DEFR14A 1 d814099ddefr14a.htm DEFR14A DEFR14A

 

 

UNITED STATES

SECURITIES AND EXCHANGE COMMISSION

Washington, D.C. 20549

 

 

SCHEDULE 14A

(Rule 14a-101)

INFORMATION REQUIRED IN PROXY STATEMENT

SCHEDULE 14A INFORMATION

Proxy Statement Pursuant to Section 14(a) of the

Securities Exchange Act of 1934

 

 

Filed by the Registrant  ☒                             Filed by a Party other than the Registrant  ☐

Check the appropriate box:

 

  Preliminary Proxy Statement
  Confidential, for Use of the Commission Only (as permitted by Rule 14a-6(e)(2))
  Definitive Proxy Statement
  Definitive Additional Materials
  Soliciting Material Pursuant to Rule 14a-12

FS INVESTMENT CORPORATION III

(Name of Registrant as Specified In Its Charter)

(Name of Person(s) Filing Proxy Statement, if other than the Registrant)

Payment of Filing Fee (Check the appropriate box):

  No fee required.
  Fee computed on table below per Exchange Act Rules 14a-6(i)(4) and 0-11.
  1)  

Title of each class of securities to which transaction applies:

 

     

  2)  

Aggregate number of securities to which transaction applies:

 

     

  3)  

Per unit price or other underlying value of transaction computed pursuant to Exchange Act Rule 0-11 (set forth the amount on which the filing fee is calculated and state how it was determined):

 

     

  4)  

Proposed maximum aggregate value of transaction:

 

     

  5)  

Total fee paid:

 

     

  Fee paid previously with preliminary materials:
  Check box if any part of the fee is offset as provided by Exchange Act Rule 0-11(a)(2) and identify the filing for which the offsetting fee was paid previously. Identify the previous filing by registration statement number, or the form or schedule and the date of its filing.
  1)  

Amount Previously Paid:

 

     

  2)  

Form, Schedule or Registration Statement No.:

 

     

  3)  

Filing Party:

 

     

  4)  

Date Filed:

 

     

 

 

 


EXPLANATORY NOTE

This Amendment No. 1 to the joint definitive merger proxy statement/prospectus filed by each of FS Investment Corporation II, FS Investment Corporation III, FS Investment Corporation IV and Corporate Capital Trust II on August 13, 2019 (the “Joint Proxy Statement/Prospectus”) corrects certain pro forma financial information included in the Joint Proxy Statement/Prospectus.

Except as specifically discussed in this Explanatory Note, this Amendment No. 1 does not otherwise modify or update any other disclosure presented in the Joint Proxy Statement/Prospectus. In addition, this Amendment No. 1 does not reflect events occurring after the date of the Joint Proxy Statement/Prospectus or modify or update disclosures that may have been affected by subsequent events.


CHANGE TO JOINT PROXY STATEMENT/PROSPECTUS

The section of the Joint Proxy Statement/Prospectus entitled “Unaudited Selected Pro Forma Consolidated Financial Data” on page 67 of the Joint Proxy Statement/Prospectus is hereby amended and restated in its entirety to read as follows:

UNAUDITED SELECTED PRO FORMA CONSOLIDATED FINANCIAL DATA

 

    As of and For the Three Months Ended March 31, 2019  
    FS
Investment
Corporation

II
    FS
Investment
Corporation

III
    FS
Investment
Corporation

IV
    Corporate
Capital
Trust

II
    Pro forma
Consolidated
FS

Investment
Corporation

II
    Per
Equivalent
FS
Investment
Corporation
III(3)
    Per
Equivalent
FS
Investment
Corporation
IV(3)
    Per
Equivalent
Corporate
Capital
Trust

II(3)
 

Net Increase (Decrease) in Stockholders’ Equity Resulting from Operations

  $ 0.22     $ 0.20     $ 0.36     $ 0.32     $ 0.22     $ 0.21     $ 0.28     $ 0.24  

Basic

  $ 0.18     $ 0.16     $ 0.12     $ 0.16     $ 0.17     $ 0.16     $ 0.22     $ 0.18  

Diluted

  $ 0.18     $ 0.16     $ 0.12     $ 0.16     $ 0.17     $ 0.16     $ 0.22     $ 0.18  

