UNITED STATES
SECURITIES AND EXCHANGE COMMISSION
Washington, D.C. 20549
FORM 8-K/A
(Amendment No. 1)
CURRENT REPORT
Pursuant to Section 13 or 15(d)
of the Securities Exchange Act of 1934
Date of Report (Date of earliest event reported): May 28, 2014
HANNON ARMSTRONG SUSTAINABLE INFRASTRUCTURE CAPITAL, INC.
(Exact name of registrant as specified in its charter)
Maryland | 001-35877 | 46-1347456 | ||
(State or other jurisdiction of incorporation) |
(Commission File Number) |
(IRS Employer Identification No.) |
1906 Towne Centre Blvd, Suite 370 Annapolis,
Maryland 21401
(Address of principal executive offices)
(410) 571-9860
(Registrants telephone number, including area code)
Check the appropriate box below if the Form 8-K filing is intended to simultaneously satisfy the filing obligation of the registrant under any of the following provisions:
¨ | Written communications pursuant to Rule 425 under the Securities Act (17 CFR 230.425) |
¨ | Soliciting material pursuant to Rule 14a-12 under the Exchange Act (17 CFR 240.14a-12) |
¨ | Pre-commencement communications pursuant to Rule 14d-2(b) under the Exchange Act (17 CFR 240.14d-2(b)) |
¨ | Pre-commencement communications pursuant to Rule 13e-4(c) under the Exchange Act (17 CFR 240.13e-4(c)) |
EXPLANATORY NOTE
This Amendment No. 1 (this Form 8-K/A) amends the Current Report on Form 8-K of Hannon Armstrong Sustainable Infrastructure Capital, Inc. (the Company) originally filed with the Securities and Exchange Commission on June 3, 2014 (the Original Filing) regarding the acquisition of American Wind Capital Company, LLC (AWCC). The sole purpose of this amendment is to include a) the Statements of Revenues and Expenses for the real estate owned by AWCC Holdings, LLC, a wholly owned subsidiary of American Wind Capital Company, LLC, that owned the real estate acquired by the Company, and b) the unaudited pro forma combined financial information required by Item 9.01 of Form 8-K, which were excluded from the original filing in reliance on paragraphs (a)(4) and (b)(2), respectively, of that Item.
In completing this transaction, the Company evaluated various factors, including:
| the purchase prices; |
| the non-financial terms of the acquisitions; |
| the availability of funds or other consideration for the acquisitions and the costs thereof; |
| the size of the properties; |
| the terms of the existing long term leases for the property from solar projects; |
| the credit quality of the obligor who would buy the output of the solar projects; |
| the results of on-site inspections of the solar projects leasing the land; |
| alternative uses of the land; |
| the fit of the properties with the Companys existing portfolio; |
| the potential for any environmental problems; |
| the legal status of the properties; |
| the potential for capital appreciation. |
After reasonable inquiry, the Company is not aware of any material factors relating to the specific properties other than those discussed above that would cause the reported financial information not to be necessarily indicative of future operating results.
Item 9.01 | Financial Statements and Exhibits. |
(a) Financial statements of real estate properties acquired.
The Statements of Revenues and Expenses for the real estate properties of AWCC Holdings, LLC for the year ended December 31, 2013 (audited) and for the three months ended March 31, 2014 (unaudited) are filed herewith as Exhibit 99.1 to this Current Report on Form 8-K/A.
(b) Pro Forma Financial Information.
Hannon Armstrong Sustainable Infrastructure Capital, Inc. Unaudited Pro Forma Condensed Consolidated Balance Sheet as of December 31, 2013 and Condensed Consolidated Statement of Operations for the year ended December 31, 2013 and the three months ended March 31, 2014 and the related notes are filed as Exhibit 99.2 to this Current Report on Form 8-K/A.
(d) Exhibits.
Exhibit No. |
Description | |
23.1 | Consent of Deloitte & Touche LLP | |
99.1 | Statements of Revenues and Expenses for the real estate properties of AWCC Holdings, LLC for the year ended December 31, 2013 (audited) and for the three months ended March 31, 2014 (unaudited). | |
99.2 | Hannon Armstrong Sustainable Infrastructure Capital, Inc Unaudited Pro Forma Consolidated Balance Sheet as of December 31, 2013 and Condensed Consolidated Statement of Operations for the year ended December 31, 2013 and the three months ended March 31, 2014. |
SIGNATURES
Pursuant to the requirements of the Securities Exchange Act of 1934, the registrant has duly caused this report to be signed on its behalf by the undersigned hereunto duly authorized.
