Try our mobile app

Published: 2021-06-01 16:15:26 ET
<<<  go to RC company page
EX-99.2 3 tm2116251d3_ex99-2.htm EXHIBIT 99.2

Exhibit 99.2

 

UNAUDITED PRO FORMA CONDENSED COMBINED FINANCIAL INFORMATION

 

On March 19, 2021, Ready Capital Corporation, a Maryland corporation (the “Company” or “Ready Capital”), and RC Merger Subsidiary, LLC, a Delaware limited liability company and a wholly owned subsidiary of Ready Capital (“Merger Sub”), consummated the transactions contemplated by the Agreement and Plan of Merger, dated as of December 6, 2020 (the “Merger Agreement”), with Anworth Mortgage Asset Corporation, a Maryland corporation (“Anworth”), pursuant to which Anworth merged with and into Merger Sub, with Merger Sub continuing as the surviving company (the “Merger”).

 

Upon completion of the Merger and under the terms of the Merger Agreement, each outstanding share of common stock, par value $0.01 per share, of Anworth (“Anworth Common Stock”) (other than shares held by Ready Capital or Merger Sub or by any wholly-owned subsidiary of Ready Capital, Merger Sub or Anworth, which were automatically cancelled and retired and ceased to exist) was converted into the right to receive from Ready Capital (i) 0.1688 newly issued shares of common stock, par value $0.0001 per share, of Ready Capital (the “Ready Capital Common Stock”), plus (ii) $0.61 in cash (together, the “Per Share Common Merger Consideration”). No fractional shares of Ready Capital Common Stock were issued in the Merger, and the value of any fractional interests to which a former holder of Anworth Common Stock was otherwise entitled was paid in cash.

 

Additionally, (i) each outstanding share of 8.625% Series A Cumulative Preferred Stock, par value $0.01 per share, of Anworth (“Anworth Series A Preferred Stock”) was converted into the right to receive one newly issued share of newly designated 8.625% Series B Cumulative Preferred Stock, par value $0.0001 per share, of Ready Capital (“Ready Capital Series B Preferred Stock”), which has the same rights, preferences, and privileges as those of the Anworth Series A Preferred Stock, (ii) each outstanding share of 6.25% Series B Cumulative Convertible Preferred Stock, par value $0.01 per share, of Anworth (“Anworth Series B Preferred Stock”) was converted into the right to receive one newly issued share of newly designated 6.25% Series C Cumulative Convertible Preferred Stock, par value $0.0001 per share, of Ready Capital (“Ready Capital Series C Preferred Stock”), which has the same rights, preferences, and privileges as those of the Anworth Series B Preferred Stock, and (iii) each outstanding share of 7.625% Series C Cumulative Redeemable Preferred Stock, par value $0.01 per share, of Anworth (“Anworth Series C Preferred Stock”) was converted into the right to receive one newly issued share of newly designated 7.625% Series D Cumulative Redeemable Preferred Stock, par value $0.0001 per share, of Ready Capital (“Ready Capital Series D Preferred Stock”), which has the same rights, preferences, and privileges as those of the Anworth Series C Preferred Stock.

 

Furthermore, (i) certain outstanding phantom share awards granted by Anworth under its 2014 Equity Compensation Plan or 2004 Equity Compensation Plan, as amended, became fully vested and then were immediately cancelled in exchange for the right to receive the Per Share Common Merger Consideration, (ii) the remaining outstanding non-vesting phantom share awards granted by Anworth were cancelled without consideration, and (iii) all outstanding dividend equivalent rights granted by Anworth under its 2007 Dividend Equivalent Rights Plan were cancelled, provided, that any accrued amounts which have not yet been paid with respect to any such dividend equivalent rights as of the completion of the Merger will be paid to the holders thereof as soon as practicable but in no event later than the first payroll date following the completion of the Merger.

 

The unaudited pro forma condensed combined balance sheet gives effect to the Merger based on the historical balance sheets of Ready Capital and Anworth as of December 31, 2020. The Ready Capital and Anworth balance sheet information was derived from their audited balance sheets at December 31, 2020 that were included in their Annual Reports on Form 10-K for the year then ended, which were filed with the SEC on March 15, 2021 and February 26, 2021, respectively.