Cash Dividends Declared(1)

  $ 0.19     $ 0.17     $ 0.18     $ 0.15     $ 0.18     $ 0.17     $ 0.24     $ 0.20  

Net Asset Value per Share(2)

  $ 7.89     $ 7.62     $ 10.69     $ 8.70     $ 7.88     $ 7.59     $ 10.43     $ 8.65  

 

    For the Year Ended December 31, 2018  
    FS
Investment
Corporation

II
    FS
Investment
Corporation

III
    FS
Investment
Corporation

IV
    Corporate
Capital
Trust

II
    Pro forma
Consolidated
FS

Investment
Corporation

II
    Per
Equivalent
FS
Investment
Corporation
III(3)
    Per
Equivalent
FS
Investment
Corporation
IV(3)
    Per
Equivalent
Corporate
Capital
Trust

II(3)
 

Net Increase (Decrease) in Stockholders’ Equity Resulting from Operations

  $ (0.12   $ 0.08     $ 0.08     $ (0.07   $ (0.06   $ (0.06   $ (0.08   $ (0.07

Basic

  $ 0.73     $ 0.63     $ 0.48     $ 0.58     $ 0.63     $ 0.60     $ 0.83     $ 0.69  

Diluted

  $ 0.73     $ 0.63     $ 0.48     $ 0.58     $ 0.63     $ 0.60     $ 0.83     $ 0.69  

Cash Dividends Declared(1)

  $ 0.75     $ 0.70     $ 0.70     $ 0.59     $ 0.72     $ 0.70     $ 0.96     $ 0.79  

Net Asset Value per Share(2)

  $ 7.86     $ 7.60     $ 10.51     $ 8.55     $ 7.86     $ 7.57     $ 10.40     $ 8.63  

 

(1)

The cash dividends declared per share represent the actual dividends declared per share for the period presented. The pro forma consolidated cash dividends declared are the dividends per share as declared by FSIC II.

 

(2)

The pro forma consolidated net asset value per share is computed by dividing the respective pro forma consolidated net assets by the respective pro forma consolidated number of shares outstanding as of the periods indicated.

 

(3)

The respective equivalent pro forma per share amount for each of FSIC III, FSIC IV and CCT II is calculated by multiplying the pro forma consolidated FSIC II per share amounts by the exchange ratios of 0.963, 1.324 and 1.098, respectively.

 

67


CHANGE TO JOINT PROXY STATEMENT/PROSPECTUS

The section of the Joint Proxy Statement/Prospectus entitled “Unaudited Pro Forma Condensed Consolidated Financial Statements” starting on page 76 and continuing up to and including page 82 of the Joint Proxy Statement/Prospectus is hereby amended and restated in its entirety to read as follows:

UNAUDITED PRO FORMA CONDENSED CONSOLIDATED FINANCIAL STATEMENTS

The Merger Agreement provides that the holders of common stock of the Acquired Funds will be entitled to receive, for each share of common stock, that number of shares of FSIC II Common Stock with a NAV equal to the NAV of the share of the common stock of the applicable Acquired Fund, in each case calculated as of the same date within 48 hours (excluding Sundays and holidays) prior to the closing of the Mergers. The unaudited pro forma condensed consolidated financial information has been derived from and should be read in conjunction with the historical consolidated financial statements and the related notes of the Fund Parties, which are included elsewhere in this joint proxy statement/prospectus. See “Index to Financial Statements.”

The following unaudited pro forma condensed consolidated financial information and explanatory notes illustrate the effect of the Mergers on FSIC II’s financial position and results of operations based upon the companies’ respective historical financial positions and results of operations under the asset acquisition method of accounting with FSIC II treated as the acquirer.

Generally, under asset acquisition accounting, acquiring assets in groups not only requires ascertaining the cost of the assets (or net assets), but also allocating that cost to the individual assets (or individual assets and liabilities) that make up the group. The cost of the group of assets acquired in an asset acquisition is allocated to the individual assets acquired or liabilities assumed based on their relative fair values of net identifiable assets acquired other than certain “non-qualifying” assets (for example cash) and does not give rise to goodwill. FSIC II believes that the acquisition of the Acquired Funds should be accounted for as an asset acquisition based on the nature of its pre-acquisition operations, asset or capital allocation and other factors outlined in ASC 805-50—Business Combinations–Related Issues.