HANNON ARMSTRONG SUSTAINABLE INFRASTRUCTURE, INC. | ||||||||
By: | /s/ Steven L. Chuslo | |||||||
Name: | Steven L. Chuslo | |||||||
Title: | Executive Vice President and General Counsel | |||||||
Date: | August 11, 2014 |
Exhibit 23.1
CONSENT OF INDEPENDENT AUDITORS
We consent to the incorporation by reference in the Current Report on Form 8-K/A of Hannon Armstrong Sustainable Infrastructure Capital, Inc. dated August 11, 2014 of our report dated August 11, 2014 (which report expresses an unqualified opinion and includes an explanatory paragraph relating to the presentation of revenues and expenses) related to the financial statements of the Rental Operations of AWCC Holdings, LLC for the year ended December 31, 2013.
/s/ Deloitte & Touche LLP
Exhibit 99.1
INDEPENDENT AUDITORS REPORT
AWCC Holdings, LLC
We have audited the accompanying financial statements of the Rental Operations of AWCC Holdings, LLC which comprise the statements of revenues and expenses for the year ended December 31, 2013, and the related notes.
Managements Responsibility for the Financial Statements
Management is responsible for the preparation and fair presentation of these financial statements in accordance with the rules and regulations of the Securities and Exchange Commission as described in Note 1 to the financial statements; this includes the design, implementation, and maintenance of internal control relevant to the preparation and fair presentation of financial statements that are free from material misstatement, whether due to fraud or error.
Auditors Responsibility
Our responsibility is to express an opinion on the financial statements based on our audits. We conducted our audits in accordance with auditing standards generally accepted in the United States of America. Those standards require that we plan and perform the audit to obtain reasonable assurance about whether the financial statements are free from material misstatement. An audit involves performing procedures to obtain audit evidence about the amounts and disclosures in the financial statements. The procedures selected depend on the auditors judgment, including the assessment of the risks of material misstatement of the financial statements, whether due to fraud or error. In making those risk assessments, the auditor considers internal control relevant to the Companys preparation and fair presentation of the financial statements in order to design audit procedures that are appropriate in the circumstances, but not for the purpose of expressing an opinion on the effectiveness of the Companys internal control. Accordingly, we express no such opinion. An audit also includes evaluating the appropriateness of accounting policies used and the reasonableness of significant accounting estimates made by management, as well as evaluating the overall presentation of the financial statements. We believe that the audit evidence we have obtained is sufficient and appropriate to provide a basis for our audit opinion.
Opinion
In our opinion, the financial statements referred to above present fairly, in all material respects, the revenues and expenses as described in Note 1 of the Company for the year ended December 31, 2013, in accordance with the rules and regulations of the Securities and Exchange Commission.
Emphasis of Matter
We draw attention to Note 1 to the financial statements, which describes that the accompanying financial statements were prepared for the purpose of complying with the rules and regulations of the Securities and Exchange
Commission (for inclusion in the Form 8-k of Hannon Armstrong Sustainable Infrastructure Capital, Inc.) and are not intended to be a complete presentation of AWCC Holdings, LLCs revenues and expenses. Our opinion is not modified with respect to this matter.
/s/ Deloitte & Touche LLP
August 11, 2014
Hartford, CT
Rental Operations of AWCC Holdings, LLC
Statements of Revenues and Expenses
Three Months Ended March 31, 2014 and Year Ended December 31, 2013
Three Months Ended March 31, 2014 |
Year Ended December 31, 2013 |
|||||||
(Unaudited) | ||||||||
REVENUES: |
||||||||
Rental income |
$ | 506,615 | $ | 2,134,997 | ||||
Other income |
| 112,047 | ||||||
|
|
|
|
|||||
Total revenues |
506,615 | 2,247,044 | ||||||
Property taxes and other expenses |
24,460 | 32,416 | ||||||
|
|
|
|
|||||
REVENUES IN EXCESS OF EXPENSES |
$ | 482,155 | $ | 2,214,628 | ||||
|
|
|
|
See notes to statements of revenues and expenses.