 

The unaudited pro forma condensed combined statements of income are presented for the twelve months ended December 31, 2020. The historical results of Ready Capital were derived from its audited consolidated statement of income for the twelve months ended December 31, 2020 that was included in its Annual Report on Form 10-K for the year then ended, filed on March 15, 2021. The historical results of Anworth were derived from its audited consolidated statement of income for the twelve months ended December 31, 2020 that was included in its Annual Report on Form 10-K for the year then ended, filed on February 26, 2021.

 

The adjustments for the unaudited pro forma condensed combined balance sheet as of December 31, 2020 assume the Merger was completed on that date. The adjustments for the unaudited pro forma condensed combined statements of income for the year ended December 31, 2020 were prepared assuming the Merger was completed on January 1, 2020. The unaudited pro forma financial statements may not be indicative of the results of operations that would have occurred if the events reflected therein had been in effect on the dates indicated or the results which may be obtained in the future. In preparing the unaudited pro forma financial statements, no adjustments have been made to reflect the potential operating synergies and administrative cost savings or the costs of integration activities that could result from the combination of Anworth and Ready Capital.

 

 

 

The following unaudited pro forma condensed combined financial statements have been prepared for illustrative purposes only and has been adjusted to reflect certain reclassifications in order to conform to Ready Capital’s financial statement presentation. The unaudited pro forma condensed combined financial information was prepared using the acquisition method of accounting for business combinations pursuant to ASC 805, Business Combinations, with Ready Capital considered the acquirer for accounting purposes. The statements are not necessarily indicative of the consolidated financial position or results of operations in future periods or the results that actually would have been realized had Ready Capital and Anworth been combined during the specified periods. The following unaudited pro forma condensed combined financial information, including the notes thereto, are qualified in their entirety by reference to, and should be read in conjunction with, the historical financial statements referred to above and other information relating to Ready Capital and Anworth contained in their respective Annual Reports on Form 10-K for the year ended December 31, 2020 and any subsequent Quarterly Reports on Form 10-Q.

 

The estimated fair values for the assets acquired and liabilities assumed are preliminary and are subject to change during the measurement period as additional information related to the inputs and assumptions used in determining the fair value of the assets and liabilities becomes available and may result in variances to the amounts presented in the unaudited pro forma condensed combined statements of income.

 

 

 

UNAUDITED PRO FORMA CONDENSED COMBINED BALANCE SHEET
AS OF DECEMBER 31, 2020

 

(In Thousands)  Ready Capital
Corporation
(Accounting
Acquirer)
   Anworth
(Accounting
Acquiree)
   Anworth
Financial
Statement
Reclass (B)
      Transaction
Accounting
Adjustments
      Pro Forma
Combined
 
