UNITED STATES SECURITIES AND EXCHANGE COMMISSION Washington, D.C. 20549 FORM N-Q QUARTERLY SCHEDULE OF PORTFOLIO HOLDINGS OF REGISTERED MANAGEMENT INVESTMENT COMPANY Investment Company Act file number 811-21539 ----------- First Trust Senior Floating Rate Income Fund II ------------------------------------------------------------------------- (Exact name of registrant as specified in charter) 120 East Liberty Drive, Suite 400 Wheaton, IL 60187 ------------------------------------------------------------------------- (Address of principal executive offices) (Zip code) W. Scott Jardine, Esq. First Trust Portfolios L.P. 120 East Liberty Drive, Suite 400 Wheaton, IL 60187 ------------------------------------------------------------------------- (Name and address of agent for service) Registrant's telephone number, including area code: 630-765-8000 -------------- Date of fiscal year end: May 31 -------- Date of reporting period: August 31, 2012 ----------------- Form N-Q is to be used by management investment companies, other than small business investment companies registered on Form N-5 (ss.ss. 239.24 and 274.5 of this chapter), to file reports with the Commission, not later than 60 days after the close of the first and third fiscal quarters, pursuant to rule 30b1-5 under the Investment Company Act of 1940 (17 CFR 270.30b1-5). The Commission may use the information provided on Form N-Q in its regulatory, disclosure review, inspection, and policymaking roles. A registrant is required to disclose the information specified by Form N-Q, and the Commission will make this information public. A registrant is not required to respond to the collection of information contained in Form N-Q unless the Form displays a currently valid Office of Management and Budget ("OMB") control number. Please direct comments concerning the accuracy of the information collection burden estimate and any suggestions for reducing the burden to the Secretary, Securities and Exchange Commission, 100 F Street, NE, Washington, DC 20549. The OMB has reviewed this collection of information under the clearance requirements of 44 U.S.C. ss. 3507. ITEM 1. SCHEDULE OF INVESTMENTS. The Schedule(s) of Investments is attached herewith. FIRST TRUST SENIOR FLOATING RATE INCOME FUND II PORTFOLIO OF INVESTMENTS (a) AUGUST 31, 2012 (UNAUDITED) PRINCIPAL RATINGS (b) STATED VALUE DESCRIPTION MOODY'S S&P RATE (c) MATURITY (d) VALUE --------------- ---------------------------------------- ----------------- ----------- ------------- ------------- SENIOR FLOATING-RATE LOAN INTERESTS - 145.1% AEROSPACE & DEFENSE - 4.2% $ 1,200,000 Booz Allen Hamilton, Inc., Term Loan B ........................ Ba3 BB 4.50% 07/18/19 $ 1,201,500 1,582,109 DAE Aviation Holdings, Inc., Term Loan B1 ....................... B2 B 5.45% 07/31/14 1,578,153 1,504,357 DAE Aviation Holdings, Inc., Term Loan B2 ....................... B2 B 5.45% 07/31/14 1,500,596 3,906,692 DynCorp International, Inc., Term Loan .......................... Ba2 BB- 6.25% 07/07/16 3,899,855 2,000,000 Engility Holdings, Inc., Term Loan B ............................. Ba2 BB+ 5.75% 07/13/17 1,972,500 2,000,000 Pelican Products, Inc., Term Loan ............................... NR (e) NR (e) 7.00% 06/06/18 1,980,000 634,874 Robertson Fuel Systems, LLC, Term Loan .......................... NR (e) NR (e) 2.98% 04/19/13 631,700 2,955,000 Transdigm, Inc., Term Loan B ........... Ba2 BB- 4.00% 02/14/17 2,965,165 ------------- 15,729,469 ------------- AGRICULTURAL PRODUCTS - 1.0% 1,394,426 Dole Food Company, Inc., Term Loan B2 ............................ Ba2 BB- 5.00%-6.00% 07/08/18 1,396,169 2,495,292 Dole Food Company, Inc., Term Loan C2 ............................ Ba2 BB- 5.00%-6.00% 07/08/18 2,498,411 ------------- 3,894,580 ------------- ALTERNATIVE CARRIERS - 3.7% 5,925,000 Intelsat Jackson Holdings S.A., Term Loan B .................. B1 BB- 5.25% 04/02/18 5,944,256 1,000,000 Level 3 Financing, Inc., Term Loan B ............................. Ba3 B+ 4.75% 02/01/16 1,002,000 4,000,000 Level 3 Financing, Inc., Term Loan B2 ............................ Ba3 B+ 5.75% 09/01/18 4,010,560 2,857,143 Telesat Canada, Term Loan B ............ Ba3 BB- 4.25% 03/28/19 2,850,457 ------------- 13,807,273 ------------- ALUMINUM - 0.5% 2,000,000 Constellium Holdco B.V., Term Loan ............................... B2 B 9.25%-10.25% 05/25/18 1,960,000 ------------- APPAREL RETAIL - 1.3% 1,750,000 Ascena Retail Group, Inc., Term Loan B ........................ Ba2 BB+ 4.75% 06/08/18 1,758,750 3,000,000 Neiman Marcus Group, Term Loan ......... B2 BB- 4.75% 05/16/18 3,000,000 ------------- 4,758,750 ------------- APPLICATION SOFTWARE - 3.4% 2,386,786 CCC Information Systems, Inc., Term Loan B ........................ B1 BB- 5.75% 11/11/15 2,378,575 See Notes to Quarterly Portfolio of Investments Page 1 FIRST TRUST SENIOR FLOATING RATE INCOME FUND II PORTFOLIO OF INVESTMENTS (a) - (CONTINUED) AUGUST 31, 2012 (UNAUDITED) PRINCIPAL RATINGS (b) STATED VALUE DESCRIPTION MOODY'S S&P RATE (c) MATURITY (d) VALUE --------------- ---------------------------------------- ----------------- ----------- ------------- ------------- SENIOR FLOATING-RATE LOAN INTERESTS - (CONTINUED) APPLICATION SOFTWARE - (CONTINUED) $ 2,394,000 DataTel, Inc., Term Loan B ............. B1 B+ 6.25% 07/19/18 $ 2,413,750 3,960,000 Eagle Parent, Inc., Term Loan B .................................. Ba3 B+ 5.00% 05/16/18 3,955,050 3,918,750 Lawson Software, Inc., Term Loan B ............................. Ba3 B+ 6.25% 04/05/18 3,959,035 ------------- 12,706,410 ------------- ASSET MANAGEMENT & CUSTODY BANKS - 4.8% 1,256,618 Grosvenor Capital Management Holdings, LLP, Term Loan ........... NR (e) NR (e) 4.25% 12/05/16 1,237,769 2,821,429 Hamilton Lane Advisors, Term Loan B ............................. NR (e) NR (e) 6.50% 02/28/18 2,807,321 1,885,060 Harbourvest Partners L.P., Term Loan B ........................ NR (e) NR (e) 6.25% 12/19/16 1,882,704 2,498,952 Mondrian Investment Partners Ltd., Term Loan B .................. Ba2 BB 5.50% 07/12/18 2,503,125 812,470 Munder Capital Management, Incremental Term Loan .............. NR (e) NR (e) 6.00% 03/23/15 788,096 6,704,791 Nuveen Investments, Inc., Extended Term Loan ................. B2 B 5.93%-5.96% 05/13/17 6,723,631 2,000,000 Nuveen Investments, Inc., Incremental Term Loan .............. B2 B 7.25% 05/13/17 2,009,000 ------------- 17,951,646 ------------- AUTO PARTS & EQUIPMENT - 3.1% 3,000,000 Allison Transmission, Inc., Term Loan B3 ....................... Ba3 BB- 4.25% 08/15/19 2,988,750 3,944,993 HHI Holdings, LLC, Term Loan B ......... B2 B+ 7.00%-7.75% 03/21/17 3,954,855 1,957,053 Metaldyne, LLC, Term Loan B ............ B1 B+ 5.25% 05/18/17 1,969,285 565,213 Schrader International, Inc., Term Loan .......................... B1 B 6.25% 04/27/18 568,039 434,787 Schrader International, Inc., US Term Loan ....................... B1 B 6.25% 04/27/18 436,961 1,813,183 Tomkins, PLC, Term Loan B .............. Ba2 BB 4.25% 09/29/16 1,818,042 ------------- 11,735,932 ------------- AUTOMOBILE MANUFACTURERS - 1.1% 3,982,406 Chrysler Group, LLC, Term Loan B .................................. Ba2 BB 6.00% 05/24/17 4,048,912 ------------- AUTOMOTIVE RETAIL - 1.8% 1,918,795 KAR Holdings, Inc., Term Loan B .................................. Ba3 BB- 5.00% 05/19/17 1,918,201 1,942,737 Pilot Travel Centers, LLC, Term Loan B ........................ Ba2 BB 4.25% 03/30/18 1,944,194 Page 2 See Notes to Quarterly Portfolio of Investments FIRST TRUST SENIOR FLOATING RATE INCOME FUND II PORTFOLIO OF INVESTMENTS (a) - (CONTINUED) AUGUST 31, 2012 (UNAUDITED) PRINCIPAL RATINGS (b) STATED VALUE DESCRIPTION MOODY'S S&P RATE (c) MATURITY (d) VALUE --------------- ---------------------------------------- ----------------- ----------- ------------- ------------- SENIOR FLOATING-RATE LOAN INTERESTS - (CONTINUED) AUTOMOTIVE RETAIL - (CONTINUED) $ 2,750,000 Pilot Travel Centers, LLC, Term Loan B2 ....................... Ba2 BB 4.25% 08/01/19 $ 2,756,875 ------------- 6,619,270 ------------- BIOTECHNOLOGY - 1.5% 5,765,451 Grifols, SA, Term Loan B ............... Ba2 BB+ 4.50% 06/01/17 5,779,807 ------------- BROADCASTING - 6.8% 6,677,409 Clear Channel Communications, Inc., Term Loan B .................. Caa1 CCC+ 3.88% 01/29/16 5,170,852 1,989,434 Cumulus Media Holdings, Inc., Term Loan, First Lien .............. Ba2 BB- 5.75% 09/16/18 1,992,757 1,000,000 Cumulus Media Holdings, Inc., Term Loan, Second Lien ............. B2 CCC+ 7.50% 03/18/19 1,002,500 2,689,189 FoxCo Acquisition, LLC, Term Loan B ............................. B1 BB 4.75% 07/14/15 2,689,189 1,315,266 Hubbard Radio, LLC, Term Loan .......... Ba3 B+ 5.25% 04/28/17 1,316,910 2,132,143 LIN Television Corp., Term Loan B ............................. Ba3 BB- 5.00% 12/21/18 2,144,147 1,980,000 Raycom TV Broadcasting, LLC, Term Loan B ........................ NR NR 4.50% 05/31/17 1,965,150 3,802,607 Sinclair Broadcasting Group, Inc., Term Loan B .................. Ba1 BB+ 4.00% 10/28/16 3,800,249 5,490,013 Univision Corp., Extended Term Loan ............................... B2 B+ 4.48% 03/31/17 5,307,305 ------------- 25,389,059 ------------- BUILDING PRODUCTS - 0.9% 3,483,747 Unifrax, LLC, Term Loan B .............. B2 B+ 6.50% 11/28/18 3,509,875 ------------- CABLE & SATELLITE - 2.6% 1,970,000 Bresnan Broadband Holdings, LLC, Term Loan B ................... Ba3 BB+ 4.50% 12/14/17 1,974,925 1,163,750 Cequel Communications Holdings I, LLC, Term Loan B ................ Ba2 BB- 4.00% 02/14/19 1,161,329 1,755,600 Charter Communications Operating, LLC, Term Loan D .................................. Ba1 BB+ 4.00% 05/15/19 1,753,686 2,916,667 Kabel Deutschland, Term Loan F ......... Ba2 BB 4.25% 02/01/19 2,911,388 1,909,091 UPC Financing Partnership, Term Loan A ........................ Ba3 BB- 4.75% 12/31/17 1,914,666 ------------- 9,715,994 ------------- See Notes to Quarterly Portfolio of Investments Page 3 FIRST TRUST SENIOR FLOATING RATE INCOME FUND II PORTFOLIO OF INVESTMENTS (a) - (CONTINUED) AUGUST 31, 2012 (UNAUDITED) PRINCIPAL RATINGS (b) STATED VALUE DESCRIPTION MOODY'S S&P RATE (c) MATURITY (d) VALUE --------------- ---------------------------------------- ----------------- ----------- ------------- ------------- SENIOR FLOATING-RATE LOAN INTERESTS - (CONTINUED) CASINOS & GAMING - 4.0% $ 2,000,000 Harrah's Entertainment, Inc., Term Loan B1 ....................... B2 B 3.25% 01/28/15 $ 1,896,660 5,000,000 Harrah's Entertainment, Inc., Term Loan B2 ....................... B2 B 3.25% 01/28/15 4,741,650 3,000,000 Harrah's Entertainment, Inc., Term Loan B3 ....................... B2 B 3.24% 01/28/15 2,844,990 1,330,000 Pinnacle Entertainment, Inc., Term Loan B ........................ Ba1 BB+ 4.00% 03/19/19 1,325,850 533,333 ROC Finance, LLC, Delayed Draw Term Loan .......................... B1 BB- 8.50% 08/19/17 541,333 3,466,667 ROC Finance, LLC, Term Loan ............ B1 BB- 8.50% 08/19/17 3,518,667 ------------- 14,869,150 ------------- COAL & CONSUMABLE FUELS - 1.3% 2,142,857 Arch Coal, Inc., Term Loan ............. Ba3 BB 5.75% 05/16/18 2,140,179 2,728,557 Walter Energy, Inc., Term Loan B .................................. B1 BB- 4.00% 04/02/18 2,682,526 ------------- 4,822,705 ------------- COMMERCIAL PRINTING - 0.7% 2,449,835 Cenveo Corp., Term Loan ................ Ba3 BB- 6.63% 12/21/16 2,448,316 ------------- COMMODITY CHEMICALS - 1.4% 2,000,000 Kronos Worldwide, Inc., Term Loan B ............................. Ba3 BB- 5.75% 06/11/18 2,007,500 659,341 Tronox, Inc., Delayed Draw Term Loan .......................... Ba2 BBB- 4.25% 02/08/18 657,752 2,417,582 Tronox, Inc., Term Loan ................ Ba2 BBB- 4.25% 02/08/18 2,411,756 ------------- 5,077,008 ------------- COMMUNICATIONS EQUIPMENT - 0.8% 3,084,363 Commscope, Inc., Term Loan B ........... Ba3 BB 4.25% 01/14/18 3,083,253 ------------- CONSTRUCTION & ENGINEERING - 1.6% 3,974,975 Terex Corp., Term Loan ................. Ba2 BB 5.50% 04/28/17 3,994,850 2,100,000 WireCo Worldgroup, Inc., Term Loan B ............................. Ba2 BB- 6.00% 02/15/17 2,113,125 ------------- 6,107,975 ------------- CONSTRUCTION & FARM MACHINERY & HEAVY TRUCKS - 0.4% 1,500,000 Navistar International Corp., Term Loan B ........................ Ba2 B+ 7.00% 08/16/17 1,507,125 ------------- CONSUMER FINANCE - 0.8% 1,619,845 Ocwen Financial Corp., Term Loan ............................... B1 B 7.00% 09/01/16 1,629,969 1,500,000 Residential Capital, LLC, Term Loan A1 ............................ NR BB 5.00% 11/14/13 1,503,750 ------------- 3,133,719 ------------- Page 4 See Notes to Quarterly Portfolio of Investments FIRST TRUST SENIOR FLOATING RATE INCOME FUND II PORTFOLIO OF INVESTMENTS (a) - (CONTINUED) AUGUST 31, 2012 (UNAUDITED) PRINCIPAL RATINGS (b) STATED VALUE DESCRIPTION MOODY'S S&P RATE (c) MATURITY (d) VALUE --------------- ---------------------------------------- ----------------- ----------- ------------- ------------- SENIOR FLOATING-RATE LOAN INTERESTS - (CONTINUED) DATA PROCESSING & OUTSOURCED SERVICES - 0.9% $ 3,944,154 Harland Clarke Holdings Corp., Term Loan B2 ....................... B1 B+ 5.50% 06/30/17 $ 3,477,442 ------------- DIVERSIFIED CHEMICALS - 1.0% 3,918,750 Ineos Group Ltd., Term Loan ............ B1 B+ 6.50% 05/04/18 3,924,471 ------------- DIVERSIFIED REAL ESTATE ACTIVITIES - 0.7% 1,300,088 iStar Financial, Inc., Term Loan A1 ............................ B1 BB- 5.25% 06/28/13 1,301,063 1,358,233 iStar Financial, Inc., Term Loan A1 ............................ B1 BB- 5.00% 03/19/16 1,360,352 ------------- 2,661,415 ------------- DIVERSIFIED SUPPORT SERVICES - 0.5% 2,000,000 SMG, Term Loan ......................... NR (e) NR (e) 6.50% 06/07/18 1,995,000 ------------- ELECTRIC UTILITIES - 1.4% 2,000,000 Equipower Resources Holdings, LLC, Term Loan B ................... Ba3 BB 6.50% 12/20/18 2,005,000 3,241,410 Texas Competitive Electric Holdings Company, LLC, Term Loan .......................... B2 CCC 3.74%-3.94% 10/10/14 2,373,166 1,000,000 Texas Competitive Electric Holdings Company, LLC, Term Loan .......................... B2 CCC 3.74%-3.94% 10/10/14 732,140 ------------- 5,110,306 ------------- ENVIRONMENTAL & FACILITIES SERVICES - 2.3% 5,646,429 EnergySolutions, LLC, Term Loan ............................... B1 BB- 6.25% 08/15/16 5,314,701 1,962,668 Waste Industries USA, Inc., Term Loan B ........................ B1 B+ 4.75% 03/17/17 1,957,761 1,163,750 WCA Waste Corp., Term Loan B ........... B1 B+ 5.50% 03/23/18 1,166,659 ------------- 8,439,121 ------------- FOOD DISTRIBUTORS - 0.3% 1,050,000 General Nutrition Centers, Inc., Term Loan B .................. Ba3 BB 4.25% 03/02/18 1,048,520 ------------- FOOTWEAR - 0.3% 1,050,000 Wolverine World Wide, Inc., Term Loan B ........................ Ba2 BB 4.75% 06/26/19 1,056,541 ------------- HEALTH CARE EQUIPMENT - 4.7% 1,985,000 Alere, Inc., Term Loan B ............... Ba3 BB- 4.75% 06/30/17 1,980,454 1,990,000 Alere, Inc., Term Loan B1 .............. Ba3 BB- 4.75% 06/30/17 1,985,443 498,750 Alere, Inc., Term Loan B2 .............. Ba3 BB- 4.75% 06/30/17 497,608 5,910,110 Carestream Health, Inc., Term Loan B ............................. B1 BB- 5.00% 02/25/17 5,756,802 See Notes to Quarterly Portfolio of Investments Page 5 FIRST TRUST SENIOR FLOATING RATE INCOME FUND II PORTFOLIO OF INVESTMENTS (a) - (CONTINUED) AUGUST 31, 2012 (UNAUDITED) PRINCIPAL RATINGS (b) STATED VALUE DESCRIPTION MOODY'S S&P RATE (c) MATURITY (d) VALUE --------------- ---------------------------------------- ----------------- ----------- ------------- ------------- SENIOR FLOATING-RATE LOAN INTERESTS - (CONTINUED) HEALTH CARE EQUIPMENT - (CONTINUED) $ 1,784,482 DJO Finance, LLC, Term Loan B2 ......... Ba2 BB- 5.23% 11/01/16 $ 1,783,733 3,177,520 DJO Finance, LLC, Term Loan B3 ......... Ba2 BB- 6.25% 09/15/17 3,180,157 714,286 Hologic, Inc., Term Loan B ............. Ba2 BBB- 4.50% 07/19/19 718,621 1,582,955 Kinetic Concepts, Inc., Term Loan B ............................. Ba2 BB- 7.00% 05/04/18 1,596,141 ------------- 17,498,959 ------------- HEALTH CARE FACILITIES - 7.4% 2,475,032 CHS/Community Health Systems, Inc., Extended Term Loan ........... Ba3 BB 3.97% 01/25/17 2,476,790 2,969,283 Golden Living Drumm Investors, LLC, Term Loan ..................... B1 B+ 5.00% 05/04/18 2,835,666 3,165,909 Health Management Associates, Inc., Term Loan B .................. Ba3 BB- 4.50% 11/16/18 3,173,032 3,154,955 Kindred Healthcare, Inc., Term Loan B ............................. Ba3 B+ 5.25% 06/01/18 3,073,462 1,750,000 Select Medical Corp., Term Loan B ............................. Ba3 BB- 5.50% 06/01/18 1,723,750 2,970,000 Select Medical Corp., Term Loan B ............................. Ba3 BB- 5.50% 06/01/18 2,925,450 1,980,000 Surgical Care Affiliates, Inc., Term Loan B .................. Ba3 B 5.50% 06/29/18 1,941,647 1,995,000 United Surgical Partners International, Inc., Term Loan ............................... B1 B 6.00% 04/30/19 1,995,619 5,866,342 Vanguard Health Systems, Inc., Term Loan B ........................ Ba2 BB- 5.00% 01/29/16 5,892,037 203,720 Vantage Oncology Holdings, LLC, Delayed Draw Term Loan ............................... B2 B 7.75% 01/31/17 197,608 1,676,862 Vantage Oncology Holdings, LLC, Term Loan ..................... B2 B 7.75% 01/31/17 1,626,556 ------------- 27,861,617 ------------- HEALTH CARE SERVICES - 4.6% 2,850,000 Davita, Inc., Term Loan B2 ............. Ba2 BB- 4.00% 08/21/19 2,836,206 4,244,371 Emergency Medical Services Corp., Term Loan B ................. B1 B+ 5.25% 05/25/18 4,239,065 3,413,571 Gentiva Health Services, Inc., Term Loan B ........................ B1 B 6.50% 08/17/16 3,288,976 2,972,481 Rural Metro Corp., Term Loan, First Lien ......................... Ba3 B+ 5.75% 06/30/18 2,946,472 3,000,000 Sheridan Healthcare, Inc., Term Loan B ........................ B1 B+ 6.00% 06/29/18 3,002,490 Page 6 See Notes to Quarterly Portfolio of Investments FIRST TRUST SENIOR FLOATING RATE INCOME FUND II PORTFOLIO OF INVESTMENTS (a) - (CONTINUED) AUGUST 31, 2012 (UNAUDITED) PRINCIPAL RATINGS (b) STATED VALUE DESCRIPTION MOODY'S S&P RATE (c) MATURITY (d) VALUE --------------- ---------------------------------------- ----------------- ----------- ------------- ------------- SENIOR FLOATING-RATE LOAN INTERESTS - (CONTINUED) HEALTH CARE SERVICES - (CONTINUED) $ 1,000,000 U.S. Renal Care, Inc., Term Loan ............................... B1 B+ 6.25%-7.25% 07/02/19 $ 1,007,500 ------------- 17,320,709 ------------- HEALTH CARE SUPPLIES - 2.0% 3,571,429 Bausch & Lomb, Inc., Term Loan B .................................. B1 B+ 5.25% 05/17/19 3,583,321 2,000,000 BSN Medical Acquisition Holding GMBH, Term Loan B .......... Ba3 B+ 6.00% 07/16/19 2,003,760 1,936,006 ConvaTec, Inc., Term Loan B ............ Ba3 B+ 5.75% 12/22/16 1,939,646 ------------- 7,526,727 ------------- HEALTH CARE TECHNOLOGY - 2.7% 3,740,625 Emdeon Business Services, LLC, Term Loan B ........................ Ba3 BB- 5.00% 11/02/18 3,742,383 1,970,374 MedAssets, Inc., Term Loan B ........... Ba3 BB- 5.25% 11/19/16 1,975,714 2,475,000 Trizetto Group, Inc., Term Loan B ............................. B1 BB- 4.75% 05/02/18 2,427,059 2,000,000 Wolverine Healthcare Analytics, Inc., Term Loan B .................................. Ba3 B+ 6.75% 06/01/19 2,014,160 ------------- 10,159,316 ------------- HOMEBUILDING - 0.5% 1,936,648 Mattamy Funding Partnership, Term Loan .......................... NR (e) NR (e) 2.69% 04/11/13 1,912,440 ------------- HUMAN RESOURCE & EMPLOYMENT SERVICES - 0.4% 1,400,000 Genpact International, Inc., Term Loan B ........................ Ba2 BB+ 4.25% 08/17/19 1,400,000 ------------- HYPERMARKETS & SUPER CENTERS - 1.1% 3,970,000 BJ's Wholesale Club, Inc., Term Loan, First Lien .............. B1 B+ 5.25% 09/28/18 3,983,657 ------------- INDEPENDENT POWER PRODUCERS & ENERGY TRADERS - 4.9% 3,957,300 AES Corp., Term Loan B ................. Ba1 BB+ 4.25% 06/01/18 3,967,193 3,950,000 Calpine Corp., Term Loan B1 ............ B1 BB- 4.50% 04/01/18 3,955,451 1,980,000 Calpine Corp., Term Loan B2 ............ B1 BB- 4.50% 04/01/18 1,982,732 2,649,255 Freif North American Power I, LLC, Term Loan B ................... Ba3 BB- 6.00% 03/29/19 2,655,879 417,854 Freif North American Power I, LLC, Term Loan C ................... Ba3 BB- 6.00% 03/29/19 418,898 2,970,000 NRG Energy, Inc., Term Loan B .......... Baa3 BB+ 4.00% 07/01/18 2,973,029 See Notes to Quarterly Portfolio of Investments Page 7 FIRST TRUST SENIOR FLOATING RATE INCOME FUND II PORTFOLIO OF INVESTMENTS (a) - (CONTINUED) AUGUST 31, 2012 (UNAUDITED) PRINCIPAL RATINGS (b) STATED VALUE DESCRIPTION MOODY'S S&P RATE (c) MATURITY (d) VALUE --------------- ---------------------------------------- ----------------- ----------- ------------- ------------- SENIOR FLOATING-RATE LOAN INTERESTS - (CONTINUED) INDEPENDENT POWER PRODUCERS & ENERGY TRADERS - (CONTINUED) $ 2,538,462 Star West Generation, LLC, Term Loan B ........................ Ba3 B+ 6.00% 05/17/18 $ 2,509,904 ------------- 18,463,086 ------------- INDUSTRIAL CONGLOMERATES - 0.4% 1,679,063 Colfax Corp., Term Loan B .............. Ba2 BB+ 4.50% 01/11/19 1,684,200 ------------- INDUSTRIAL MACHINERY - 1.2% 1,815,800 Douglas Dynamics, LLC, Term Loan ............................... B1 BB 5.75% 04/18/18 1,787,056 2,786,206 Husky International, Ltd., Term Loan B ........................ Ba3 B 5.75%-7.50% 06/29/18 2,796,013 ------------- 4,583,069 ------------- INSURANCE BROKERS - 0.8% 3,000,000 Amwins Group, LLC, Term Loan, First Lien ......................... Ba2 B+ 5.75%-6.75% 05/23/19 3,000,000 ------------- INTEGRATED TELECOMMUNICATION SERVICES - 2.3% 1,307,027 Avaya, Inc., Term Loan B1 .............. B1 B 3.18% 10/24/14 1,254,746 3,614,974 Avaya, Inc., Term Loan B3 .............. B1 B 4.93% 10/26/17 3,230,123 2,000,000 Hawaiian Telcom Communications, Inc., Term Loan, First Lien ................... B1 B- 7.00% 02/28/17 2,025,000 1,980,000 Securus Technologies, Inc., Term Loan B ........................ B2 B 6.50% 05/31/17 1,968,457 ------------- 8,478,326 ------------- INTERNET SOFTWARE & SERVICES - 0.6% 2,369,681 AVG Technologies, Term Loan B .......... B1 B+ 7.50% 03/15/16 2,319,325 ------------- IT CONSULTING & OTHER SERVICES - 0.8% 1,537,230 Presidio, Inc., Term Loan B ............ Ba3 B+ 5.75% 03/31/17 1,521,857 1,400,000 West Corp., Term Loan B6 ............... Ba3 B+ 5.75% 06/01/18 1,404,382 ------------- 2,926,239 ------------- LEISURE FACILITIES - 0.5% 1,969,231 Six Flags, Inc., Term Loan B ........... B1 BB+ 4.25% 12/20/18 1,973,839 ------------- LEISURE PRODUCTS - 1.4% 1,135,714 FGI Operating Company, LLC, Term Loan B ........................ Ba3 B+ 5.50% 04/11/19 1,139,269 3,952,248 Live Nation Entertainment, Inc., Term Loan B .................. Ba2 BB- 4.50% 11/07/16 3,942,367 ------------- 5,081,636 ------------- LIFE & HEALTH INSURANCE - 0.3% 1,193,412 CNO Financial Group, Inc., Term Loan .......................... Ba3 B+ 6.25% 09/30/16 1,196,145 ------------- Page 8 See Notes to Quarterly Portfolio of Investments FIRST TRUST SENIOR FLOATING RATE INCOME FUND II PORTFOLIO OF INVESTMENTS (a) - (CONTINUED) AUGUST 31, 2012 (UNAUDITED) PRINCIPAL RATINGS (b) STATED VALUE DESCRIPTION MOODY'S S&P RATE (c) MATURITY (d) VALUE --------------- ---------------------------------------- ----------------- ----------- ------------- ------------- SENIOR FLOATING-RATE LOAN INTERESTS - (CONTINUED) LIFE SCIENCES TOOLS & SERVICES - 2.5% $ 2,946,889 inVentiv Health, Inc., Term Loan ............................... B1 B+ 6.50% 08/04/16 $ 2,742,081 990,000 inVentiv Health, Inc., Term Loan 3 ............................. B1 B+ 7.00% 05/15/18 923,175 2,321,667 Pharmaceutical Products Development, Inc., Term Loan B ............................. Ba3 BB- 6.25% 12/05/18 2,347,298 3,465,000 Quintiles Transnational Corp., Term Loan B, First Lien ............ B1 BB- 5.00% 06/08/18 3,471,514 ------------- 9,484,068 ------------- MANAGED HEALTH CARE - 0.9% 3,236,941 MultiPlan, Inc., Term Loan ............. Ba3 B 4.75% 08/26/17 3,223,184 ------------- MOVIES & ENTERTAINMENT - 2.0% 2,992,500 Alpha Topco, Ltd., Term Loan B ......... Ba3 BB- 5.75% 04/27/17 3,008,061 2,388,000 AMC Entertainment, Inc., Term Loan B3 ........................... Ba2 BB- 4.75% 02/07/18 2,390,388 1,980,000 Mood Media Corp., Term Loan, First Lien ........................ Ba3 B 7.00% 05/06/18 1,959,784 ------------- 7,358,233 ------------- OIL & GAS EXPLORATION & PRODUCTION - 0.8% 3,000,000 Chesapeake Energy Corp., Term Loan B ............................. Ba3 BB- 8.50% 12/02/17 3,006,450 ------------- OIL & GAS REFINING & MARKETING - 0.4% 104,445 Alon USA, Inc., Term Loan (Edgington Facility) ............... B1 B+ 2.48% 08/05/13 102,356 835,556 Alon USA, Inc., Term Loan (Paramount Facility) ............... B1 B+ 2.48% 08/05/13 818,844 506,143 Citgo Petroleum Corp., Term Loan B ............................. Ba2 BB+ 8.00% 06/24/15 508,421 ------------- 1,429,621 ------------- OTHER DIVERSIFIED FINANCIAL SERVICES - 5.7% 4,580,721 First American Payment Systems, L.P., Term Loan B ......... B1 B+ 6.75% 11/01/16 4,569,269 4,683,538 First Data Corp., Term Loan ............ B1 B+ 5.24% 03/24/17 4,588,696 1,721,474 First Data Corp., Term Loan B2 ......... B1 B+ 3.00% 09/24/14 1,696,823 573,825 First Data Corp., Term Loan B3 ......... B1 B+ 2.99% 09/24/14 565,607 607,143 Global Cash Access, Inc., Term Loan ............................... B1 BB 7.00% 03/01/16 607,143 2,820,000 iPayment, Inc., Term Loan B ............ Ba2 B+ 5.75% 05/08/17 2,820,000 871,795 Moneygram International, Term Loan B ............................. Ba2 BB- 4.25% 11/18/17 863,077 See Notes to Quarterly Portfolio of Investments Page 9 FIRST TRUST SENIOR FLOATING RATE INCOME FUND II PORTFOLIO OF INVESTMENTS (a) - (CONTINUED) AUGUST 31, 2012 (UNAUDITED) PRINCIPAL RATINGS (b) STATED VALUE DESCRIPTION MOODY'S S&P RATE (c) MATURITY (d) VALUE --------------- ---------------------------------------- ----------------- ----------- ------------- ------------- SENIOR FLOATING-RATE LOAN INTERESTS - (CONTINUED) OTHER DIVERSIFIED FINANCIAL SERVICES - (CONTINUED) $ 1,985,000 Moneygram International, Term Loan B1 ............................ Ba2 BB- 4.25% 11/18/17 $ 1,965,150 3,592,500 RPI Finance Trust, Term Loan B ......... Baa2 BBB- 4.00% 11/09/18 3,594,763 ------------- 21,270,528 ------------- PACKAGED FOODS & MEATS - 4.1% 3,500,000 Blue Buffalo Company Ltd., Term Loan B ........................ B1 B+ 6.50% 08/07/19 3,456,250 3,000,000 Ferrara Candy Company, Term Loan B ............................. B2 B 7.50% 06/08/18 3,009,750 2,000,000 Hearthside Food Solutions, LLC, Term Loan A ................... NR (e) NR (e) 6.50% 06/05/18 1,995,000 1,987,481 JBS USA, LLC, Term Loan B .............. Ba3 BB 4.25% 05/25/18 1,952,700 2,142,857 Pinnacle Foods Finance, LLC, Term Loan F ........................ Ba3 B+ 4.75% 10/17/18 2,130,364 2,750,000 Smart Balance, Inc., Term Loan B .................................. B1 B+ 7.00% 06/28/18 2,770,625 ------------- 15,314,689 ------------- PAPER PACKAGING - 3.3% 1,658,605 RanPak Corp., Term Loan B .............. NR (e) NR (e) 4.75% 04/20/17 1,639,248 8,791,395 Reynolds Consumer Products Holdings, Inc., Term Loan .......... Ba3 BB- 6.50% 02/09/18 8,841,946 1,963,590 Reynolds Consumer Products Holdings, Inc., Term Loan C .................................. Ba3 BB- 6.50% 08/09/18 1,988,390 ------------- 12,469,584 ------------- PHARMACEUTICALS - 5.5% 3,198,650 Catalent Pharma Solutions, Inc., Term Loan .................... Ba3 BB- 5.25% 09/15/17 3,212,660 2,467,878 IMS Health, Term Loan B ................ Ba3 BB 4.50% 08/26/17 2,474,566 3,000,000 Jazz Pharmaceuticals, Inc., Term Loan B ........................ Ba3 BBB- 5.25% 03/11/18 3,013,140 2,800,000 Valeant Pharmaceuticals International, Inc., Term Loan B, Series A ................... Ba1 BBB- 4.75% 02/13/19 2,806,496 733,333 Valeant Pharmaceuticals International, Inc., Term Loan B, Series B ................... Ba1 BBB- 4.75% 02/13/19 735,035 1,580,000 Warner Chilcott, PLC, Term Loan B1 ............................ Ba3 BBB- 4.25% 03/15/18 1,571,215 790,000 Warner Chilcott, PLC, Term Loan B2 ............................ Ba3 BBB- 4.25% 03/15/18 785,608 1,086,250 Warner Chilcott, PLC, Term Loan B3 ............................ Ba3 BBB- 4.25% 03/15/18 1,080,210 4,000,000 Warner Chilcott, PLC, Term Loan B4 ............................ Ba3 BBB- 3.24% 08/15/17 3,990,000 Page 10 See Notes to Quarterly Portfolio of Investments FIRST TRUST SENIOR FLOATING RATE INCOME FUND II PORTFOLIO OF INVESTMENTS (a) - (CONTINUED) AUGUST 31, 2012 (UNAUDITED) PRINCIPAL RATINGS (b) STATED VALUE DESCRIPTION MOODY'S S&P RATE (c) MATURITY (d) VALUE --------------- ---------------------------------------- ----------------- ----------- ------------- ------------- SENIOR FLOATING-RATE LOAN INTERESTS - (CONTINUED) PHARMACEUTICALS - (CONTINUED) $ 800,000 Warner Chilcott, PLC, Term Loan B5 ............................ Ba3 BBB- 3.24% 08/15/17 $ 798,000 ------------- 20,466,930 ------------- PUBLISHING - 0.1% 757,652 Yell Group, PLC, Term Loan B1 .......... Caa3 CCC+ 4.46% 07/31/14 211,112 ------------- REAL ESTATE OPERATING COMPANIES - 1.1% 3,947,443 ClubCorp Club Operations, Inc., Term Loan .................... Ba2 BB 6.00% 11/30/16 3,944,167 ------------- REAL ESTATE SERVICES - 0.4% 1,393,829 Realogy Corp., Term Loan, First Lien ......................... B1 B- 4.49% 10/10/16 1,345,547 ------------- RESEARCH & CONSULTING SERVICES - 4.5% 1,957,032 Acosta, Inc., Term Loan B .............. NR (e) B+ 5.75% 03/01/18 1,961,220 1,995,000 Acosta, Inc., Term Loan C .............. NR (e) B+ 5.75% 03/01/18 1,996,257 3,910,000 Advantage Sales & Marketing, Inc., Term Loan, First Lien ............................... NR (e) B+ 5.25% 12/18/17 3,906,325 6,427,388 Affinion Group, Inc., Term Loan B ............................. Ba3 B+ 5.00% 07/16/15 5,455,245 1,717,857 Property Data, Inc., Term Loan ......... Ba3 B+ 7.00% 01/04/17 1,646,274 1,980,000 Symphony IRI Group, Inc., Term Loan B2 ............................ B1 B+ 5.00% 12/01/17 1,966,793 ------------- 16,932,114 ------------- RESTAURANTS - 1.8% 3,093,716 Focus Brands, Inc., Term Loan, First Lien ......................... B1 B 6.25%-7.25% 02/21/18 3,124,653 1,500,000 Focus Brands, Inc., Term Loan, Second Lien ........................ Caa1 CCC+ 10.25% 08/21/18 1,511,250 2,250,000 Wendy's International, Inc., Term Loan B ........................ B1 BB- 4.75% 05/15/19 2,260,035 ------------- 6,895,938 ------------- RETAIL REITS - 0.9% 3,520,859 Capital Automotive L.P., Term Loan B ............................. Ba3 B+ 5.25% 03/11/17 3,526,739 ------------- SEMICONDUCTORS - 1.3% 4,951,546 Freescale Semiconductor, Inc., Extended Term Loan ................. B1 B 4.50% 12/01/16 4,750,415 ------------- SPECIALIZED CONSUMER SERVICES - 2.6% 5,581,364 Asurion Corp., Term Loan B ............. NR (e) BB- 5.50% 05/24/18 5,594,424 1,250,000 Asurion Corp., Term Loan B1 ............ NR (e) BB- 4.75% 07/18/17 1,249,613 891,720 Asurion Corp., Term Loan, Second Lien ........................ NR (e) B- 9.00% 05/24/19 922,038 See Notes to Quarterly Portfolio of Investments Page 11 FIRST TRUST SENIOR FLOATING RATE INCOME FUND II PORTFOLIO OF INVESTMENTS (a) - (CONTINUED) AUGUST 31, 2012 (UNAUDITED) PRINCIPAL RATINGS (b) STATED VALUE DESCRIPTION MOODY'S S&P RATE (c) MATURITY (d) VALUE --------------- ---------------------------------------- ----------------- ----------- ------------- ------------- SENIOR FLOATING-RATE LOAN INTERESTS - (CONTINUED) SPECIALIZED CONSUMER SERVICES - (CONTINUED) $ 1,995,000 Expert Global Solutions, Inc., Term Loan B ........................ Ba3 B 8.00% 04/03/18 $ 1,990,511 ------------- 9,756,586 ------------- SPECIALIZED FINANCE - 2.1% 2,000,000 AlixPartners, LLP, Term Loan B1 ................................. Ba3 B+ 5.50% 06/01/17 1,985,420 2,000,000 AlixPartners, LLP, Term Loan B2 ................................. Ba3 B+ 6.50% 06/01/19 1,999,140 1,000,000 Fly Leasing Ltd., Term Loan B .......... B1 BBB- 6.75% 08/06/18 985,630 3,000,000 Flying Fortress, Inc., Term Loan B ............................. Ba2 BBB- 5.00% 06/30/17 3,020,640 ------------- 7,990,830 ------------- SPECIALTY CHEMICALS - 6.0% 2,394,000 Ascend Performance Materials, LLC, Term Loan B ................... NR (e) NR (e) 6.75% 04/10/18 2,372,047 4,145,455 AZ Chemicals, Inc., Term Loan B .................................. Ba3 BB- 7.25% 12/22/17 4,173,685 3,000,000 Emerald Performance Materials, LLC, Term Loan B ................... B1 B 6.75% 05/18/18 2,985,000 1,784,620 Houghton International, Inc., Term Loan B ........................ B1 B 6.75% 01/29/16 1,798,004 1,691,525 Nusil Technology, LLC, Term Loan, First Lien ................... NR (e) NR (e) 5.25% 04/07/17 1,683,068 1,985,000 OM Group, Inc., Term Loan B ............ Ba2 BB- 5.75% 08/02/17 1,992,444 1,473,750 Omnova Solutions, Inc., Term Loan B ............................. Ba2 B+ 5.50% 05/31/17 1,482,047 2,216,136 Polyone Corp., Term Loan B ............. Ba1 BB- 5.00% 12/20/17 2,222,785 2,666,203 Styron Corp., Term Loan B .............. B1 B+ 8.00% 08/02/17 2,482,901 1,163,750 Taminco Global Chemical Corp., Term Loan .......................... B1 BB- 5.25% 02/15/19 1,166,415 ------------- 22,358,396 ------------- SPECIALTY STORES - 0.3% 1,200,000 Party City Holdings, Inc., Term Loan B ........................ B1 B 5.75% 07/18/19 1,205,496 ------------- SYSTEMS SOFTWARE - 2.5% 2,007,732 Open Solutions, Inc., Term Loan, First Lien ................... B1 B+ 2.58% 01/23/14 1,918,007 Page 12 See Notes to Quarterly Portfolio of Investments FIRST TRUST SENIOR FLOATING RATE INCOME FUND II PORTFOLIO OF INVESTMENTS (a) - (CONTINUED) AUGUST 31, 2012 (UNAUDITED) PRINCIPAL RATINGS (b) STATED VALUE DESCRIPTION MOODY'S S&P RATE (c) MATURITY (d) VALUE --------------- ---------------------------------------- ----------------- ----------- ------------- ------------- SENIOR FLOATING-RATE LOAN INTERESTS - (CONTINUED) SYSTEMS SOFTWARE - (CONTINUED) $ 2,658,333 SS&C Technologies Holdings, Inc., Term Loan B1 ................. Ba3 BB- 5.00% 05/24/19 $ 2,661,656 275,000 SS&C Technologies Holdings, Inc., Term Loan B2 ................. Ba3 BB- 5.00% 05/24/19 275,344 4,435,002 Vertafore, Inc., Term Loan, First Lien ......................... B1 B+ 5.25% 07/29/16 4,430,567 ------------- 9,285,574 ------------- TIRES & RUBBER - 0.9% 3,571,429 Goodyear Tire & Rubber Co., Term Loan, Second Lien ............. Ba1 BB 4.75% 04/30/19 3,558,036 ------------- TRUCKING - 1.2% 2,956,315 SIRVA, Inc., Term Loan B ............... NR (e) NR (e) 10.75% 03/31/16 2,941,534 1,445,467 Swift Transportation Co., Inc., Term Loan B2 ................. B1 BB 5.00% 12/21/17 1,449,081 ------------- 4,390,615 ------------- WIRELESS TELECOMMUNICATION SERVICES - 2.5% 3,315,004 Crown Castle Operating Co., Term Loan B ........................ Ba3 B+ 4.00% 01/31/19 3,310,861 3,157,955 Neustar, Inc., Term Loan B ............. Ba2 BB+ 5.00% 11/08/18 3,173,744 3,000,000 Syniverse Holdings, Inc., Term Loan B ............................. B1 BB- 5.00% 04/23/19 2,986,890 ------------- 9,471,495 ------------- TOTAL SENIOR FLOATING-RATE LOAN INTERESTS .......................... 543,384,681 (Cost $545,414,942) ------------- PRINCIPAL STATED VALUE DESCRIPTION RATE MATURITY VALUE --------------- ----------------------------------------------------------- ----------- ------------- ------------- NOTES - 0.0% HOMEBUILDING - 0.0% 727,273 TOUSA, Inc. (Payment-In-Kind Election Note) (f) (g) (h) (i)...................................... 