Finance of America Companies Inc. and Subsidiaries Unaudited Pro Forma Condensed Consolidated Financial Statements (In thousands, except share data) | Exhibit 99.2 |
Finance of America Companies Inc. and Subsidiaries Unaudited Pro Forma Condensed Consolidated Financial Statements (In thousands, except share data) | Exhibit 99.2 |
March 31, 2023 | |||||||||||||||||||||||
Finance of America Companies Inc. and Subsidiaries as Reported | Transaction Adjustments | Finance of America Companies Inc. and Subsidiaries Pro Forma | |||||||||||||||||||||
ASSETS | |||||||||||||||||||||||
Cash and cash equivalents | $ | 69,313 | $ | 94,620 | (a) | $ | 163,933 | ||||||||||||||||
Restricted cash | 228,302 | — | 228,302 | ||||||||||||||||||||
Loans held for investment, subject to Home Equity Conversion Mortgage-Backed Securities ("HMBS") related obligations, at fair value | 16,623,561 | — | 16,623,561 | ||||||||||||||||||||
Loans held for investment, subject to nonrecourse debt, at fair value | 8,374,827 | — | 8,374,827 | ||||||||||||||||||||
Loans held for investment, at fair value | 736,968 | — | 736,968 | ||||||||||||||||||||
Loans held for sale, at fair value | 77,494 | — | 77,494 | ||||||||||||||||||||
Mortgage servicing rights ("MSR"), at fair value, $988 subject to nonrecourse MSR financing liability | 13,713 | — | 13,713 | ||||||||||||||||||||
Fixed assets and leasehold improvements, net | 10,610 | — | 10,610 | ||||||||||||||||||||
Intangible assets, net | 287,822 | — | 287,822 | ||||||||||||||||||||
Other assets, net | 251,929 | — | 251,929 | ||||||||||||||||||||
Assets of discontinued operations | 151,450 | (121,092) | (b) | 30,358 | |||||||||||||||||||
TOTAL ASSETS | $ | 26,825,989 | $ | (26,472) | $ | 26,799,517 | |||||||||||||||||
LIABILITIES AND EQUITY | |||||||||||||||||||||||
HMBS related obligations, at fair value | $ | 16,407,629 | $ | — | $ | 16,407,629 | |||||||||||||||||
Nonrecourse debt, at fair value | 8,032,552 | — | 8,032,552 | ||||||||||||||||||||
Other financing lines of credit | 1,113,367 | — | 1,113,367 | ||||||||||||||||||||
Payables and other liabilities | 306,717 | — | 306,717 | ||||||||||||||||||||
Notes payable, net (includes amounts due to related parties of $56,580) | 408,990 | — | 408,990 | ||||||||||||||||||||
Liabilities of discontinued operations | 66,302 | (23,659) | (b) | 42,643 | |||||||||||||||||||
TOTAL LIABILITIES | 26,335,557 | (23,659) | 26,311,898 | ||||||||||||||||||||
Commitments and Contingencies | |||||||||||||||||||||||
EQUITY | |||||||||||||||||||||||
Class A Common Stock, $0.0001 par value; 6,000,000,000 shares authorized; 89,838,531 shares issued and 85,580,031 shares outstanding | 9 | — | 9 | ||||||||||||||||||||
Class B Common Stock, $0.0001 par value; 1,000,000 shares authorized; 15 shares issued and outstanding | — | — | — | ||||||||||||||||||||
Additional paid-in capital | 926,910 | — | 926,910 | ||||||||||||||||||||
Accumulated deficit | (631,241) | (2,813) | (c) | (634,054) | |||||||||||||||||||
Accumulated other comprehensive loss | (209) | — | (209) | ||||||||||||||||||||
Noncontrolling interest | 194,963 | — | 194,963 | ||||||||||||||||||||