RENTAL OPERATIONS OF AWCC HOLDINGS, LLC
NOTES TO STATEMENTS OF REVENUES AND EXPENSES
THREE MONTHS ENDED MARCH 31, 2014 (UNAUDITED) AND YEAR ENDED DECEMBER 31, 2013
1. | BACKGROUND AND BASIS OF PRESENTATION |
The accompanying Statements of Revenues and Expenses (the Statements) include the rental operations of AWCC Holdings, LLC (the Properties), which consist of approximately 7,500 acres among three parcels of land and related long-term land leases to three utility scale solar projects located in Imperial County, California and San Luis Obispo County, California (the Rental Operations). AWCC Holdings, LLC is a wholly owned subsidiary of American Wind Capital Company, LLC and owned the real property acquired by Hannon Armstrong Sustainable Infrastructure Capital, Inc.
The accompanying Statements related to the Properties have been prepared on an accrual basis and for the purpose of complying with the provisions of Article 3-14 of Regulation S-X promulgated by the U.S. Securities and Exchange Commission (the SEC), as amended. Accordingly, the statements are not representative of the actual operations for the periods presented as revenues and expenses, which may not be directly attributable to the revenues and expenses expected to be incurred in the future operations of the Properties, have been excluded. Such items may include employee costs, management fees, interest expense, amortization of any real estate intangibles such as above and below market lease values and interest income. The Statements are not intended to be a complete presentation of the revenues and expenses of the Rental Operations noted above.
An unaudited statement of revenues and expenses is being presented for the three months ended March 31, 2014, and an audited statement of revenues and expenses is being presented for the most recent fiscal year (December 31, 2013) instead of the three most recent years based on the following factors: (a) the land investments were acquired from an unaffiliated party and (b) based on due diligence of the land investments, management is not aware of any material factors relating to the land investments that would cause this financial information not to be indicative of future operating results.
2. | SUMMARY OF SIGNIFICANT ACCOUNTING POLICIES |
Revenue Recognition Rents are recognized on accrual straight line basis over the terms of the related leases. Other income relates to the reimbursement of real estate taxes recognized as revenue in the period. The reimbursement is recognized and presented gross.
Property Taxes and Other Expenses Such expenses represent the direct expenses of operating the respective property and include real estate property taxes, insurance, and professional and filing fees.
Use of Estimates Management has made a number of estimates and assumptions relating to the reporting and disclosure of revenues and certain expenses during the reporting periods to present the statements of revenues and certain expenses in conformity with U.S. generally accepted accounting principles. Accordingly, actual results could differ from those estimates.
Interim Statements The statement of revenues and expenses for the three months ended March 31, 2014, is unaudited; however, in the opinion of management, all adjustments (consisting only of normal recurring adjustments) considered necessary for a fair presentation of the revenues and expenses for the interim period have been included. Revenues and expenses for the interim period are not necessarily indicative of the results that may be expected for the full year.
3. | FUTURE MINIMUM RENTAL INCOME |
The Properties receive rental income in connection with the land leases to three utility scale solar projects located in Imperial County, California and San Luis Obispo County, California. The expiration dates of these leases range from 2041 to 2043. The minimum future cash rents receivable under these non-cancelable operating leases as of March 31, 2014, are as follows:
Period Ending March 31, |
Amount | |||
2015 |
$ | 3,674,829 | ||
2016 |
3,876,997 | |||
2017 |
3,932,096 | |||
2018 |
3,987,643 | |||
2019 |
4,043,736 | |||
Thereafter |
112,345,232 | |||
|
|
|||
$ | 131,860,533 | |||
|
|
4. | TENANT CONCENTRATION |
For the year ended December 31, 2013, and the three months ended March 31, 2014, three tenants represented 100% of the Properties rental revenues.
5. | COMMITMENTS AND CONTINGENCIES |
The Properties are subject to legal proceedings and claims that arise in the ordinary course of business. These matters are generally covered by insurance. Management believes that the ultimate settlement of these actions will not have a material adverse effect on the Properties results of operations.
One of the Properties is involved in a legal proceeding regarding collection of certain property taxes paid by the Property on behalf of the lessee. The Property recorded a $287,000 receivable (and a corresponding reduction of expense) as of and for the year ended December 31, 2013 in connection with this matter. Subsequent to March 31, 2014, the lessee has paid all current taxes due. Management believes a favorable outcome and collection of the receivable is probable.