14.75% 07/01/15 0 ------------- TOTAL NOTES ............................................................................. 0 (Cost $436,364) ------------- SHARES DESCRIPTION VALUE --------------- ----------------------------------------------------------------------------------------- ------------- WARRANTS - 0.0% BROADCASTING - 0.0% 1,449 Cumulus Media, Inc. (f) (h) (j).......................................................... 2,319 ------------- TOTAL WARRANTS .......................................................................... 2,319 (Cost $0) ------------- See Notes to Quarterly Portfolio of Investments Page 13 FIRST TRUST SENIOR FLOATING RATE INCOME FUND II PORTFOLIO OF INVESTMENTS (a) - (CONTINUED) AUGUST 31, 2012 (UNAUDITED) SHARES DESCRIPTION VALUE --------------- ----------------------------------------------------------------------------------------- ------------- PREFERRED STOCKS - 0.0% HOMEBUILDING - 0.0% 4,273 TOUSA, Inc. (8.0%, Series A Convertible Payment-In-Kind Preferred Stock) (f) (g) (h) (j).............................................. $ 0 ------------- TOTAL PREFERRED STOCKS ............................................. 0 (Cost $2,563,636) ------------- TOTAL INVESTMENTS - 145.1% ......................................... 543,387,000 (Cost $548,414,942) (k) OUTSTANDING LOAN - (42.7%) (160,000,000) NET OTHER ASSETS AND LIABILITIES - (2.4%) .......................... (8,810,130) ------------- NET ASSETS - 100.0% ................................................ $ 374,576,870 ============= (a) All or a portion of the securities are available to serve as collateral on the outstanding loan. (b) Ratings below Baa3 by Moody's Investors Service, Inc. or BBB- by Standard & Poor's Ratings Group are considered to be below investment grade. (c) Senior Floating-Rate Loan Interests ("Senior Loans") in which the Fund invests pay interest at rates which are periodically predetermined by reference to a base lending rate plus a premium. These base lending rates are generally (i) the lending rate offered by one or more major European banks, such as the London Inter-Bank Offered Rate ("LIBOR"), (ii) the prime rate offered by one or more United States banks or (iii) the certificate of deposit rate. Certain Senior Loans are subject to a LIBOR floor that establishes a minimum LIBOR rate. The interest rate shown reflects the rate in effect at August 31, 2012. (d) Senior Loans generally are subject to mandatory and/or optional prepayment. As a result, the actual remaining maturity of Senior Loans may be substantially less than the stated maturities shown. (e) This Senior Loan was privately rated upon issuance. The rating agency does not provide ongoing surveillance on the rating. (f) This security is fair valued in accordance with procedures adopted by the Fund's Board of Trustees, and in accordance with the provisions of the Investment Company Act of 1940, as amended. (g) This borrower has filed for protection in federal bankruptcy court. (h) This security is restricted and cannot be offered for public sale without first being registered under the Securities Act of 1933, as amended. Prior to registration, restricted securities may only be resold in transactions exempt from registration (See Note D - Restricted Securities in the Notes to Quarterly Portfolio of Investments). (i) This Senior Loan is a Senior Subordinated Payment-in-Kind Election Note whereby 1.00% of interest per annum is to be paid in cash and 13.75% of interest per annum shall be paid by the issuer, at its option (i) entirely in cash, (ii) entirely in Payment-in-Kind interest or (iii) a combination thereof. Interest is to be paid semi-annually, however, the issuer is in default and income is not being accrued. (j) Non-income producing security. (k) Aggregate cost for financial reporting purposes, which approximates the aggregate cost for federal income tax purposes. As of August 31, 2012, the aggregate gross unrealized appreciation for all securities in which there was an excess of value over tax cost was $4,097,198 and the aggregate gross unrealized depreciation for all securities in which there was an excess of tax cost over value was $9,125,140. NR Not Rated Page 14 See Notes to Quarterly Portfolio of Investments FIRST TRUST SENIOR FLOATING RATE INCOME FUND II PORTFOLIO OF INVESTMENTS - (CONTINUED) AUGUST 31, 2012 (UNAUDITED) VALUATION INPUTS A summary of the inputs used to value the Fund's investments as of August 31, 2012 is as follows (see Note A - Portfolio Valuation in the Notes to Quarterly Portfolio of Investments): LEVEL 2 LEVEL 3 TOTAL LEVEL 1 SIGNIFICANT SIGNIFICANT VALUE AT QUOTED OBSERVABLE UNOBSERVABLE 8/31/2012 PRICES INPUTS INPUTS ------------ ----------- ------------ ------------ Senior Floating-Rate Loan Interests: Aerospace & Defense $ 15,729,469 $ -- $ 15,097,769 $ 631,700 Aluminum 1,960,000 -- -- 1,960,000 Asset Management & Custody Banks 17,951,646 -- 12,473,525 5,478,121 Construction & Engineering 6,107,975 -- 3,994,850 2,113,125 Diversified Support Services 1,995,000 -- -- 1,995,000 Independent Power Producers & Energy Trader 18,463,086 -- 15,388,309 3,074,777 Industrial Machinery 4,583,069 -- 2,796,013 1,787,056 Other Diversified Financial Services 21,270,528 -- 16,701,259 4,569,269 Packaged Foods & Meats 11,858,439 -- 9,863,439 1,995,000 Specialty Chemicals 22,358,396 -- 19,373,396 2,985,000 Trucking 4,390,615 -- 1,449,081 2,941,534 Other Industry Categories* 416,716,458 -- 416,716,458 -- ------------ ----------- ------------ ------------ Total Senior Floating-Rate Loan Interests 543,384,681 -- 513,854,099 29,530,582 Notes* -- -- -- -- ** Warrants* 2,319 -- 2,319 -- Preferred Stocks* -- -- -- -- ** ------------ ----------- ------------ ------------ TOTAL INVESTMENTS $543,387,000 $ -- $513,856,418 $ 29,530,582 ============ =========== ============ ============ * See the Portfolio of Investments for the industry breakout. Industry categories are only shown separately if they include holdings in two or more levels or have holdings in only Level 3. ** Market value is less than $1. There were no transfers between Level 1 and Level 2. All transfers in and out of Level 3 during the period are assumed to be transferred on the last day of the period at their current value. As of August 31, 2012, the Fund transferred Senior Floating-Rate Loan Interests valued at $10,093,781 from Level 2 to Level 3 of the fair value hierarchy. The Senior Floating-Rate Loan Interests that transferred from Level 2 to Level 3 did so primarily as a result of additional information obtained from an independent third party pricing vendor relating to the illiquidity of individual Senior Floating-Rate Loan Interests. There were no transfers out of Level 3. Level 3 Senior Floating-Rate Loan Interests are valued based on third party pricing service prices obtained primarily from dealer runs and indicative sheets from brokers. The following table presents the Fund's