TOTAL EQUITY | 490,432 | (2,813) | 487,619 | ||||||||||||||||||||
TOTAL LIABILITIES AND EQUITY | $ | 26,825,989 | $ | (26,472) | $ | 26,799,517 | |||||||||||||||||
Finance of America Companies Inc. and Subsidiaries Pro Forma Condensed Consolidated Statement of Operations (Unaudited) (In thousands, except share data) | Exhibit 99.2 |
For the three months ended March 31, 2023 | |||||||||||||||||||||||
Successor | |||||||||||||||||||||||
Finance of America Companies Inc. and Subsidiaries as Reported | Transaction Adjustments | Finance of America Companies Inc. and Subsidiaries Pro Forma | |||||||||||||||||||||
REVENUES | |||||||||||||||||||||||
Loss on sale and other income from loans held for sale, net | $ | (12,426) | $ | — | $ | (12,426) | |||||||||||||||||
Net fair value gains on loans and related obligations | 176,394 | — | 176,394 | ||||||||||||||||||||
Fee income | 6,352 | — | 6,352 | ||||||||||||||||||||
Net interest expense: | |||||||||||||||||||||||
Interest income | 2,091 | — | 2,091 | ||||||||||||||||||||
Interest expense | (31,556) | — | (31,556) | ||||||||||||||||||||
Net interest expense | (29,465) | — | (29,465) | ||||||||||||||||||||
TOTAL REVENUES | 140,855 | — | 140,855 | ||||||||||||||||||||
EXPENSES | |||||||||||||||||||||||
Salaries, benefits, and related expenses | 40,814 | — | 40,814 | ||||||||||||||||||||
Occupancy, equipment rentals, and other office related expenses | 1,909 | — | 1,909 | ||||||||||||||||||||
General and administrative expenses | 41,054 | — | 41,054 | ||||||||||||||||||||
TOTAL EXPENSES | 83,777 | — | 83,777 | ||||||||||||||||||||
OTHER, NET | 936 | — | 936 | ||||||||||||||||||||
NET INCOME FROM CONTINUING OPERATIONS BEFORE INCOME TAXES | 58,014 | — | 58,014 | ||||||||||||||||||||
Provision for income taxes from continuing operations | 2,532 | — | 2,532 | ||||||||||||||||||||
NET INCOME FROM CONTINUING OPERATIONS | 55,482 | — | 55,482 | ||||||||||||||||||||
NET LOSS FROM DISCONTINUED OPERATIONS | (40,890) | 4,031 | (a) | (36,859) | |||||||||||||||||||
NET INCOME | 14,592 | 4,031 | 18,623 | ||||||||||||||||||||
Net income attributable to noncontrolling interest from continuing operations | 36,755 | — | 36,755 | ||||||||||||||||||||
Net loss attributable to noncontrolling interest from discontinued operations | (25,217) | 2,703 | (a) | (22,514) | |||||||||||||||||||
NET INCOME FROM CONTINUING OPERATIONS ATTRIBUTABLE TO CONTROLLING INTEREST | 18,727 | — | 18,727 | ||||||||||||||||||||
NET INCOME (LOSS) FROM DISCONTINUED OPERATIONS ATTRIBUTABLE TO CONTROLLING INTEREST | (15,673) | 1,328 | (14,345) | ||||||||||||||||||||
NET INCOME ATTRIBUTABLE TO CONTROLLING INTEREST | $ | 3,054 | $ | 1,328 | $ | 4,382 | |||||||||||||||||
EARNINGS PER SHARE | |||||||||||||||||||||||
Basic weighted average shares outstanding | 64,016,845 | 64,016,845 | |||||||||||||||||||||
Basic net income per share from continuing operations | $ | 0.29 | $ | 0.29 | |||||||||||||||||||
Basic net income per share | $ | 0.05 | $ | 0.07 | |||||||||||||||||||
Diluted weighted average shares outstanding | 190,301,012 | 190,301,012 | |||||||||||||||||||||