The unaudited pro forma condensed consolidated financial information includes the unaudited pro forma condensed consolidated balance sheet as of March 31, 2019 assuming the Mergers had been completed on March 31, 2019. The unaudited pro forma condensed consolidated income statements for the three months ended March 31, 2019 and for the year ended December 31, 2018 were prepared assuming the Mergers had been completed on December 31, 2017.

The unaudited pro forma condensed consolidated financial information is presented for illustrative purposes only and does not necessarily indicate the results of operations or the combined financial position that would have resulted had the Mergers (or the applicable Merger(s)) been completed at the beginning of the applicable period presented, nor the impact of expense efficiencies, asset dispositions, share repurchases and other factors. In addition, as explained in more detail in the accompanying notes to the unaudited pro forma condensed consolidated financial information, the allocation of the pro forma purchase price reflected in the unaudited pro forma condensed consolidated financial information involves estimates, is subject to adjustment and may vary significantly from the actual purchase price allocation that will be recorded upon completion of the Mergers.

 

76


FS Investment Corporation II and Subsidiaries

Pro Forma Condensed Consolidated Statement of Assets and Liabilities

As of March 31, 2019

Unaudited

(in thousands, except share and per share data)

 

 

 

    Actual
FS Investment
Corporation II
    Actual
FS Investment
Corporation III
    Actual
FS Investment
Corporation
IV
    Actual
Corporate
Capital Trust
II
    Pro Forma
Adjustments(1)
          Pro Forma
FS Investment
Corporation II
Combined
 

Assets and Liabilities Data:

             

Investments, at fair value

  $ 4,634,818     $ 3,671,558     $ 311,687     $ 179,230     $ —         $ 8,797,293  

Cash and cash equivalents

    117,695       74,116       4,044       2,445       (23,594     (A )      174,706  

Other assets

    56,118       116,905       69,227       2,733       —           244,983  
 

 

 

   

 

 

   

 

 

   

 

 

   

 

 

     

 

 

 

Total assets

    4,808,631       3,862,579       384,958       184,408       (23,594       9,216,982  

Debt

    2,108,336       1,544,668       32,500       75,636       —           3,761,140  

Other liabilities

    124,078       105,254       14,741       1,558       —           245,631  
 

 

 

   

 

 

   

 

 

   

 

 

   

 

 

     

 

 

 

Total liabilities

    2,232,414       1,649,922       47,241       77,194       —           4,006,771  

Stockholders’ equity

    2,576,217       2,212,657       337,717       107,214       (23,594       5,210,211  
 

 

 

   

 

 

   

 

 

   

 

 

   

 

 

     

 

 

 

Total liabilities and stockholders’ equity

  $ 4,808,631     $ 3,862,579     $ 384,958     $ 184,408     $ (23,594     $ 9,216,982  
 

 

 

   

 

 

   

 

 

   

 

 

   

 

 

     

 

 

 

Total shares outstanding

    326,339,625       290,276,971       31,589,690       12,320,120       334,840,609       (B )      661,180,234  
 

 

 

   

 

 

   

 

 

   

 

 

   

 

 

     

 

 

 

Net assets per share

  $ 7.89     $ 7.62     $ 10.69     $ 8.70         $ 7.88  
 

 

 

   

 

 

   

 

 

   

 

 

       

 

 

 

 

(1)

Please refer to Note 3 to these pro forma condensed consolidated financial statements (unaudited) for information regarding the pro forma adjustments reflected in this column.

 

See notes to pro forma condensed consolidated financial statements

 

77


FS Investment Corporation II and Subsidiaries

Pro Forma Condensed Consolidated Statement of Operations

For the three months ended March 31, 2019

Unaudited

(in thousands, except share and per share data)

 

 

 

    Actual
FS Investment
Corporation II
    Actual
FS Investment
Corporation III
    Actual
FS Investment
Corporation IV
    Actual
Corporate
Capital Trust II
    Pro Forma
Adjustments
          Pro Forma
FS Investment
Corporation II
Combined
 

Performance Data:

             

Interest, PIK and dividend income

  $ 112,895     $ 90,989     $ 7,870     $ 4,144               —         $ 215,898  

Fees and other income

    7,044       6,801       729       220       —           14,794  
 

 

