purposes. See Note 6 to our consolidated financial statements for the three months ended March 31, 2012, for more
detail on the Revolving Credit Facility.

OFF BALANCE SHEET ARRANGEMENTS

Information on our off balance sheet arrangements is contained in Note 7 to our consolidated financial statements.

CONTRACTUAL OBLIGATIONS

A summary of our contractual payment obligations as of March 31, 2012, are as follows:



|                          |  |                        |     |  |                 |   |   |           |  |   |           |  |  |               |   |  |  |   |   | 
|------------------------- |  | ---------------------- | --- |  | --------------- | - | - | --------- |  | - | --------- |  |  | ------------- | - |  |  | - | - | 
|                          |  | Payments Due by Period |    
|(in millions)             |  | Total                  |     |  | Less than1 year |   |   | 1-3 years |  |   | 3-5 years |  |  | After 5 years |  
|Revolving Credit Facility |  | $                      | 227 |  |                 | $ |  |           |  | $ | 227       |  |  | $             |  |  |  | $ |  | 
|                          |  |                        |     |  |                 |   |   |           |  |   |           |  |  |               |   |  |  |   |   | 
|Total                     |  | $                      | 227 |  |                 | $ |  |           |  | $ | 227       |  |  | $             |  |  |  | $ |  | 
|                          |  |                        |     |  |                 |   |   |           |  |   |           |  |  |               |   |  |  |   |   | 

In addition to the contractual payment obligations in the tables above, we also have commitments to fund
investments. See Off Balance Sheet Arrangements.

CURRENT ECONOMIC ENVIRONMENT

The U.S. capital markets have been experiencing extreme volatility and disruption for more than three years, and we believe that the U.S.
economy has not fully recovered from a period of recession. 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.
We believe these conditions may continue for a prolonged period of time or worsen in the future. A prolonged period of market illiquidity may have an adverse effect on our business, financial condition and results of operations. Unfavorable economic
conditions could also increase our portfolio companies funding costs, limit their access to the capital markets or result in a decision by lenders not to extend credit to them. These conditions could limit our investment originations, limit
our ability to grow, negatively impact our operating results, and delay or prevent us from launching or completing an IPO.

RECENT
DEVELOPMENTS

On April 30, 2012, the Company entered into $58.4 million of subscription agreements with several
investors providing for the private placement of the Companys Common Stock which, when combined with increased commitments from existing investors, increased the total committed capital to $1.3 billion ($1.0 billion unfunded), of which $98.4
million ($76.2 million unfunded) is from the Adviser and its affiliates.

On May 8, 2012 (the Closing Date), TPG
SL SPV, LLC (the Subsidiary) entered into a Revolving Credit and Security Agreement (the Facility). Parties to the agreement include TPG SL SPV, LLC, as Borrower, the lenders from time to time parties hereto (each a
Lender and collectively the Lenders), Natixis, New York Branch, as Facility Agent and The Bank of New York Mellon Trust Company, N.A., as Collateral Agent. The maximum principal amount of the Facility is $100 million, subject
to availability under the borrowing base. The Facility provides for a contribution and reinvestment period for up to 18 months after the Closing Date. The Facility will mature on May 8, 2020, and is secured by a perfected first priority
security interest in the assets of the Subsidiary and on any payments received by the Subsidiary in respect of such assets. Amounts drawn under the Facility will bear interest at LIBOR plus a margin. The Subsidiary drew $34.4 million on the Closing
Date.

CRITICAL ACCOUNTING POLICIES

The preparation of our consolidated financial statements requires us to make estimates and assumptions that affect the reported amounts of assets, liabilities, revenues, and expenses. Changes in the
economic environment, financial markets, and any other parameters used in determining such estimates could cause actual results to differ. Our critical accounting policies, including those relating to the valuation of our investment portfolio, are
described in the Companys Annual Report on Form 10-K for the year ended December 31, 2011, which was filed with the Securities and Exchange Commission (SEC) on March 22, 2012.

Item 3. Quantitative and Qualitative Disclosures About Market Risk

We are subject to financial market risks, including valuation risk and interest rate risk. We currently do not hedge our exposure to these
risks.

Valuation Risk

We have invested, and plan to continue to invest, primarily in illiquid debt and equity securities of private companies. Most of our investments will not have a readily available market price, and we will
value these investments at fair value as determined in good faith by our Board in accordance with our valuation policy. There is no single standard for determining fair value in good faith. As a result, determining fair value requires that judgment
be applied to the specific facts and circumstances of each portfolio investment while employing a consistently applied valuation process for the types of investments we make. If we were required to liquidate a portfolio investment in a forced or
liquidation sale, we may realize amounts that are different from the amounts presented and such differences could be material. See Note 2 to our consolidated financial statements for the three months ended March 31, 2012, for more details on
estimates and judgments made by us in connection with the valuation of our investments.



26



---

##### Table of Contents

Interest Rate Risk

Interest rate sensitivity refers to the change in earnings that may result from changes in the level of interest rates. In the future, we may fund a portion of our investments with borrowings, and at such
time, our net investment income will be affected by the difference between the rate at which we invest and the rate at which we borrow. Accordingly, there can be no assurance that a significant change in market interest rates will not have a
material adverse effect on our net investment income.

As of March 31, 2012, the majority of the investments at fair
value in our portfolio were at variable rates. The Revolving Credit Facility also bears interest at floating rates.

We
regularly measure our exposure to interest rate risk. We assess interest rate risk and manage our interest rate exposure on an ongoing basis by comparing our interest rate-sensitive assets to our interest rate-sensitive liabilities. Based on that
review, we determine whether or not any hedging transactions are necessary to mitigate exposure to changes in interest rates.