Diluted net income per share from continuing operations | $ | 0.22 | $ | 0.22 | |||||||||||||||||||
Diluted net income per share | $ | 0.07 | $ | 0.09 |
Finance of America Companies Inc. and Subsidiaries Pro Forma Condensed Consolidated Statement of Operations (Unaudited) (In thousands, except share data) | Exhibit 99.2 |
For the year ended December 31, 2022 | |||||||||||||||||||||||
Successor | |||||||||||||||||||||||
Finance of America Companies Inc. and Subsidiaries as Reported | Transaction Adjustments | Finance of America Companies Inc. and Subsidiaries Pro Forma | |||||||||||||||||||||
REVENUES | |||||||||||||||||||||||
Gain on sale and other income from loans held for sale, net | $ | 211,018 | $ | — | $ | 211,018 | |||||||||||||||||
Net fair value gains on loans and related obligations | 104,194 | — | 104,194 | ||||||||||||||||||||
Fee income | 362,130 | (143,718) | (a) | 218,412 | |||||||||||||||||||
Net interest expense: | |||||||||||||||||||||||
Interest income | 47,636 | (961) | (a) | 46,675 | |||||||||||||||||||
Interest expense | (151,737) | — | (151,737) | ||||||||||||||||||||
Net interest expense | (104,101) | (961) | (105,062) | ||||||||||||||||||||
TOTAL REVENUES | 573,241 | (144,679) | 428,562 | ||||||||||||||||||||
EXPENSES | |||||||||||||||||||||||
Salaries, benefits, and related expenses | 663,325 | (57,918) | (a) | 605,407 | |||||||||||||||||||
Occupancy, equipment rentals, and other office related expenses | 28,389 | (1,792) | (a) | 26,597 | |||||||||||||||||||
General and administrative expenses | 456,901 | (94,639) | (a) | 362,262 | |||||||||||||||||||
TOTAL EXPENSES | 1,148,615 | (154,349) | 994,266 | ||||||||||||||||||||
IMPAIRMENT OF INTANGIBLES AND OTHER ASSETS | (192,509) | — | (192,509) | ||||||||||||||||||||
OTHER, NET | 35,831 | (3,255) | (a) | 32,576 | |||||||||||||||||||
NET LOSS BEFORE INCOME TAXES | (732,052) | 6,415 | (725,637) | ||||||||||||||||||||
Benefit for income taxes | (16,524) | 1,529 | (a), (b) | (14,995) | |||||||||||||||||||
NET LOSS | (715,528) | 4,886 | (710,642) | ||||||||||||||||||||
Noncontrolling interest | (524,846) | 4,673 | (a) | (520,173) | |||||||||||||||||||
NET LOSS ATTRIBUTABLE TO CONTROLLING INTEREST | $ | (190,682) | $ | 213 | $ | (190,469) | |||||||||||||||||
EARNINGS PER SHARE | |||||||||||||||||||||||
Basic weighted average shares outstanding | 62,298,532 | 62,298,532 | |||||||||||||||||||||
Basic net loss per share | $ | (3.06) | $ | (3.06) | |||||||||||||||||||
Diluted weighted average shares outstanding | 188,236,513 | 188,236,513 | |||||||||||||||||||||
Diluted net loss per share | $ | (3.12) | $ | (3.10) |
Finance of America Companies Inc. and Subsidiaries Pro Forma Condensed Consolidated Statement of Operations (Unaudited) (In thousands, except share data) | Exhibit 99.2 |
For the nine months ended December 31, 2021 | |||||||||||||||||||||||
Successor | |||||||||||||||||||||||
Finance of America Companies Inc. and Subsidiaries as Reported | Transaction Adjustments | Finance of America Companies Inc. and Subsidiaries Pro Forma | |||||||||||||||||||||
REVENUES | |||||||||||||||||||||||
Gain on sale and other income from loans held for sale, net | $ | 564,525 | $ | — | $ | 564,525 | |||||||||||||||||