6. | SUBSEQUENT EVENTS |
Management has evaluated subsequent events through August 11, 2014, the date which the financial statements were available to be issued.
******
Exhibit 99.2
HANNON ARMSTRONG SUSTAINABLE INFRASTRUCTURE CAPITAL, INC.
UNAUDITED PRO FORMA CONSOLIDATED FINANCIAL STATEMENTS
The unaudited pro forma consolidated balance sheet as of December 31, 2013, is presented to reflect the adjustments to our historical consolidated balance sheet as of December 31, 2013, as if the AWCC acquisition was completed on December 31, 2013. The unaudited pro forma combined consolidated statements of operations for the three months ended March 31, 2014 and the year ended December 31, 2013, are presented to reflect adjustments to our historical income statements, to include, in the acquisition adjustment column, the historical income statement of AWCC Holdings, LLC (the entity which held the acquired assets) and to include in the proforma adjustment column, adjustments to the historical results, as if the AWCC acquisition was completed on January 1, 2013. Further explanation and details concerning the pro forma adjustments are included in the notes accompanying the unaudited pro forma consolidated financial statements.
On May 28, 2014, we entered into a Unit Purchase Agreement (the Purchase Agreement) to acquire all of the outstanding member interests in AWCC from Northwharf Nominees Limited, DBD AWCC LLC, NGP Energy Technology Partners II, L.P. and C.C. Hinckley Company, LLC (collectively, the Sellers) in exchange for approximately $106.9 million (the Purchase Price), which we funded from the use of our cash on hand and our existing credit facilities. Through this acquisition, we expanded our portfolio of sustainable infrastructure assets, including acquiring more than 7,500 acres of land with in-place land leases to three solar projects, which we have recorded as real estate, and the rights to payments from land leases for a diversified portfolio of 57 wind projects, which we have recorded as financing receivables. We did not assume any of AWCCs indebtedness in connection with the transaction. We accounted for our acquisition of AWCC as a business combination and incurred approximately $1.1 million of acquisition related costs, which we have expensed as acquisition costs in our condensed consolidated statement of operations.
In addition, we entered into a three-year mutually exclusive origination and servicing agreement with an entity owned by former employees and minority owners of AWCC. This entity will be referred to hereafter as AWCC Capital. Under this agreement, AWCC Capital has agreed to (a) originate new similar transactions for our benefit and (b) service the existing and any new assets originated by them for our benefit. We paid approximately $0.6 million in cash as consideration for this agreement.
The following unaudited consolidated pro forma financial statements should be read in conjunction with the Current Report on Form 8-K filed with the Securities and Exchange Commission on June 3, 2014, announcing the acquisition of AWCC, the consolidated financial statements and the accompanying notes included in the Companys Annual Report on Form 10-K for the year ended December 31, 2013, the Companys Quarterly Report on Form 10-Q for the quarterly period ended March 31, 2014; and the AWCC Holdings LLC statements of revenues and expenses for the three months ended March 31, 2014 and year ended December 31, 2013 and included as an exhibit in this Current Report on Form 8-K/A.
We have based the unaudited pro forma adjustments on available information and assumptions that we believe are reasonable and appropriate. In managements opinion, all adjustments, consisting of normal recurring adjustments, necessary to reflect the acquisition and related transactions have been made. The following unaudited pro forma consolidated financial statements are presented for information purposes only and are not necessarily indicative of what our actual financial position would have been as of December 31, 2013, assuming this transaction was completed as of December 31, 2013 or what our actual results of operation would have been for the three months ended March 31, 2014 and the year ended December 31, 2013, assuming this transactions was completed on January 1, 2013, nor are they indicative of our future results of operations or financial condition and should not be viewed as indicative of future results of operations or financial condition.
HANNON ARMSTRONG SUSTAINABLE INFRASTRUCTURE CAPITAL, INC.