Based on our balance sheet as of March 31, 2012, the following table shows the impact on net income for the three months ended
March 31, 2012, of base rate changes in interest rates (considering interest rate floors and ceilings for variable rate instruments) assuming no changes in our investment and borrowing structure:



|                      |  |                |       |   |                 |   |      |           |  |   |       |  
|--------------------- |  | -------------- | ----- | - | --------------- | - | ---- | --------- |  | - | ----- | -
|Basis Point Change    |  | InterestIncome |       |   | InterestExpense |   |      | NetIncome | 
|Up 300 basis points   |  | $              | 1,648 |   |                 | $ | 522  |           |  | $ | 1,126 |  
|Up 200 basis points   |  |                | 1,098 |   |                 |   | 348  |           |  |   | 750   |  
|Up 100 basis points   |  |                | 549   |   |                 |   | 174  |           |  |   | 375   |  
|Down 100 basis points |  |                | (179  | ) |                 |   | (96  | )         |  |   | (83   | )
|Down 200 basis points |  |                |      |   |                 |   | (139 | )         |  |   | 139   |  
|Down 300 basis points |  |                |      |   |                 |   | (209 | )         |  |   | 209   |  

Item 4. Controls and Procedures

As of the end of the period covered by this report, 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 defined in Rule 13a-15 under the Securities Exchange Act of 1934). Based on
that evaluation, our Chief Executive Officer and Chief Financial Officer have concluded that our current disclosure controls and procedures are effective in timely alerting them to material information relating to us that is required to be disclosed
by us in the reports we file or submit under the Securities Exchange Act of 1934.

There have been no changes in our internal
control over financial reporting that occurred during our most recently completed fiscal quarter that have materially affected, or are reasonably likely to materially affect, our internal control over financial reporting.

PART II. OTHER INFORMATION

Item 1. Legal Proceedings

From time to
time, we may be a party to certain legal proceedings in the ordinary course of business, including proceedings relating to the enforcement of our rights under loans to or other contracts with our portfolio companies. We are not currently subject to
any material legal proceedings, nor, to our knowledge, is any material legal proceeding threatened against us.

Item 1A. Risk Factors

There have been no material changes to the risk factors previously disclosed in our Annual Report on Form 10-K for the year ended December 31, 2011, which was filed with the Securities and Exchange
Commission (SEC) on March 22, 2012.



27



---

##### Table of Contents

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

Sales of unregistered securities

None.

Issuer purchases of equity securities

The following table provides information regarding purchases of our common shares by our Adviser and its affiliates for each month in the
three month period ended March 31, 2012:



|                                           |  |                    |        |  |                  |  |        |                                                                      |  |  |                                                                                                |  |  |   |        | 
|------------------------------------------ |  | ------------------ | ------ |  | ---------------- |  | ------ | -------------------------------------------------------------------- |  |  | ---------------------------------------------------------------------------------------------- |  |  | - | ------ | 
|($ in thousands, except per share amounts) |  | Average Price Paid |        |  | Total Number of  |  |        | Total Number ofShares Purchased asPart of PubliclyAnnounced Plans or |  |  | Maximum Number(or ApproximateDollar Value) ofShares that May YetBe Purchased Underthe Plans
or | 
|Period                                     |  | per Share          |        |  | Shares Purchased |  |        | Programs                                                             |  |  | Programs                                                                                       | 
|January 2012                               |  | $                  |       |  |                  |  |       |                                                                      |  |  |                                                                                               |  |  | $ |       | 
|February 2012                              |  |                    | 985.21 |  |                  |  | 6,460  |                                                                      |  |  | 6,460                                                                                          |  |  |   | 79,736 | 
|March 2012                                 |  |                    | 985.12 |  |                  |  | 5,827  |                                                                      |  |  | 5,827                                                                                          |  |  |   | 73,995 | 
|                                           |  |                    |        |  |                  |  |        |                                                                      |  |  |                                                                                                |  |  |   |        | 
|Total                                      |  | $                  | 985.17 |  |                  |  | 12,287 |                                                                      |  |  | 12,287                                                                                         |  |  | $ | 73,995 | 
|                                           |  |                    |        |  |                  |  |        |                                                                      |  |  |                                                                                                |  |  |   |        | 

Item 3. Defaults Upon Senior Securities

None.

Item 4. Mine Safety Disclosures

None.

Item 5. Other Information

None.



28



---

##### Table of Contents

Item 6. Exhibits.

(a) Exhibits.



|     |  |                                                                                                                                                   
|---- |  | --------------------------------------------------------------------------------------------------------------------------------------------------
|     | 
|31.1 |  | Certification of Chief Executive Officer Pursuant to 18 U.S.C. Section 1350, as Adopted Pursuant to Section 302 of the Sarbanes-Oxley Act of 2002.
|     | 
|31.2 |  | Certification of Chief Financial Officer Pursuant to 18 U.S.C. Section 1350, as Adopted Pursuant to Section 302 of the Sarbanes-Oxley Act of 2002.
|     | 
|32   |  | Certification of CEO and CFO Pursuant to 18 U.S.C. Section 1350, as Adopted Pursuant to Section 906 of the Sarbanes-Oxley Act of 2002.            



29



---

##### Table of Contents

SIGNATURES

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



|                   |  |                             |  |                        
|------------------ |  | --------------------------- |  | -----------------------
|                   |  | TPG SPECIALTY LENDING, INC.
|                   |  |                            
|Date: May 15, 2012 |  | By:                         |  | /s/ Michael Fishman    
|                   |  |                             |  | Michael Fishman        
|                   |  |                             |  | Chief Executive Officer
|                   |  |                            
|Date: May 15, 2012 |  | By:                         |  | /s/ John E. Viola      
|                   |  |                             |  | John E. Viola          
|                   |  |                             |  | Chief Financial Officer



30