Net fair value gains on loans and related obligations | 341,750 | — | 341,750 | ||||||||||||||||||||
Fee income | 386,065 | (194,268) | (a) | 191,797 | |||||||||||||||||||
Net interest expense: | |||||||||||||||||||||||
Interest income | 43,925 | (59) | (a) | 43,866 | |||||||||||||||||||
Interest expense | (107,694) | — | (107,694) | ||||||||||||||||||||
Net interest expense | (63,769) | (59) | (63,828) | ||||||||||||||||||||
TOTAL REVENUES | 1,228,571 | (194,327) | 1,034,244 | ||||||||||||||||||||
EXPENSES | |||||||||||||||||||||||
Salaries, benefits, and related expenses | 768,105 | (57,943) | (a) | 710,162 | |||||||||||||||||||
Occupancy, equipment rentals, and other office related expenses | 23,389 | (1,201) | (a) | 22,188 | |||||||||||||||||||
General and administrative expenses | 392,262 | (100,821) | (a) | 291,441 | |||||||||||||||||||
TOTAL EXPENSES | 1,183,756 | (159,965) | 1,023,791 | ||||||||||||||||||||
IMPAIRMENT OF GOODWILL AND INTANGIBLE ASSETS | (1,380,630) | — | (1,380,630) | ||||||||||||||||||||
OTHER, NET | 14,142 | (376) | (a) | 13,766 | |||||||||||||||||||
NET LOSS BEFORE INCOME TAXES | (1,321,673) | (34,738) | (1,356,411) | ||||||||||||||||||||
Benefit for income taxes | (20,671) | (5,568) | (a), (b) | (26,239) | |||||||||||||||||||
NET LOSS | (1,301,002) | (29,170) | (1,330,172) | ||||||||||||||||||||
Noncontrolling interest | (929,202) | (21,223) | (a) | (950,425) | |||||||||||||||||||
NET LOSS ATTRIBUTABLE TO CONTROLLING INTEREST | $ | (371,800) | $ | (7,947) | $ | (379,747) | |||||||||||||||||
EARNINGS PER SHARE | |||||||||||||||||||||||
Basic weighted average shares outstanding | 59,849,638 | 59,849,638 | |||||||||||||||||||||
Basic net loss per share | $ | (6.21) | $ | (6.35) | |||||||||||||||||||
Diluted weighted average shares outstanding | 190,597,249 | 190,597,249 | |||||||||||||||||||||
Diluted net loss per share | $ | (6.52) | $ | (6.66) |
Finance of America Companies Inc. and Subsidiaries Pro Forma Condensed Consolidated Statement of Operations (Unaudited) (In thousands) | Exhibit 99.2 |
For the three months ended March 31, 2021 | |||||||||||||||||||||||
Predecessor | |||||||||||||||||||||||
Finance of America Companies Inc. and Subsidiaries as Reported | Transaction Adjustments | Finance of America Companies Inc. and Subsidiaries Pro Forma | |||||||||||||||||||||
REVENUES | |||||||||||||||||||||||
Gain on sale and other income from loans held for sale, net | $ | 291,334 | $ | — | $ | 291,334 | |||||||||||||||||
Net fair value gains on loans and related obligations | 76,663 | — | 76,663 | ||||||||||||||||||||
Fee income | 161,371 | (58,407) | (a) | 102,964 | |||||||||||||||||||
Net interest expense: | |||||||||||||||||||||||
Interest income | 12,661 | (28) | (a) | 12,633 | |||||||||||||||||||
Interest expense | (34,366) | — | (34,366) | ||||||||||||||||||||
Net interest expense | (21,705) | (28) | (21,733) | ||||||||||||||||||||
TOTAL REVENUES | 507,663 | (58,435) | 449,228 | ||||||||||||||||||||
EXPENSES | |||||||||||||||||||||||
Salaries, benefits, and related expenses | 238,530 | (16,534) | (a) | 221,996 | |||||||||||||||||||