Assets                               
Cash and cash equivalents  $138,975   $34,050   $       $(97,226)  C1  $75,799 
Restricted cash   47,697    111,069                    158,766 
Loans, net   1,625,555        109,312   a           1,734,867 
Loans, held for sale, at fair value   340,288                        340,288 
Mortgage backed securities, at fair value   88,011        311,635   b           399,646 
Loans eligible for repurchase from Ginnie Mae   250,132                        250,132 
Investment in unconsolidated joint venture   79,509                       79,509 
Purchased future receivables, net   17,308                        17,308 
Derivative instruments   16,363    6,974                   23,337 
Servicing rights   114,663                        114,663 
Other assets   89,503        11,941   c, d, e           101,444 
Available-for-sale Agency MBS at fair value       1,519,652                    1,519,652 
Trading Agency MBS at fair value       104,702    (104,702)  b            
Trading Non-Agency MBS at fair value       206,933    (206,933)  b            
Residential mortgage loans held-for-securitization, net       109,312    (109,312)  a            
Residential mortgage loans held-for-investment through consolidated securitization trusts, net       267,107    (267,107)  g            
Interest receivable       6,554    (6,554)  c            
Real estate, held for sale   45,348        12,750   f   13,357   C11   71,455 
Right to use asset-operating lease       718    (718)  d            
Residential real estate       12,750    (12,750)  f            
Prepaid expenses and other assets       4,669    (4,669)  e            
Assets of consolidated VIEs   2,518,743        267,107   g           2,785,850 
Total Assets  $5,372,095   $2,384,490   $      $(83,869)     $7,672,716 
Liabilities                               
Secured borrowings   1,370,519        1,560,805   h, i           2,931,324 
Securitized debt obligations of consolidated VIEs, net   1,905,749        258,414   j           2,164,163 
Convertible notes, net   112,129                        112,129 
Senior secured notes, net   179,659                        179,659 
Corporate debt, net   150,989        37,380   k           188,369 
Guaranteed loan financing   401,705                        401,705 
Liabilities for loans eligible for repurchase from Ginnie Mae   250,132                        250,132 
Derivative instruments   11,604    80,380                    91,984 
Dividends payable   19,746        7,259   l, m           27,005 
Dividends payable on preferred stock       2,297    (2,297)  l            
Dividends payable on common stock       4,962    (4,962)  m            
Accrued interest payable       4,130    (4,130)  n            
Repurchase agreements       1,470,620    (1,470,620)  h            
Warehouse line of credit       90,185    (90,185)  i            
Asset-backed securities issued by securitization trusts       258,414    (258,414)  j            
Junior subordinated notes       37,380    (37,380)  k            
Derivative counterparty margin       5,257                    5,257 
Accrued expenses and other liabilities       1,653    (1,653)  o            
Long-term lease obligation       718    (718)  p           - 
Accounts payable and other accrued liabilities   135,655        6,501   n, o, p           142,156 
Total Liabilities  $4,537,887   $1,955,996   $      $      $6,493,883 
Stockholders’ Equity                               
Preferred stock, par value $0.0001 per share; 50,000,000 shares authorized:                               
Ready Capital Series C Cumulative Convertible Preferred Stock                   19,455   C2   19,455 
Ready Capital Series B Cumulative Preferred Stock                   46,537   C3   46,537 
Ready Capital Series D Cumulative Redeemable Preferred Stock                   48,626   C4   48,626 
Preferred stock, par value $0.01 per share, 50,000,000 shares authorized:                               
Anworth Series B Cumulative Convertible Preferred Stock       19,455            (19,455)  C2    
Anworth Series A Cumulative Convertible Preferred Stock       46,537            (46,537)  C3    
Anworth Series C Cumulative Convertible Preferred Stock       48,626            (48,626)  C4    
Ready Capital Common stock   5                2   C5   7 
Anworth Common stock       992            (992)  C5    
Ready Capital Additional paid-in capital   849,541                245,161   C5-C9 and C11   1,094,702 
Anworth Additional paid-in capital       984,174            (984,174)  C6    
Ready Capital Retained earnings (deficit)   (24,203)               (14,730)  C1, C9   (38,933)
Anworth Retained earnings (deficit)       (725,770)           725,770   C7    
Ready Capital Accumulated other comprehensive income (loss)   (9,947)                       (9,947)
Anworth Accumulated other comprehensive income (loss)       54,480            (54,480)  C8    
Total common stockholders' equity   815,396    428,494           (83,443)      1,160,447 
Non-controlling interests   18,812               (426)  C1, C9   18,386 
Total Stockholders’ Equity  $834,208   $428,494   $      $(83,869)     $1,178,833 
Total Liabilities and Stockholders’ Equity  $5,372,095   $2,384,490   $      $(83,869)     $7,672,716 
                                
Common shares outstanding   54,368,999    99,241,549            16,751,973       71,120,972 

 

 

 

UNAUDITED PRO FORMA CONDENSED COMBINED STATEMENT OF INCOME
FOR THE YEAR ENDED DECEMBER 31, 2020

 

(In Thousands, except share data)  Ready Capital
Corporation
(Accounting
Acquirer)
   Anworth
(Accounting
Acquiree)
   Anworth
Financial
Statement
Reclass (B)
     Transaction
Accounting
Adjustments
     Pro Forma
Combined
 