 

   

 

 

   

 

 

   

 

 

   

 

 

     

 

 

 

Total investment income

    119,939       97,790       8,599       4,364       —           230,692  

Interest and credit facility fees

    29,575       21,565       422       1,058       —           52,620  

Base management fees

    17,864       14,870       1,415       684       (1,528     (C )      33,305  

Income based fees

    11,131       12,108       1,394       —         2,797       (C )      27,430  

Other expenses

    3,255       2,436       1,438       637       (147     (D )      7,619  
 

 

 

   

 

 

   

 

 

   

 

 

   

 

 

     

 

 

 

Operating expenses

    61,825       50,979       4,669       2,379       1,122         120,974  
 

 

 

   

 

 

   

 

 

   

 

 

   

 

 

     

 

 

 

Net expenses

    61,825       50,979       4,669       2,379       1,122         120,974  
 

 

 

   

 

 

   

 

 

   

 

 

   

 

 

     

 

 

 

Net investment income before taxes

    58,114       46,811       3,930       1,985       (1,122       109,718  

Income tax expense (benefit)

    —         —         —         —         —           —    
 

 

 

   

 

 

   

 

 

   

 

 

   

 

 

     

 

 

 

Net investment income

    58,114       46,811       3,930       1,985       (1,122       109,718  

Net realized gains

    (18,483     (52,430     2,081       (97     —           (68,929

Net change in unrealized gains (losses)

    31,138       62,365       5,257       2,000       —           100,760  
 

 

 

   

 

 

   

 

 

   

 

 

   

 

 

     

 

 

 

Total net realized and unrealized gains (losses)

    12,655       9,935       7,338       1,903       —           31,831  
 

 

 

   

 

 

   

 

 

   

 

 

   

 

 

     

 

 

 

Net increase (decrease) in net assets resulting from operations

  $ 70,769     $ 56,746     $ 11,268     $ 3,888       (1,122     $ 141,549  
 

 

 

   

 

 

   

 

 

   

 

 

   

 

 

     

 

 

 

Weighted average shares outstanding

    324,309,084       288,996,840       31,458,921       12,275,292           657,784,190  
 

 

 

   

 

 

   

 

 

   

 

 

       

 

 

 

Earnings per share

  $ 0.22     $ 0.20     $ 0.36     $ 0.32         $ 0.22  
 

 

 

   

 

 

   

 

 

   

 

 

       

 

 

 

Net investment income per share

  $ 0.18     $ 0.16     $ 0.12     $ 0.16         $ 0.17  
 

 

 

   

 

 

   

 

 

   

 

 

       

 

 

 

 

78

See notes to pro forma condensed consolidated financial statements.


FS Investment Corporation II and Subsidiaries

Pro Forma Condensed Consolidated Statement of Operations

For the year ended December 31, 2018

Unaudited

(in thousands, except share and per share data)

 

 

 

    Actual
FS Investment
Corporation II
    Actual
FS Investment
Corporation III
    Actual
FS Investment
Corporation IV
    Actual
Corporate
Capital Trust II
    Pro Forma
Adjustments
          Pro Forma
FS Investment
Corporation II
Combined
 

Performance Data:

             

Interest, PIK and dividend income

  $ 424,300     $ 330,295     $ 26,530     $ 15,523               —         $ 796,648  

Fees and other income

    29,684       19,965       1,524       537       —         51,710  
 

 

 

   

 

 

   

 

 

   

 

 

   

 

 

     

 

 

 

Total investment income

    453,984       350,260       28,054       16,060       —           848,358  

Interest and credit facility fees

    103,054       65,757       825       3,367       —           173,003  

Base management fees

    78,994       60,548       6,015       2,990       (20,844     (C     127,703  

Income based fees

    24,790       35,156       1,488       (279     42,632       (C     103,787  

Capital gains incentive fees

    —         —         (1,742     —         —           (1,742

Other expenses

    11,732       9,378       6,244       3,334       (588     (D     30,100  
 

 

 

   

 

 

   

 

 

   

 

 

   

 

 

     

 

 

 

Operating expenses

    218,570       170,839       12,830       9,412       21,200         432,851  
 

 

 

   