PRO FORMA CONSOLIDATED BALANCE SHEET
AS OF DECEMBER 31, 2013
(AMOUNTS IN THOUSANDS, EXCEPT SHARE AND PER SHARE DATA)
(UNAUDITED)
As of December 31, 2013 | ||||||||||||
Historical | Pro Forma Adjustments |
Pro Forma | ||||||||||
Assets |
||||||||||||
Financing receivables |
$ | 347,871 | $ | 37,244 | (a) | $ | 385,115 | |||||
Financing receivables held-for-sale |
24,758 | 24,758 | ||||||||||
Investments held-to-maturity |
91,964 | 91,964 | ||||||||||
Investments available-for-sale |
3,213 | 3,213 | ||||||||||
Real estate |
| 50,318 | (a) | 50,318 | ||||||||
Real estate related intangible assets |
| 16,945 | (a) | 16,945 | ||||||||
Securitization assets |
6,144 | 6,144 | ||||||||||
Cash and cash equivalents |
31,846 | (31,846 | ) (b) | | ||||||||
Restricted cash and cash equivalents |
49,865 | 49,865 | ||||||||||
Other intangible assets, net |
1,706 | 1,706 | ||||||||||
Goodwill |
3,798 | 2,144 | (a) | 5,942 | ||||||||
Other assets |
10,267 | 693 | (a) | 10,960 | ||||||||
|
|
|
|
|
|
|||||||
Total Assets |
$ | 571,432 | $ | 75,498 | $ | 646,930 | ||||||
|
|
|
|
|
|
|||||||
Liabilities and Equity |
||||||||||||
Liabilities: |
||||||||||||
Accounts payable, dividends payable and accrued expenses |
$ | 7,296 | $ | 7,498 | (b) | $ | 14,794 | |||||
Deferred funding obligations |
74,675 | 74,675 | ||||||||||
Credit facility |
77,114 | 68,000 | (b) | 145,114 | ||||||||
Asset-backed nonrecourse notes (secured by financing receivables of $109.5 million) |
100,081 | 100,081 | ||||||||||
Other nonrecourse debt (secured by financing receivables of $156.4 million) |
159,843 | 159,843 | ||||||||||
Deferred tax liability |
1,799 | 1,799 | ||||||||||
|
|
|
|
|
|
|||||||
Total Liabilities |
420,808 | 75,498 | 496,306 | |||||||||
|
|
|
|
|
|
|||||||
Equity: |
| | ||||||||||
Preferred stock, par value $0.01 per share, 50,000,000 shares authorized, no shares issued and outstanding |
| | ||||||||||
Common stock, par value $0.01 per share, 450,000,000 shares authorized, 15,892,927 shares issued and outstanding |
159 | 159 | ||||||||||
Additional paid in capital |
160,120 | 160,120 | ||||||||||
Retained deficit |
(13,864 | ) | (13,864 | ) | ||||||||
Accumulated other comprehensive income |
110 | 110 | ||||||||||
Non-controlling interest |
4,099 | 4,099 | ||||||||||
|
|
|
|
|
|
|||||||
Total Equity |
150,624 | | 150,624 | |||||||||
|
|
|
|
|
|
|||||||
Total Liabilities and Equity |
$ | 571,432 | $ | 75,498 | $ | 646,930 | ||||||
|
|
|
|
|
|
See accompanying notes.
HANNON ARMSTRONG SUSTAINABLE INFRASTRUCTURE CAPITAL, INC.