Interest income  $258,636   $   $83,085   q, r, s, t, u  $       $341,721 
Interest- Agency MBS       46,520    (46,520)  q            
Interest-Non-Agency MBS       15,673    (15,673)  r            
Interest-securitized residential mortgage loans       14,665    (14,665)  s            
Interest-residential mortgage loans held-for-securitization       6,034    (6,034)  t            
Other interest income       193    (193)  u            
Interest expense   (175,481)       (44,890)  v, w, x, y           (220,371)
Interest expense on repurchase agreements       (24,879)   24,879   v            
Interest expense on asset-backed securities       (14,025)   14,025   w            
Interest expense on warehouse line of credit       (4,457)   4,457   x            
Interest expense on junior subordinated notes       (1,529)   1,529   y            
Net interest income before provision for loan losses  $83,155   $38,195   $      $      $121,350 
Provision for loan losses   (34,726)   (670)                   (35,396)
Net interest income after provision for loan losses  $48,429   $37,525   $      $      $85,954 
Non-interest income                               
Residential mortgage banking activities   252,720                        252,720 
Net realized gains on financial instruments and real estate owned   31,913        (39,384)  aa, hh, cc           (7,471)
Net unrealized losses on financial instruments   (48,101)       (90,029)  bb,dd, ee           (138,130)
Servicing income, net   38,594                        38,594 
Income on purchased future receivables, net   15,711                        15,711 
Income on unconsolidated joint ventures   2,404                        2,404 
Other income   41,516        1,707   z           43,223 
Income-rental properties       1,707    (1,707)  z            
Realized net gain on sales of available-for-sale MBS       15,805    (15,805)  aa            
Realized net gain on sales of Agency MBS held as trading investments       3,629    (3,629)  bb            
Unrealized loss on Agency MBS held as trading investments       (15,537)   15,537   dd            
Realized net (loss) on sales of available-for-sale Non-Agency MBS       (55,390)   55,390   hh            
Gain on sale of residential properties       201    (201)  cc            
Loss on derivatives, net       (78,121)   78,121   ee            
Gain on bargain purchase                   21,445   C9   21,445 
Total non-interest income  $334,757   $(127,706)  $      $21,445      $228,496 
Non-interest expense                               
Employee compensation and benefits   (91,920)                       (91,920)
Allocated employee compensation and benefits from related party   (7,000)                       (7,000)
Variable expenses on residential mortgage banking activities   (114,510)                       (114,510)
Professional fees   (13,360)                       (13,360)
Management fees – related party   (10,682)   (5,591)           623    C10   (15,650)
Incentive fees – related party   (5,973)                       (5,973)
Loan servicing expense   (30,856)                       (30,856)
Merger related expenses   (63)               (36,600)  C1   (36,663)
Other operating expenses   (54,369)       (7,921)  ff, gg           (62,290)
General and administrative expense       (5,934)   5,934   ff            
Rental properties depreciation and expenses       (1,987)   1,987   gg            
Total non-interest expense  $(328,733)  $(13,512)  $      $(35,977)     $(378,222)
Income before provision for income taxes  $54,453   $(103,693)  $      $(14,532)     $(63,772)
Income tax benefit   (8,384)                     (8,384)
Net income (loss)  $46,069   $(103,693)  $      $(14,532)     $(72,156)
Less: Dividends on preferred stock       9,189                  9,189 
Less: Net income attributable to non-controlling interest   1,199               10       1,209 
Net income attributable to Ready Capital Corporation  $44,870   $(112,882)  $      $(14,542)     $(82,554)
Earnings (loss) per common share - basic  $0.81   $(1.14)                  $(1.17)
Earnings (loss) per common share - diluted  $0.81   $(1.14)                  $(1.17)
Weighted-average shares outstanding                               
Basic   53,736,523    99,048,000            16,751,973       70,488,496 
Diluted   53,818,378    99,048,000            16,751,973       70,570,351 

 

 

 

NOTES TO UNAUDITED PRO FORMA CONDENSED COMBINED FINANCIAL INFORMATION

 

(A) Basis of Presentation

 

Under the terms of the Merger Agreement, in connection with the Merger, each outstanding share of Anworth Common Stock was converted into the right to receive (i) a number of shares of Ready Capital Common Stock based on an assumed exchange ratio of 0.1688 (“Exchange Ratio”), and (ii) $0.61 in cash. In addition, each share of Anworth Series A Preferred Stock was converted into the right to receive one share of newly classified Ready Capital Series B Preferred Stock, each share of Anworth Series B Preferred Stock was converted into the right to receive one share of newly classified Ready Capital Series C Preferred Stock and each share of Anworth Series C Preferred Stock was converted into the right to receive one share of newly classified Ready Capital Series D Preferred Stock.