Occupancy, equipment rentals, and other office related expenses | 7,597 | (487) | (a) | 7,110 | |||||||||||||||||||
General and administrative expenses | 127,187 | (29,957) | (a) | 97,230 | |||||||||||||||||||
TOTAL EXPENSES | 373,314 | (46,978) | 326,336 | ||||||||||||||||||||
OTHER, NET | (8,892) | (934) | (a) | (9,826) | |||||||||||||||||||
NET INCOME BEFORE INCOME TAXES | 125,457 | (12,391) | 113,066 | ||||||||||||||||||||
Provision (benefit) for income taxes | 1,137 | (1,176) | (a), (b) | (39) | |||||||||||||||||||
NET INCOME | 124,320 | (11,215) | 113,105 | ||||||||||||||||||||
Contingently redeemable noncontrolling interest | 4,260 | — | 4,260 | ||||||||||||||||||||
Noncontrolling interest | 201 | (88) | (a) | 113 | |||||||||||||||||||
NET INCOME ATTRIBUTABLE TO CONTROLLING INTEREST | $ | 119,859 | $ | (11,127) | $ | 108,732 | |||||||||||||||||
Finance of America Companies Inc. and Subsidiaries Pro Forma Condensed Consolidated Statement of Operations (Unaudited) (In thousands) | Exhibit 99.2 |
For the year ended December 31, 2020 | |||||||||||||||||||||||
Predecessor | |||||||||||||||||||||||
Finance of America Companies Inc. and Subsidiaries as Reported | Transaction Adjustments | Finance of America Companies Inc. and Subsidiaries Pro Forma | |||||||||||||||||||||
REVENUES | |||||||||||||||||||||||
Gain on sale and other income from loans held for sale, net | $ | 1,178,995 | $ | — | $ | 1,178,995 | |||||||||||||||||
Net fair value gains on loans and related obligations | 311,698 | — | 311,698 | ||||||||||||||||||||
Fee income | 389,869 | (129,191) | (a) | 260,678 | |||||||||||||||||||
Net interest expense: | |||||||||||||||||||||||
Interest income | 42,584 | (167) | (a) | 42,417 | |||||||||||||||||||
Interest expense | (123,001) | 16 | (a) | (122,985) | |||||||||||||||||||
Net interest expense | (80,417) | (151) | (80,568) | ||||||||||||||||||||
TOTAL REVENUES | 1,800,145 | (129,342) | 1,670,803 | ||||||||||||||||||||
EXPENSES | |||||||||||||||||||||||
Salaries, benefits, and related expenses | 868,265 | (41,610) | (a) | 826,655 | |||||||||||||||||||
Occupancy, equipment rentals, and other office related expenses | 29,621 | (1,877) | (a) | 27,744 | |||||||||||||||||||
General and administrative expenses | 395,871 | (63,664) | (a) | 332,207 | |||||||||||||||||||
TOTAL EXPENSES | 1,293,757 | (107,151) | 1,186,606 | ||||||||||||||||||||
OTHER, NET | (6,131) | (567) | (a) | (6,698) | |||||||||||||||||||
NET INCOME BEFORE INCOME TAXES | 500,257 | (22,758) | 477,499 | ||||||||||||||||||||
Provision for income taxes | 2,344 | (2,063) | (a), (b) | 281 | |||||||||||||||||||
NET INCOME | 497,913 | (20,695) | 477,218 | ||||||||||||||||||||
Contingently redeemable noncontrolling interest | (21,749) | — | (21,749) | ||||||||||||||||||||
Noncontrolling interest | 1,274 | (964) | (a) | 310 | |||||||||||||||||||
NET INCOME ATTRIBUTABLE TO CONTROLLING INTEREST | $ | 518,388 | $ | (19,731) | $ | 498,657 | |||||||||||||||||
Finance of America Companies Inc. and Subsidiaries Notes to Pro Forma Condensed Consolidated Financial Statements (Unaudited) | Exhibit 99.2 |