CONDENSED PRO FORMA CONSOLIDATED STATEMENTS OF OPERATIONS
FOR THE YEAR ENDED DECEMBER 31, 2013
(AMOUNTS IN THOUSANDS, EXCEPT SHARE AND PER SHARE DATA)
(UNAUDITED)
For the Year Ended December 31, 2013 | ||||||||||||||||
Historical | Acquisition Adjustment |
Pro Forma Adjustments |
Pro Forma | |||||||||||||
Net Investment Revenue: |
||||||||||||||||
Interest Income, Financing receivables |
$ | 15,468 | $ | 2,254 | $ | | $ | 17,722 | ||||||||
Interest Income, Investments |
1,897 | | 1,897 | |||||||||||||
Rental Income |
| 2,135 | (341 | ) (c) | 1,794 | |||||||||||
|
|
|
|
|
|
|
|
|||||||||
Investment Revenue |
17,365 | 4,389 | (341 | ) | 21,413 | |||||||||||
Investment interest expense |
(9,815 | ) | (4,559 | ) | 2,757 | (d) | (11,617 | ) | ||||||||
|
|
|
|
|
|
|
|
|||||||||
Net Investment Revenue |
7,550 | (170 | ) | 2,416 | 9,796 | |||||||||||
Provision for credit losses |
(11,000 | ) | | | (11,000 | ) | ||||||||||
|
|
|
|
|
|
|
|
|||||||||
Net Investment Revenue, net of provision for credit losses |
(3,450 | ) | (170 | ) | 2,416 | (1,204 | ) | |||||||||
Other Investment Revenue: |
||||||||||||||||
Gain on sale of receivables and investments |
5,597 | | | 5,597 | ||||||||||||
Fee income |
1,483 | | | 1,483 | ||||||||||||
|
|
|
|
|
|
|
|
|||||||||
Other Investment Revenue |
7,080 | | | 7,080 | ||||||||||||
|
|
|
|
|
|
|
|
|||||||||
Total Revenue, net of investment interest expense and provision |
3,630 | (170 | ) | 2,416 | 5,876 | |||||||||||
|
|
|
|
|
|
|
|
|||||||||
Compensation and benefits |
(12,312 | ) | | | (12,312 | ) | ||||||||||
General and administrative |
(3,844 | ) | (268 | ) | (21 | ) (e) | (4,133 | ) | ||||||||
Depreciation and amortization of intangibles |
(340 | ) | | (340 | ) | |||||||||||
Acquisition costs |
| (1,104 | ) (f) | (1,104 | ) | |||||||||||
Other interest expense |
(56 | ) | | (56 | ) | |||||||||||
Other income |
37 | 307 | (307 | ) (g) | 37 | |||||||||||
|
|
|
|
|
|
|
|
|||||||||
Other Expenses, net |
(16,515 | ) | 39 | (1,432 | ) | (17,908 | ) | |||||||||
|
|
|
|
|
|
|
|
|||||||||
Net (loss) income before income taxes |
(12,885 | ) | (131 | ) | 984 | (12,032 | ) | |||||||||
Income tax benefit |
251 | | | 251 | ||||||||||||
|
|
|
|
|
|
|
|
|||||||||
Net (Loss) Income |
$ | (12,634 | ) | $ | (131 | ) | $ | 984 | $ | (11,781 | ) | |||||
|
|
|
|
|
|
|
|
|||||||||
Net (loss) attributable to non-controlling interest holders |
(2,175 | ) | (1,895 | ) | ||||||||||||
|
|
|
|
|||||||||||||
Net (Loss) Attributable to Controlling Shareholders |
$ | (10,459 | ) | $ | (9,886 | ) | ||||||||||
|
|
|
|
|||||||||||||
Basic earnings per common share |
$ | (0.68 | ) | $ | (0.63 | ) | ||||||||||
|
|
|
|
|||||||||||||
Diluted earnings per common share |
$ | (0.68 | ) | $ | (0.63 | ) | ||||||||||
|
|
|
|
|||||||||||||
Weighted average common shares outstandingbasic |
15,716,250 | 15,716,250 | ||||||||||||||
Weighted average common shares outstandingdiluted |
15,716,250 | 15,716,250 |
See accompanying notes.
HANNON ARMSTRONG SUSTAINABLE INFRASTRUCTURE CAPITAL, INC.