 

On March 19, 2021, Ready Capital completed the Merger and issued 16,774,328 shares of Ready Capital Common Stock and approximately $60.6 million in cash to the former holders of Anworth Common Stock. The total purchase price for the Merger of $417.9 million consisted of the Ready Capital Common Stock issued based on a share price of $14.28, or the closing price of a share of Ready Capital common stock on the acquisition date, $0.61 in cash per share and cash paid in lieu of fractional shares.

 

In addition, the Company issued 1,919,378 shares of newly designated Ready Capital Series B Preferred Stock, 779,743 shares of newly designated Ready Capital Series C Preferred Stock, and 2,010,278 shares of newly designated Ready Capital Series D Preferred Stock, in exchange for all shares of Anworth Series A Preferred Stock, Anworth Series B Preferred Stock and Anworth Series C Preferred Stock outstanding prior to the effective time of the Merger.

 

Upon the closing of the transaction and after giving effect to the issuance of shares of Ready Capital Common Stock as consideration in the Merger, Ready Capital’s historical stockholders owned approximately 77% of the outstanding Ready Capital Common Stock, while historical Anworth stockholders owned approximately 23% of the outstanding Ready Capital Common Stock.

 

   Calculation of Preliminary
Estimated Total Consideration
Transferred (in thousands, except
share and per share data)
 
ANH total stockholders' equity at December 31, 2020  $428,494 
Less: Merger transaction expenses - ANH   (30,293)
Real estate, held for sale fair value adjustment  $13,357 
ANH adjusted book value  $411,558 
Shares issued   16,774,328 
Market price as of March 19, 2021  x14.28 
 Estimated total consideration transferred based on value of shares issued  $239,537 
Preferred Shares transferred   117,735 
Cash Transferred   60,626 
 Estimated total consideration transferred  $417,898 
Total estimated goodwill  $(6,340)

 

(B) Accounting Presentation and Policies

 

Financial Statement Reclassifications

 

The unaudited pro forma condensed combined financial information has been compiled in a manner consistent with the accounting policies adopted by Ready Capital. Certain balances from the consolidated financial statements of Anworth were reclassified to conform the presentation to that of Ready Capital.

 

The following Balance Sheet reclassifications have been made from Anworth’s balance sheet information derived from its audited balance sheet at December 31, 2020 that was included in its Annual Report on Form 10-K for the year then ended, which was filed with the Securities and Exchange Commission on February 26, 2021:

 

Assets:

 

a)Reclassified Residential mortgage loans held-for-securitization, net to Loans, net

 

 

 

b)Reclassified Trading Non-Agency MBS and Trading Agency MBS at fair value to Mortgage backed securities, at fair value

 

c)Reclassified Interest receivable to Other assets

 

d)Reclassified Right to use asset-operating lease to Other assets

 

e)Reclassified Prepaid expenses and other assets to Other assets

 

f)Reclassified Residential real estate to Real estate, held for sale

 

g)Reclassified Residential mortgage loans held-for-investment through consolidated securitization trusts, net to Assets of consolidated VIEs

 

Liabilities:

 

h)Reclassified Repurchase agreements to Secured borrowings

 

i)Reclassified Warehouse line of credit to Secured borrowings

 

j)Reclassified Asset-backed securities issued by securitization trusts to Securitized debt obligations of consolidated VIEs, net

 

k)Reclassified Junior subordinated notes to Corporate debt, net

 

l)Reclassified Dividends payable on preferred stock to Dividends payable

 

m)Reclassified Dividends payable on common stock to Dividends payable

 

n)Reclassified Accrued interest payable to Accounts payable and other accrued liabilities

 

o)Reclassified Accrued expenses and other liabilities to Accounts payable and other accrued liabilities

 

p)Reclassified Long-term lease obligation to Accounts payable and other accrued liabilities

 

The following Statement of Income reclassifications have been made from Anworth’s income statement information derived from its audited statement of operations for the twelve months ended December 31, 2020 that was included in its Annual Report on Form 10-K for the year then ended, which was filed with the Securities and Exchange Commission on February 26, 2021:

 

q)Reclassified Interest-Agency MBS to Interest income

 

r)Reclassified Interest-Non-Agency MBS to Interest income

 

s)Reclassified Interest-securitized residential mortgage loans to Interest income

 

t)Reclassified Interest-residential mortgage loans held-for-securitization to Interest income