 

 

   

 

 

   

 

 

   

 

 

     

 

 

 

Expense Support

    —         —         —         (746     —           (746

Management fee waiver

    (3,432     (2,594     (253     —         6,279       (C     —    

Net expenses

    215,138       168,245       12,577       8,666       27,479         432,105  
 

 

 

   

 

 

   

 

 

   

 

 

   

 

 

     

 

 

 

Net investment income before taxes

    238,846       182,015       15,477       7,394       (27,479       416,253  

Income tax expense (benefit)

    2,483       285       342       100       —           3,210  
 

 

 

   

 

 

   

 

 

   

 

 

   

 

 

     

 

 

 

Net investment income

    236,363       181,730       15,135       7,294       (27,479       413,043  

Net realized gains

    (79,597     (43,945     5,012       380       —           (118,150

Net change in unrealized gains (losses)

    (194,209     (115,133     (17,469     (8,506     —           (335,317
 

 

 

   

 

 

   

 

 

   

 

 

   

 

 

     

 

 

 

Total net realized and unrealized gains (losses)

    (273,806     (159,078     (12,457     (8,126     —           (453,467
 

 

 

   

 

 

   

 

 

   

 

 

   

 

 

     

 

 

 

Net increase (decrease) in net assets resulting from operations

  $ (37,443   $ 22,652     $ 2,678     $ (832     (27,479     $ (40,424
 

 

 

   

 

 

   

 

 

   

 

 

   

 

 

     

 

 

 

Weighted average shares outstanding

    324,551,233       289,019,897       31,592,861       12,672,584           658,661,945  
 

 

 

   

 

 

   

 

 

   

 

 

       

 

 

 

Earnings per share

  $ (0.12   $ 0.08     $ 0.08     $ (0.07       $ (0.06
 

 

 

   

 

 

   

 

 

   

 

 

       

 

 

 

Net investment income per share

  $ 0.73     $ 0.63     $ 0.48     $ 0.58         $ 0.63  
 

 

 

   

 

 

   

 

 

   

 

 

       

 

 

 

 

79

See notes to pro forma condensed consolidated financial statements.


FS Investment Corporation and Subsidiaries

Notes to Pro Forma Condensed Consolidated Financial Statements

Unaudited

(In thousands, except share and per share data unless otherwise stated)

1. BASIS OF PRO FORMA PRESENTATION

The unaudited pro forma condensed consolidated financial information related to the Mergers is included as of and for the three months ended March 31, 2019 and for the year ended December 31, 2018. On May 31, 2019, FSIC II, FSIC III, FSIC IV and CCT II entered into the Merger Agreement. For the purposes of the pro forma condensed consolidated financial statements, the purchase price is approximately $2.6 billion in stock consideration which is based upon a NAV of $7.89 per share of FSIC II Common Stock as of March 31, 2019. The pro forma adjustments included herein reflect the conversion of FSIC III Common Stock, FSIC IV Common Stock and CCT II Common Stock into FSIC II Common Stock using respective exchange ratios of 0.963, 1.324 and 1.098 of a share of FSIC II Common Stock, for each of the approximately 290.3 million, 31.6 million and 12.3 million shares, respectively of FSIC III Common Stock, FSIC IV Common Stock and CCT II Common Stock outstanding.

The merger of each of the applicable Merger Subs with and into FSIC III, FSIC IV and CCT II will be accounted for as an asset acquisition of FSIC III, FSIC IV and CCT II by FSIC II in accordance with the asset acquisition method of accounting as detailed in ASC 805-50, Business Combinations—Related Issues. The fair value of the merger consideration paid by FSIC II is allocated to the assets acquired and liabilities assumed based on their relative fair values as of the date of acquisition and will not give rise to goodwill.

In applying the asset acquisition method of accounting, FSIC II uses a cost approach to allocate the cost of the acquisition against the assets being acquired. The cost of the acquisition is determined to be the fair value of the consideration given or the fair value of the assets acquired, whichever is more clearly evident. Shares of FSIC II Common Stock will be issued at an exchange ratio based on FSIC II’s NAV per share divided by the NAV per share of the applicable Acquired Fund, each as calculated on the acquisition date. The acquired assets are stated at fair value in the financial statements of each of the Acquired Funds and the acquired liabilities are generally short term so that their carrying values approximate fair value. Management concluded that the fair value of the assets acquired is more clearly evident and would be used to determine the value of the consideration. Consequently, no material adjustments are expected to the carrying amounts of assets and liabilities acquired.