CONDENSED PRO FORMA CONSOLIDATED STATEMENTS OF OPERATIONS
FOR THE THREE MONTHS ENDED MARCH 31, 2014
(AMOUNTS IN THOUSANDS, EXCEPT SHARE AND PER SHARE DATA)
(UNAUDITED)
For the Three Months Ended March 31, 2014 | ||||||||||||||||
Historical | Acquisition Adjustment |
Pro Forma Adjustments |
Pro Forma | |||||||||||||
Net Investment Revenue: |
||||||||||||||||
Interest Income, Financing receivables |
$ | 4,618 | $ | 633 | $ | | $ | 5,251 | ||||||||
Interest Income, Investments |
1,294 | | | 1,294 | ||||||||||||
Rental Income |
| 507 | (103 | ) (c) | 404 | |||||||||||
|
|
|
|
|
|
|
|
|||||||||
Investment Revenue |
5,912 | 1,140 | (103 | ) | 6,949 | |||||||||||
Investment interest expense |
(3,530 | ) | (1,135 | ) | 684 | (d) | (3,981 | ) | ||||||||
|
|
|
|
|
|
|
|
|||||||||
Net Investment Revenue |
2,382 | 5 | 581 | 2,968 | ||||||||||||
Provision for credit losses |
| | | | ||||||||||||
|
|
|
|
|
|
|
|
|||||||||
Net Investment Revenue, net of provision for credit losses |
2,382 | 5 | 581 | 2,968 | ||||||||||||
Other Investment Revenue: |
||||||||||||||||
Gain on sale of receivables and investments |
1,974 | | | 1,974 | ||||||||||||
Fee income |
1,343 | | | 1,343 | ||||||||||||
|
|
|
|
|
|
|
|
|||||||||
Other Investment Revenue |
3,317 | | | 3,317 | ||||||||||||
|
|
|
|
|
|
|
|
|||||||||
Total Revenue, net of investment interest expense and provision |
5,699 | 5 | 581 | 6,285 | ||||||||||||
|
|
|
|
|
|
|
|
|||||||||
Compensation and benefits |
(1,613 | ) | | | (1,613 | ) | ||||||||||
General and administrative |
(1,153 | ) | (121 | ) | 21 | (e) | (1,253 | ) | ||||||||
Depreciation and amortization of intangibles |
(62 | ) | | | (62 | ) | ||||||||||
Acquisition costs |
| | | | ||||||||||||
Other interest expense |
| | | | ||||||||||||
Other income |
2 | 5 | (5 | ) (g) | 2 | |||||||||||
|
|
|
|
|
|
|
|
|||||||||
Other Expenses, net |
(2,826 | ) | (116 | ) | 16 | (2,926 | ) | |||||||||
|
|
|
|
|
|
|
|
|||||||||
Net income (loss) before income taxes |
2,873 | (111 | ) | 597 | 3,359 | |||||||||||
Income tax (expense) |
(60 | ) | | | (60 | ) | ||||||||||
|
|
|
|
|
|
|
|
|||||||||
Net Income (Loss) |
$ | 2,813 | $ | (111 | ) | $ | 597 | $ | 3,299 | |||||||
|
|
|
|
|
|
|
|
|||||||||
Net income attributable to non-controlling interest holders |
60 | 70 | ||||||||||||||
|
|
|
|
|||||||||||||
Net Income Attributable to Controlling Shareholders |
$ | 2,753 | $ | 3,229 | ||||||||||||
|
|
|
|
|||||||||||||
Basic earnings per common share |
$ | 0.17 | $ | 0.20 | ||||||||||||
|
|
|
|
|||||||||||||
Diluted earnings per common share |
$ | 0.17 | $ | 0.20 | ||||||||||||
|
|
|
|
|||||||||||||
Weighted average common shares outstandingbasic |
15,892,927 | 15,892,927 | ||||||||||||||
Weighted average common shares outstandingdiluted |
16,494,309 | 16,494,309 |
See accompanying notes.
HANNON ARMSTRONG SUSTAINABLE INFRASTRUCTURE CAPITAL, INC.
NOTES TO UNAUDITED PRO FORMA CONDENSED CONSOLIDATED FINANCIAL STATEMENTS
(a) | Reflects our acquisition of the AWCC assets at fair value for a total purchase price of $106.9 million. Cash and cash equivalents include $0.1 million of cash acquired in the transaction and Other Assets includes the prepaid professional services of $0.6 million related to the three-year Professional Services Agreement. |
(b) | Reflects our funding of the AWCC acquisition with cash and borrowings under our credit facility. Additional cash was on hand to fund the acquisition of AWCC as of the transactions closing date, May 28, 2014. Cash and cash equivalents just prior to the AWCC acquisition exceeded the cash on hand as of December 31, 2013. The difference between the cash used to acquire AWCC and the cash on hand as of December 31, 2013, is reflected in this pro forma as accounts payable. |
(c) | Reflects amortization for above market lease intangibles. |
(d) | Reflects the reversal of AWCCs higher historical interest expense offset by our estimated interest expense associated with the partial financing of the AWCC acquisition using our credit facility. |
(e) | Reflects adjustment to general and administrative expenses to include amortization of the Professional Services Agreement, and eliminate non-recurring general and administrative expenses. |
(f) | Reflects AWCC acquisition transaction costs. |
(g) | Reflects the reversal of AWCCs non-recurring other income and interest income earned on cash and cash equivalents for the year ended December 31, 2013 and the reversal of interest income earned on cash and cash equivalents for the three months ended March 31, 2014. |