 

u)Reclassified Other interest income to Interest income

 

v)Reclassified Interest expense on repurchase agreements to Interest expense

 

w)Reclassified Interest expense on asset-backed securities to Interest expense

 

x)Reclassified Interest expense on warehouse line of credit to Interest expense

 

y)Reclassified Interest expense on junior subordinated notes to Interest expense

 

z)Reclassified Income-rental properties to Other income

 

aa)Reclassified Realized net gain on sales of available-for-sale MBS to Net realized gains on financial instruments and real estate owned

 

 

 

bb)Reclassified Realized net gain on sales of Agency MBS held as trading investments to Net realized gains on financial instruments and real estate owned

 

cc)Reclassified Gain on sale of residential properties to Net realized gains on financial instruments and real estate owned

 

dd)Reclassified Unrealized loss on Agency MBS held as trading investments to Net unrealized losses on financial instruments

 

ee)Reclassified Loss on derivatives, net to Net unrealized losses on financial instruments

 

ff)Reclassified General and administrative expenses to Other operating expenses

 

gg)Reclassified Rental properties depreciation and expenses to Other operating expenses

 

hh)Reclassified Realized net (loss) on sales of available-for-sale Non-Agency MBS to Net realized gains on financial instruments and real estate owned

 

(C) Transaction Accounting Adjustments

 

The unaudited pro forma financial statements reflect the following adjustments:

 

C1)Adjustment relates to the recognition and payment of estimated one-time merger obligations and estimated total costs of $97.2 million including:

 

a)transaction costs related to the Merger of $36.6 million paid by Ready Capital, the accounting acquirer, allocated $35.8 million to common stockholders and $0.8 million to Non-controlling interests

 

b)cash consideration of $60.6 million paid by Ready Capital, the accounting acquirer, of $0.61 per historical Anworth common share

 

C2)Adjustment of $19.5 million relates to the elimination of Anworth Series B Preferred Stock and the issuance of Ready Capital Series C Preferred Stock

 

C3)Adjustment of $46.5 million relates to the elimination of Anworth Series A Preferred Stock and the issuance of Ready Capital Series B Preferred Stock

 

C4)Adjustment of $48.6 million relates to the elimination of Anworth Series C Preferred Stock and the issuance of Ready Capital Series D Preferred Stock

 

C5)Adjustment of $992 thousand relates to the elimination of Anworth historical common stock, $0.01 par value, and the issuance of new Ready Capital Common Stock, $0.0001 par value

 

C6)Adjustment of $984.2 million relates to the elimination of Anworth historical additional paid-in capital

 

C7)Adjustment of $725.8 million relates to the elimination of Anworth historical retained deficit

 

C8)Adjustment of $54.5 million relates to the elimination of Anworth historical accumulated other comprehensive income

 

C9)Adjustment relates to bargain purchase gain of $21.4 million., allocated $21.1 million to common stockholders and $0.3 million to Non-controlling interest

 

C10)Adjustment relates to the impact of the management fees under the Ready Capital management agreement

 

C11) Adjustment relates to the estimated fair value of Residential real estate

 

Ready Capital believes, with the exception of Residential real estate , all Anworth balance sheet accounts approximate fair value. There is no tax impact relating to income items, as they are included in non taxable entities.

 

 

 

Earnings Per Share

 

The unaudited pro forma adjustment to shares outstanding used in the calculation of basic and diluted earnings per share are based on the combined basic and diluted weighted average shares, after giving effect to the assumed Exchange Ratio, as follows (in thousands, except share data):

 

   For the year ended December 
31, 2020
 
Numerator:     
  Net income attributable to common stockholders - Ready Capital  $44,870 
  Net loss attributable to common stockholders - Anworth   (112,882)
  Pro Forma Merger Adjustments   (14,542)
  Net income attributable to common stockholders - Combined Company  $(82,554)
Denominator:     
  Ready Capital weighted average common shares outstanding - basic   53,736,523 
  Ready Capital Common Stock issued to Anworth stockholders   16,751,973 
   Pro forma weighted average common shares outstanding - basic   70,488,496 
  Effect of dilutive shares   81,855 
   Pro forma weighted average common shares outstanding - diluted   70,570,351 
Basic per common share data:     
Net income per weighted average common share  $(1.17)
Diluted per common share data:     
Net income per weighted average common share  $(1.17)