investments measured at fair value on a recurring basis using significant unobservable inputs (Level 3) for the period presented: BEGINNING BALANCE AT MAY 31, 2012 Senior Floating-Rate Loan Interests $ 16,377,616 Notes -- Common Stocks -- Warrants -- Preferred Stocks -- Net Realized Gain (Loss) 7,024 Net Change in Unrealized Appreciation/Depreciation 85,073 Purchases Senior Floating-Rate Loan Interests 6,103,125 Sales Senior Floating-Rate Loan Interests (3,136,037) Transfers In Senior Floating-Rate Loan Interests 10,093,781 Transfers Out Senior Floating-Rate Loan Interests -- ------------- ENDING BALANCE AT AUGUST 31, 2012 Senior Floating-Rate Loan Interests 29,530,582 Notes -- ** Common Stocks -- Warrants -- Preferred Stocks -- ** -------------- Total Level 3 holdings $ 29,530,582 ============== See Notes to Quarterly Portfolio of Investments Page 13 NOTES TO QUARTERLY PORTFOLIO OF INVESTMENTS FIRST TRUST SENIOR FLOATING RATE INCOME FUND II AUGUST 31, 2012 (UNAUDITED) VALUATION AND INVESTMENT PRACTICES A. PORTFOLIO VALUATION: The net asset value ("NAV") of the Common Shares of First Trust Senior Floating Rate Income Fund II (the "Fund") is determined daily as of the close of regular trading on the New York Stock Exchange ("NYSE"), normally 4:00 p.m. Eastern time, on each day the NYSE is open for trading. If the NYSE closes early on a valuation day, the NAV is determined as of that time. Domestic debt securities and foreign securities are priced using data reflecting the earlier closing of the principal markets for those securities. The NAV per Common Share is calculated by dividing the value of all assets of the Fund (including accrued interest and dividends), less all liabilities (including accrued expenses, dividends declared but unpaid and any borrowings of the Fund), by the total number of Common Shares outstanding. The Fund's investments are valued daily in accordance with valuation procedures adopted by the Fund's Board of Trustees, and in accordance with provisions of the Investment Company Act of 1940, as amended (the "1940 Act"). The Senior Floating-Rate Loan Interests ("Senior Loans")(1) in which the Fund invests are not listed on any securities exchange or board of trade. Senior Loans are typically bought and sold by institutional investors in individually negotiated private transactions that function in many respects like an over-the-counter secondary market, although typically no formal market-makers exist. This market, while having grown substantially since its inception, generally has fewer trades and less liquidity than the secondary market for other types of securities. Some Senior Loans have few or no trades, or trade infrequently, and information regarding a specific Senior Loan may not be widely available or may be incomplete. Accordingly, determinations of the fair value of Senior Loans may be based on infrequent and dated information. Because there is less reliable, objective data available, elements of judgment may play a greater role in valuation of Senior Loans than for other types of securities. Typically, Senior Loans are valued using information provided by a third party pricing service. The third party pricing service primarily uses over-the-counter pricing from dealer runs and broker quotes from indicative sheets to value the Senior Loans. Common stocks and other securities listed on any national or foreign exchange (excluding the NASDAQ National Market ("NASDAQ") and the London Stock Exchange Alternative Investment Market ("AIM")) are valued at the last sale price on the exchange on which they are principally traded. If there are no transactions on the valuation day, the securities are valued at the mean between the most recent bid and asked prices. Securities listed on the NASDAQ or the AIM are valued at the official closing price. If there is no official closing price on the valuation day, the securities are valued at the mean between the most recent bid and asked prices. Securities traded in the over-the-counter market are valued at their closing bid prices. Debt securities having a remaining maturity of sixty days or less when purchased are valued at cost adjusted for amortization of premiums and accretion of discounts. In the event that market quotations are not readily available, the pricing service does not provide a valuation, or the valuations received are deemed unreliable, the Fund's Board of Trustees has designated First Trust Advisors L.P. ("First Trust" or the "Advisor") to use a fair value method to value the Fund's securities. Additionally, if events occur after the close of the principal markets for certain securities (e.g., domestic debt securities and foreign securities) that could materially affect the Fund's NAV, First Trust may use a fair value method to value the Fund's securities. The use of fair value pricing is governed by valuation procedures adopted by the Fund's Board of Trustees, and in accordance with the provisions of the 1940 Act. As a general principle, the fair value of a security is the amount which the Fund might reasonably expect to receive for the security upon its current sale. However, in light of the judgment involved in fair valuations, there can be no assurance that a fair value assigned to a particular security will be the amount which the Fund might be able to receive upon its current sale. Fair valuation of a security is based on the consideration of all available information, including, but not limited to, the following: 1) the fundamental business data relating to the issuer; 2) an evaluation of the forces which influence the market in which these securities are purchased and sold; 3) the type, size and cost of a security; 4) the financial statements of the issuer; 5) the credit quality and cash flow of the issuer, based on the Advisor's or external analysis; 6) the information as to any transactions in or offers for the security; 7) the price and extent of public trading in similar securities (or equity securities) of the issuer/borrower, or comparable companies; 8) the coupon payments; 9) the quality, value and salability of collateral, if any, securing the security; 10) the business prospects of the issuer, including any ability to obtain money or resources from a parent or affiliate and an assessment of the issuer's management; 11) the prospects for the issuer's industry, and multiples (of earnings and/or cash flows) being paid for similar businesses in that industry; 12) issuer's competitive position within the industry; 13) issuer's ability to access additional liquidity through public and/or private markets; and 14) other relevant factors. 