Use of Estimates: The preparation of the unaudited pro forma condensed consolidated financial statements requires management to make estimates and assumptions that affect the reported amounts of assets and liabilities, and disclosure of contingent assets and liabilities at the date of the financial statements and the reported amounts of revenues and expenses during the reporting period. Actual results could differ from those estimates. Many of the amounts have been rounded, and all amounts are in thousands, except share and per share amounts.

Valuation of Portfolio Investments: FSIC II determines the NAV of its investment portfolio each quarter. Securities are valued at fair value as determined in good faith by the FSIC II Board. In connection with that determination, the Advisor provides the FSIC II Board with portfolio company valuations which are based on relevant inputs, including, but not limited to, indicative dealer quotes, values of like securities, recent portfolio company financial statements and forecasts, and valuations prepared by independent third-party valuation services.

ASC Topic 820 issued by the Financial Accounting Standards Board clarifies the definition of fair value and requires companies to expand their disclosure about the use of fair value to measure assets and liabilities in interim and annual periods subsequent to initial recognition. ASC Topic 820 defines fair value as the price that would be received from the sale of an asset or paid to transfer a liability in an orderly transaction between market participants at the measurement date. ASC Topic 820 also establishes a three-tier fair value hierarchy, which prioritizes the inputs used in measuring fair value. These tiers include: Level 1, defined as observable inputs such as quoted prices in active markets; Level 2, which includes inputs such as quoted prices for similar securities in active markets and quoted prices for identical securities where there is little or no activity in the market; and Level 3, defined as unobservable inputs for which little or no market data exists, therefore requiring an entity to develop its own assumptions.

The fair values of FSIC II’s investments are determined in good faith by the FSIC II Board. The FSIC II Board is responsible for the valuation of FSIC II’s portfolio investments at fair value as determined in good faith pursuant to FSIC II’s valuation policy and consistently applied valuation process. The FSIC II Board has delegated day-to-day responsibility for implementing its valuation policy to the Advisor’s management team, and has authorized the Advisor to utilize independent third-party valuation and pricing services that have been approved by the FSIC II Board. The valuation committee of the FSIC II Board is responsible for overseeing the Advisor’s implementation of the valuation process.

 

80


Income Taxes: FSIC II has elected to be treated for U.S. federal income tax purposes, and intends to qualify annually, as a RIC under Subchapter M of the Code. To qualify for and maintain qualification as a RIC, FSIC II must, among other things, meet certain source-of-income and asset diversification requirements, as well as distribute to its stockholders, for each tax year, at least 90% of its “investment company taxable income,” which is generally FSIC II’s net ordinary income plus the excess, if any, of realized net short-term capital gains over realized net long-term capital losses, determined without regard to any deduction for distributions paid. As a RIC, FSIC II will not have to pay corporate-level U.S. federal income taxes on any income that it distributes to its stockholders. FSIC II intends to make distributions in an amount sufficient to qualify for and maintain its RIC tax status each tax year and to not pay any U.S. federal income taxes on income so distributed. FSIC II is also subject to nondeductible federal excise taxes if it does not distribute in respect of each calendar year an amount at least equal to the sum of 98% of net ordinary income, 98.2% of any capital gain net income, if any, and any recognized and undistributed income from prior years for which it paid no U.S. federal income taxes.

Transaction Costs: Each of FSIC II, FSIC III, FSIC IV and CCT II incur direct transaction costs resulting from the Mergers. FSIC II, as the acquirer in an asset acquisition, will capitalize its transaction costs and such costs will be reflected as an adjustment to the purchase price of the Acquired Funds. The Acquired Funds will expense their transaction costs as incurred.

FSIC II expects to incur $4,550 in estimated transaction costs, which will be capitalized and reflected as an adjustment to the value of the consideration exchanged. FSIC III, FSIC IV and CCT II expect to incur $3,300, $450 and $220 in estimated transaction costs, respectively. The estimated costs are presented as pro forma adjustments to cash on the pro forma balance sheet.

2. PRELIMINARY PURCHASE ACCOUNTING ALLOCATIONS

The unaudited pro forma condensed consolidated financial information includes the unaudited pro forma condensed consolidated balance sheet as of March 31, 2019 assuming the Mergers had been completed on March 31, 2019. The unaudited pro forma condensed consolidated income statements for the three months ended March 31, 2019 and for the year ended December 31, 2018 were prepared assuming the Merger and Subsequent Combination had been completed on December 31, 2017.

The unaudited pro forma condensed consolidated financial information reflects the issuance of approximately 334.8 million shares of FSIC II Common Stock pursuant to the Merger Agreement.

The merger of each of the applicable Merger Subs with and into FSIC III, FSIC IV and CCT II will be accounted for using the asset acquisition method of accounting. Accordingly, the fair value of the consideration paid by FSIC II in connection with the Mergers will be allocated to the acquired assets and assumed liabilities of the Acquired Funds at their relative fair values estimated by FSIC II as of the effective date, and as summarized in the following table:

 

     FS Investment
Corporation III
March 31, 2019
     FS Investment
Corporation IV
March 31, 2019
     Corporate Capital
Trust II
March 31, 2019
     Pro Forma
Adjustments
    Pro Forma
March 31, 2019
 

Common stock issued

              $ 2,638,544  
             

 

 

 

Total purchase price

              $ 2,638,544  
             

 

 

 

Assets acquired:

             

Investments, at fair value

   $ 3,671,558      $ 311,687      $ 179,230        $ 4,162,475  

Cash and cash equivalents

     74,116        4,044        2,445      $ (19,044     61,561  

Other assets

     116,905        69,227        2,733          188,865  
  

 

 

    

 

 

    

 

 

    

 

 

   

 

 

 

Total assets acquired

   $ 3,862,579      $ 384,958      $ 184,408      $ (19,044   $ 4,412,901  

Debt

     1,544,668        32,500        75,636          1,652,804  

Other liabilities assumed

     105,254        14,741        1,558          121,553  
  

 

 

    

 

 

    

 

 

    

 

 

   

 

 

 

Net assets acquired

   $ 2,212,657      $ 337,717      $ 107,214      $ (19,044   $ 2,638,544  
  

 

 

    

 

 

    

 

 

    

 

 

   

 

 

 

3. PRELIMINARY PRO FORMA ADJUSTMENTS

(A) The pro forma adjustment to cash reflects the estimated required distributions of FSIC III, FSIC IV and CCT II of their respective undistributed income of $6,920, $7,671 and $483 as of the Closing Date in order avoid corporate and excise taxes, as well as remaining estimated transaction costs of $4,550, $3,300, $450 and $220 for FSIC II, FSIC III, FSIC IV and CCT II, respectively.

 

81


(B) Shares of FSIC II Common Stock issued to FSIC III, FSIC IV and CCT II stockholders based on exchange ratios of 0.963, 1.324 and 1.098 shares of FSIC II Common Stock for each share of FSIC III Common Stock, FSIC IV Common Stock and CCT II Common Stock, respectively. For purposes of calculating the exchange ratio, FSIC II, FSIC III, FSIC IV and CCT II’s NAV prior to the Mergers was adjusted by estimated cash distributions and transaction costs as discussed in Note A. New shares of FSIC II Common Stock issued equal the respective adjusted net assets of FSIC III, FSIC IV and CCT II of $2,202,437, $329,596 and $106,511, divided by FSIC II’s adjusted NAV per share of FSIC II Common Stock as of March 31, 2019 of $7.88.

(C) In conjunction with the Mergers, FSIC II intends to enter into the Proposed Advisory Agreement pursuant to the Advisory Agreement Amendment Proposal. Under the Proposed Advisory Agreement, FSIC II will accrue a management fee based on 1.50% of its gross assets, excluding cash and cash equivalents and an incentive fee on income based on net assets rather than adjusted capital. The pro forma adjustments to the respective statements of operations for the quarter ended March 31, 2019 and year ended December 31, 2018 reflect the Proposed Advisory Agreement as if it had been in place effective December 31, 2017.

(D) Pro forma adjustment reflects impact of the Mergers on administrative services costs, audit fees and directors costs directly attributable to the Mergers.

 

82