1 The terms "security" and "securities" used throughout the Notes to Quarterly Portfolio of Investments include Senior Loans. Page 14 NOTES TO QUARTERLY PORTFOLIO OF INVESTMENTS - (CONTINUED) FIRST TRUST SENIOR FLOATING RATE INCOME FUND II AUGUST 31, 2012 (UNAUDITED) The Fund is subject to fair value accounting standards that define fair value, establish the framework for measuring fair value and provide a three-level hierarchy for fair valuation based upon the inputs to the valuation as of the measurement date. The three levels of the fair value hierarchy are as follows: o Level 1 - Level 1 inputs are quoted prices in active markets for identical investments. An active market is a market in which transactions for the investment occur with sufficient frequency and volume to provide pricing information on an ongoing basis. o Level 2 - Level 2 inputs are observable inputs, either directly or indirectly, and include the following: o Quoted prices for similar investments in active markets. o Quoted prices for identical or similar investments in markets that are non-active. A non-active market is a market where there are few transactions for the investment, the prices are not current, or price quotations vary substantially either over time or among market makers, or in which little information is released publicly. o Inputs other than quoted prices that are observable for the investment (for example, interest rates and yield curves observable at commonly quoted intervals, volatilities, prepayment speeds, loss severities, credit risks, and default rates). o Inputs that are derived principally from or corroborated by observable market data by correlation or other means. o Level 3 - Level 3 inputs are unobservable inputs. Unobservable inputs may reflect the reporting entity's own assumptions about the assumptions that market participants would use in pricing the investment. The inputs or methodology used for valuing investments are not necessarily an indication of the risk associated with investing in those investments. A summary of the inputs used to value the Fund's investments as of August 31, 2012, is included with the Fund's Portfolio of Investments. B. SECURITY TRANSACTIONS: Security transactions are recorded as of the trade date. Realized gains and losses from securities transactions are recorded on the identified cost basis. Securities purchased or sold on a when-issued, delayed-delivery or forward purchase commitment basis may have extended settlement periods. The value of the security so purchased is subject to market fluctuations during this period. Due to the nature of the Senior Loan market, the actual settlement date may not be certain at the time of the purchase or sale for some of the Senior Loans. Interest income on such Senior Loans is not accrued until settlement date. The Fund maintains liquid assets with a current value at least equal to the amount of its when-issued, delayed delivery or forward purchase commitments. The Fund did not have any when-issued, delayed-delivery or forward purchase commitments as of August 31, 2012. C. UNFUNDED LOAN COMMITMENTS: The Fund may enter into certain loan commitments, all or a portion of which may be unfunded. The Fund is obligated to fund these loan commitments at the borrower's discretion. The Fund did not have any unfunded loan commitments as of August 31, 2012. D. RESTRICTED SECURITIES: The Fund invests in restricted securities, which are securities that may not be offered for public sale without first being registered under the Securities Act of 1933, as amended (the "1933 Act"). Prior to registration, restricted securities may only be resold in transactions exempt from registration under Rule 144A under the 1933 Act, normally to qualified institutional buyers. As of August 31, 2012, the Fund held restricted securities as shown in the following table. The Fund does not have the right to demand that such securities be registered. These securities are valued according to the valuation procedures as stated in the Portfolio Valuation footnote (Note A) and are not expressed as a discount to the carrying value of a comparable unrestricted investment. There are no unrestricted investments with the same maturity dates and yields for these issuers. % OF NET ASSETS APPLICABLE ACQUISITION PRINCIPAL VALUE CURRENT TO COMMON SECURITY DATE VALUE/SHARES PER SHARE CARRYING COST VALUE SHARES ------------------------------------------- ------------ ------------- ----------- -------------- ----------- ------------ Cumulus Media, Inc. - Warrants 6/29/09 1,449 $ 1.60 $ -- $ 2,319 0.00% * TOUSA, Inc. - Notes 7/31/07(1) $ 727,273 -- 436,364 -- 0.00 TOUSA, Inc. - Preferred Stocks 7/31/07(1) 4,273 -- 2,563,636 -- 0.00 -------------- ----------- ------------ $ 3,000,000 $ 2,319 0.00% * ============== =========== ============ * Amount is less than 0.01%. (1) Security was acquired through a restructuring that was effective on July 31, 2007. Page 15 ITEM 2. CONTROLS AND PROCEDURES. (a) The registrant's principal executive and principal financial officers, or persons performing similar functions, have concluded that the registrant's disclosure controls and procedures (as defined in Rule 30a-3(c) under the Investment Company Act of 1940, as amended (the "1940 Act") (17 CFR 270.30a-3(c))) are effective, as of a date within 90 days of the filing date of the report that includes the disclosure required by this paragraph, based on their evaluation of these controls and procedures required by Rule 30a-3(b) under the 1940 Act (17 CFR 270.30a-3(b)) and Rules 13a-15(b) or 15d-15(b) under the Securities Exchange Act of 1934, as amended (17 CFR 240.13a-15(b) or 240.15d-15(b)). (b) There were no changes in the registrant's internal control over financial reporting (as defined in Rule 30a-3(d) under the 1940 Act (17 CFR 270.30a-3(d)) that occurred during the registrant's last fiscal quarter that have materially affected, or are reasonably likely to materially affect, the registrant's internal control over financial reporting. ITEM 3. EXHIBITS. Certifications pursuant to Rule 30a-2(a) under the 1940 Act and Section 302 of the Sarbanes-Oxley Act of 2002 are attached hereto. SIGNATURES Pursuant to the requirements of the Securities Exchange Act of 1934 and the Investment Company Act of 1940, the registrant has duly caused this report to be signed on its behalf by the undersigned, thereunto duly authorized. (Registrant) First Trust Senior Floating Rate Income Fund II ------------------------------------------------------------------- By (Signature and Title)* /s/ Mark R. Bradley ------------------------------------------------------ Mark R. Bradley President and Chief Executive Officer (principal executive officer) Date October 23, 2012 ---------------------- Pursuant to the requirements of the Securities Exchange Act of 1934 and the Investment Company Act of 1940, this report has been signed below by the following persons on behalf of the registrant and in the capacities and on the dates indicated. By (Signature and Title)* /s/ Mark R. Bradley ------------------------------------------------------ Mark R. Bradley President and Chief Executive Officer (principal executive officer) Date October 23, 2012 ---------------------- By (Signature and Title)* /s/ James M. Dykas ------------------------------------------------------ James M. Dykas Chief Financial Officer and Chief Accounting Officer (principal financial officer) Date October 23, 2012 ---------------------- *Print the name and title of each signing officer under his or her signature.